CWABS INC
424B5, 1997-04-08
ASSET-BACKED SECURITIES
Previous: NUVEEN TAX FREE UNIT TRUST SERIES 936, S-6EL24, 1997-04-08
Next: MEDICAL MANAGER CORP, 8-K, 1997-04-08




PROSPECTUS SUPPLEMENT
(To Prospectus dated November 13, 1996)
                                 CWABS, INC.
                                  Depositor
                                $ 299,835,000
                   ASSET-BACKED CERTIFICATES, SERIES 1996-1
DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN DECEMBER 1996
                                                    
                          --------------------------
                         COUNTRYWIDE HOME LOANS, INC.
                                    (LOGO)
                          Seller and Master Servicer
                                                    
                          --------------------------
     The  Asset-Backed Certificates,  Series  1996-1,  will  consist  of  the
Class A-1  Certificates   (the  "Class A-1  Certificates"),   the  Class  A-2
Certificates (the "Class A-2 Certificates"), the Class A-3  Certificates (the
"Class A-3  Certificates")  and  the  Class  R  Certificates  (the  "Residual
Certificates").  Only the Class  A-1 Certificates, the Class A-2 Certificates
and the  Class A-3  Certificates (together,  the "Offered  Certificates") are
offered hereby.  See "Index of Defined Terms" on page S-74 of this Prospectus
Supplement and  on  page 95  of  the  Prospectus  for  the  location  of  the
definitions of certain capitalized terms.      (cover continued on next page)
                                                    
                         --------------------------
     PROSPECTIVE  INVESTORS SHOULD  REVIEW THE  INFORMATION  SET FORTH  UNDER
"RISK FACTORS"  ON  PAGE S-13  HEREIN  AND ON  PAGE  14 IN  THE  ACCOMPANYING
PROSPECTUS.
                          --------------------------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
            COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                 PROSPECTUS SUPPLEMENT OR THE PROSPECTUS.  ANY
                        REPRESENTATION TO THE CONTRARY 
                            IS A CRIMINAL OFFENSE.

                          ---------------------------
     The   Offered  Certificates  will  be  unconditionally  and  irrevocably
guaranteed as to the  payment of the Insured Payments (as  defined herein) on
each Distribution  Date pursuant  to the terms  of two  irrevocable financial
guaranty  insurance   policies  (collectively,  the   "Certificate  Insurance
Policy") to be issued by

                                 (MBIA LOGO)

                                               (cover continued on next page)

<TABLE>
<CAPTION>
          Initial Class Certificate Pass-Through                   Underwriting   Proceeds to
              Principal Balance         Rate    Price to Public(1)   Discount   Depositor(1)(2)
<S>             <C>                  <C>          <C>               <C>         <C>
Class A-1       $204,424,000            (3)         100.000000%       0.2500%      99.750000%
Class A-2       $ 72,500,000           6.525%       99.984375%        0.2083%      99.776075%
Class A-3       $ 22,911,000         7.125%(4)      99.921875%        0.4000%      99.521875%
Total           $299,835,000            N/A       $299,805,772.66   $753,721.50 $299,052,051.16


</TABLE>

(1)  Plus accrued interest, if any, at the respective Pass-Through Rates from
     November 1, 1996  (or in  the case  of the Class  A-1 Certificates  from
     November 26, 1996).
(2)  Before deduction  of expenses payable  by the Depositor estimated  to be
     $350,000.
(3)  The Class A-1 Certificates will bear interest during each Accrual Period
     at a per annum  rate equal to the least of (i) the  sum of (a) One-Month
     LIBOR (as defined herein) and  (b) the applicable Class A-1 Pass-Through
     Margin (as defined  herein), (ii) the Class A-1 Available  Funds Cap (as
     defined herein)  and  (iii) the  Class A-1  Fixed Rate  Cap (as  defined
     herein).
(4)  The Pass-Through  Rate on  the Class A-3  Certificates will  increase to
     7.625% following the Optional Termination Date (as defined herein).

     The Offered Certificates  are offered subject to prior  sale and subject
to the  Underwriters' right  to reject  orders in whole  or in  part.   It is
expected that delivery of the Offered Certificates will be made in book-entry
form only  though the facilities of The Depository Trust Company, CEDEL Bank,
soci t  anonyme  and the Euroclear System on or  about November 26, 1996 (the
"Closing Date").  The Offered Certificates will  be offered in Europe and the
United States of America.



(PRUDENTIAL SECURITIES LOGO)                    (COUNTRYWIDE SECURITIES LOGO)



November 21, 1996

(cover page continued)
     The Offered  Certificates and  the Residual  Certificates (collectively,
the "Certificates") will  represent the entire beneficial  ownership interest
in a trust fund  (the "Trust Fund") to  be created pursuant to a  Pooling and
Servicing  Agreement, dated  as of  November  1, 1996,  among the  Depositor,
Countrywide  Home Loans,  Inc., as  master servicer  and seller  (referred to
herein  as  "Countrywide",   the  "Master  Servicer"  or  the   "Seller,"  as
applicable), and The Bank of New York,  as trustee (the "Trustee"). The Trust
Fund will consist of a pool (the "Mortgage Pool") of conventional,  sub-prime
and prime  mortgage loans (the "Mortgage  Loans") secured by  first or second
liens on one- to four-family  residential properties and certain other assets
described herein. The Mortgage Pool will  be divided into two separate groups
of Mortgage  Loans (each,  a "Loan  Group").   Loan Group 1  will consist  of
adjustable-rate  Mortgage  Loans (the  "Group 1  Mortgage Loans")  secured by
first liens on one- to four-family residential properties.  Substantially all
of the Group  1 Mortgage Loans will  be subject to semi-annual  mortgage rate
adjustments based upon changes in the average of the London interbank offered
rates for six-month U.S. dollar deposits in  the London market (the "Mortgage
Index"),  as described  herein.  Loan Group  2  will  consist of  fixed  rate
Mortgage Loans  (the "Group  2 Mortgage Loans")  secured by  first or  second
liens on one- to four-family residential properties.  See "The Mortgage Pool"
herein.

     THE YIELD TO INVESTORS ON THE OFFERED CERTIFICATES  WILL BE SENSITIVE IN
VARYING  DEGREES TO,  AMONG OTHER THINGS,  THE RATE  AND TIMING  OF PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS) OF, AND LOSSES ON, THE MORTGAGE LOANS IN THE
RELATED  LOAN GROUP  AND, IN  CERTAIN CIRCUMSTANCES,  THE RATE AND  TIMING OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF,  AND LOSSES ON, THE  MORTGAGES
LOANS  IN THE  OTHER LOAN  GROUP.   THE YIELD  TO INVESTORS ON  THE CLASS A-1
CERTIFICATES WILL  ALSO BE SENSITIVE  TO THE  LEVEL OF  THE LONDON  INTERBANK
OFFERED RATE FOR ONE-MONTH UNITED STATES DOLLAR DEPOSITS ("ONE-MONTH LIBOR"),
THE LEVEL OF THE  MORTGAGE INDEX AND THE ADDITIONAL LIMITATIONS  ON THE PASS-
THROUGH RATE FOR  THE CLASS A-1 CERTIFICATES, AS DESCRIBED  HEREIN.  ALTHOUGH
ALL OF THE MORTGAGE LOANS IN  LOAN GROUP 1 BEAR INTEREST AT ADJUSTABLE  RATES
(ARMS), THE INTEREST RATES  ON THE MAJORITY OF THE ARMS IN  LOAN GROUP 1 WILL
NOT ADJUST FOR  TWO YEARS FOLLOWING ORIGINATION.   IN ADDITION, THE  YIELD TO
MATURITY  OF THE OFFERED CERTIFICATES PURCHASED AT A DISCOUNT OR PREMIUM WILL
BE   MORE  SENSITIVE   TO  THE   RATE   AND  TIMING   OF  PAYMENTS   THEREON.
CERTIFICATEHOLDERS SHOULD  CONSIDER, IN THE  CASE OF ANY  OFFERED CERTIFICATE
PURCHASED AT  A DISCOUNT,  THE RISK  THAT A  LOWER THAN  ANTICIPATED RATE  OF
PRINCIPAL PAYMENTS COULD  RESULT IN AN  ACTUAL YIELD THAT  IS LOWER THAN  THE
ANTICIPATED YIELD AND,  IN THE CASE OF ANY OFFERED CERTIFICATE PURCHASED AT A
PREMIUM, THE RISK THAT A  FASTER THAN ANTICIPATED RATE OF  PRINCIPAL PAYMENTS
COULD RESULT IN  AN ACTUAL YIELD  THAT IS LOWER  THAN THE ANTICIPATED  YIELD.
BECAUSE CERTAIN OF THE MORTGAGE  LOANS CONTAIN PREPAYMENT PENALTIES, THE RATE
OF  PRINCIPAL PAYMENTS MAY  BE LESS THAN  THE RATE OF  PRINCIPAL PAYMENTS FOR
MORTGAGE LOANS WHICH DO NOT  CONTAIN PREPAYMENT PENALTIES.  NO REPRESENTATION
IS MADE AS  TO THE ANTICIPATED RATE OF PREPAYMENTS ON THE MORTGAGE LOANS, THE
AMOUNT AND  TIMING OF  LOSSES THEREON, THE  LEVEL OF  ONE-MONTH LIBOR  OR THE
MORTGAGE  INDEX  OR  THE  RESULTING  YIELD   TO  MATURITY  OF  ANY  CLASS  OF
CERTIFICATES.

     The  Trust Fund  is subject  to optional  termination under  the limited
circumstances described herein. Any such optional termination will  result in
an  early retirement of the Certificates. Distributions to Certificateholders
will be made on  the 25th day  of each month or,  if such 25th  day is not  a
Business Day,  on the  first Business Day  thereafter (each,  a "Distribution
Date"), commencing in December 1996.

     Except  for certain  representations  and  warranties  relating  to  the
Mortgage  Loans, Countrywide's obligations  with respect to  the Certificates
are  limited   to  its   contractual  servicing   obligations.  The   Offered
Certificates evidence interests in the Trust Fund only and are payable solely
from amounts received with respect  thereto and from amounts payable pursuant
to the Certificate Insurance Policy. 

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

     THE CERTIFICATES DO  NOT REPRESENT AN  INTEREST IN OR OBLIGATION  OF THE
DEPOSITOR, THE  SELLER, THE  MASTER SERVICER,  THE  TRUSTEE OR  ANY OF  THEIR
RESPECTIVE AFFILIATES. NEITHER  THE CERTIFICATES NOR  THE MORTGAGE LOANS  ARE
INSURED OR GUARANTEED BY ANY  GOVERNMENTAL ENTITY, THE DEPOSITOR, THE SELLER,
THE MASTER SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES OR ANY
OTHER PERSON EXCEPT  AS DESCRIBED HEREIN.  DISTRIBUTIONS ON THE  CERTIFICATES
WILL BE PAYABLE SOLELY FROM THE ASSETS TRANSFERRED  TO THE TRUST FUND FOR THE
BENEFIT OF CERTIFICATEHOLDERS.
                                                      
                       ------------------------------

An election will  be made to treat  the Trust Fund as a  real estate mortgage
investment conduit (the "REMIC") for federal income tax purposes.

     The  Offered  Certificates  will  be  entitled to  the  benefit  of  two
irrevocable  financial   guaranty  insurance   policies  (collectively,   the
"Certificate  Insurance Policy") to  be issued by  MBIA Insurance Corporation
(the "Certificate Insurer")  pursuant to which  the Certificate Insurer  will
unconditionally and irrevocably guarantee the payment of the Insured Payments
(as defined herein)  on the  Offered Certificates.   See "Description of  the
Certificates--The Financial Guaranty Insurance Policy" herein.

     Prudential   Securities   Incorporated    and   Countrywide   Securities
Corporation (each, an "Underwriter") intend to make a secondary market in the
Offered Certificates but have no obligation  to do so. There is currently  no
secondary market for  the Offered Certificates and there can  be no assurance
that such a market will develop or, if it does develop, that it will continue
or that such market will provide sufficient liquidity to Certificateholders.
                                                      
                       ------------------------------

     This Prospectus Supplement  does not contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in  the  Prospectus   dated  November  13,  1996   (the  "Prospectus")  which
accompanies this Prospectus Supplement and  purchasers are urged to read both
this Prospectus Supplement and the Prospectus  in full. Sales of the  Offered
Certificates may  not be consummated  unless the purchaser has  received both
this Prospectus Supplement and the Prospectus.

     IN  CONNECTION WITH  THIS OFFERING,  THE UNDERWRITERS MAY  OVER-ALLOT OR
EFFECT  TRANSACTIONS WHICH  STABILIZE OR  MAINTAIN  THE MARKET  PRICE OF  THE
CERTIFICATES AT LEVELS ABOVE  THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

     UNTIL  NINETY DAYS  AFTER THE  DATE OF  THIS PROSPECTUS  SUPPLEMENT, ALL
DEALERS EFFECTING  TRANSACTIONS IN THE  OFFERED CERTIFICATES, WHETHER  OR NOT
PARTICIPATING IN THIS  DISTRIBUTION, MAY BE REQUIRED TO  DELIVER A PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS. THIS  IS IN  ADDITION TO  THE OBLIGATION  OF
DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND  THE PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     In  addition to the documents  described under "Incorporation of Certain
Documents  by  Reference"  in  the  Prospectus,  the  consolidated  financial
statements of  the  Certificate Insurer,  a wholly-owned  subsidiary of  MBIA
Inc., and its subsidiaries as of December  31, 1995 and December 31, 1994 and
for  the three  years ended  December 31,  1995, prepared in  accordance with
generally accepted  accounting principles, included  in the Annual  Report on
Form  10-K  of  MBIA Inc.  for  the  year ended  December  31,  1995 and  the
consolidated financial statements of the  Certificate Insurer and its and its
subsidiaries for the nine-months ended September 30, 1996 and for the periods
ending September 30, 1996 and  September 30, 1995, included in  the Quarterly
Report on Form 10-Q of  MBIA, Inc. for the period ending September  30, 1996,
are hereby  incorporated  by reference  into this  Prospectus Supplement  and
shall be deemed to  be a part hereof.  Any statement  contained in a document
incorporated by reference herein shall be modified or superseded for purposes
of this Prospectus Supplement to the extent that a statement contained herein
or in  any other  subsequently filed document  which also is  incorporated by
reference herein  modifies or  supersedes such statement.   Any  statement so
modified  or  superseded  shall not  be  deemed,  except  as  so modified  or
superseded, to constitute a part of this Prospectus Supplement.

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

     The Depositor  hereby undertakes that,  for purposes of  determining any
liability under the  Securities Act of 1933,  as amended, each filing  of the
financial statements of the Certificate Insurer included in or as an  exhibit
to the documents of MBIA Inc. referred to above and filed pursuant to Section
13(a) or Section 15(d) of  the 1934 Act that is incorporated  by reference in
the  Registration  Statements of  which  this Prospectus  Supplement  and the
accompanying Prospectus is  a part shall be  deemed to be a  new registration
statement  relating  to the  Offered  Certificates  offered  hereby, and  the
offering of  such Offered Certificates at that time shall be deemed to be the
initial bona fide offering thereof.

     THE TRUSTEE ON BEHALF  OF THE TRUST FUND WILL PROVIDE  WITHOUT CHARGE TO
EACH  PERSON TO WHOM THIS PROSPECTUS  SUPPLEMENT IS DELIVERED, ON THE WRITTEN
OR ORAL  REQUEST OF  SUCH  PERSON, A  COPY OF  ANY OR  ALL  OF THE  DOCUMENTS
REFERRED  TO ABOVE  AND IN  THE  PROSPECTUS UNDER  "INCORPORATION OF  CERTAIN
DOCUMENTS BY REFERENCE" THAT HAVE BEEN OR MAY BE INCORPORATED BY REFERENCE IN
THE   PROSPECTUS  (NOT  INCLUDING   EXHIBITS  TO  THE   INFORMATION  THAT  IS
INCORPORATED  BY REFERENCE UNLESS SUCH EXHIBITS ARE SPECIFICALLY INCORPORATED
BY REFERENCE  INTO THE INFORMATION  THAT THE PROSPECTUS INCORPORATES).   SUCH
REQUESTS SHOULD  BE DIRECTED TO THE CORPORATE TRUST  OFFICE OF THE TRUSTEE AT
101 BARCLAY STREET, 12E, NEW YORK, NEW YORK 10286, TELEPHONE: (212) 815-7162,
FACSIMILE:  (212)  815-5309  OR  (212)  815-4135,  ATTENTION: MORTGAGE-BACKED
SECURITIES.

                               SUMMARY OF TERMS

     This Summary of Terms  is qualified in its entirety by  reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus.  Certain capitalized terms used in  this Summary
of  Terms  are defined  elsewhere  in this  Prospectus  Supplement or  in the
Prospectus.   See "Index of  Defined Terms" on  page S-74 of  this Prospectus
Supplement  and  on page  95  of  the  Prospectus  for the  location  of  the
definitions of certain capitalized terms.

Title of Certificates         Asset-Backed Certificates,  Series 1996-1  (the
                              "Certificates"), consisting of (i) the Class A-
                              1 Certificates (the  "Class A-1 Certificates"),
                              (ii) the Class A-2 Certificates (the "Class A-2
                              Certificates"),    (iii)    the    Class    A-3
                              Certificates (the "Class A-3 Certificates") and
                              (iv)  the Class  R Certificates  (the "Residual
                              Certificates").         Only   the  Class   A-1
                              Certificates,  the Class  A-2 Certificates  and
                              the  Class  A-3   Certificates  (together,  the
                              "Offered Certificates") are offered hereby.

Designations

  Loan Group 1                All Mortgage Loans in Loan Group 1.

  Loan Group 2                All Mortgage Loans in Loan Group 2.

  Loan Group                  Loan Group 1  or Loan Group 2, as  the case may
                              be.

  Group 1 Certificates        The Class A-1 Certificates.

  Group 2 Certificates        The Class A-2 and A-3 Certificates.

  Certificate Group           "Certificate Group 1" (consisting  of the Group
                              1  Certificates)   or  "Certificate   Group  2"
                              (consisting  of the  Group 2  Certificates), as
                              the case may be.

  Variable Rate Certificates  Class A-1 Certificates.

  Fixed Rate Certificates     Class   A-2   Certificates    and   Class   A-3
                              Certificates.

The Depositor                 CWABS,  Inc.  (the   "Depositor"),  a  Delaware
                              corporation that  is a limited  purpose finance
                              subsidiary  of  Countrywide  Credit Industries,
                              Inc.  and an affiliate of the Seller and Master
                              Servicer.     See   "The   Depositor"  in   the
                              Prospectus.

Seller and Master Servicer    Countrywide Home Loans,  Inc. ("Countrywide" or
                              the  "Seller" and,  in  its capacity  as master
                              servicer  of the  Mortgage  Loans, the  "Master
                              Servicer"). See "Servicing  of Mortgage Loans--
                              The Master Servicer" herein. The Mortgage Loans
                              were originated  or acquired  by the Seller  in
                              the normal course of its business.

Trustee                       The  Bank of  New  York,  a  New  York  banking
                              corporation, not in its individual capacity but
                              solely   as   trustee   on   behalf   of    the
                              Certificateholders and the  Certificate Insurer
                              (the "Trustee").

Certificate Insurer           MBIA  Insurance  Corporation  (the "Certificate
                              Insurer"). See "Description of the Certificates
                              --  The  Financial Guaranty  Insurance  Policy"
                              herein.

Cut-off Date                  November 1, 1996.

Closing Date                  On or about November 26, 1996.

Description of Certificates

A. General                    The Certificates will  be issued pursuant  to a
                              Pooling and  Servicing Agreement,  dated as  of
                              November 1,  1996 (the  "Pooling and  Servicing
                              Agreement"),  among the  Depositor, the  Master
                              Servicer, the Seller and the Trustee.

                              The  Offered  Certificates   and  the  Residual
                              Certificates   will   represent    the   entire
                              beneficial ownership  interest in a  trust fund
                              (the  "Trust Fund"),  which will  consist  of a
                              pool  (the  "Mortgage  Pool")  of  conventional
                              mortgage loans secured by  first liens and non-
                              conforming  mortgage  loans secured  by  second
                              liens (together, the "Mortgage  Loans") on one-
                              to  four-family  residential   properties  (the
                              "Mortgaged  Properties")   and  certain   other
                              assets  described  herein.   The  Mortgage Pool
                              will be  divided  into two  separate groups  of
                              Mortgage  Loans (each,  a  "Loan Group").  Loan
                              Group 1 will  consist of sub-prime  adjustable-
                              rate Mortgage  Loans  (the  "Group  1  Mortgage
                              Loans") secured by first liens on one- to four-
                              family  residential  properties.  Substantially
                              all  of  the  Group 1  Mortgage  Loans  will be
                              subject    to    semi-annual    mortgage   rate
                              adjustments based upon  changes in the  average
                              of the London interbank offered rates for  six-
                              month U.S. dollar deposits in the London market
                              (the  "Mortgage Index"),  as described  herein.
                              Loan Group 2  will consist  of fixed-rate  sub-
                              prime  grade  first  Mortgage Loans  and  prime
                              second Mortgage  Loans (the  "Group 2  Mortgage
                              Loans")   secured   by  one-   to   four-family
                              residential properties.   The  aggregate unpaid
                              principal balance of the Group 1 Mortgage Loans
                              as of the Cut-off Date is referred to herein as
                              the  "Group 1  Cut-off Date  Principal Balance"
                              and the aggregate  unpaid principal balance  of
                              the  Group 2 Mortgage  Loans as of  the Cut-off
                              Date is referred to herein as the "Group 2 Cut-
                              off Date Principal Balance".  See "The Mortgage
                              Pool" herein.

B. Form of Certificates       The  Offered  Certificates  will  initially  be
                              issued in  book-entry form.   Persons acquiring
                              beneficial ownership  interests in  the Offered
                              Certificates ("Certificate  Owners") may  elect
                              to  hold  their Offered  Certificate  interests
                              through The  Depository Trust  Company ("DTC"),
                              in the  United States,  or Cedel  Bank, soci t 
                              anonyme  ("CEDEL")  or   the  Euroclear  System
                              ("Euroclear"),  in  Europe.   Transfers  within
                              DTC,  CEDEL or Euroclear,  as the case  may be,
                              will  be in accordance with the usual rules and
                              operating  procedures of  the relevant  system.
                              So  long as the  Offered Certificates are Book-
                              Entry  Certificates (as  defined herein),  each
                              class of such Certificates will be evidenced by
                              one or more Certificates registered in the name
                              of Cede &  Co. ("Cede"), as the  nominee of DTC
                              or   one    of   the    relevant   depositaries
                              (collectively,  the  "European  Depositaries").
                              Cross-market transfers between  persons holding
                              directly or indirectly through  DTC, on the one
                              hand,  and counterparties  holding directly  or
                              indirectly through  CEDEL or Euroclear,  on the
                              other, will be effected in DTC through Citibank
                              N.A. ("Citibank") or  The Chase Manhattan  Bank
                              ("Chase"), the  relevant depositaries  of CEDEL
                              or   Euroclear,   respectively,  and   each   a
                              participating member of DTC.   The interests of
                              the   Offered   Certificateholders    will   be
                              represented by  book entries on the  records of
                              DTC  and  participating  members  thereof.   No
                              Certificate Owner will be entitled to receive a
                              definitive   certificate    representing   such
                              person's  interest,  except in  the  event that
                              Definitive Certificates (as defined herein) are
                              issued   under   the    limited   circumstances
                              described    under    "Description    of    the
                              Certificates--Book-Entry  Certificates" herein.
                              All references in this Prospectus Supplement to
                              any Offered Certificates reflect  the rights of
                              Certificate  Owners only as  such rights may be
                              exercised  through  DTC and  its  participating
                              organizations  for  so  long  as  such  Offered
                              Certificates  are  held  by  DTC.    See  "Risk
                              Factors--Book-Entry Certificates", "Description
                              of  the  Certificates--Book-Entry Certificates"
                              herein and "Annex I" hereto.

C. Distributions              Distributions on the  Offered Certificates will
                              be made  on the 25th  day of each month  or, if
                              such  day is not  a Business Day,  on the first
                              Business Day thereafter, commencing in December
                              1996    (each,    a    "Distribution    Date").
                              Distributions on each Distribution Date will be
                              made to Certificateholders of record as  of the
                              close of  business on the last day of the month
                              preceding the  month of such  Distribution Date
                              (each, a "Record Date"),  except that the final
                              distribution on  the Offered  Certificates will
                              be made only upon presentation and surrender of
                              the  Offered  Certificates  at  the  office  or
                              agency  of the Trustee  in New York,  New York.
                              Distributions on the  Offered Certificates of a
                              Certificate  Group  on each  Distribution  Date
                              will  be based on  the Available Funds  for the
                              related  Loan  Group   and  will  be   made  in
                              accordance with the priorities described below.
                              The rights  of the  Residual Certificateholders
                              to  receive distributions  with respect  to the
                              Mortgage Loans are subordinate to the rights of
                              the Offered  Certificateholders, to  the extent
                              described herein.

     1. Interest              On each Distribution Date,  to the extent funds
                              (including  Insured  Payments)   are  available
                              therefor, interest will  be paid on each  Class
                              of  Offered  Certificates  in  an  amount  (the
                              "Interest  Distribution Amount")  equal to  the
                              sum of (i) interest  accrued during the related
                              Accrual  Period  (as  defined  herein)  at  the
                              applicable   Pass-Through   Rate   (as  defined
                              herein)  on   the  related   Class  Certificate
                              Principal Balance (as  defined herein), subject
                              to  reduction  in   the  event  of   Prepayment
                              Interest Shortfalls (as defined herein) in  the
                              related Loan  Group, to the extent  not covered
                              by one-half  of the related  Loan Group's share
                              of the  Servicing Fee as described  herein, and
                              Relief  Act Shortfalls  (as defined  herein) in
                              the related Loan Group and (ii) that portion of
                              the  related Carry-Forward  Amount (as  defined
                              herein)  relating  to   certain  shortfalls  in
                              interest. See "Description of the Certificates-
                              -Allocation of Available Funds" herein.

                              With  respect  to each  Distribution  Date, the
                              "Accrual Period"  for the Group  1 Certificates
                              will  be the  period  from  and  including  the
                              preceding Distribution Date (or, in the case of
                              the first  Distribution Date, from  the Closing
                              Date)  to and including  the day prior  to such
                              next Distribution Date  and the Accrual  Period
                              for  the  Group  2  Certificates  will  be  the
                              calendar  month  preceding  the month  of  such
                              Distribution Date.

                              Interest on  the Group  1 Certificates  will be
                              calculated on the  basis of a 360-day  year and
                              the  actual  number  of  days  elapsed  in  the
                              applicable  Accrual Period.    Interest on  the
                              Group 2 Certificates will be  calculated on the
                              basis of  a 360-day  year consisting of  twelve
                              30-day months.  

     2. Principal             On each Distribution Date, to the extent  funds
                              (including  Insured  Payments)   are  available
                              therefor after  distributions of  interest with
                              respect to a Certificate Group,  Holders of the
                              related Offered  Certificates will  be entitled
                              to  receive,  as  payment   of  principal,  the
                              difference   between  (a)   the  sum   (without
                              duplication) of (i)  all scheduled installments
                              of  principal  on  the Mortgage  Loans  in  the
                              related Loan Group  due during the  related Due
                              Period and received  by the Master Servicer  on
                              or before the  15th day of  the month in  which
                              such    Distribution    Date     occurs    (the
                              "Determination  Date"),  and   all  unscheduled
                              collections of principal on,  and recoveries of
                              principal  and   certain  other   amounts  with
                              respect to,  such Mortgage Loans,  as described
                              in  more  detail  herein,  during  the  related
                              Prepayment  Period  (excluding  certain amounts
                              received in  respect of scheduled  principal on
                              such Mortgage  Loans due after the  related Due
                              Date), together  with all Advances  (as defined
                              herein)  in   respect  of  principal   on  such
                              Mortgage  Loans  made by  the  Master Servicer,
                              (ii)  any  Subordination  Deficit  (as  defined
                              herein)   for   such  Certificate   Group   and
                              Distribution Date,  (iii) that  portion of  any
                              Carry-Forward   Amount   that  relates   to   a
                              shortfall in a  distribution of a Subordination
                              Deficit for such Certificate Group, and (iv) an
                              amount necessary  to increase  the Subordinated
                              Amount (as defined herein) for such Certificate
                              Group to the  Required Subordinated Amount  (as
                              defined herein) for such Certificate Group, and
                              (b)  the  Subordination  Reduction  Amount  (as
                              defined herein) for such  Certificate Group, if
                              any,   for   such   Distribution   Date   (such
                              difference, the  "Group Principal  Distribution
                              Amount"  for   such  Certificate   Group).  See
                              "Description of the Certificates--Allocation of
                              Available Funds" herein.

Pass-Through Rate             The  Pass-Through   Rate  for  the   Class  A-1
                              Certificates and a particular Distribution Date
                              will be  equal to the  least of (i) the  sum of
                              (a) One-Month  LIBOR  and  (b)  the  applicable
                              Class A-1   Pass-Through   Margin,   (ii)   the
                              Class A-1 Available Funds Cap  and (iii) 14.00%
                              per annum (the "Class A-1 Fixed Rate Cap"). The
                              "Class A-1  Pass-Through  Margin"   will  equal
                              0.24% (24  basis  points) per  annum until  the
                              first   Accrual  Period   after  the   Optional
                              Termination Date (as  defined herein), at which
                              time  the  Class A-1 Pass-Through  Margin  will
                              equal  0.48% (48 basis points) per annum. As to
                              any Distribution Date, the "Class A-1 Available
                              Funds  Cap"  is a  per  annum rate  equal  to a
                              fraction,  expressed   as  a   percentage,  the
                              numerator of which equals the excess of (i) the
                              sum of (a) the aggregate amount of interest due
                              on  the Group 1  Mortgage Loans on  the related
                              Due Date (to  the extent received  or advanced)
                              and (b) the Subordination  Reduction Amount, if
                              any,   for  Certificate   Group   1  and   such
                              Distribution Date over (ii) the sum of (a) Loan
                              Group  1's  share  of  the  Servicing  Fee  (as
                              defined  herein)  as   described  herein  under
                              "Servicing  of  the  Mortgage  Loans--Servicing
                              Compensation and Payment of Expenses," (b) Loan
                              Group 1's share  of the Premium Amount  payable
                              to  the Certificate Insurer and (c) the Group 1
                              Available  Funds   Rate  Adjustment   for  such
                              Distribution Date, and the denominator of which
                              is equal to (1) the Class Certificate Principal
                              Balance of the Class A-1  Certificates for such
                              Distribution Date multiplied by (2) the  actual
                              number of days  elapsed in the related  Accrual
                              Period divided by 360.  The "Group 1  Available
                              Funds  Rate  Adjustment" for  any  Distribution
                              Date (a)  prior to the  thirteenth Distribution
                              Date will equal  zero and (b) beginning  on the
                              thirteenth Distribution  Date will be  equal to
                              the product  of (x)  one-twelfth  of 0.50%  (50
                              basis  points)  and  (y)  the Stated  Principal
                              Balance of the  Group 1 Mortgage Loans  on such
                              date.  The initial  Pass-Through  Rate for  the
                              Class A-1 Certificates will  not be established
                              until November 22, 1996, the date on which One-
                              Month LIBOR for such Distribution Date  will be
                              determined.    See    "Description    of    the
                              Certificates--Calculation  of One-Month  LIBOR"
                              herein  for  an  explanation of  how  One-Month
                              LIBOR is determined. The  One-Month LIBOR value
                              on November  20, 1996 was  approximately 5.375%
                              per annum.  

                              If on  any Distribution Date,  the Pass-Through
                              Rate for the Class A-1 Certificates is based on
                              the Class A-1 Available  Funds Cap, holders  of
                              the  Class A-1 Certificates will be entitled to
                              receive  the  Class  A-1 Basis  Risk  Carryover
                              Amount  (as defined  herein) to  the  extent of
                              funds available  therefor as  described herein.
                              The Certificate Insurance Policy will not cover
                              the payment of, and the ratings assigned to the
                              Class  A-1  Certificates  do  not  address  the
                              likelihood of  the payment  of,  any Class  A-1
                              Basis Risk Carryover Amount.

                              The portion of the Servicing Fee allocable to a
                              Loan Group  for any  Distribution Date  will be
                              equal  to the  Servicing  Fee Rate  (as defined
                              herein) times one-twelfth  the Stated Principal
                              Balance  of  the Mortgage  Loans  in such  Loan
                              Group as of the immediately preceding Due Date.
                              The portion  of the Premium Amount allocable to
                              a  Loan Group for any Distribution Date will be
                              equal to  the Premium Percentage (as  set forth
                              in the Insurance   Agreement) times one-twelfth
                              the  aggregate   Class  Certificate   Principal
                              Balance of  the  Certificates  in  the  related
                              Certificate  Group  on such  Distribution  Date
                              before  giving  effect to  distributions  to be
                              made thereon on such date. 

                              The Pass-Through Rate for each Class of Group 2
                              Certificates for any Distribution Date will  be
                              as set forth on the cover page hereof.

Credit Enhancement            The credit enhancement provided for the benefit
                              of  the  Offered   Certificateholders  consists
                              solely  of  (a) any  overcollateralization  and
                              cross-  collateralization  which   utilize  the
                              internal cash flows  of the Trust Fund  and (b)
                              the  Certificate Insurance  Policy (as  defined
                              below), in each case as described below.

                              Overcollateralization.      The      allocation
                              provisions  of  the  Trust  Fund  result  in  a
                              limited   acceleration   of  principal   of   a
                              Certificate Group relative  to the amortization
                              of the  Mortgage  Loans  in  the  related  Loan
                              Group. The  acceleration of  principal achieved
                              by the application  of certain excess  interest
                              amounts   to  reduce   the  Class   Certificate
                              Principal Balance  of the Certificates  in such
                              Certificate       Group       results        in
                              overcollateralization to the  extent the Stated
                              Principal  Balance (as  defined herein)  of the
                              Mortgage  Loans  in  the   related  Loan  Group
                              exceeds the Class Certificate Principal Balance
                              of such  Certificates. Once the  required level
                              of overcollateralization for a Certificate 
                              Group is reached, and subject to the provisions
                              described  in   the  next   paragraph,  further
                              application of the acceleration feature to such
                              Certificate Group will  cease, unless necessary
                              to    maintain    the   required    level    of
                              overcollateralization.

                              The  Pooling and  Servicing Agreement  provides
                              that,  subject to  certain  trigger tests,  the
                              required level  of overcollateralization  for a
                              Certificate Group may increase or decrease over
                              time. An increase  would result in  a temporary
                              period  of  accelerated   amortization  of  the
                              related  Certificates  to increase  the  actual
                              level   of   overcollateralization   for   such
                              Certificate  Group  to  its required  level;  a
                              decrease would result in a temporary period  of
                              decelerated   amortization   of   the   related
                              Certificates  to  reduce  the actual  level  of
                              overcollateralization   for   such  Certificate
                              Group to its required level. As a result of the
                              "sequential  pay"   feature  of  the   Group  2
                              Certificates,  any  such  accelerated principal
                              distributions  will be  paid  to the  Class  of
                              Group 2  Certificates then entitled  to receive
                              distributions of  principal.   See "Description
                              o f      t h e      C e r t i f i c a t e s - -
                              Overcollateralization Provisions" herein.

                              Crosscollateralization.      The   Pooling  and
                              Servicing      Agreement      provides      for
                              crosscollateralization through the  application
                              of certain excess amounts generated by one Loan
                              Group to fund shortfalls in Available Funds and
                              the required level  of overcollateralization in
                              the  other Loan Group.  See "Description of the
                              Certificates--Crosscollateralization"       and
                              "Yield, Prepayment and Maturity Considerations-
                              -Overcollateralization Provisions" herein.

                              The  Financial Guaranty  Insurance Policy.  The
                              Offered Certificates  will have the  benefit of
                              two  financial   guaranty  insurance   policies
                              (collectively,   the   "Certificate   Insurance
                              Policy")  to  be  issued  by  the   Certificate
                              Insurer.   Under   the   Certificate  Insurance
                              Policy, the  Certificate Insurer  will, subject
                              to  the  terms  of  the  Certificate  Insurance
                              Policy, pay the Trustee, for the benefit of the
                              Holders of the Offered Certificates, as further
                              described herein,  an amount  that will  insure
                              the  payment  of   the  sum  of  (i)   on  each
                              Distribution  Date,  the  Interest Distribution
                              Amount,  (ii) on  each  Distribution Date,  any
                              Subordination Deficit  (as defined  herein) and
                              (iii) any Preference Amounts  (as defined below
                              under  "Description  of  the  Certificates--The
                              Financial     Guaranty    Insurance     Policy"
                              herein)(such  sum,  the  "Insured  Distribution
                              Amount").  No payments  in respect of principal
                              will  be made  under the  Certificate Insurance
                              Policy unless  a Subordination  Deficit occurs.
                              The effect of the Certificate Insurance  Policy
                              is  to guaranty the  timely payment of interest
                              on,  and  ultimate  payment  of  the  principal
                              amount of, the Offered Certificates.  A payment
                              by   the   Certificate    Insurer   under   the
                              Certificate  Insurance  Policy is  referred  to
                              herein  as   an   "Insured   Payment."      See
                              "Description of the Certificates--The Financial
                              Guaranty Insurance Policy" herein.

Mortgage Rate                 As described herein  under "The Mortgage Pool--
                              General,"   (i)    the   Mortgage    Rate   for
                              substantially all of the Group 1 Mortgage Loans
                              will be subject  to adjustment semi-annually to
                              equal the  sum, rounded to the  nearest 0.125%,
                              of  the applicable Mortgage Index value and the
                              Gross Margin for such Mortgage Loan, subject to
                              the  effects  of any  applicable  Periodic Rate
                              Cap, Maximum Mortgage Rate and Minimum Mortgage
                              Rate (each as  defined herein) and (ii)  all of
                              the Group  2 Mortgage Loans  will bear interest
                              at fixed rates.

Mortgage Index                The  Mortgage  Index  value  applicable to  any
                              semi-annual Adjustment Date (as defined herein)
                              for  substantially all of  the Group 1 Mortgage
                              Loans  will  be  the   average  of  the  London
                              interbank  offered  rates  for  six-month  U.S.
                              dollar deposits  in the  London market,  as set
                              forth  in The Wall  Street Journal, or,  if the
                              Mortgage Index ceases  to be  published in  The
                              Wall Street Journal  or becomes unavailable for
                              any  reason, then the Mortgage Index shall be a
                              new index selected by the Trustee, as holder of
                              the related Mortgage Note, with the consent  of
                              the  Certificate Insurer,  based on  comparable
                              information, in  each  case  as  most  recently
                              announced as  of a date  45 days prior  to such
                              Adjustment  Date.  The   Mortgage  Index  value
                              published on November 20, 1996 was 5.53125%.

Servicing                     Countrywide will serve  as the Master  Servicer
                              of  the Mortgage  Loans under  the Pooling  and
                              Servicing Agreement.  The Master  Servicer will
                              be  responsible  for   the  servicing  of   the
                              Mortgage Loans  and will receive  from interest
                              collected  on  the  Mortgage  Loans  a  monthly
                              servicing fee  on each  Mortgage Loan  equal to
                              the Stated Principal Balance thereof multiplied
                              by one-twelfth of the  Servicing Fee Rate (such
                              product, the  "Servicing Fee").  See "Servicing
                              of Mortgage  Loans--Servicing Compensation  and
                              Payment of Expenses" herein.

                              The Master  Servicer is obligated to  make cash
                              advances   ("Advances")    with   respect    to
                              delinquent   payments  of   principal  of   and
                              interest on  any Mortgage  Loan  to the  extent
                              described herein. The Trustee will be obligated
                              to make any such Advance if the Master Servicer
                              fails in its obligation to do so, to the extent
                              provided   in   the   Pooling   and   Servicing
                              Agreement. See  "Servicing of  Mortgage Loans--
                              Advances" herein.

Optional Termination          On  any  Distribution Date  on  which  the Pool
                              Stated Principal Balance (as defined herein) is
                              less than or  equal to 10% of the  Cut-off Date
                              Pool Principal Balance (as defined herein) (the
                              "Optional   Termination   Date"),   the  Master
                              Servicer or  the Certificate Insurer  will have
                              the  option   (but  not   the  obligation)   to
                              purchase, in whole, the Mortgage Loans and  the
                              REO  Property  (as  defined  herein),  if  any,
                              remaining  in the Trust Fund and thereby effect
                              the early retirement of all  Certificates.  See
                              "Description   of  the   Certificates--Optional
                              Termination" herein.

Federal Income Tax 
    Considerations            An election  will be  made to  treat the  Trust
                              Fund as  a  "real  estate  mortgage  investment
                              conduit" (the  "REMIC") for federal  income tax
                              purposes.   The   Offered   Certificates   will
                              constitute "regular interests" in the REMIC and
                              the Residual  Certificates will  constitute the
                              sole  class  of  "residual  interests"  in  the
                              REMIC. The  Offered Certificates may  be issued
                              with original issue discount for federal income
                              tax purposes. For  purposes of determining  the
                              amount and  rate of  accrual of original  issue
                              discount  and  market discount,  the  Depositor
                              intends to assume that  there will be Principal
                              Prepayments  on the  Mortgage  Loans at  a rate
                              equal  to  100%  of the  Prepayment  Model  (as
                              defined  herein).  No representation is made as
                              to whether the  Mortgage Loans  will prepay  at
                              that  rate or  any  other  rate.  See  "Federal
                              Income  Tax  Consequences"  herein  and in  the
                              Prospectus.

ERISA Considerations          The acquisition of an Offered Certificate by an
                              employee benefit  plan subject to  the Employee
                              Retirement  Income  Security  Act of  1974,  as
                              amended  ("ERISA"),  or a  plan  or arrangement
                              subject  to Section 4975  of the Code  (each of
                              the  foregoing,   a  "Plan")  could,   in  some
                              instances, result in a "prohibited transaction"
                              or   other    violation   of    the   fiduciary
                              responsibility  provisions  of ERISA  and  Code
                              Section  4975.  Certain   exemptions  from  the
                              prohibited   transaction    rules   could    be
                              applicable   to   the   acquisition   of   such
                              Certificates.   Subject  to the  considerations
                              and   conditions    described   under    "ERISA
                              Considerations" herein, it is expected that the
                              Offered  Certificates  may  be  purchased by  a
                              Plan.

                              Any  Plan  fiduciary   considering  whether  to
                              purchase any Offered Certificates on behalf  of
                              a   Plan  should   consult  with   its  counsel
                              regarding the  applicability of  the provisions
                              of   ERISA    and   the   Code.    See   "ERISA
                              Considerations" herein and in the Prospectus.

Legal Investment              The  Offered Certificates  will not  constitute
                              "mortgage related  securities" for  purposes of
                              the Secondary  Mortgage Market  Enhancement Act
                              of   1984   ("SMMEA").      Accordingly,   many
                              institutions with legal  authority to invest in
                              comparably rated securities may  not be legally
                              authorized   to    invest   in    the   Offered
                              Certificates.    Institutions  whose investment
                              activities are subject to  review by federal or
                              state  regulatory  authorities  should  consult
                              with   their   counsel    or   the   applicable
                              authorities to determine  whether an investment
                              in  the  Offered   Certificates  complies  with
                              applicable  guidelines,  policy  statements  or
                              restrictions.  See  "Legal Investment"  in  the
                              Prospectus.

Ratings                       It  is a  condition  of  the  issuance  of  the
                              Offered Certificates that they  be rated AAA by
                              Standard  &  Poor's  Ratings Service,  Inc.,  a
                              division of the  McGraw-Hill Companies ("S&P"),
                              and Aaa  by  Moody's  Investors  Service,  Inc.
                              ("Moody's" and, together  with S&P, the "Rating
                              Agencies"). The security ratings of the Offered
                              Certificates should be  evaluated independently
                              from   similar  ratings   on  other   types  of
                              securities.  A   security  rating   is  not   a
                              recommendation to buy, sell or hold  securities
                              and may be subject to revision or withdrawal at
                              any   time  by  the  Rating  Agencies.      The
                              Depositor  has not  requested a  rating  of the
                              Offered Certificates by any rating agency other
                              than  the  Rating  Agencies; there  can  be  no
                              assurance,  however, as  to  whether any  other
                              rating   agency    will   rate    the   Offered
                              Certificates  or, if it does, what rating would
                              be assigned by  such other rating agency.   The
                              rating assigned  by such other rating agency to
                              the Offered  Certificates could  be lower  than
                              the respective  ratings assigned by  the Rating
                              Agencies.  See "Ratings" herein.



                                 RISK FACTORS

     Investors should  consider the  following risks in  connection with  the
purchase of the Offered Certificates.

     Consequences of Owning Book-Entry Certificates.  Issuance of the Offered
Certificates  in book-entry  form may  reduce the  liquidity of  such Offered
Certificates in the secondary trading market since investors may be unwilling
to  purchase  Offered Certificates  for  which  they cannot  obtain  physical
certificates.  See "Description of the Certificates--Book-Entry Certificates"
herein and "Risk Factors--Book-Entry Registration" in the Prospectus.

     Since  transactions in  the Offered  Certificates can  be  effected only
through  DTC,   CEDEL,  Euroclear,   participating  organizations,   indirect
participants and certain banks, the ability of a Certificate  Owner to pledge
a Offered Certificate to  persons or entities that do not  participate in the
DTC, CEDEL  or Euroclear  system may  be limited  due to lack  of a  physical
certificate representing the  Offered Certificates.  See  "Description of the
Certificates--Book-Entry Certificates"  herein and  "Risk Factors--Book-Entry
Registration" in the Prospectus.

     Certificate  Owners  may experience  some  delay  in  their  receipt  of
distributions of  interest and  principal on  the Offered  Certificates since
such distributions  will be  forwarded by  the Trustee  to DTC  and DTC  will
credit such  distributions to  the accounts of  its Participants  (as defined
herein)  which will  thereafter credit  them to  the accounts  of Certificate
Owners   either  directly   or  indirectly  through   indirect  participants.
Certificate Owners will  not be recognized  as Offered Certificateholders  as
such term is  used in  the Pooling and  Servicing Agreement, and  Certificate
Owners will be permitted to exercise the rights of Offered Certificateholders
only  indirectly through DTC  and its Participants.   See "Description of the
Certificates--Book-Entry Certificates"  herein and  "Risk Factors--Book-Entry
Registration" in the Prospectus.

     Cash Flow  Considerations and Risks.   Even assuming that  the Mortgaged
Properties  provide adequate  security for  the  Mortgage Loans,  substantial
delays could  be encountered in  connection with the liquidation  of Mortgage
Loans  in a  Loan  Group  that are  delinquent  and resulting  shortfalls  in
distributions   to  the  related   Certificateholders  could  occur   if  the
Certificate  Insurer  were  unable  to  perform  its  obligations  under  the
Certificate Insurance Policy.   Further, liquidation expenses (such  as legal
fees,  real estate  taxes, and  maintenance and  preservation  expenses) will
reduce the security for  such Mortgage Loans and thereby  reduce the proceeds
payable to the related Certificateholders.  In the event any of the Mortgaged
Properties fail to provide adequate  security for the related Mortgage Loans,
such Certificateholders  could experience a  loss if the  Certificate Insurer
were  unable  to perform  its  obligations  under the  Certificate  Insurance
Policy.

     Overcollateralization  and   Crosscollateralization  Provisions.     The
operation   of  the  overcollateralization  provisions  of  the  Pooling  and
Servicing Agreement  will affect  the weighted average  lives of  the Offered
Certificates  and consequently the  yields to maturity  of such Certificates.
Unless  and until  the Subordinated Amount  equals the  Required Subordinated
Amount for a Certificate Group, Net  Monthly Excess Cashflow will be  applied
as distributions of principal of the Offered Certificates in such Certificate
Group,  thereby reducing  the weighted  average  lives thereof.   The  actual
Subordinated Amount for a Certificate Group may change from Distribution Date
to Distribution  Date producing  uneven distributions of  Net Monthly  Excess
Cash Flow.   There can be no assurance as to when or whether the Subordinated
Amount for a  Certificate Group will equal the  related Required Subordinated
Amount.

     Net Monthly Excess  Cashflow generally is  a function of  the excess  of
interest  collected or  advanced  on  the Mortgage  Loans  over the  interest
required to  pay interest  on the Offered  Certificates, the premium  for the
Certificate Insurance Policy and certain Trust Fund expenses.  Mortgage Loans
with  higher  Net Mortgage  Rates will  contribute more  interest to  the Net
Monthly  Excess Cashflow.  Mortgage Loans  with higher Net Mortgage Rates may
prepay faster than Mortgage Loans with relatively lower Net Mortgage Rates in
response   to  a   given  change  in   market  interest  rates.     Any  such
disproportionate prepayments  of Mortgage Loans  in a Loan Group  with higher
Net Mortgage  Rates may  adversely affect  the amount  of Net  Monthly Excess
Cashflow available to  make accelerated payments of principal  of the Offered
Certificates in the related Certificate Group.

     In  addition to the use of Net  Monthly Excess Cashflow for a Loan Group
to pay interest  and principal on the related Certificate  Group, Net Monthly
Excess Cashflow  for  a Loan  Group will  be available  to  pay interest  and
principal on the other Certificate Group to the extent described herein under
"Description   of   the   Certificates--Allocation   of   Available   Funds".
Furthermore,  in addition  to the  use of  Net  Monthly Excess  Cashflow with
respect  to a Loan Group to distribute  Subordination Increase Amounts on the
related Certificate Group,  Net Monthly Excess Cashflow will  be available to
distribute  Subordination Increase Amounts on the  other Certificate Group to
the extent described herein.

     As a result of the interaction  of the foregoing factors, the effect  of
the  overcollateralization  and   crosscollateralization  provisions  on  the
weighted average lives of the Offered Certificates in a Certificate Group may
vary significantly over  time and, in the  case of the Group  2 Certificates,
from class  to class.   See "Yield,  Prepayment and  Maturity Considerations"
herein and "Yield and Prepayment Considerations" in the Prospectus.

     Prepayment  Considerations and  Risks.    The  Trust  Fund's  prepayment
experience  may be affected  by a wide variety  of factors, including general
economic  conditions,   interest  rates,  the   availability  of  alternative
financing  and homeowner  mobility.   In addition,  substantially all  of the
Mortgage Loans contain due-on-sale provisions and the Master Servicer intends
to enforce  such provisions unless (i)  such enforcement is not  permitted by
applicable  law  or (ii)  the Master  Servicer, in  a manner  consistent with
reasonable   commercial  practice,  permits  the  purchaser  of  the  related
Mortgaged Property to assume the Mortgage  Loan.  To the extent permitted  by
applicable law, such  assumption will not release the  original borrower from
its obligation  under any  such Mortgage  Loan.   See "Yield, Prepayment  and
Maturity Considerations--Prepayment  Considerations  and  Risks"  herein  and
"Certain Legal Aspects  of the Loans--Due-on-Sale Clauses" in  the Prospectus
for a description of certain provisions of the Mortgage Loans that may affect
the  prepayment experience  thereof.    The yield  to  maturity and  weighted
average life  of the  Offered Certificates  in a  Certificate  Group will  be
affected primarily  by the rate  and timing of principal  payments (including
prepayments) of, and  losses on, the Mortgage Loans in the related Loan Group
and, in certain  circumstances, the rate and timing  of principal prepayments
(including prepayments) of, and  losses on, the  Mortgage Loans in the  other
Loan Group.  The yield to  investors on the Class A-1 Certificates will  also
be sensitive to the level of One-Month LIBOR, the level of the Mortgage Index
and the  additional limitations  on the Pass-Through  Rate for  the Class A-1
Certificates,  as described herein.   Although all  of the  Mortgage Loans in
Loan Group  1 bear interest at adjustable  rates ("ARMs"), the interest rates
on  a  majority  of  the  ARMs  will  not  adjust  for  two  years  following
origination.  In  addition, the yield to maturity of the Offered Certificates
purchased  at a discount or  premium will be  more sensitive to  the rate and
timing of payments thereon.   Certificateholders should consider, in the case
of any  Offered Certificate purchased  at a discount,  the risk that  a lower
than anticipated rate  of principal payments could result  in an actual yield
that is  lower than the  anticipated yield  and, in the  case of any  Offered
Certificate  purchased at a premium, the risk  that a faster than anticipated
rate of principal payments could result in an actual yield that is lower than
the  anticipated  yield.   Because  certain  of  the Mortgage  Loans  contain
prepayment penalties, the  rate of principal  payments may be  less than  the
rate of principal payments for mortgage loans which do not contain prepayment
penalties.    No representation  is  made  as  to  the  anticipated  rate  of
prepayments on the  Mortgage Loans, the amount and timing  of losses thereon,
the level of One-Month LIBOR or the Mortgage Index or the  resulting yield to
maturity  of any  Class  of  Offered Certificates.    Any reinvestment  risks
resulting from a faster or slower incidence of payments on the Mortgage Loans
will  be borne  entirely  by  the related  Offered  Certificateholders.   See
"Yield,  Prepayment  and  Maturity  Considerations"  herein  and  "Yield  and
Prepayment Considerations" in the Prospectus.

     Certificate Rating.  The rating  of the Offered Certificates will depend
primarily on an assessment by the  Rating Agencies of the Mortgage Loans  and
upon the claims-paying  ability of the Certificate Insurer.  Any reduction in
a rating  assigned to  the claims-paying ability  of the  Certificate Insurer
below the rating  initially given to the Offered Certificates may result in a
reduction in  the rating  of the  Offered Certificates.   The  rating by  the
Rating  Agencies of  the  Offered  Certificates is  not  a recommendation  to
purchase, hold or sell the Offered Certificates, inasmuch as such rating does
not comment as to the market price or suitability for a  particular investor.
There is  no assurance that  the ratings will  remain in place  for any given
period of time or  that the ratings will not  be lowered or withdrawn by  the
Rating Agencies.   In  general, the ratings  address credit  risk and  do not
address  the likelihood of prepayments.   The ratings  of the Certificates do
not address  the possibility of  the imposition of United  States withholding
tax with respect to non-U.S. persons.

     Legal  Considerations -- Lien Priority.   The Group 2 Mortgage Loans are
secured predominantly by second mortgages.   Mortgage Loans secured by second
mortgages are entitled to  proceeds that remain from the sale  of the related
Mortgaged Property after any related senior mortgage loan and prior statutory
liens have been satisfied.  In the event that such proceeds  are insufficient
to satisfy such  loans and prior liens  in the aggregate and  the Certificate
Insurer is unable to perform  its obligations under the Certificate Insurance
Policy, the Holders  of Group 2 Certificates will bear (i)  the risk of delay
in distributions while a deficiency judgment, if any, against the borrower is
sought  and (ii)  the  risk of  loss  if the  deficiency  judgment cannot  be
obtained or is not realized  upon.  See "Certain Legal Aspects of  the Loans"
in the Prospectus.

     Bankruptcy and  Insolvency Risks.  The  sale of the  Mortgage Loans from
Countrywide to the Depositor will be treated as a sale of the Mortgage Loans.
However,  in the  event  of  an insolvency  of  Countrywide,  the trustee  in
bankruptcy  of Countrywide  may attempt  to  recharacterize the  sale of  the
Mortgage Loans as  a borrowing  by Countrywide,  secured by a  pledge of  the
applicable Mortgage Loans.  If the trustee in bankruptcy decided to challenge
such transfer, delays in payments  of the Offered Certificates and reductions
in  the  amounts thereof  could occur.    The Depositor  will warrant  in the
Pooling and Servicing Agreement that the transfer of the Mortgage Loans by it
to the Trust Fund is either a valid transfer and  assignment of such Mortgage
Loans to the Trust Fund or the grant to the Trust Fund of a security interest
in such Mortgage Loans.

     In the event of  a bankruptcy or insolvency of the  Master Servicer, the
bankruptcy trustee or receiver may have  the power to prevent the Trustee  or
the Offered Certificateholders from appointing a successor Master Servicer.

     Geographic Concentration.   As of the Cut-off Date, approximately 19.57%
and 52.50%  (by Cut-off Date  Principal Balance) of the  Mortgaged Properties
relating to Loan Group 1  and Loan Group 2, respectively, are  located in the
State  of California.  An overall  decline in the California residential real
estate market could  adversely affect the values of  the Mortgaged Properties
securing such  Mortgage Loans such that the Principal Balances of the related
Mortgage Loans could equal  or exceed the value of such Mortgaged Properties.
As  the  residential  real  estate  market is  influenced  by  many  factors,
including  the  general condition  of  the  economy  and interest  rates,  no
assurances may  be given that  the California residential real  estate market
will not  weaken.  If  the California residential  real estate market  should
experience  an  overall  decline  in  property  values  after  the  dates  of
origination of  such Mortgage  Loans, the  rates of  losses on  such Mortgage
Loans would be expected to increase, and could increase substantially.

     Delinquent Mortgage Loans.   The Trust Fund will  include Mortgage Loans
which are 59 or  fewer days delinquent as of  the Cut-off Date.  The  Cut-off
Date Principal Balance of  Group 1 Mortgage Loans and Group  2 Mortgage Loans
which are  between 30 days and 59 days delinquent  as of the Cut-off Date was
approximately  $1,521,399  and $149,518,  respectively.    If there  are  not
sufficient   funds   from   Available   Funds   for    a   Loan   Group,   or
overcollateralization or  crosscollateralization for the  related Certificate
Group, and the Certificate Insurer fails to perform its obligations under the
Certificate  Insurance Policy, the aggregate  amount of principal returned to
the  related  Certificateholders  may  be  less  than  the  respective  Class
Certificate Principal Balances on the day the Certificates were issued.

     For  a   discussion  of  additional  risks  pertaining  to  the  Offered
Certificates, see "Risk Factors" in the Prospectus.



                              THE MORTGAGE POOL

GENERAL

     The following discussion applies to the origination, sales and servicing
practices of  Countrywide in  effect at the  time of  the origination  of the
Mortgage Loans.

     Certain information with respect to the Mortgage Loans to be included in
the Mortgage Pool is  set forth below.   Prior to the Closing  Date, Mortgage
Loans may be  removed from the Mortgage Pool and other  Mortgage Loans may be
substituted therefor.  The Depositor  believes that the information set forth
herein  with  respect  to  the  Mortgage Pool  as  presently  constituted  is
representative of  the characteristics  of the  Mortgage Pool  as it  will be
constituted at  the  Closing Date,  although certain  characteristics of  the
Mortgage Loans  in the Mortgage  Pool may vary.   Unless otherwise indicated,
information presented  below expressed as  a percentage (other than  rates of
interest)  are  approximate  percentages  based  on  the  Cut-off  Date  Pool
Principal Balance, the Group 1 Cut-off Date  Principal Balance or the Group 2
Cut-off Date Principal Balance, as the context may require.

     The  Mortgage Pool  will consist  of  Mortgage Loans  with an  aggregate
unpaid principal  balance as  of the  Cut-off  Date (the  "Cut-off Date  Pool
Principal Balance") expected  to be approximately $299,836,146.   The Group 1
Mortgage Loans  provide for the  amortization of  the amount financed  over a
series  of  monthly payments.  The  Group 2  Mortgage Loans  provide  for the
amortization  of the  amount financed  over a  series of  substantially equal
monthly payments.  All of  the Mortgage Loans provide for payments due  as of
the  first day  of each  month.  The Mortgage  Loans  to be  included in  the
Mortgage Pool  were originated or  purchased by Countrywide Home  Loans, Inc.
("Countrywide") and  (a) in  the case  of substantially  all of  the Group  1
Mortgage Loans and approximately 30.02%  of the Group 2 Mortgage Loans,  were
originated  substantially  in   accordance  with  Countrywide's  underwriting
criteria for sub-prime ("B&C") quality mortgage loans described herein  under
"--Underwriting Standards--B&C Quality Mortgage  Loans", and (b) in the  case
of  approximately 66.89%  of  the  Group 2  Mortgage  Loans, were  originated
substantially  in  accordance with  Countrywide's  underwriting criteria  for
closed  end  second  mortgage loans  described  herein  under "--Underwriting
Standards--Closed End  Second Mortgage  Loans".   In addition,  approximately
0.22% of the Group 1 Mortgage  Loans and 3.10% of the Group 2  Mortgage Loans
were  originated in accordance  with other underwriting  guidelines; however,
such Mortgage  Loans have  been examined  by the  Seller and  the Seller  has
determined  that such  Mortgage  Loans  are  in substantial  compliance  with
Countrywide's underwriting criteria for B&C quality mortgage loans and closed
end  second mortgage  loans, as  applicable.   Sub-prime  mortgage loans  are
generally  first  mortgage  loans   made  to  borrowers  with   prior  credit
difficulties. 

     At origination, approximately 77.27% of  the Mortgage Loans had a stated
term  to  maturity of  30  years.  Scheduled  monthly payments  made  by  the
Mortgagors  on the Mortgage  Loans ("Scheduled  Payments") either  earlier or
later  than the scheduled due dates thereof  will not affect the amortization
schedule  or the  relative  application  of such  payments  to principal  and
interest. All  of the  Mortgage Notes provide  for a  fifteen (15)  day grace
period for monthly payments.  Any Mortgage Loan may be prepaid  in full or in
part at any time; however, approximately 47.27% of the Group 1 Mortgage Loans
and  approximately 23.12%  of the  Group  2 Mortgage  Loans  provide for  the
payment by  the borrower of a  prepayment charge in limited  circumstances on
full prepayments  made within five  years from the  date of execution  of the
related  Mortgage  Note.  In  general,  the Mortgage  Note  provides  that  a
prepayment charge will apply if, during the first five years from the date of
origination of such Mortgage Loan, the borrower prepays such Mortgage Loan in
full. The  amount of  the prepayment charge  will generally  be equal  to six
months' advance interest calculated on the basis of the rate in effect at the
time  of such  prepayment  on the  amount  prepaid in  excess of  20%  of the
original balance of such Mortgage Loan.

     Substantially all  of the  Group 1 Mortgage  Loans have a  Mortgage Rate
subject to semi-annual adjustment on the first day of the months specified in
the related Mortgage Note (each such date, an "Adjustment Date") to equal the
sum,  rounded  to  the nearest  0.125%,  of  (i) the  average  of  the London
interbank  offered rates  for six-month  U.S. dollar  deposits in  the London
market, as set  forth in The Wall  Street Journal, or, if  the Mortgage Index
ceases to be  published in The Wall Street Journal or becomes unavailable for
any reason, then  the Mortgage Index  shall be  a new index  selected by  the
Trustee, as holder  of the  related Mortgage  Note, with the  consent of  the
Certificate Insurer,  based on comparable  information, in each case  as most
recently announced as of  a date 45 days prior  to such Adjustment Date  (the
"Mortgage  Index"), and  (ii)  a  fixed percentage  amount  specified in  the
related  Mortgage Note  (the  "Gross Margin");  provided,  however, that  the
Mortgage Rate  will  not increase  or  decrease by  more  than 1.50%  on  any
Adjustment Date (the "Periodic Rate Cap") for substantially all  of the Group
1 Mortgage  Loans.   Substantially all  of the  Group 1  Mortgage Loans  were
originated  with Mortgage  Rates less  than the  sum  of the  then applicable
Mortgage Index  values and  the related Gross  Margins, rounded  as described
herein.  Approximately  54.98% of  the  Group  1  Mortgage Loans  (the  "2/28
Mortgage  Loans")  will  have  fixed  Mortgage  Rates  for  24  months  after
origination thereof  before becoming  subject to  the semi-annual  adjustment
described  in the  preceding  sentence.   Substantially  all of  the  Group 1
Mortgage Loans  provide that over the life of  the Mortgage Loan the Mortgage
Rate will in no event be more than the initial Mortgage Rate  plus 7.00% (the
"Maximum Mortgage Rate").   Substantially all of  the Group 1 Mortgage  Loans
provide that  in no event  will the  Mortgage Rate be  less than the  initial
Mortgage Rate  (such rate, the  "Minimum Mortgage Rate"). Effective  with the
first payment due on a  Group 1 Mortgage Loan, after each  related Adjustment
Date, the  monthly payment  will be adjusted  to an  amount which  will fully
amortize  the outstanding  principal balance  of the  Mortgage Loan  over its
remaining term.

     As  of the  Cut-off Date,  approximately 0.85% of  the Group  1 Mortgage
Loans  and   approximately  0.18%  of   the  Group  2  Mortgage   Loans  were
contractually delinquent for thirty or more days.



GROUP 1 MORTGAGE LOANS

     The Group 1  Mortgage Loans had the following characteristics  as of the
Cut-off Date (expressed as percentages of the Group  1 Cut-off Date Principal
Balance, except as otherwise stated):

     The  next Adjustment  Date following  the Cut-off  Date for each  of the
Group 1 Mortgage Loans  other than the 2/28 Mortgage Loans  will occur on the
first day of  the following  months, with  the percentages  of such  Mortgage
Loans indicated on an approximate basis in the following table:


<TABLE>
<CAPTION>                                                               % of
                                                                       Group 1
                                 Number of      Cut-off Date        Cut-off Date
                                 Mortgage    Principal Balance   Principal Balance
     Next Adjustment Date          Loans
     --------------------        ---------   -----------------   -----------------
<S>                                  <C>        <C>                    <C>
December 1, 1996                       1        $    210,932.63         0.23%
January 1, 1997                        1             230,556.58         0.25
February 1, 1997                      33           4,633,029.72         5.03
March 1, 1997                        212          25,243,625.19        27.43
April 1, 1997                        277          31,430,210.93        34.15
May 1, 1997                          260          29,857,254.41        32.44
June 1, 1997                           2             180,000.00        00.20
October 1, 1997                        1             247,279.26         00.27
     TOTAL  . . . . . . . .          787         $92,032,888.72        100.00%

</TABLE>


     The initial  Adjustment Date  for each of  the 2/28 Mortgage  Loans will
occur on the first day of the following months, with  the percentages of such
Mortgage Loans indicated on an approximate basis in the following table:


<TABLE>
<CAPTION>
                                                                                           % of
                                                                                         Group 1
                                         Number of            Cut-off Date            Cut-off Date
                                          Mortgage          Principal Balance       Principal Balance
     Next Adjustment Date                  Loans
     --------------------                ---------          -----------------       -----------------
<S>                                          <C>              <C>                           <C>
March 1, 1998                                    1            $     181,341.39                0.16%
April 1, 1998                                    2                   74,874.80                0.07
June 1, 1998                                     2                  146,931.83                0.13
July 1, 1998                                    18                1,584,409.09                1.41
August 1, 1998                                  98               10,077,761.90                8.97
September 1, 1998                              333               28,207,323.03               25.10
October 1, 1998                                445               37,154,435.75               33.06
November 1, 1998                               417               34,805,680.00               30.97
December 1, 1998                                 2                  159,000.00                0.14
     TOTAL  . . . . . . . . . . .            1,318             $112,391,757.79              100.00%

</TABLE>


None of the Group 1 Mortgage Loans had a first payment date prior to November
1, 1992.   The latest maturity date  of any of the Group  1 Mortgage Loans is
December 1, 2026.

Approximately  31.76% of the  Group 1 Mortgage  Loans are Mortgage  Loans the
proceeds  of which  were used  to  purchase the  related Mortgaged  Property.
Approximately 68.24% of  the Group  1 Mortgage Loans  are Mortgage Loans  the
proceeds of which were used to refinance an existing mortgage loan.

Approximately 82.35% of  the Group 1  Mortgage Loans are secured  by detached
one-family dwelling  units and  approximately 9.42% of  the Group  1 Mortgage
Loans are  secured by dwelling  units in Planned Unit  Developments ("PUDs").
No more than approximately 4.06% of the Group 1 Mortgage Loans are secured by
units  in  condominiums. No  more  than approximately  4.17% of  the  Group 1
Mortgage  Loans are secured  by two- to  four-family dwelling units.   On the
basis of representations  made by the mortgagors in  their loan applications,
no more than approximately 7.67% of the Group 1 Mortgage Loans are secured by
investor properties.

None of the Group 1 Mortgage Loans are subject to any buydown agreement.

None  of  the Group  1 Mortgage  Loans  are insured  by any  primary mortgage
insurance policy.

The weighted average  Loan-to-Value Ratio (as defined  below) of the Group  1
Mortgage Loans  as of the  Cut-off Date (weighted  based on the  Cut-off Date
Principal Balances) is expected to be approximately 72.70%. The Loan-to-Value
Ratios of the Group 1 Mortgage  Loans as of the Cut-off Date are  expected to
be distributed as  follows (the sum of the percentages in the following table
may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                            % of
                                                                                          Group 1
                                          Number of                                    Cut-off Date
Loan-to-Value                              Mortgage             Cut-off Date             Principal
  Ratio (%)                                 Loans            Principal Balance            Balance
- -------------                             ---------          -----------------         ------------
<S>                                           <C>                 <C>                       <C>
10.00 < 15.00                                     1               $    26,987.41              0.01%
      -
15.01 < 20.00                                     5                   115,670.93              0.06
      -
20.01 < 25.00                                     3                   128,489.84              0.06
      -
25.01 < 30.00                                    10                   583,651.93              0.29
      -
30.01 < 35.00                                    13                   574,533.76              0.28
      -
35.01 < 40.00                                    28                 1,526,634.57              0.75
      -
40.01 < 45.00                                    22                 1,324,693.73              0.65
      -
45.01 < 50.00                                    52                 3,890,687.18              1.90
      -
50.01 < 55.00                                    76                 5,991,746.07              2.93
      -
55.01 < 60.00                                   124                 9,265,682.60              4.53
      -
60.01 < 65.00                                   208                17,127,606.18              8.38
      -
65.01 < 70.00                                   394                36,261,838.43             17.74
      -
70.01 < 75.00                                   534                54,658,882.74             26.74
      -
75.01 < 80.00                                   371                41,822,418.99             20.46
      -
80.01 < 85.00                                   233                26,314,681.91             12.87
      -
85.01 < 90.00                                    31                 4,810,440.24              2.35
      -                                       -----              ---------------            ------
     TOTAL  . . . . . . . . . . .             2,105              $204,424,646.51            100.00%
                                              -----              ---------------            -------

</TABLE>


     The  "Loan-to-Value  Ratio" of  a  Mortgage  Loan is  equal  to (i)  the
principal balance of  such Mortgage Loan at the date  of origination, divided
by  (ii)  the  Collateral  Value  of  the  related  Mortgaged  Property.  The
"Collateral Value" of a Mortgaged Property is the lesser of (x) the appraised
value based  on  an appraisal  made  for Countrywide  by  an independent  fee
appraiser at the  time of the origination  of the related Mortgage  Loan, and
(y) the sales price  of such Mortgaged Property at such  time of origination.
With  respect to a Mortgage Loan the proceeds of which were used to refinance
an existing mortgage loan, the Collateral Value is the appraised value of the
Mortgaged  Property  based  upon  the  appraisal  obtained  at  the  time  of
refinancing. No  assurance can  be given  that  the values  of the  Mortgaged
Properties have remained or  will remain at their  levels as of the  dates of
origination of the related Mortgage Loans. 

     As of the Cut-off Date, the weighted average remaining  term to maturity
of the Group 1  Mortgage Loans (weighted based on the  Cut-off Date Principal
Balances) is expected to be approximately 357 months. The distribution of the
remaining terms  to maturity (in months) of the Group  1 Mortgage Loans as of
the Cut-off Date is expected to be as  follows (the sum of the percentages in
the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
REMAINING                                                                                % OF
TERM TO                         NUMBER OF                                               GROUP 1
MATURITY                         MORTGAGE              CUT-OFF DATE                  CUT-OFF DATE
(IN MONTHS)                        LOANS            PRINCIPAL BALANCE              PRINCIPAL BALANCE
- -----------                     ---------           -----------------              -----------------
<S>                                <C>                <C>                                 <C>
168 < 180                             38               $ 2,294,394.14                       1.12%
    -
300 < 312                              1                   247,279.26                       0.12
    -
336 < 348                              1                   212,006.39                       0.10
    -
348 < 360                          2,065               201,670,966.72                      98.65
    -                              -----               --------------                     ------
     TOTAL  . . . . . .            2,105              $204,424,646.51                     100.00%
                                   -----              ---------------                     -------
</TABLE>


     As of the Cut-off Date, the weighted  average Mortgage Rate of the Group
1 Mortgage Loans  (weighted based on the Cut-off Date  Principal Balances) is
expected to be approximately 9.64% per annum. The Mortgage Rates of the Group
1 Mortgage Loans are expected to be  distributed as follows as of the Cut-off
Date  (the sum of  the percentages in  the following table  may not equal the
total due to rounding):


<TABLE>
<CAPTION>                                                                                  % OF
                                                                                         GROUP 1
                                     NUMBER OF                                         CUT-OFF DATE
                                      MORTGAGE             CUT-OFF DATE             PRINCIPAL BALANCE
MORTGAGE RATE (%)                      LOANS            PRINCIPAL BALANCE
- -----------------                    ---------          -----------------           -----------------
<S>                                     <C>                <C>                                <C>
5.50  < 6.00                                 1              $     224,000.00                     0.11%
      -
6.01  < 6.50                                 6                  1,004,987.55                     0.49
      -
6.51  < 7.00                                18                  2,459,026.41                     1.20
      -
7.01  < 7.50                                46                  5,476,243.63                     2.68
      -
7.51  < 8.00                                88                 10,991,234.52                     5.38
      -
8.01  < 8.50                               167                 18,851,713.43                     9.22
      -
8.51  < 9.00                               287                 32,936,415.10                    16.11
      -
9.01  < 9.50                               261                 27,162,886.66                    13.29
      -
9.51  < 10.00                              336                 32,519,733.99                    15.91
      -
10.01 < 10.50                             292                 25,430,922.29                    12.44
      -
10.51 < 11.00                             258                 20,234,813.44                     9.90
      -
11.01 < 11.50                             176                 13,850,467.86                     6.78
      -
11.51 < 12.00                             104                  8,370,894.92                     4.09
      -
12.01 < 12.50                              38                  2,245,486.93                     1.10
      -
12.51 < 13.00                              14                  1,648,993.35                     0.81
      -
13.01 < 13.50                               5                    297,792.44                     0.15
      -
13.51 < 14.00                               6                    538,431.70                     0.26
      -
14.01 < 14.50                               2                    180,602.29                     0.09
      -                                 -----               ---------------                   ------
     TOTAL  . . . . . . . . .           2,105               $204,424,646.51                   100.00%
                                        -----               ---------------                   -------

</TABLE>


     As of the Cut-off Date, the weighted average Gross Margin of the Group 1
Mortgage Loans  (weighted based  on the Cut-off  Date Principal  Balances) is
expected to be approximately 6.23% per annum. The Gross Margins set  forth in
the Mortgage Notes with respect to the Group 1 Mortgage Loans are expected to
be distributed as follows as of the Cut-off Date (the sum of  the percentages
in the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>                                                                                % OF
                                 NUMBER OF                                              GROUP 1
                                  MORTGAGE             CUT-OFF DATE                  CUT-OFF DATE
GROSS MARGIN (%)                   LOANS             PRINCIPAL BALANCE             PRINCIPAL BALANCE
- ----------------                 ---------           -----------------             -----------------
<S>                                <C>                   <C>                              <C>
2.50 < 3.00                            2                 $     459,285.65                   0.22%
     -
4.01 < 4.50                           12                     1,266,466.18                   0.62
     -
4.51 < 5.00                           97                    10,155,899.98                   4.97
     -
5.01 < 5.50                          318                    34,852,779.87                  17.05
     -
5.51 < 6.00                          466                    54,275,856.58                  26.55
     -
6.01 <  6.50                         462                    42,498,771.29                  20.79
     -
6.51 < 7.00                          356                    30,931,218.80                  15.13
     -
7.01 < 7.50                          219                    16,187,336.67                   7.92
     -
7.51 < 8.00                          130                    10,943,984.16                   5.35
     -
8.01 < 8.50                           30                     2,258,697.55                   1.10
     -
8.51 < 9.00                           11                       481,319.85                   0.24
     -
9.01 < 9.50                            1                        40,779.93                   0.02
     -
9.51 < 10.00                           1                        72,250.00                   0.04
     -                             -----                   --------------                 ------
    TOTAL . . . . . . . .          2,105                  $204,424,646.51                 100.00%
                                   -----                  ---------------                 -------

</TABLE>


     As of the  Cut-off Date, the weighted  average Maximum Mortgage  Rate of
the Group  1 Mortgage  Loans (weighted  based on  the Cut-off  Date Principal
Balances)  is expected  to be  approximately  16.64% per  annum. The  Maximum
Mortgage Rates with respect to the Group  1 Mortgage Loans are expected to be
distributed as follows as of the Cut-off Date (the sum of the  percentages in
the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>                                                                               % OF
                                  NUMBER OF                                            GROUP 1
          MAXIMUM                 MORTGAGE             CUT-OFF DATE                 CUT-OFF DATE
     MORTGAGE RATE (%)              LOANS           PRINCIPAL BALANCE             PRINCIPAL BALANCE
     -----------------            ---------         -----------------             -----------------
<S>                                  <C>               <C>                                <C>
12.50 < 13.00                            2             $     471,279.26                     0.23%
      -
13.01 < 13.50                            7                 1,216,993.94                     0.60
      -
13.51 < 14.00                           17                 2,211,747.15                     1.08
      -
14.01 < 14.50                           46                 5,476,243.63                     2.68
      -
14.51 < 15.00                           88                10,991,234.52                     5.38
      -
15.01 < 15.50                          167                18,851,713.43                     9.22
      -
15.51 < 16.00                          287                32,935,341.34                    16.11
      -
16.01 < 16.50                          261                27,162,886.66                    13.29
      -
16.51 < 17.00                          336                32,519,733.99                    15.91
      -
17.01 < 17.50                          291                25,219,989.66                    12.34
      -
17.51 < 18.00                          258                20,234,813.44                     9.90
      -
18.01 < 18.50                          176                13,850,467.86                     6.78
      -
18.51 < 19.00                          104                 8,370,894.92                     4.09
      -
19.01 < 19.50                           38                 2,245,486.93                     1.10
      -
19.51 < 20.00                           14                 1,648,993.35                     0.81
      -
20.01 < 20.50                            5                   297,792.44                     0.15
      -
20.51 < 21.00                            6                   538,431.70                     0.26
      -
21.01 < 21.50                            2                   180,602.29                     0.09
      -                              -----               --------------                   ------
     TOTAL  . . . . . . .            2,105              $204,424,646.51                   100.00%
                                     -----              ---------------                   -------

</TABLE>


     As of the  Cut-off Date, the weighted average Minimum Mortgage Rate with
respect to  the Group 1  Mortgage Loans (weighted  based on the  Cut-off Date
Principal  Balances) is  expected to  be approximately  9.64% per  annum. The
Minimum  Mortgage Rates  with  respect to  the  Group  1 Mortgage  Loans  are
expected to be distributed as follows as of  the Cut-off Date (the sum of the
percentages in the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>                                                                                % OF
                                  NUMBER OF                                             GROUP 1
           MINIMUM                 MORTGAGE             CUT-OFF DATE                 CUT-OFF DATE
      MORTGAGE RATE (%)              LOANS           PRINCIPAL BALANCE             PRINCIPAL BALANCE
      -----------------           ---------          -----------------             -----------------
<S>                                  <C>              <C>                               <C>
 5.50 < 6.00                             1            $     224,000.00                      0.11%
      -
 6.01 < 6.50                             6                1,004,987.55                      0.49
      -
 6.51 < 7.00                            18                2,459,026.41                      1.20
      -
 7.01 < 7.50                            46                5,476,243.63                      2.68
      -
 7.51 < 8.00                            88               10,991,234.52                      5.38
      -
 8.01 < 8.50                           168               19,063,719.82                      9.33
      -
 8.51 < 9.00                           287               32,935,341.34                     16.11
      -
 9.01 < 9.50                           261               27,162,886.66                     13.29
      -
 9.51 < 10.00                          336               32,519,733.99                     15.91
      -
10.01 < 10.50                          291               25,219,989.66                     12.34
      -
10.51 < 11.00                          258               20,234,813.44                      9.90
      -
11.01 < 11.50                          176               13,850,467.86                      6.78
      -
11.51 < 12.00                          104                8,370,894.92                      4.09
      -
12.01 < 12.50                           38                2,245,486.93                      1.10
      -
12.51 < 13.00                           14                1,648,993.35                      0.81
      -
13.01 < 13.50                            5                  297,792.44                   0.15
      -
13.51 < 14.00                            6                  538,431.70                   0.26
      -
14.01 < 14.50                            2                  180,602.29                   0.09   
      -                              -----             ---------------                  ------
     TOTAL  . . . . . . .            2,105             $204,424,646.51                  100.00%
                                     -----             ---------------                  -------


</TABLE>


     As  of the  Cut-off Date,  the  average of  the  Cut-off Date  Principal
Balances  of the  Group  1 Mortgage  Loans is  expected  to be  approximately
$97,113.85. The  distribution of the  Cut-off Date Principal Balances  of the
Group  1  Mortgage Loans  is  expected  to be  as  follows  (the sum  of  the
percentages in the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                          % OF
                                 NUMBER OF                                              GROUP 1
       CUT-OFF DATE              MORTGAGE               CUT-OFF DATE                 CUT-OFF DATE
     PRINCIPAL BALANCE             LOANS             PRINCIPAL BALANCE             PRINCIPAL BALANCE
     -----------------           --------            -----------------             -----------------
<S>                                <C>               <C>                                  <C>
$ 5,000  < $10,000                     2             $       16,957.77                      0.01%
         -
$10,001  < $15,000                     7                     95,643.06                      0.05
         -
$15,001  < $20,000                    24                    426,413.93                      0.21
         -
$20,001  < $25,000                    63                  1,446,542.95                      0.71
         -
$25,001  < $30,000                    57                  1,614,177.38                      0.79
         -
$30,001  < $35,000                    58                  1,901,793.93                      0.93
         -
$35,001  < $40,000                    74                  2,796,954.95                      1.37
         -
$40,001  < $45,000                   100                  4,290,219.36                      2.10
         -
$45,001  < $50,000                    98                  4,673,332.41                      2.29
         -
$50,001  < $55,000                   100                  5,299,685.57                      2.59
         -
$55,001  < $60,000                   119                  6,889,454.77                      3.37
         -
$60,001  < $65,000                   110                  6,946,612.17                      3.40
         -
$65,001  < $70,000                   117                  7,908,827.61                      3.87
         -
$70,001  < $75,000                    88                  6,414,555.51                      3.14
         -
$75,001  < $80,000                    96                  7,466,444.63                      3.65
         -
$80,001  < $85,000                    70                  5,808,664.16                      2.84
         -
$85,001  < $90,000                    63                  5,542,287.45                      2.71
         -
$90,001  < $95,000                    64                  5,944,099.85                      2.91
         -
$95,001  < $100,000                   87                  8,528,147.52                      4.17
         -
$100,001 < $105,000                   47                  4,831,689.79                      2.36
         -
$105,001 < $110,000                   59                  6,362,216.93                      3.11
         -
$110,001 < $115,000                   52                  5,858,680.03                      2.87
         -
$115,001 < $120,000                   50                  5,883,783.40                      2.88
         -
$120,001 < $125,000                   40                  4,938,540.05                      2.42
         -
$125,001 < $130,000                   35                  4,463,296.46                      2.18
         -
$130,001 < $135,000                   23                  3,055,632.46                      1.49
         -
$135,001 < $140,000                   32                  4,421,197.27                      2.16
         -
$140,001 < $145,000                   22                  3,141,294.03                      1.54
         -
$145,001 < $150,000                   32                  4,752,658.81                      2.32
         -
$150,001 < $200,000                  154                 26,499,844.34                     12.96
         -
$200,001 < $250,000                   80                 17,925,871.13                      8.77
         -
$250,001 < $300,000                   32                  8,811,559.76                      4.31
         -
$300,001 < $350,000                   23                  7,575,690.76                      3.71
         -
$350,001 < $400,000                   10                  3,817,118.94                      1.87
         -
$400,001 < $450,000                    4                  1,721,587.77                      0.84
         -
$450,001 < $500,000                   10                  4,733,665.11                      2.32
         -
$500,001 < $550,000                    2                  1,039,504.49                      0.51
         -
$550,001 < $600,000                    1                    580,000.00                      0.28
         -                         -----                --------------                    ------
     TOTAL  . . . . . . .          2,105               $204,424,646.51                    100.00%
                                   -----               ---------------                    -------

</TABLE>


     As of  the Cut-off  Date, the  geographic distribution  of  the Group  1
Mortgage  Loans is expected to be  as follows (the sum  of the percentages in
the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                         % OF
                                 NUMBER OF                                             GROUP 1
                                 MORTGAGE              CUT-OFF DATE                  CUT-OFF DATE
                 STATE            LOANS             PRINCIPAL BALANCE             PRINCIPAL BALANCE
                 -----           ---------          -----------------             -----------------
<S>                                <C>                 <C>                                <C>
Arizona . . . . . . . . .             70               $  5,961,671.61                      2.92%
California  . . . . . . .            248                 40,014,451.57                     19.57
Colorado  . . . . . . . .            129                 13,892,108.58                      6.80
Florida . . . . . . . . .            124                 11,429,952.28                      5.59
Hawaii  . . . . . . . . .             30                  5,605,259.07                      2.74
Idaho . . . . . . . . . .            146                 11,591,791.83                      5.67
Illinois  . . . . . . . .             71                  6,640,045.96                      3.25
Louisiana . . . . . . . .             71                  5,256,484.50                      2.57
Michigan  . . . . . . . .            115                  9,367,935.74                      4.58
New Mexico  . . . . . . .             49                  5,273,966.60                      2.58
Ohio  . . . . . . . . . .            108                  7,233,620.93                      3.54
Pennsylvania  . . . . . .             98                  7,270,110.10                      3.56
Tennessee . . . . . . . .             58                  4,548,247.11                      2.22
Texas . . . . . . . . . .             78                  6,988,338.64                      3.42
Utah  . . . . . . . . . .             88                 10,038,802.22                      4.91
Washington  . . . . . . .             65                  6,445,825.55                      3.15
Wisconsin . . . . . . . .             71                  5,479,110.44                      2.68
Other(1)  . . . . . . . .            486                 41,386,923.78                     20.25
                                   -----                --------------                    ------
     TOTAL  . . . . . . .          2,105               $204,424,646.51                    100.00%
                                   -----               ---------------                    -------


</TABLE>


(1)   Other includes 33 other states and  the District of Columbia with under
2% concentration individually. No more  than approximately 0.62% of the Group
1 Mortgage  Loans will be secured by Mortgaged Properties in any one zip code
area.



GROUP 2 MORTGAGE LOANS

     The Group  2 Mortgage Loans had the  following characteristics as of the
Cut-off  Date (expressed as percentages of the Group 2 Cut-off Date Principal
Balance, except as otherwise stated):

     None of the  Group 2 Mortgage Loans  had a first  payment date prior  to
December 1, 1993.   The latest maturity  date of any of the  Group 2 Mortgage
Loans is November 1, 2026.

     Approximately  84.49% of  the  Group  2 Mortgage  Loans  are secured  by
detached one-family  dwelling units and  approximately 10.49% of the  Group 2
Mortgage  Loans  are  secured  by  dwelling  units  in  PUDs.  No  more  than
approximately  2.45% of the  Group 2 Mortgage  Loans are secured  by units in
condominiums. No more than approximately 2.57% of the Group 2  Mortgage Loans
are  secured  by  two-  to  four-family  dwelling  units.  On  the  basis  of
representations made  by the mortgagors  in their loan applications,  no more
than  approximately  3.92% of  the  Group  2 Mortgage  Loans  are  secured by
investor properties.

     None of the Group 2 Mortgage Loans are subject to any buydown agreement.

     None of  the Group 2 Mortgage Loans are  insured by any primary mortgage
insurance policy.

     The weighted average Loan-to-Value Ratio (as defined below) of the Group
2 Mortgage Loans as  of the Cut-off Date (weighted based on  the Cut-off Date
Principal  Balances) is  expected  to be  approximately 79.75%.  The Combined
Loan-to-Value Ratios of the Group 2 Mortgage Loans as of the Cut-off Date are
expected to be  distributed as  follows (the  sum of the  percentages in  the
following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                            % of
                                                                                           Group 2
                                              Number of            Cut-off Date         Cut-off Date
Loan-to-Value                                  Mortgage             Principal             Principal
 Ratio(1) (%)                                   Loans                Balance               Balance
- -------------                                 ---------            ------------         ------------
<S>                                               <C>              <C>                        <C>
 5.00 < 10.00                                         2              $  53,985.29               0.06%
      -
10.01 < 15.00                                         2                 55,096.10               0.06
      -
15.01 < 20.00                                         2                 54,897.38               0.06
      -
20.01 < 25.00                                         6                167,583.12               0.18
      -
25.01 < 30.00                                         7                143,867.17               0.15
      -
30.01 < 35.00                                         8                331,918.95               0.35
      -
35.01 < 40.00                                        11                386,129.96               0.40
      -
40.01 < 45.00                                        16                841,402.48               0.88
      -
45.01 < 50.00                                        28              1,348,812.14               1.41
      -
50.01 <  55.00                                        40              1,988,494.37              2.08
      -
55.01 < 60.00                                        44              2,242,392.08               2.35
      -
60.01 < 65.00                                        92              4,780,613.58               5.01
      -
65.01 < 70.00                                       151              7,642,008.92               8.01
      -
70.01 < 75.00                                       192             10,925,379.89              11.45
      -
75.01 < 80.00                                       322             14,979,975.03              15.70
      -
80.01 < 85.00                                       176              8,184,731.13               8.58
      -
85.01 < 90.00                                       951             34,485,694.08              36.14
      -
90.01 < 95.00                                        62              1,991,553.13               2.09
      -
95.01 < 100.00                                      160              4,710,761.01               4.94
      -
greater than 100                                      3                 96,204.05               0.10
                                                  -----            --------------             -------
     TOTAL  . . . . . . . . . . . .               2,275            $95,411,499.86             100.00%
                                                  -----            ---------------            -------

</TABLE>


(1)    The Loan-to-Value  Ratio  includes  Mortgage  Loans which  are  second
mortgage loans.  The Loan-to-Value Ratio  for those Mortgage Loans  which are
second mortgage loans  includes, in the calculation of  the principal balance
of such Mortgage Loan,  the principal balance of the first  mortgage loan and
the second Mortgage Loan.

     As of the Cut-off Date, the weighted  average Mortgage Rate of the Group
2 Mortgage Loans  (weighted based on the Cut-off Date  Principal Balances) is
expected  to be approximately  10.77% per  annum. The  Mortgage Rates  of the
Group 2  Mortgage Loans are expected to  be distributed as follows  as of the
Cut-off Date (the sum of the percentages in the following table may not equal
the total due to rounding):


<TABLE>
<CAPTION>
                                                                                          % OF
                                     NUMBER OF                                           GROUP 2
                                     MORTGAGE              CUT-OFF DATE               CUT-OFF DATE
MORTGAGE RATE (%)                      LOANS            PRINCIPAL BALANCE           PRINCIPAL BALANCE
- -----------------                    ---------          -----------------           -----------------
<S>                                     <C>               <C>                               <C>
6.00  <  6.50                               1              $  246,106.18                      0.26%
      -
6.51  <  7.00                               2                 473,267.50                      0.50
      -
7.01  <  7.50                               3                 512,647.35                      0.54
      -
7.51  <  8.00                               8                 575,167.94                      0.60
      -
8.01  <  8.50                              14               1,020,606.51                      1.07
      -
8.51  <  9.00                              60               3,256,544.22                      3.41
      -
9.01  <  9.50                             226              10,089,544.81                     10.57
      -
9.51  < 10.00                             289              13,330,644.77                     13.97
      -
10.01 < 10.50                             162               7,464,580.03                      7.82
      -
10.51 < 11.00                             412              16,861,071.79                     17.67
      -
11.01 < 11.50                             496              18,908,700.17                     19.82
      -
11.51 < 12.00                             307              11,933,499.39                     12.51
      -
12.01 < 12.50                             175               5,830,253.01                      6.11
      -
12.51 < 13.00                              81               3,030,780.24                      3.18
      -
13.01 < 13.50                              16                 931,461.20                      0.98
      -
13.51 < 14.00                              15                 693,691.42                      0.73
      -
14.01 < 14.50                               4                 112,969.75                      0.12
      -
14.51 < 15.00                               3                 122,640.61                      0.13
      -
15.51 < 16.00                               1                  17,322.97                      0.02  
      -                                 -----              -------------                    ------
     TOTAL  . . . . . . . . .           2,275             $95,411,499.86                    100.00%
                                        -----             --------------                    -------


</TABLE>


     As of the  Cut-off Date, the weighted average remaining term to maturity
of the Group 2 Mortgage Loans  (weighted based on the Cut-off Date  Principal
Balances) is expected to be approximately 232 months. The distribution of the
remaining terms to maturity  (in months) of the Group 2  Mortgage Loans as of
the Cut-off Date is expected to be as  follows (the sum of the percentages in
the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
REMAINING                                                                                % OF
TERM TO                          NUMBER OF                                             GROUP 2
MATURITY                         MORTGAGE              CUT-OFF DATE                  CUT-OFF DATE
(IN MONTHS)                        LOANS            PRINCIPAL BALANCE             PRINCIPAL BALANCE
- -----------                      ---------          -----------------             -----------------
(S>                                <C>                 <C>                                <C>
 48 <  60                              4               $   826,042.85                       0.87%
    -
108 < 120                              3                    51,722.22                       0.05
    -
156 < 168                             27                   922,923.67                       0.97
    -
169 < 180                          1,835                64,044,091.87                      67.12
    -
324 < 336                              1                   258,399.14                       0.27
    -
337 < 348                              1                    65,052.24                       0.07
    -
349 < 360                            404                29,243,267.87                      30.65  
    -                              -----                -------------                     ------
     TOTAL  . . . . . .            2,275               $95,411,499.86                     100.00%
                                   -----               --------------                     -------


</TABLE>


     As  of the  Cut-off Date,  the  average of  the  Cut-off Date  Principal
Balances  of the  Group  2 Mortgage  Loans is  expected  to be  approximately
$41,939.12. The  distribution of  the Cut-off Date  Principal Balance  of the
Group  2  Mortgage Loans  is  expected  to be  as  follows  (the sum  of  the
percentages in the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                         % OF
                                  NUMBER OF                                             GROUP 2
       CUT-OFF DATE               MORTGAGE              CUT-OFF DATE                  CUT-OFF DATE
     PRINCIPAL BALANCE              LOANS             PRINCIPAL BALANCE             PRINCIPAL BALANCE
     -----------------            ---------           -----------------             -----------------
<S>                                 <C>                <C>                                <C>
$5,000   < $10,000                      9              $     87,427.05                      0.09%
         -
$10,000  < $15,000                    103                 1,487,046.50                      1.56
         -
$15,000  < $20,000                    285                 5,322,671.77                      5.58
         -
$20,000  < $25,000                    317                 7,318,789.18                      7.67
         -
$25,000  < $30,000                    307                 8,624,103.23                      9.04
         -
$30,000  < $35,000                    254                 8,335,859.93                      8.74
         -
$35,000  < $40,000                    262                 9,895,324.91                     10.37
         -
$40,000  < $45,000                    164                 7,000,785.28                      7.34
         -
$45,000  < $50,000                    110                 5,358,858.70                      5.62
         -
$50,000  < $55,000                     66                 3,483,246.62                      3.65
         -
$55,000  < $60,000                     62                 3,577,642.47                      3.75
         -
$60,000  < $65,000                     45                 2,826,549.37                      2.96
         -
$65,000  < $70,000                     39                 2,637,740.76                      2.76
         -
$70,000  < $75,000                     30                 2,181,468.48                      2.29
         -
$75,000  < $80,000                     32                 2,487,701.81                      2.61
         -
$80,000  < $85,000                     24                 1,995,645.56                      2.09
         -
$85,000  < $90,000                     21                 1,856,703.66                      1.95
         -
$90,000  < $95,000                     20                 1,848,254.55                      1.94
         -
$95,000  < $100,000                    28                 2,766,189.87                      2.90
         -
$100,000 < $105,000                     8                   820,919.98                      0.86
         -
$105,000 < $110,000                     8                   873,558.29                      0.92
         -
$110,000 < $115,000                     4                   446,049.77                      0.47
         -
$115,000 < $120,000                     7                   827,866.91                      0.87
         -
$120,000 < $125,000                     7                   859,829.96                      0.90
         -
$125,000 < $130,000                     4                   509,497.95                      0.53
         -
$130,000 < $135,000                     6                   796,885.79                      0.84
         _
$135,000 < $140,000                     4                   553,650.00                      0.58
         -
$140,000 < $145,000                     3                   430,293.85                      0.45
         -
$145,000 < $150,000                     4                   596,180.02                      0.62
         -
$150,000 < $200,000                    18                 3,129,169.89                      3.28
         -
$200,000 < $250,000                    11                 2,457,363.69                      2.58
         -
$250,000 < $300,000                     6                 1,600,298.11                      1.68
         -
$300,000 < $350,000                     4                 1,266,425.95                      1.33
         -
$350,000 < $400,000                     2                   743,500.00                      0.78
         -
$400,000 < $450,000                     1                   408,000.00                      0.43  
         -                          -----               --------------                    -------
     TOTAL  . . . . . .             2,275               $95,411,499.86                    100.00%
                                    -----               --------------                    -------

</TABLE>


     As of  the Cut-off  Date, the  geographic distribution  of  the Group  2
Mortgage  Loans is expected to be  as follows (the sum  of the percentages in
the following table may not equal the total due to rounding):


<TABLE>
<CAPTION>
                                                                                         % OF
                                 NUMBER OF                                             GROUP 2
                                 MORTGAGE              CUT-OFF DATE                  CUT-OFF DATE
                 STATE            LOANS             PRINCIPAL BALANCE             PRINCIPAL BALANCE
                 -----           ---------          -----------------             -----------------
<S>                                 <C>                <C>                                <C>
Arizona . . . . . . . . .              46              $  2,053,225.38                      2.15%
California  . . . . . . .           1,181                50,091,087.96                     52.50
Florida . . . . . . . . .              85                 4,071,776.81                      4.27
Hawaii  . . . . . . . . .              14                 2,293,326.40                      2.40
Louisiana . . . . . . . .              38                 1,988,989.15                      2.08
Michigan  . . . . . . . .              53                 2,045,056.81                      2.14
Oregon  . . . . . . . . .              56                 2,748,114.81                      2.88
Utah  . . . . . . . . . .              75                 2,483,718.04                      2.60
Washington  . . . . . . .             101                 4,078,186.26                      4.27
Other(1)  . . . . . . . .             626                23,558,018.24                     24.71
                                    -----               --------------                    -------
     TOTAL  . . . . . .             2,275               $95,411,499.86                    100.00%
                                    -----               --------------                    -------


</TABLE>


(1) Other includes 36 other states and the District of Columbia with under 2%
concentration individually. No  more than approximately 0.68% of  the Group 2
Mortgage Loans will  be secured by Mortgaged  Properties in any one  zip code
area.

     As of the Cut-off Date, the distribution of Group 2 Mortgage Loans which
are secured by first or second liens is expected to be as follows (the sum of
the  percentages in  the  following table  may  not equal  the  total due  to
rounding):


<TABLE>
<CAPTION>
                                                                                         % of
                                  Number of                                             Group 2
                                  Mortgage              Cut-off Date                  Cut-off Date
Lien Priority                       Loans             Principal Balance             Principal Balance
- -------------                     ---------           -----------------             -----------------
<S>                                 <C>                 <C>                               <C>
First                                 409               $30,372,283.44                     31.83%
Second                              1,866                65,039,216.42                     68.17  
                                    -----               --------------                    -------
     Total  . . . . . . .           2,275               $95,411,499.86                    100.00%
                                    -----               --------------                    -------

</TABLE>



ASSIGNMENT OF THE MORTGAGE LOANS

     Pursuant to  the Pooling and  Servicing Agreement, the Depositor  on the
Closing  Date will  sell, transfer,  assign,  set over  and otherwise  convey
without  recourse   to  the  Trustee  in   trust  for  the   benefit  of  the
Certificateholders and the Certificate Insurer all  right, title and interest
of  the Depositor  in and  to each  Mortgage  Loan and  all right,  title and
interest in and to all other assets included in the Trust Fund, including all
principal and interest  received on or  with respect to  the Mortgage  Loans,
exclusive of principal  due on or before, and interest accruing prior to, the
Cut-off Date.

     In connection  with such  transfer and  assignment,  the Depositor  will
deliver  on   the  Closing   Date  the   following  documents   (collectively
constituting the "Trustee's  Mortgage File")  with respect  to each  Mortgage
Loan:

       (i)  the  original Mortgage  Note,  endorsed  by  Countrywide  or  the
originator of the Mortgage Loan, without recourse in the following form: "Pay
to  the  order  of  ____________  without  recourse,"  with  all  intervening
endorsements that show a complete chain of endorsement from the originator to
Countrywide;

      (ii)  the original recorded Mortgage;

     (iii)  a duly executed assignment  of the Mortgage  to "The Bank of  New
York, a  New York  banking  corporation, as  trustee  under the  Pooling  and
Servicing Agreement dated  as of November 1, 1996,  CWABS, Inc., Asset-Backed
Certificates,  Series 1996-1,  without  recourse";  in  recordable  form,  as
described in the Pooling and Servicing Agreement;

      (iv)  the original recorded  assignment or assignments of  the Mortgage
together with all interim recorded assignments of such Mortgage;

       (v)  the  original or copies of each assumption, modification, written
assurance or substitution agreement, if any; and

      (vi)  the original or duplicate original lender's title  policy and all
riders thereto  or, in  the event  such original  title policy  has not  been
received from the insurer, any one  of an original title binder, an  original
preliminary title report or an  original title commitment, or a copy  thereof
certified by  the title company, with the  original policy of title insurance
to be delivered within one year of the Closing Date.

     Assignments of the  Mortgage Loans to the Trustee (or  its nominee) will
be  recorded in  the appropriate  public  office for  real property  records,
except in states  (such as California) as  to which an opinion  of counsel is
delivered to the  effect that such recording  is not required to  protect the
Trustee's interests  in the Mortgage Loan against the claim of any subsequent
transferee or any successor to or creditor of the Depositor or the Seller. As
to any  Mortgage Loan, the  recording requirement exception described  in the
preceding sentence is applicable only so long as the related Mortgage File is
maintained in  the possession of  the Trustee in  one of the states  to which
such exception applies. In the event any  such assignment is delivered to the
Trustee in  blank and the  related Mortgage File  is released by  the Trustee
pursuant to applicable provisions of the Pooling and Servicing Agreement, the
Trustee shall  complete such  assignment  as provided  in subparagraph  (iii)
above prior to any such release.  In the event such recording is  required to
protect  the  interest  of the  Trustee  in the  Mortgage  Loans,  the Master
Servicer is  required to  cause each previously  unrecorded assignment  to be
submitted for recording.

     The Trustee will review  the Mortgage Loan documents on or  prior to the
Closing Date  and will hold  such documents in  trust for the  benefit of the
Holders of  the Certificates and  the Certificate Insurer. After  the Closing
Date, if any  document is found to  be missing or  defective in any  material
respect, the Trustee  is required to notify the  Master Servicer, Countrywide
and the Certificate  Insurer in writing.  If Countrywide  cannot or does  not
cure such omission or defect within 90 days of its receipt of notice from the
Trustee, Countrywide is required to repurchase the related Mortgage Loan from
the Trust Fund at a price (the "Purchase Price") equal to 100%  of the Stated
Principal Balance thereof plus accrued and unpaid interest thereon, at a rate
equal to the  difference between the Mortgage Rate and the Servicing Fee Rate
(the "Net  Mortgage  Rate") (or,  if  Countrywide  is no  longer  the  Master
Servicer,  at the applicable Mortgage Rate) to the  first day of the month in
which the Purchase Price is to  be distributed to holders of Certificates  in
the related  Certificate Group. Rather  than repurchase the Mortgage  Loan as
provided  above,  Countrywide  may  remove  such  Mortgage  Loan  (a "Deleted
Mortgage  Loan")  from the  Trust Fund  and substitute  in its  place another
Mortgage Loan  of like  kind (a "Replacement  Mortgage Loan");  however, such
substitution is only  permitted within two years after  the Closing Date, and
may not be made  unless an opinion of counsel is provided  to the effect that
such substitution would not disqualify the Trust Fund as a REMIC or result in
a prohibited  transaction tax under  the Code. Any Replacement  Mortgage Loan
generally will, on the date  of substitution, among other characteristics set
forth in the  Pooling and Servicing  Agreement, (i) have  a Stated  Principal
Balance, after  deduction of the  principal portion of the  scheduled payment
due in the month of substitution, not in excess of, and not less than 90% of,
the Stated Principal Balance of the Deleted Mortgage Loan (the amount  of any
shortfall to be deposited by Countrywide in the Certificate Account not later
than  the succeeding  Determination Date  and  held for  distribution to  the
holders  of Certificates  in the  related  Certificate Group  on the  related
Distribution Date), (ii) (a) in the case of Group 1  Mortgage Loans, (1) have
a Maximum Mortgage Rate  not more than 1% per annum higher  or lower than the
Maximum  Mortgage Rate  of  the Deleted  Mortgage Loan,  (2)  have a  Minimum
Mortgage  Rate not more  than 1% per  annum higher or  lower than the Minimum
Mortgage Rate of  the Deleted Mortgage Loan, (3) have the same Mortgage Index
and  Periodic Rate Cap  as the Deleted  Mortgage Loan and a  Gross Margin not
more than 1% per annum higher or lower than that of the Deleted Mortgage Loan
and (4) have the same or  higher credit quality characteristics than that  of
the Deleted Mortgage  Loan, and (b)  in the case  of Group 2 Mortgage  Loans,
have a Mortgage Rate not more than 1% higher or  lower than the Mortgage Rate
of the deleted Mortgage Loan,  (iii) be accruing interest at a  rate not more
than 1%  per annum higher  or lower than  that of the  Deleted Mortgage Loan,
(iv) have a Loan-to-Value  Ratio no higher than that of  the Deleted Mortgage
Loan,  (v) have a remaining term  to maturity not greater  than (and not more
than one year less than) that  of the Deleted Mortgage Loan, (vi) (a)  in the
case of Group 1 Mortgage Loans, not permit conversion of the related Mortgage
Rate to  a fixed Mortgage Rate and (b) in the case of Group 2 Mortgage Loans,
not permit conversion  of the related Mortgage Rate to an adjustable Mortgage
Rate, (vii) provide for a prepayment charge on terms substantially similar to
those  of the  prepayment charge, if  any, of  the Deleted Mortgage  Loan and
(viii) comply with all of the representations and warranties set forth in the
Pooling and Servicing Agreement  as of the  date of substitution. This  cure,
repurchase or substitution  obligation constitutes the sole  remedy available
to the Certificateholders, the Trustee or the Depositor for omission of, or a
material defect in, a Mortgage Loan document.


UNDERWRITING STANDARDS

     B&C  Quality Mortgage  Loans.   The following  is a  description of  the
underwriting procedures customarily  employed by Countrywide with  respect to
B&C quality  mortgage loans.   Countrywide produces its B&C  quality mortgage
loans  through its  Wholesale  Lending Division,  which  works with  mortgage
brokers and other entities located throughout the United States. Prior to the
funding of any B&C quality mortgage loan, Countrywide underwrites the related
mortgage  loan in accordance  with the underwriting  standards established by
Countrywide.  The mortgage loans are  underwritten centrally by a specialized
group of underwriters who are familiar with the unique characteristics of B&C
quality  mortgage loans. As a matter of policy, Countrywide does not purchase
any B&C quality mortgage loan that it has not itself underwritten.

     Countrywide's underwriting standards are  primarily intended to evaluate
the  value and  adequacy  of the  mortgaged  property as  collateral for  the
proposed mortgage loan but also take into consideration the borrower's credit
standing and  repayment ability.  On a  case by case  basis, Countrywide  may
determine that, based upon  compensating factors, a prospective  borrower not
strictly qualifying under the underwriting risk category guidelines described
below  warrants an underwriting  exception. Compensating factors  may include
low loan-to-value ratio, low debt-to-income ratio, stable employment and time
in the  same  residence. It  is expected  that a  significant  number of  the
Mortgage  Loans underwritten  in accordance  with  Countrywide's B&C  quality
mortgage  loan underwriting  guidelines, will have  been originated  based on
such underwriting exceptions.

     Each  prospective  borrower  completes  an  application  which  includes
information  with respect  to the  applicant's  assets, liabilities,  income,
credit  history and  employment history,  as well  as certain  other personal
information.  As  part of its quality control  system, Countrywide reverifies
information with respect to the  foregoing matters that has been provided  by
the  mortgage brokerage  company prior  to  funding a  loan and  periodically
audits files based on a random sample  of closed loans.  If the loan-to-value
ratio is greater than 70%, Countrywide generally verifies the source of funds
for the down-payment; Countrywide does not verify the source of such funds if
the loan-to-value ratio is 70% or less.   Countrywide requires an independent
credit  bureau report  on the credit  history of  each applicant in  order to
evaluate  the applicant's  ability to  repay.  The report  typically contains
information  relating  to such  matters  as  credit  history with  local  and
national merchants and  lenders, installment debt payments and  any record of
defaults, bankruptcy, repossession, suits or judgments.

     After   obtaining  all   applicable  employment,  credit   and  property
information, Countrywide uses a debt-to-income ratio to assist in determining
whether the prospective borrower  has sufficient monthly income  available to
support  the payments  of  principal and  interest on  the  mortgage loan  in
addition to other monthly credit  obligations.  The "debt-to-income ratio" is
the ratio  of the borrower's  total monthly payments to  the borrower's gross
monthly income.   The maximum  monthly debt-to-income ratio  varies depending
upon a borrower's  credit grade and documentation level  (as described below)
but does not generally  exceed 55%.  Variations in the monthly debt-to-income
ratios limit are permitted based on compensating factors. 

     Countrywide's  underwriting standards  are  applied  in accordance  with
applicable federal and state laws  and regulations and require an independent
appraisal  of the  mortgaged property  which  conforms to  Federal Home  Loan
Mortgage  Corporation  ("FHLMC") and  Federal  National Mortgage  Corporation
("FNMA") standards. Each  appraisal includes a market data  analysis based on
recent  sales of comparable homes in  the area and, where deemed appropriate,
replacement cost analysis based on the current cost of constructing a similar
home and generally  is required to have  been made not earlier than  180 days
prior to  the date  of origination  of the  mortgage loan. Every  independent
appraisal  is reviewed  by a  Countrywide representative  before the  loan is
funded, and  an  additional  drive-by  appraisal is  generally  performed  in
connection with loan  amounts over $350,000 with 80%  or higher loan-to-value
ratios.  A drive-by appraisal is  an exterior examination  of the premises by
the appraiser to  determine that the property  is in good condition.  In most
cases,  properties  that  are  not in  good  condition  (including properties
requiring major deferred maintenance) are  not acceptable as collateral for a
B&C loan.   The maximum loan amount varies depending upon a borrower's credit
grade  and  documentation  level  but does  not  generally  exceed  $500,000.
Variations in maximum loan amount  limits are permitted based on compensating
factors.

     Countrywide's  underwriting  standards permit  loans  with loan-to-value
ratios  or  combined loan-to-value  ratios  (for  second mortgage  loans)  at
origination of  up to  90% depending  on  the program,  type and  use of  the
property, creditworthiness of the borrower and debt-to-income ratio. 

     Countrywide requires title insurance on all B&C  quality mortgage loans.
Countrywide also requires that fire and extended coverage casualty  insurance
be maintained on  the mortgaged property in an  amount at least equal  to the
principal  balance  or  the  replacement  cost  of  the  mortgaged  property,
whichever is less.

     Countrywide's  B&C   mortgage  loan  underwriting   standards  are  less
stringent  than the  standards generally  acceptable to  FNMA and  FHLMC with
regard to  the borrower's credit  standing and repayment ability  because the
standards focus more  on the value of  the mortgaged property.  Borrowers who
qualify  generally have  payment histories  and  debt-to-income ratios  which
would  not  satisfy FNMA  and FHLMC  underwriting guidelines  and may  have a
record  of major  derogatory credit  items such  as outstanding  judgments or
prior bankruptcies.  Countrywide's B&C mortgage  loan underwriting guidelines
establish the maximum permitted loan-to-value  ratio for each loan type based
upon these  and other risk factors with more  risk factors resulting in lower
loan-to-value ratios.

     Countrywide  underwrites  or  originates  B&C  quality   mortgage  loans
pursuant  to  alternative  sets  of  underwriting  criteria  under  its  Full
Documentation Loan  Program (the  "Full Doc  Program"), Simple  Documentation
Loan Program (the  "Simple Doc Program") and Stated Income  Loan Program (the
"Stated   Income  Program").  Under   each  of  the   underwriting  programs,
Countrywide verifies the loan applicant's sources of income (except under the
Stated  Income Program),  calculates the  amount of  income from  all sources
indicated  on  the  loan  application,  reviews the  credit  history  of  the
applicant, calculates the  debt-to-income ratio to determine  the applicant's
ability  to repay  the  loan,  and reviews  the  appraisal  of the  mortgaged
property for compliance with Countrywide's underwriting standards.

     The Simple Doc  Program is an alternative  documentation program whereby
income is verified using methods other than those employed by FNMA and FHLMC.
Under the Simple Doc Program,  acceptable documentation of income consists of
six  months'  bank statements.  In  the  case  of self-employed  individuals,
acceptable alternative documentation  consists of a profit and loss statement
supported by  a record of  bank statements. Maximum loan-to-value  ratios and
maximum loan  amounts are generally lower than those permitted under the Full
Doc Program.

     Under the  Stated Income Program,  the borrower's employment  and income
sources must be  stated on the borrower's application.  The borrower's income
as  stated   must  be  reasonable   for  the  related  occupation   and  such
determination as  to  reasonableness is  subject  to the  loan  underwriter's
discretion. However,  the borrower's income  as stated on the  application is
not  independently verified. Maximum loan-to-value ratios are generally lower
than  those permitted under the Full  Doc Program. Except as otherwise stated
above,  the  same mortgage  credit,  consumer credit  and  collateral related
underwriting guidelines apply.

     Under the Full Doc, Simple Doc, and Stated Income Programs, various risk
categories are used to grade  the likelihood that the mortgagor will  satisfy
the  repayment  conditions  of  the  mortgage  loan.  These  risk  categories
establish the maximum permitted loan-to-value ratio, debt-to-income ratio and
loan amount,  given the  occupancy status of  the mortgaged property  and the
borrower's credit history and debt-to-income ratio.  In general, higher debt-
to-income ratios and more (or more recent) major derogatory credit items such
as outstanding judgments or prior bankruptcies result in a  loan being graded
in a higher credit risk category.


     Closed End Second Mortgage Loans.  The following is a description of the
underwriting procedures customarily  employed by Countrywide with  respect to
closed end second  mortgage loans.  The  underwriting process is  intended to
assess the applicant's  credit standing and repayment ability,  and the value
and adequacy of  the real property  security as  collateral for the  proposed
loan.  Exceptions to Countrywide's  underwriting guidelines will be made when
compensating  factors  are  present.   Such  factors  include  the borrower's
employment stability, credit history, disposable income, demonstrated savings
ability, equity  in the  related property  and the  nature of the  underlying
first mortgage loan.

     Each  applicant for  a closed end  second mortgage  loan is  required to
complete  an application  which lists  the  applicant's assets,  liabilities,
income, credit  and  employment history  and other  demographic and  personal
information.  If information in  the loan application demonstrates that there
is  sufficient income  and equity in  the real  property to justify  making a
closed end  second mortgage loan,  Countrywide will conduct a  further credit
investigation of the  applicant.  This  investigation includes obtaining  and
reviewing an  independent credit bureau report  on the credit  history of the
applicant in order to evaluate the applicant's ability to repay.   The credit
report  typically contains  information relating  to such  matters  as credit
history  with local  merchants and  lenders, installment  and revolving  debt
payments  and any record  of delinquencies, defaults,  bankruptcy, collateral
repossessions, suits or judgments.

     Countrywide   originates  or   acquires  mortgage   loans  pursuant   to
alternative sets of underwriting criteria under its Alternative Documentation
Loan  Program (the  "Alternative  Documentation  Program")  and  its  Reduced
Documentation  Loan Program  (the  "Reduced  Documentation  Program").    The
Alternative Documentation  Program permits  a borrower  to provide W-2  forms
instead  of tax  returns covering  the most  recent two  years,  permits bank
statements in  lieu  of verifications  of  deposits and  permits  alternative
methods of employment verification.  Under the Reduced Documentation Program,
relatively more  emphasis is placed  on property underwriting than  on credit
underwriting and certain credit underwriting  documentation concerning income
and employment verification therefore is waived.  Mortgage loans underwritten
under   the  Reduced  Documentation  Program  are  limited  to  self-employed
borrowers  with credit histories  that demonstrate an  established ability to
repay indebtedness in a timely fashion.

     Full  appraisals  are  generally  performed  on  all closed  end  second
mortgage  loans which  at origination  had a  principal balance  greater than
$100,000.   Such appraisals  are determined  on the  basis of  a Countrywide-
approved, independent  third-party,  fee-based appraisal  completed on  forms
approved by FNMA  or FHLMC.  For  loans which had at  origination a principal
balance  equal to or less  than $100,000, a  drive-by evaluation is generally
completed  by   a  state  licensed,  independent   third-party,  professional
appraiser on forms approved by either FNMA or FHLMC.  The drive-by evaluation
is an exterior examination of the premises by the appraiser to determine that
the property  is  in good  condition.   The  appraisal  is based  on  various
factors,  including the  market value  of  comparable homes  and the  cost of
replacing  the improvement  and generally is  required to have  been made not
earlier than 150 days prior to the date  of origination of the Mortgage Loan.
The minimum and maximum loan amounts for closed end second mortgage loans are
currently $10,000 and $500,000, respectively.  

     After  obtaining   all  applicable   employment,  credit  and   property
information, Countrywide uses a debt-to-income ratio to assist in determining
whether the prospective borrower has  sufficient monthly income available  to
support the payments  on the closed end  second mortgage loan in  addition to
any senior mortgage  loan payments (including any escrows  for property taxes
and hazard  insurance premiums)  and other monthly  credit obligations.   The
"debt-to-income ratio" is the ratio  of the borrower's total monthly payments
(assumed to be  based on the applicable  fully indexed interest rate)  to the
borrower's gross  monthly income.   Based  on the  foregoing, for  loans with
Combined Loan-to-Value  Ratios of 90%  or less, the maximum  monthly debt-to-
income ratio is  45%.  For  loans with Combined Loan-to-Value  Ratios greater
than  90%,  the  maximum  monthly  debt-to-income  ratio  is  generally  40%.
Variations in the monthly debt-to-income ratios limits are permitted based on
compensating  factors.    Countrywide  currently  offers  closed  end  second
mortgage  loan products that  allow maximum Combined  Loan-to-Value Ratios of
70%, 80%, 90% and 100%.

     It  is generally  Countrywide's  policy  to require  a  title search  or
limited coverage policy before it makes a closed end second mortgage loan for
amounts less  than or  equal to  $100,000.  In  addition, if  the closed  end
second mortgage loan has an  original principal balance of $100,000 or  more,
Countrywide  requires  that  the  borrower  obtain  an  American  Land  Title
Association ("ALTA")  policy, or  other assurance of  title customary  in the
relevant  jurisdiction.    In  addition, ALTA  title  policies  are generally
obtained in situations where the property is on leased land or there has been
a change  in title or such closed  end second mortgage loan is  in first lien
position.


                       SERVICING OF THE MORTGAGE LOANS

GENERAL

     The Master Servicer  will service the Mortgage Loans  in accordance with
the  terms set  forth in  the  Pooling and  Servicing  Agreement. The  Master
Servicer may perform  any of its obligations under the  Pooling and Servicing
Agreement   through  one  or  more  subservicers.  Notwithstanding  any  such
subservicing  arrangement, the  Master  Servicer will  remain liable  for its
servicing duties and obligations under the Pooling and Servicing Agreement as
if the Master  Servicer alone were  servicing the Mortgage  Loans. As of  the
Closing Date,  the Master  Servicer will service  the Mortgage  Loans without
subservicing arrangements.

THE MASTER SERVICER

     Countrywide Home Loans, Inc. ("Countrywide"), a New York corporation and
a subsidiary of  Countrywide Credit Industries, Inc., will act  as the Master
Servicer  of  the  Mortgage  Loans  pursuant to  the  Pooling  and  Servicing
Agreement. Countrywide is engaged primarily in the mortgage banking business,
and  as  such, originates,  purchases,  sells  and services  mortgage  loans.
Countrywide originates  mortgage  loans through  a retail  branch system  and
through mortgage loan  brokers and  correspondents nationwide.  Countrywide's
mortgage loans  are principally first-lien, fixed or adjustable rate mortgage
loans secured by single-family residences.

     As of October 31, 1996, Countrywide provided servicing for approximately
$499 million  and $65 million in B&C quality  mortgages and closed end second
mortgage  loans, respectively.   As  of  October 31,  1996, Countrywide  also
provided  servicing  for  prime  quality mortgage  loans  with  an  aggregate
principal balance of approximately $151  billion, substantially all of  which
are being serviced for unaffiliated persons.

     The principal executive offices of  Countrywide are located at 155 North
Lake Avenue, Pasadena, California  91101-7139. Its telephone number  is (818)
304-8400. Countrywide conducts  operations from its headquarters  in Pasadena
and from offices throughout the nation.


LOAN SERVICING

     Countrywide   services  substantially  all  of  the  mortgage  loans  it
originates or acquires. Countrywide has established standard policies for the
servicing and collection of mortgage.  Servicing includes, but is not limited
to,  collecting, aggregating and remitting mortgage loan payments, accounting
for principal  and interest,  holding escrow (impound)  funds for  payment of
taxes  and  insurance,  making  inspections  as  required  of  the  mortgaged
properties, preparation  of tax  related information  in connection  with the
mortgage loans,  supervision of  delinquent mortgage  loans, loss  mitigation
efforts,  foreclosure  proceedings  and, if  applicable,  the  disposition of
mortgaged properties,  and generally  administering the  mortgage loans,  for
which it receives servicing fees.

     Billing statements with respect to  mortgage loans are mailed monthly by
Countrywide. The statement  details all debits and credits  and specifies the
payment due. Notice  of changes in the  applicable loan rate are  provided by
Countrywide to  the mortgagor with such  statements. All payments are  due by
the first day of the month.

COLLECTION PROCEDURES

     B&C Quality Mortgage Loans.  When a mortgagor fails to make a payment on
a B&C quality mortgage loan, Countrywide attempts  to cause the deficiency to
be cured by corresponding with the mortgagor. In most cases, deficiencies are
cured  promptly.   Pursuant  to  Countrywide's   B&C  servicing   procedures,
Countrywide generally  mails to the mortgagor a notice of intent to foreclose
after the  loan becomes 31 days past due (two  payments due but not received)
and, within  30 days thereafter,  if the loan remains  delinquent, institutes
appropriate legal action to foreclose  on the mortgaged property. Foreclosure
proceedings may be terminated if the delinquency is cured. Mortgage  loans to
borrowers in bankruptcy  proceedings may be  restructured in accordance  with
law and  with a  view to  maximizing recovery  of such  loans, including  any
deficiencies.

     Once foreclosure  is initiated  by Countrywide,  a foreclosure  tracking
system  is  used  to monitor  the  progress of  the  proceedings.  The system
includes  state  specific  parameters  to  monitor  whether  proceedings  are
progressing within  the  time  frame  typical  for the  state  in  which  the
mortgaged property is located. During the foreclosure proceeding, Countrywide
determines  the amount of  the foreclosure bid  and whether  to liquidate the
mortgage loan.

     After  foreclosure, Countrywide may liquidate the mortgaged property and
charge-off  the loan  balance  which was  not  recovered through  liquidation
proceeds.  If  foreclosed, the  mortgaged  property is  sold at  a  public or
private sale and may be purchased by Countrywide.

     Servicing  and charge-off policies and collection practices with respect
to B&C quality mortgage loans may change  over time in accordance with, among
other  things,  Countrywide's  business judgment,  changes  in  the servicing
portfolio and applicable laws and regulations.

     Closed End  Second Mortgage Loans.   With respect  to closed end  second
mortgage loans, the general policy  of Countrywide is to initiate foreclosure
in the underlying property (i) after such loan is  60 days or more delinquent
and satisfactory arrangements cannot be made with the Mortgagor; or (ii) if a
notice of  default on a senior lien is  received by Countrywide.  Foreclosure
proceedings may be terminated if the delinquency is cured.  Closed end second
mortgage loans to borrowers in  bankruptcy proceedings may be restructured in
accordance  with law and  with a view  to maximizing recovery  of such loans,
including any deficiencies.

     Once foreclosure  is initiated  by Countrywide,  a foreclosure  tracking
system  is  used to  monitor the  progress  of the  proceedings.   The system
includes  state  specific  parameters  to  monitor  whether  proceedings  are
progressing within the time frame typical for the state in which the property
is located.   During the foreclosure  proceeding, Countrywide determines  the
amount of the foreclosure bid and whether to liquidate the loan.

     After foreclosure,  if the closed end second mortgage loan is secured by
a first mortgage  lien, Countrywide may liquidate the  Mortgaged Property and
charge  off  the closed  end  second  mortgage  loan  balance which  was  not
recovered through  liquidation  proceeds.   If  the  Mortgaged  Property  was
subject  to  a senior  lien,  Countrywide  will  either directly  manage  the
foreclosure sale of the property and satisfy such lien at the time of sale or
take  other  action  as  deemed  necessary to  protect  the  interest  in the
Mortgaged  Property.    If  in  the judgment  of  Countrywide,  the  cost  of
maintaining or  purchasing  the senior  lien  position exceeds  the  economic
benefit  of such  action, Countrywide  will generally  charge off  the entire
closed end  second mortgage loan  and may seek  a money judgment  against the
borrower where permitted by applicable state law.

     Servicing  and charge-off policies and collection practices with respect
to closed end second mortgage loans may change over time in  accordance with,
among other things, Countrywide's business judgment, changes in the portfolio
and applicable laws and regulations.


FORECLOSURE AND DELINQUENCY EXPERIENCE

     B&C  Quality  Mortgage  Loans.    The  following  table  summarizes  the
delinquency  experience of  Countrywide's  B&C quality  mortgage loans  as of
October 31, 1996. A  B&C quality mortgage loan is characterized as delinquent
if the borrower has not paid the monthly  payment due within one month of the
Due Date. Since  Countrywide only began servicing B&C  quality mortgage loans
in August  1995, the delinquency percentages may be  affected by the size and
relative  lack of seasoning of  the servicing portfolio  because many of such
loans were  not outstanding long  enough to give rise  to some or  all of the
periods  of  delinquency  indicated  in the  chart  below.  Accordingly,  the
information should not be considered as a basis for assessing the likelihood,
amount,  or severity  of delinquency  or  losses on  the applicable  Mortgage
Loans,  and  no assurances  can  be  given  that the  delinquency  experience
presented in  the table below or that the foreclosure experience presented in
the paragraph below the table will  be indicative of such experience on  such
Mortgage Loans.

                  DELINQUENCY STATUS AS OF OCTOBER 31, 1996*


<TABLE>
<CAPTION>
                                                                Dollars       Percent   Units  Percent
                                                                -------       -------   -----  -------
<S>                                                         <C>              <C>        <C>   <C>
     Current  . . . . . . . . . . . . . . . . . .           $411,140,554.03   96.17%     4183  96.29%
     30-59 days . . . . . . . . . . . . . . . . .              8,775,140.72    2.05%       94   2.16%
     60-90 days . . . . . . . . . . . . . . . . .              2,020,669.88    0.47%       20   0.46%
     90+ days . . . . . . . . . . . . . . . . . .                318,613.45    0.07%        3   0.07%
     Foreclosures . . . . . . . . . . . . . . . .              2,964,418.70    0.69%       28   0.64%
     Bankruptcy . . . . . . . . . . . . . . . . .              2,316,147.23    0.54%       16   0.37%
                                                            ---------------  -------    ----- -------
          TOTAL . . . . . . . . . . . . . . . . .           $427,535,544.01  100.00%    4,344 100.00%
                                                            ---------------  -------    ----- -------


</TABLE>


     Delinquencies shown  in the table  are reported on a  contractual basis.
The table  does not  include 760  B&C quality  mortgage loans  with principal
balances aggregating $71,491,984.76 that were  sold, but were being  serviced
on an interim basis pending transfer of servicing, as of October 31, 1996. As
of the date  hereof, servicing with respect  to such mortgage loans  has been
transferred.

     Historically,  a variety of factors, including  the appreciation of real
estate  values, have  limited  the  loss and  delinquency  experience on  B&C
quality  mortgage  loans. There  can  be  no  assurance that  factors  beyond
Countrywide's  control, such  as  national or  local  economic conditions  or
downturn in the real estate markets of its  lending areas, will not result in
increased rates of delinquencies and foreclosure losses in the future.

     Closed End  Second Mortgage Loans.   The following table  summarizes the
delinquency experience on the dates  indicated, of closed end second mortgage
loans serviced by Countrywide.  Since Countrywide only began servicing closed
end second mortgage loans  in August 1995, the delinquency percentages may be
affected  by  the size  and  relative  lack  of  seasoning of  the  servicing
portfolio because many of such loans were not outstanding long enough to give
rise  to some or  all of  the periods of  delinquency indicated  in the chart
below.  Accordingly, the information should not  be considered as a basis for
assessing the likelihood,  amount or severity of delinquency or losses on the
applicable Mortgage Loans and no assurances can be given that the delinquency
experience presented in  the tables below or that  the foreclosure experience
presented  in the  paragraphs  below the  tables will  be indicative  of such
experience on such Mortgage Loans:

                  DELINQUENCY STATUS AS OF OCTOBER 31, 1996*

<TABLE>
<CAPTION>
                                                                Dollars       Percent   Units  Percent
                                                                -------       -------   -----  -------
<S>                                                         <C>               <C>        <C>   <C>
     Current  . . . . . . . . . . . . . . . . . .           $ 65,297,398.32   99.99%     1876  99.95%
     30-59 days . . . . . . . . . . . . . . . . .                  8,301.34    0.01%        1   0.05%
     60-90 days . . . . . . . . . . . . . . . . .                         0    0.00%        0   0.00%
     90+ days . . . . . . . . . . . . . . . . . .                         0    0.00%        0   0.00%
     Foreclosures . . . . . . . . . . . . . . . .                         0    0.00%        0   0.00%
     Bankruptcy . . . . . . . . . . . . . . . . .                         0    0.00%        0   0.00%
                                                            ---------------  -------     ---- -------
          TOTAL . . . . . . . . . . . . . . . . .            $65,305,699.66  100.00%     1877 100.00%
                                                            ---------------  -------     ---- -------


</TABLE>


- -----------------
* Delinquencies are reported on a contractual basis.


SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Master Servicer will be  paid a monthly fee from  interest collected
with respect to each Mortgage Loan (as  well as from any liquidation proceeds
from  a Liquidated  Mortgage  Loan that  are applied  to  accrued and  unpaid
interest)  equal  to one-twelfth  of  the  Stated  Principal Balance  thereof
multiplied by the Servicing Fee Rate (such product, the "Servicing Fee"). The
"Servicing Fee Rate" for each Mortgage  Loan will equal 0.50% per annum.  The
amount of the monthly Servicing Fee is subject to adjustment with  respect to
prepaid Mortgage Loans, as described herein under "--Adjustment to  Servicing
Fee in Connection  with Certain Prepaid Mortgage Loans."  The Master Servicer
is also entitled to receive, as additional servicing compensation, amounts in
respect of interest paid on Principal Prepayments (as defined below) received
from the  2nd  day through  the 15th  day of  a  month ("Prepayment  Interest
Excess"),  all late payment  fees, assumption fees,  prepayment penalties and
other  similar charges  and  all  reinvestment income  earned  on amounts  on
deposit  in the  Certificate  Account and  Distribution  Account. The  Master
Servicer is  obligated to  pay certain ongoing  expenses associated  with the
Mortgage  Loans  and   incurred  by  the  Trustee  in   connection  with  its
responsibilities under the Pooling and Servicing Agreement.


ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID MORTGAGE LOANS

     When a borrower  prepays all  or a  portion of a  Mortgage Loan  between
scheduled monthly payment dates ("Due  Dates"), the borrower pays interest on
the amount prepaid only to the  date of prepayment. Principal Prepayments (as
defined below) received from the 2nd day through the 15th day of a month  are
included  in the related distribution on the  25th day of the same month, and
accordingly no  shortfall in interest  otherwise distributable to  Holders of
Certificates  of the related Certificate Group results. Conversely, Principal
Prepayments  received from the  16th day of a  month to the  first day of the
following month are  not distributed  until the  25th day  of such  following
month,   and  accordingly  an  interest  shortfall  (a  "Prepayment  Interest
Shortfall")  would  result.  In order  to  mitigate the  effect  of  any such
shortfall in interest distributions to Holders of Certificates of the related
Certificate Group on  any Distribution  Date, one-half of  the amount of  the
Servicing Fee  otherwise payable  to the  Master Servicer  in respect  of the
related Loan  Group for such month shall, to the extent of such shortfall, be
deposited by the Master Servicer  in the Certificate Account for distribution
to  Holders  of  Certificates  of  the  related  Certificate  Group  on  such
Distribution Date. However, any such reduction  in the Servicing Fee will  be
made only to the extent of one-half of the Servicing Fee otherwise payable to
the Master Servicer with  respect to Scheduled Payments on Mortgage  Loans in
the related Loan  Group having the Due  Date to which such  Distribution Date
relates. Any such  deposit by the  Master Servicer will  be reflected in  the
distributions  to Holders  of Certificates  of the related  Certificate Group
made  on the  Distribution Date  on which  the Principal  Prepayment received
would be distributed.


ADVANCES

     Subject to the following limitations, on  the Business Day prior to each
Distribution Date, the  Master Servicer will be  required to advance its  own
funds,  or funds in the Certificate  Account that do not constitute Available
Funds (as  defined herein) for such Distribution Date,  in an amount equal to
the  aggregate of  payments of principal  and interest on  the Mortgage Loans
(adjusted  to the  applicable Net  Mortgage Rate)  that were  due  during the
related Due Period and delinquent on the related Determination Date, together
with  an  amount equivalent  to  interest  (adjusted  to the  applicable  Net
Mortgage Rate)  deemed due  on each  Mortgage Loan  as to  which the  related
Mortgaged   Property  has  been  acquired  by  the  Master  Servicer  through
foreclosure or  deed-in-lieu of  foreclosure in  connection with a  defaulted
Mortgage Loan  ("REO Property"),  such latter amount  to be  calculated after
taking into account any rental income from  such Mortgaged Property (any such
advance, an "Advance", and the date of any such Advance, as described herein,
a "Master Servicer Advance Date").

     Advances are intended  to maintain a regular flow  of scheduled interest
and principal payments  on the Offered Certificates rather  than to guarantee
or insure against losses. The  Master Servicer is obligated to make  Advances
with respect  to delinquent  payments  of principal  of or  interest on  each
Mortgage Loan  (with such payments  of interest adjusted  to the related  Net
Mortgage  Rate)  to the  extent  that  such Advances  are,  in its  judgment,
reasonably  recoverable from  future payments  and  collections or  insurance
payments or proceeds  of liquidation  of the  related Mortgage  Loan. If  the
Master Servicer determines on any Determination Date to make an Advance, such
Advance will be included with the distribution to Holders of Certificates  of
the related Certificate  Group on the related Distribution  Date. Any failure
by the  Master Servicer to make an Advance as  required under the Pooling and
Servicing Agreement will constitute an  event of default thereunder, in which
case the Trustee, as successor master  servicer, or such other entity as  may
be appointed as successor master servicer, will be obligated to make any such
Advance in accordance with the terms of the Pooling and Servicing Agreement.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The  Offered Certificates  will  be  issued pursuant  to  a Pooling  and
Servicing Agreement, dated as of November 1, 1996 (the "Pooling and Servicing
Agreement"), among  the Depositor,  the Master Servicer,  the Seller  and the
Trustee.  Set  forth below are summaries of the material terms and provisions
pursuant  to which  the Offered  Certificates will  be issued.  The following
summaries are subject  to, and are qualified  in their entirety  by reference
to, the  provisions of the  Pooling and Servicing Agreement.  When particular
provisions or terms used in the Pooling  and Servicing Agreement are referred
to,  the actual provisions (including  definitions of terms) are incorporated
by reference.

     The CWABS, Inc. Asset-Backed Certificates, Series 1996-1 will consist of
(i) the Class A-1 Certificates (the "Class A-1 Certificates"), (ii) the Class
A-2  Certificates (the  "Class A-2  Certificates")  and (iii)  the Class  A-3
Certificates (the "Class  A-3 Certificates" and, together with  the Class A-1
Certificates and the Class A-2  Certificates the "Offered Certificates")  and
(v)  the Class  R Certificates  (the "Residual  Certificates").   The Offered
Certificates  and  the  Residual Certificates  are  collectively  referred to
herein  as the  "Certificates."  Only the  Offered  Certificates are  offered
hereby.

     The  Offered Certificates  will have  an  initial Certificate  Principal
Balance of approximately  $299,835,000 and will evidence  a senior beneficial
ownership  interest  in the  Trust Fund.  The remaining  beneficial ownership
interest  in the Trust  Fund will be evidenced  by the Residual Certificates,
which do  not have a principal balance and  will evidence a residual interest
in the Trust Fund.  The rights of the Residual  Certificateholders to receive
distributions with respect to the Mortgage  Loans will be subordinate to  the
rights of the Offered Certificateholders, to the extent described herein.

     The Offered Certificates will be  issued in book-entry form as described
below.  The   Offered  Certificates   will  be   issued  in   minimum  dollar
denominations of $25,000 and integral  multiples of $1,000 in excess thereof.
The  assumed  final  maturity  date  of the  Class A-1  Certificates  is  the
Distribution Date occurring in December, 2026, which is the Distribution Date
immediately  following the  latest scheduled  maturity  date of  any Group  1
Mortgage Loan.  The assumed final maturity date of the Class A-3 Certificates
is  the Distribution  Date occurring  in  December, 2027,  which is  thirteen
months after the Distribution Date immediately following the latest scheduled
maturity date of any Group 2 Mortgage Loan.  The  assumed final maturity date
of the Class A-2 Certificates is the Distribution Date occurring in February,
2014, and has  been calculated on  the basis of  assumptions set forth  under
"Yield, Prepayment  and Maturity Considerations  - Weighted Average  Lives of
the Group  2 Certificates", the assumption  that there are  no prepayments on
the Mortgage Loans in Loan Group 2, and no Net Excess Cashflow is used.

BOOK-ENTRY CERTIFICATES

     The Offered  Certificates will  be book-entry  Certificates (the  "Book-
Entry  Certificates").  Persons  acquiring beneficial ownership  interests in
the  Offered  Certificates ("Certificate  Owners")  may elect  to  hold their
Offered Certificates  through the  Depository Trust  Company  ("DTC") in  the
United States, or CEDEL or Euroclear (in Europe) if they are  participants of
such systems, or indirectly  through organizations which are  participants in
such  systems.   The Book-Entry Certificates  will be  issued in one  or more
certificates which  equal  the aggregate  principal  balance of  the  Offered
Certificates and will initially  be registered in the name of Cede & Co., the
nominee of DTC.  CEDEL and Euroclear will hold omnibus positions on behalf of
their  participants through  customers' securities  accounts  in CEDEL's  and
Euroclear's names on the books of their respective depositaries which in turn
will  hold   such  positions  in   customers'  securities  accounts   in  the
depositaries' names on the books of DTC.  Citibank will act as depositary for
CEDEL and Chase  will act as  depositary for  Euroclear (in such  capacities,
individually  the  "Relevant  Depositary"  and   collectively  the  "European
Depositaries").   Investors may hold  such beneficial interests in  the Book-
Entry  Certificates in minimum  denominations representing  Class Certificate
Principal  Balances of  $25,000 and  integral multiples  of $1,000  in excess
thereof.    Except as  described  below,  no  person acquiring  a  Book-Entry
Certificate  (each, a  "beneficial  owner")  will be  entitled  to receive  a
physical certificate  representing such  Offered  Certificate (a  "Definitive
Certificate").   Unless and until  Definitive Certificates are issued,  it is
anticipated that the only Certificateholder of  the Offered Certificates will
be  Cede  &  Co.,  as  nominee  of DTC.    Certificate  Owners  will  not  be
Certificateholders as that term is used in the Agreement.  Certificate Owners
are   only  permitted  to  exercise   their  rights  indirectly  through  the
participating  organizations  that  utilize the  services  of  DTC, including
securities  brokers  and  dealers,  banks and  trust  companies  and clearing
corporations and certain other organizations ("Participants") and DTC.

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

     Certificate Owners will receive  all distributions of principal  of, and
interest  on, the Offered  Certificates from the Trustee  through DTC and DTC
participants.  While  the Offered Certificates are outstanding  (except under
the   circumstances  described  below),  under  the  rules,  regulations  and
procedures creating and  affecting DTC and its operations  (the "Rules"), DTC
is required to  make book-entry transfers among Participants  on whose behalf
it acts with respect  to the Offered Certificates and is  required to receive
and  transmit distributions  of principal  of, and  interest on,  the Offered
Certificates.  Participants  and organizations which have  indirect access to
the DTC  system, such  as banks,  brokers, dealers and  trust companies  that
clear through or maintain a custodial relationship with a Participant, either
directly  or  indirectly  ("Indirect  Participants"),  with whom  Certificate
Owners  have  accounts with  respect  to Offered  Certificates  are similarly
required  to  make  book-entry  transfers   and  receive  and  transmit  such
distributions on behalf of their respective Certificate Owners.  Accordingly,
although Certificate Owners  will not possess certificates, the Rules provide
a mechanism by  which Certificate Owners will receive  distributions and will
be able to transfer their interest.

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

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

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

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

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

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

     Euroclear was  created in  1968 to hold  securities for  participants of
Euroclear ("Euroclear  Participants") and  to clear  and settle  transactions
between  Euroclear Participants  through  simultaneous electronic  book-entry
delivery against payment, thereby eliminating the need for physical  movement
of  certificates  and  any  risk  from  lack  of  simultaneous  transfers  of
securities  and  cash.    Transactions  may  now  be  settled  in  any  of 32
currencies,  including United  States dollars.    Euroclear includes  various
other services,  including securities  lending and  borrowing and  interfaces
with   domestic  markets  in  several  countries  generally  similar  to  the
arrangements for cross-market  transfers with DTC described above.  Euroclear
is operated by the  Brussels, Belgium office of Morgan Guaranty Trust Company
of  New  York  (the  "Euroclear  Operator"),  under contract  with  Euroclear
Clearance   Systems   S.C.,   a    Belgian   cooperative   corporation   (the
"Cooperative").  All operations are  conducted by the Euroclear Operator, and
all Euroclear securities  clearance accounts and Euroclear  cash accounts are
accounts with the  Euroclear Operator, not the Cooperative.   The Cooperative
establishes  policy  for  Euroclear  on  behalf  of  Euroclear  Participants.
Euroclear Participants  include banks  (including central  banks), securities
brokers and dealers and other professional financial intermediaries. Indirect
access to Euroclear  is also available to  other firms that clear  through or
maintain  a custodial  relationship  with  a  Euroclear  Participant,  either
directly or indirectly.

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

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

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

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

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

     DTC has advised  the Depositor and  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 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 other action permitted to be taken by a Holder
of a Offered Certificate  under the Pooling and Servicing Agreement on behalf
of a CEDEL  Participant or Euroclear Participant only in  accordance with its
relevant  rules and procedures  and subject  to the  ability of  the Relevant
Depositary to effect  such actions on its  behalf through DTC.   DTC may take
actions, at the direction  of the related Participants, with  respect to some
Offered Certificates which conflict with  actions taken with respect to other
Offered Certificates.

     Definitive Certificates will be issued to beneficial owners of the Book-
Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC or
the Depositor advises the Trustee in  writing that DTC is no longer  willing,
qualified or able  to discharge properly its responsibilities  as nominee and
depositary with respect  to the Book-Entry Certificates and  the Depositor or
the Trustee is unable to locate  a qualified successor, (b) the Depositor  at
its sole  option, elects to terminate a book-entry  system through DTC or (c)
after the occurrence of  an Event of Default (as  defined herein), beneficial
owners  having not  less than 51%  of the  Voting Rights (as  defined herein)
evidenced by the Offered Certificates advise  the Trustee and DTC through the
Financial  Intermediaries  and  the  DTC  participants  in  writing  that the
continuation  of a book-entry system through  DTC (or a successor thereto) is
no longer in the best interests of beneficial owners.

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


DISTRIBUTIONS

     General.  Distributions on the Certificates will be made  by the Trustee
on the 25th day of  each month, or if such day is not  a Business Day, on the
first  Business  Day  thereafter,  commencing  in  December  1996   (each,  a
"Distribution Date"),  to the  persons in whose  names such  Certificates are
registered at  the close of business  on the last  Business Day of  the month
preceding the month of such Distribution Date (the "Record Date").

     Distributions  on each Distribution Date will be made by check mailed to
the address of the person entitled  thereto as it appears on the  Certificate
Register or, in  the case of any Certificateholder that holds 100% of a Class
of  Certificates  or who  holds  a Class  of Certificates  with  an aggregate
initial Class  Certificate Principal Balance  of $1,000,000 or more  and that
has  so notified the  Trustee in writing  in accordance with  the Pooling and
Servicing Agreement, by  wire transfer in immediately available  funds to the
account of such  Certificateholder at a bank or  other depository institution
having  appropriate wire  transfer facilities;  provided,  however, that  the
final distribution in retirement of  the Certificates will be made only  upon
presentation and surrender of such Certificates at the Corporate Trust Office
of  the Trustee. On  each Distribution Date,  a Holder of  a Certificate will
receive  such Holder's  Percentage Interest  of  the amounts  required to  be
distributed  with  respect  to  the  applicable  Class  of Certificates.  The
"Percentage  Interest" evidenced by  a Certificate will  equal the percentage
derived by  dividing the  denomination of such  Certificate by  the aggregate
denominations of all Certificates of the applicable Class.


DEPOSITS TO THE CERTIFICATE ACCOUNT

     The Trustee shall  establish and,  initially, maintain  an account  (the
"Certificate   Account")  on  behalf   of  the  Certificateholders   and  the
Certificate Insurer.  Within  two Business  Days  after receipt,  the  Master
Servicer shall remit to the Trustee (or, in the event the Certificate Account
is maintained with another institution  pursuant to the Pooling and Servicing
Agreement, to such institution) for  deposit into the Certificate Account the
following payments and  collections received or made by  it subsequent to the
Cut-off Date (to  the extent not applied  in computing the Cut-off  Date Pool
Principal Balance):

       (i)  all   payments  on  account  of  principal,  including  Principal
Prepayments, on the Mortgage Loans;

      (ii)  all payments on account of interest (other than interest accruing
on the  Mortgage Loans prior to the Cut-off Date)  on the Mortgage Loans, net
of the related Servicing Fee;

     (iii)  all  proceeds  of any  insurance  policies  (to the  extent  such
proceeds are not  applied to the restoration  of the property or  released to
the  mortgagor in  accordance  with the  Master  Servicer's normal  servicing
procedures), other than  proceeds that represent reimbursement of  the Master
Servicer's  costs and expenses incurred  in connection with presenting claims
under the  related insurance policies  ("Insurance Proceeds"), all  other net
proceeds received in  connection with the partial or  complete liquidation of
Mortgage  Loans  (whether   through  trustee's  sale,  foreclosure   sale  or
otherwise) or  in connection with  any condemnation  or partial release  of a
Mortgaged Property, together  with the net proceeds received  with respect to
any Mortgage  Properties acquired  by the Master  Servicer by  foreclosure or
deed  in lieu  of foreclosure  in  connection with  defaulted Mortgage  Loans
(other than  the amount of such net proceeds representing any profit realized
by  the  Master  Servicer in  connection  with  the disposition  of  any such
properties) (together with Insurance Proceeds, "Liquidation Proceeds");

      (iv)  all payments made by the Master Servicer in respect of Prepayment
Interest Shortfalls;

       (v)  any amount  required to  be deposited by  the Master  Servicer in
connection with any losses on investment of funds in the Certificate Account;

      (vi)  any amounts required to be  deposited by the Master Servicer with
respect  to any  deductible clause  in  any blanket  hazard insurance  policy
maintained by  the Master  Servicer in  lieu of  requiring each mortgagor  to
maintain a primary hazard insurance policy;

     (vii)  all  amounts  required   to  be  deposited  in   connection  with
shortfalls in the principal amount of Replacement Mortgage Loans; and

    (viii)  all Advances.


WITHDRAWALS FROM THE CERTIFICATE ACCOUNT

     The Master Servicer (or  the Depositor or the Seller, as applicable) may
from time  to time direct the Trustee to  withdraw funds from the Certificate
Account for the following purposes:

       (i)  to pay to the Master Servicer the Servicing Fee to the extent not
previously paid to or withheld by  the Master Servicer (subject to  reduction
as  described above  under  "Servicing of  the Mortgage  Loans--Adjustment to
Servicing Fee in Connection with  Prepaid Mortgage Loans") and, as additional
servicing compensation,  prepayment penalties, assumption  fees, late payment
charges, net  earnings on or  investment income with  respect to funds  in or
credited to the Certificate Account, the amount of Prepayment Interest Excess
for the related Prepayment Period and any Excess Proceeds;

      (ii)  to  reimburse the  Master Servicer  for Advances,  such right  of
reimbursement with respect to any Mortgage Loan pursuant to this  clause (ii)
being limited to amounts received  that represent late recoveries of payments
of principal and/or interest on the  Mortgage Loan (or Insurance Proceeds  or
Liquidation Proceeds with respect thereto) with respect to which such Advance
was made;

     (iii)  to reimburse the Master Servicer for any Advances previously made
that the Master Servicer has  determined to be nonrecoverable, such  right of
reimbursement with respect to any Mortgage Loan pursuant to this clause (iii)
being limited to  amounts received in respect  of Mortgage Loans in  the Loan
Group with respect to which such Advance was made;

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

       (v)  to  pay the  Master Servicer  any  unpaid Servicing  Fees and  to
reimburse it for any unreimbursed  ordinary and necessary out-of-pocket costs
and expenses incurred by the Master Servicer in the performance of its master
servicing obligations,  such right of  reimbursement pursuant to  this clause
(v) being  limited to  amounts received representing  late recoveries  of the
payments of  such  costs  and expenses  (or  Liquidation  Proceeds,  purchase
proceeds or repurchase proceeds with respect thereto);

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

     (vii)  to reimburse the Seller, the Master Servicer or the Depositor for
expenses  incurred and  reimbursable  pursuant to  the Pooling  and Servicing
Agreement, such  right of reimbursement  pursuant to this clause  (vii) being
limited to amounts received in respect of the related Loan Group;

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

      (ix)  to clear and  terminate the Certificate Account  upon termination
of the Pooling and Servicing Agreement.

     In  addition,  not later  than 1:00  p.m.  Pacific Time  on  each Master
Servicer Advance  Date,  the  Trustee shall  withdraw  from  the  Certificate
Account the amount of Available Funds  for each Loan Group, to the  extent on
deposit,  and the  Trustee  shall  deposit such  amount  in the  Distribution
Account, as described below.


DEPOSITS TO THE DISTRIBUTION ACCOUNT

     The Trustee  shall establish  and maintain a  distribution account  (the
"Distribution  Account")  on   behalf  of  the  Certificateholders   and  the
Certificate Insurer. The Trustee shall, promptly upon receipt, deposit in the
Distribution Account and retain therein (i) the aggregate amount withdrawn by
it from the Certificate Account; (ii) any amount required  to be deposited by
the Master Servicer in connection with  any losses on investment of funds  in
the  Distribution  Account;  and  (iii)  any  Insured  Payment  made  by  the
Certificate Insurer.

WITHDRAWALS FROM THE DISTRIBUTION ACCOUNT

     The  Trustee shall  withdraw  funds from  the  Distribution Account  for
distribution  to  the  Certificate  Insurer  and  the  Certificateholders  as
described below under "--Allocation  of Available Funds" and may from time to
time make withdrawals from the Distribution  Account (i) to pay to the Master
Servicer, as  additional servicing  compensation, earnings  on or  investment
income  with   respect  to   funds  in  or   credited  to   the  Distribution
Account;(ii) to withdraw any amount deposited in the Distribution Account and
not required to  be deposited therein; and  (iii) to clear and  terminate the
Distribution Account  upon  the  termination of  the  Pooling  and  Servicing
Agreement.

ALLOCATION OF AVAILABLE FUNDS

     Distributions to Holders of Certificates  in each Certificate Group will
be made on  each Distribution Date. "Available Funds" as  of any Distribution
Date and with respect  to a Loan Group, is  the sum of the following  amounts
(without duplication):

       (i)  the aggregate  amount on  deposit in  the Certificate  Account in
respect  of such Loan  Group as of  the close of  business on the immediately
preceding Determination Date;

      (ii)  Advances  in respect  of such  Loan Group  for such  Distribution
Date; and

     (iii)  any amounts deposited  by the Master Servicer in  the Certificate
Account in respect of Prepayment Interest           Shortfalls in respect  of
such Loan Group during the related Prepayment Period,

     less the sum of:

     (x)  the  portion thereof  representing  (A) Principal  Prepayments  and
          Liquidation Proceeds received in respect  of such Loan Group  after
          the last day of the related Prepayment Period and (B) all Scheduled
          Payments  or  portions  thereof received  in  respect  of scheduled
          principal and interest on the Mortgage Loans in such Loan Group due
          after the preceding Due Date; and

     (y)  amounts relating to such Loan  Group permitted to be withdrawn from
          the Certificate Account pursuant  to clauses (i)-(viii), inclusive,
          under "--Withdrawals from the Certificate Account" above.

     On  each   Distribution  Date,  the  Trustee  will   withdraw  from  the
Distribution  Account (a) the  amount  of  any Insured  Payment  and (b)  all
Available Funds then on deposit and will distribute the same as follows:

     A. Group 1  Certificates.  With respect to the Group 1 Certificates, the
Available Funds and Insured Payment relating to such Certificate Group in the
following order of priority:

       (i)  to  the Certificate Insurer,  Certificate Group 1's  share of the
Premium Amount  (except during the  pendency of a  payment default under  the
Certificate Insurance Policy);

      (ii)  to  the  Class A-1  Certificateholders, an  amount  equal  to the
Interest Distribution Amount for the Class A-1 Certificates;

     (iii)  to  the  Class A-1  Certificateholders, an  amount  equal  to the
related  Group Principal  Distribution  Amount  (excluding any  Subordination
Increase Amounts included therein); and 

      (iv)  to  the Certificate  Insurer, the  portion  of the  Reimbursement
Amount relating to Certificate Group 1.


     B.  Group 2 Certificates.  With respect to the Group 2 Certificates, the
Available Funds and Insured Payment relating to such Certificate Group in the
following order of priority:

       (i)  to the Certificate  Insurer, Certificate Group  2's share of  the
Premium Amount  (except during the  pendency of  a payment default  under the
Certificate Insurance Policy);

      (ii)  to  the Holders of the Group 2 Certificates, pro rata without any
priority among such Certificates, an  amount equal to the respective Interest
Distribution Amounts for the classes of Group 2 Certificates;

     (iii)  sequentially,  to the Holders  of the Class  A-2 Certificates and
the Class  A-3 Certificates, an  amount equal to the  related Group Principal
Distribution  Amount (excluding  any Subordination  Increase Amount  included
therein), until the  respective Class Certificate Principal  Balances thereof
are reduced to zero; and

      (iv)  to  the Certificate  Insurer, the  portion  of the  Reimbursement
Amount relating to Certificate Group 2.

     C.   Crosscollateralization.  On any  Distribution Date,  to the  extent
Available Funds and Insured Payments for a Certificate Group are insufficient
to  make  distributions  specified  above  pursuant  to  (i)  - (iv)  of  the
applicable subclause,  the Available  Funds for  the other  Certificate Group
remaining after  making the distributions required to be made pursuant to (i)
- - (iv) of  the applicable subclause for such Certificate Group, if any, shall
be distributed  to the extent  of such  insufficiency in accordance  with the
priorities for distribution set forth in the subclauses above with respect to
the Certificate Group experiencing such insufficiency.

     D.  Overcollateralization. On any  Distribution Date, to the extent that
there  are Available  Funds for  a Certificate  Group remaining  after making
distributions required to  be made pursuant to  (i) - (iv) of  the applicable
subclause for such Certificate Group and pursuant to subclause C. above, such
amount shall  be applied to  the Class Certificate  Principal Balance  of the
Certificates in such Certificate Group until the Subordinated Amount for such
Certificate  Group  on  such  Distribution  Date is  equal  to  the  Required
Subordinated Amount for  such Certificate  Group on  such Distribution  Date.
Thereafter, any remaining Available Funds for such Certificate Group shall be
applied  to the other  Certificate Group to  the extent  necessary to provide
that  the  Subordinated  Amount  for  the other  Certificate  Group  on  such
Distribution Date  equals the related  Required Subordinated Amount  for such
Certificate  Group and  Distribution Date.  Any distribution  to the  Group 2
Certificates  pursuant to  this  subclause  D will  be  made  as provided  in
subclause B (iii) above.

     E.  Basis Risk Carryover  Amount. After making distributions referred to
in subclauses A,  B, C and D  above, the Trustee shall  make distributions to
the  extent of the  Available Funds for  either Loan Group,  to the Class A-1
Certificateholders, the aggregate Class A-1 Basis Risk Carryover Amount.

     F.   Residual  Payment.   As  more fully  described in  the  Pooling and
Servicing Agreement,  the remaining Available  Funds for each Loan  Group, if
any, for  such Distribution Date  will be distributed  to the Holders  of the
Residual Certificates.


OVERCOLLATERALIZATION PROVISIONS

     Overcollateralization Resulting  from Cash  Flow Structure.  The Pooling
and Servicing  Agreement requires  that, on each  Distribution Date,  the Net
Monthly  Excess Cashflow,  if any,  with  respect to  a Loan  Group is  to be
applied to accelerate payment of principal on the Offered Certificates of the
related Certificate Group until the  Subordinated Amount for such Certificate
Group is equal to the Required Subordinated Amount for such Certificate Group
and Distribution  Date. This application  of the Net Monthly  Excess Cashflow
has the effect  of accelerating the amortization of  the Offered Certificates
relative  to the  amortization  of the  related Mortgage  Loan Group,  and of
increasing the Subordinated Amount for the related Certificate Group.

     The Pooling  and Servicing  Agreement provides  that in  the event of  a
permitted  reduction in  the Required  Subordinated Amount for  a Certificate
Group, a  portion  of the  amount  that  would otherwise  be  distributed  as
principal to Holders of the Offered Certificates of such Certificate Group on
such date  shall  instead  be distributed  to  the Holders  of  the  Residual
Certificates (to the extent not applied to the other Certificate Group). This
application of principal  has the effect of decelerating  the amortization of
such  Offered  Certificates  relative  to the  amortization  of  the  related
Mortgage Loan Group, and of reducing the Subordinated Amount  for the related
Certificate Group.

     The Pooling and  Servicing Agreement provides that,  on any Distribution
Date, all  unscheduled collections on  account of  principal in respect  of a
Loan Group  (other  than  any  such  amounts applied  to  the  payment  of  a
Subordination  Reduction Amount for the related Certificate Group) during the
period beginning  on the opening  of business  on the 16th  day of  the month
preceding the month  in which the related Distribution Date occurs and ending
on the  close of business  on the  fifteenth day of  the month in  which such
Distribution Date occurs  (the "Prepayment Period") are to  be distributed to
the  Holders of the Offered Certificates  of the related Certificate Group on
such Distribution  Date. If  any Mortgage Loan  in such  Loan Group  became a
Liquidated Loan during such Prepayment  Period, a Realized Loss could result.
The  Pooling and  Servicing Agreement  does  not contain  any provision  that
requires the amount  of any Realized Loss to be distributed to the Holders of
the Offered Certificates of the related Certificate Group on the Distribution
Date immediately following the event of loss; i.e., the Pooling and Servicing
Agreement  does not  require the  current  recovery of  losses. However,  the
occurrence of  a Realized Loss with respect to  a Loan Group would reduce the
Subordinated Amount for  the related Certificate Group, which,  to the extent
that such reduction caused the Subordinated Amount for such Certificate Group
to  be less than the Required  Subordinated Amount for such Certificate Group
and  such Distribution  Date, would  require the  payment of  a Subordination
Increase Amount  for such Certificate Group on such Distribution Date (or, in
the event of insufficient Available Funds for  the related Loan Group on such
Distribution  Date, on subsequent Distribution Dates, until such Subordinated
Amount equaled the Required Subordinated Amount). The effect of the foregoing
is  to allocate  losses  to  the  Holders of  the  Residual  Certificates  by
reducing, or  eliminating entirely, payments  of Net Monthly  Excess Cashflow
and of  Subordination  Reduction Amounts  that such  Holders would  otherwise
receive.  Investors in  the Offered Certificates  should realize  that, under
extreme  loss  or  delinquency scenarios,  they  may  temporarily  receive no
distributions of principal.

     Overcollateralization and the Certificate  Insurance Policy. The Pooling
and Servicing  Agreement requires the Trustee to make  a claim for an Insured
Payment for  a Certificate Group  under the Certificate Insurance  Policy not
later than the second two Business  Day prior to any Distribution Date  as to
which  the Trustee  has determined  that  an Available  Funds Shortfall  with
respect to  the related  Loan Group is  likely to occur,  for the  purpose of
applying  the  proceeds of  such  Insured  Payment as  a  payment of  Insured
Distribution Amount for such Certificate Group on such Distribution Date. 


CROSSCOLLATERALIZATION

     In addition to the use  of Net Monthly Excess Cashflow for a  Loan Group
to pay interest  and principal on the related Certificate  Group, Net Monthly
Excess  Cashflow  for a  Loan Group  will  be available  to pay  interest and
principal on the  other Certificate Group  to the extent described  under "--
Allocation of Available Funds" above.  Furthermore, in addition to the use of
Net  Monthly Excess  Cashflow with  respect  to a  Loan  Group to  distribute
Subordination Increase Amounts on the related Certificate Group,  Net Monthly
Excess  Cashflow will  be  available  to  distribute  Subordination  Increase
Amounts on the other Certificate Group.

DEFINITIONS

     The "Accrual Period" for a Distribution Date  is (a) in the case of  the
Group  1  Certificates,  the  period  commencing  on  the  Distribution  Date
occurring  in  the  month  immediately  preceding the  month  in  which  such
Distribution  Date occurs  (or, in  the case of  the initial  Accrual Period,
commencing on the Closing Date) and  ending on the day immediately  preceding
such Distribution Date, and (b) in the case of  the Group 2 Certificates, the
calendar month preceding the month of such Distribution Date.

     The "Available Funds Shortfall"  with respect to a Loan Group  as of any
Distribution Date  is an amount equal to the excess of (i) the sum of (a) the
Interest  Distribution Amount  for the  related Certificate  Group   for such
Distribution  Date  and (b)  the Subordination  Deficit for  such Certificate
Group and  (ii)  Available Funds  for such  Loan Group  (net  of the  related
Certificate Group's share  of the Premium Amount) for  such Distribution Date
(but not less than zero).

     The  "Carry-Forward  Amount"  for  any  Certificate  Group   as  of  any
Distribution Date equals the sum of (i) the amount, if  any, by which (a) the
Insured Distribution  Amount for such  Certificate Group for  the immediately
preceding Distribution Date  exceeded (b) the amount  actually distributed to
the Holders of each  class of Certificates in such Certificate  Group on such
Distribution Date in respect of such Insured Distribution  Amount (including,
without limitation,  any related  Insured Payments (as  defined herein))  and
(ii) 30 days' interest on such amount in clause (i) at (a) in the case of the
Group 1 Certificates, the applicable  Pass-Through Rate for such Distribution
Date and (b) in the case of the Group 2 Certificates, at the weighted average
of the Pass-Through  Rates for the Class  A-2 Certificates and the  Class A-3
Certificates.

     The "Class A-1 Available Funds Cap" as of any Distribution Date is a per
annum rate equal to a fraction,  expressed as a percentage, the numerator  of
which is equal  to the excess of (i)  the sum of (a) the  aggregate amount of
interest due  on the Group 1 Mortgage  Loans on the related Due  Date and (b)
the Subordination Reduction Amount, if any,  for Certificate Group 1 and such
Distribution Date,  over (ii)  the sum  of (a)  Loan Group  1's share  of the
Servicing Fee, (b) Loan Group 1's share of the Premium Amount  payable to the
Certificate Insurer and (c)  the Group 1 Available Funds  Rate Adjustment for
such Distribution  Date, and  the denominator of  which is  equal to  (1) the
Class Certificate Principal  Balance of the  Class A-1 Certificates for  such
Distribution Date multiplied  by (2) the actual number of days elapsed in the
related Accrual Period divided by 360.

     The "Class A-1 Basis Risk Carryover  Amount" as of any Distribution Date
is equal to the sum of (A) if on such Distribution Date the Pass-Through Rate
for the Class  A-1 Certificates is based  upon the Class A-1  Available Funds
Cap,  the excess  of (i) the  amount of  interest the Class  A-1 Certificates
would otherwise be  entitled to receive  on such Distribution  Date had  such
rate been calculated as  the sum of One-Month LIBOR and  the applicable Class
A-1  Margin for  such Distribution  Date  over (ii)  the  amount of  interest
payable on the  Class A-1 Certificates at  the Class A-1 Available  Funds Cap
for such Distribution Date and (B) the  Class A-1 Basis Risk Carryover Amount
for all  previous Distribution Dates  not previously paid pursuant  to the "-
Allocation of Available Funds" above together with interest thereon at a rate
equal to the sum of One-Month LIBOR and the applicable Class A-1 Pass-Through
Margin for such Distribution Date.  The Certificate Insurance Policy does not
cover the payment, nor do the ratings assigned to the Class  A-1 Certificates
address the likelihood of the payment, of  any Class A-1 Basis Risk Carryover
Amount.

     The "Class A-1 Pass-Through Margin"  will equal 0.24% (24  basis points)
per annum until the first Accrual Period after the Optional Termination Date,
at which time  the Class A-1 Pass-Through Margin  will equal 0.48% (48  basis
points) per annum.

     The  "Class  Certificate  Principal  Balance" of  any  class  of Offered
Certificates,  as  of  any Distribution  Date,  will  be equal  to  the Class
Certificate Principal  Balance thereof  on the  Closing  Date (the  "Original
Class Certificate Principal  Balance") minus all distributions  in respect of
principal allocated thereto on previous Distribution Dates.

     A "Due  Period" with  respect to  any Distribution  Date  is the  period
beginning on  the second  day of  the calendar  month preceding  the calendar
month  in which such Distribution  Date occurs and ending on  the Due Date in
the month in which such Distribution Date occurs.

     "Excess Proceeds"  with respect to any Liquidated Loan, is the amount by
which Liquidation Proceeds (as defined  herein) in respect of such Liquidated
Loan exceeds the sum  of (i) the Stated Principal Balance  of such Liquidated
Loan as  of the date  of such liquidation  and (ii)  interest at the  related
Mortgage  Rate from  the  Due Date  as to  which  interest was  last  paid or
advanced to  Certificateholders up to the Due Date in the month in which such
Liquidation Proceeds are  required to be distributed on  the Stated Principal
Balance of  such Liquidated  Loan outstanding  during each  Due Period  as to
which such interest was not paid or advanced.

     The  "Excess   Subordinated  Amount"   for  a   Certificate  Group   and
Distribution Date is the amount, if any, by which (i) the Subordinated Amount
for  such Certificate Group that would apply  on such Distribution Date after
taking into  account all distributions to  be made on such  Distribution Date
(without  giving  effect to  any  reductions  in  such  Subordination  Amount
attributable to Subordination Reduction Amounts for such Certificate Group on
such Distribution  Date) exceeds  (ii) the Required  Subordinated Amount  for
such Certificate Group and such Distribution Date.

     The "Group  1 Available  Funds Rate Adjustment"  as of  any Distribution
Date (a) prior  to the thirteenth Distribution  Date will equal zero  and (b)
beginning on the thirteenth Distribution Date will be equal to the product of
(i) the Group 1 Stated Principal Balance on such date and (ii) one-twelfth of
0.50% (50 basis points).

     The  "Group Principal Distribution Amount" for any Distribution Date and
Certificate Group equals the  lesser of (a) the excess of (i)  the sum, as of
such Distribution Date, of (A) the Available Funds for the related Loan Group
less  such  Certificate  Group's  share   of  the  Premium  Amount  for  such
Distribution Date  and (B) any  Insured Payment relating to  such Certificate
Group  over   (ii)  the  related   Interest  Distribution  Amount   for  such
Distribution Date and (b) the sum, without duplication, of (i) the portion of
any  related  Carry-Forward   Amount  that  relates  to  a   shortfall  in  a
distribution  of a Subordination Deficit relating  to such Certificate Group,
(ii) all  scheduled installments  of Mortgage Loan  principal due  during the
related Due Period that were received by the Master Servicer on or before the
related Determination Date or as to which the Master Servicer made an Advance
on the  related Master Servicer  Advance Date, together with  all unscheduled
recoveries of principal on the Mortgage Loans received by the Master Servicer
during the related Prepayment  Period (excluding certain amounts received  in
respect of  scheduled principal on the  Mortgage Loans due after  the related
Due Date), in  each case  in respect  of the  related Loan  Group, (iii)  the
Stated Principal Balance of each Mortgage Loan in the related Loan Group that
either was  purchased or repurchased, as the case  may be, by the Seller, the
Depositor or the  Master Servicer during the related  Prepayment Period, (iv)
any  Substitution  Adjustment Amounts  delivered  by  the Seller  during  the
related  Prepayment Period in  connection with  the substitution  of Mortgage
Loans  in the related  Loan Group, (v) all  Liquidation Proceeds collected by
the Master Servicer in respect of  the related Loan Group during the  related
Prepayment Period  (to the  extent such Liquidation  Proceeds are  related to
principal), (vi) the amount of any Subordination Deficit for such Certificate
Group for such Distribution Date, (vii) such Certificate Group's share of the
proceeds received by the Trustee of any termination of the Trust Fund (to the
extent such proceeds are  related to principal) and (viii) the  amount of any
Subordination  Increase   Amount  for   such  Certificate   Group  for   such
Distribution  Date  (to  the  extent of  any  Net  Excess  Monthly Cash  Flow
available  for such  purpose); minus  (ix)  the amount  of any  Subordination
Reduction Amount for  such Certificate Group for such Distribution  Date.  In
no  event will the  Group Principal Distribution  Amount with  respect to any
Certificate Group and Distribution Date be less than zero or greater than the
then  outstanding  aggregate  Class  Certificate  Principal  Balance  of  the
Certificates in such Certificate Group.

     The   "Insured  Distribution  Amount"   for  a  Certificate   Group  and
Distribution Date  is the sum of (i) on  each Distribution Date, the Interest
Distribution Amount  for such  Certificate  Group (ii)  on each  Distribution
Date, the  amount of the Subordination Deficit for such Certificate Group, if
any, and  (iii) any  Preference Amounts, in  each case  with respect  to such
Distribution Date.

     An "Insured  Payment" for a  Certificate Group and Distribution  Date is
the  Available  Funds   Shortfall  for  the  related  Loan   Group  for  such
Distribution Date.

     The  "Interest  Distribution  Amount"  for  any  Distribution  Date  and
Certificate Group  equals the sum  of (i)  interest accrued  for the  related
Accrual Period on the  Class Certificate Principal  Balance of each class  of
Certificates in such Certificate  Group at the applicable  Pass-Through Rate,
as reduced by  the sum of (a)  Prepayment Interest Shortfalls in  the related
Loan Group, if any, for such  Distribution Date to the extent not covered  by
one-half  of the applicable  portion of the Servicing  Fee as described above
under  "Servicing  of the  Mortgage  Loans--Adjustment  to Servicing  Fee  in
Connection  with Certain Prepaid Mortgage Loans" and (b) shortfalls resulting
from  the  Soldiers' and  Sailors'  Civil  Relief Act  of  1940 ("Relief  Act
Shortfalls") in the  related Loan Group and  (ii) that portion of  the Carry-
Forward  Amount relating  to a  shortfall (other  than a  Prepayment Interest
Shortfall  or  Relief  Act  Shortfall)  in  a  distribution  of  an  Interest
Distribution  Amount  in  respect of  such  Certificate  Group.  The Interest
Distribution  Amount is calculated  on the basis  of (a)  in the case  of the
Group 1 Certificates,  a 360-day year and  the actual number of  days elapsed
during  the  related Accrual  Period  and (b)  in  the case  of  the Group  2
Certificates, a 360-day year consisting of twelve 30-day months.

     The "Loan Group Stated Principal Balance" of a Loan Group as of any date
is the aggregate Stated Principal Balance of the Mortgage Loans in  such Loan
Group as of such date.

     The "Net  Monthly Excess Cashflow"  for any Loan Group  and Distribution
Date equals the amount,  if any, by  which (i) the  Available Funds for  such
Loan Group and Distribution Date  (less the related Certificate Group's share
of the Premium Amount for such Distribution Date) exceeds (ii) the sum of (a)
the aggregate  Interest Distribution  Amount for  such Certificate Group  and
Distribution Date plus the amount  described in clause (b) of the  definition
of Group Principal Distribution Amount for such Certificate Group (calculated
for this purpose without regard to any Subordination Increase Amount for such
Certificate  Group  or  portion   thereof  included  therein)  and  (b)   any
Reimbursement  Amount  relating  to  such   Certificate  Group  owed  to  the
Certificate Insurer.

     The "Pass-Through  Rate"  as  to  the  Class A-1  Certificates  for  any
Distribution Date shall be the per  annum rate equal to the least of  (i) the
sum of (a) One-Month  LIBOR (as defined in "--Calculation of One-Month LIBOR"
below)  and  (b)  the  applicable  Class A-1  Pass-Through Margin,  (ii)  the
Class A-1 Available Funds Cap for such Distribution Date and (iii) 14.00% per
annum  (the "Group 1 Fixed Rate Cap").   The Pass-Through Rate for each class
of Group 2 Certificates for any Distribution Date will be as set forth on the
cover page hereof.

     The "Premium Amount" allocable to a Certificate Group and payable to the
Certificate  Insurer on  any Distribution  Date (commencing  with  the second
Distribution Date) equals one-twelfth of the product of a per annum rate (the
"Premium Percentage") set forth in  the Insurance Agreement and the aggregate
Class Certificate  Principal Balance of the related  Offered Certificates for
such Distribution Date; provided, however,  that for any Distribution Date on
which  a Certificate  Insurer Default  has  occurred and  is continuing,  the
Premium Amount will be equal to zero.

     A "Principal  Prepayment" with respect  to any Distribution Date  is any
mortgagor  payment  or  other  recovery  of  principal  on  a  Mortgage  Loan
(including  all proceeds  allocable  to  principal of  any  Mortgage Loan  or
property acquired in respect thereof that has been repurchased  by the Seller
or purchased  by the  Master Servicer)  that is  received in  advance of  its
scheduled Due Date and is not accompanied by an amount representing scheduled
interest  due on any date or  dates in any month  or months subsequent to the
month of prepayment.

     The  "Pool Stated  Principal Balance" as  of any  date is  the aggregate
Stated Principal  Balance of the Mortgage Loans in all Loan Groups as of such
date.

     A "Realized Loss" (i)  with respect to any defaulted Mortgage  Loan that
is finally  liquidated (a "Liquidated  Loan") is the amount  of loss realized
equal to the  portion of the Stated Principal  Balance remaining unpaid after
application  of all  amounts recovered  (net of  amounts reimbursable  to the
Master Servicer  for related Advances,  expenses and Servicing  Fees) towards
interest and principal owing on such Liquidated Loan and (ii) with respect to
certain Mortgage  Loans the principal  balances or the scheduled  payments of
principal  and  interest  of  which  have been  reduced  in  connection  with
bankruptcy proceedings, the amount of such reduction.

     The   "Reimbursement  Amount"  for   a  Certificate  Group   as  of  any
Distribution Date  is the amount  of all  Insured Payments  relating to  such
Certificate Group made by the Certificate Insurer pursuant to the Certificate
Insurance  Policy  and  certain  other   amounts  owed  in  respect  of  such
Certificate  Group  to  the Certificate  Insurer  pursuant  to the  Insurance
Agreement  (together with  interest  thereon  at the  Late  Payment Rate  (as
defined in the Insurance Agreement)  that have not been previously repaid  as
of such Distribution Date.

     The "Required  Subordinated Amount"  for a Certificate  Group as  of any
Distribution Date will initially equal a percentage, calculable in accordance
with  the Pooling  and Servicing  Agreement and  the Insurance  and Indemnity
Agreement dated as of November 1, 1996 (the "Insurance  Agreement") among the
Certificate  Insurer,  the Depositor,  Countrywide Home  Loans, Inc.  and the
Trustee, of the Cut-off Date Principal  Balance of the Mortgage Loans in  the
related Loan  Group.  The  Pooling  and  Servicing  Agreement  and  Insurance
Agreement  generally  provide that  the  Required Subordinated  Amount  for a
Certificate Group  may, over time,  decrease or increase, subject  to certain
floors, caps and triggers.

     The  "Stated Principal  Balance" of  any  Mortgage Loan  or related  REO
Property  equals (i) as of  the Cut-off Date  and each day  thereafter to and
including the first  Distribution Date,  the Cut-off  Date Principal  Balance
thereof, and  (ii) as of  any Distribution Date after  the first Distribution
Date, such Cut-off Date Principal Balance minus the sum of (a)  the principal
portion of the Scheduled  Payments due with respect to such  Mortgage Loan or
REO Property during each Due Period ending prior to the immediately preceding
Distribution Date which were received by the Master Servicer as of  the close
of business on the Determination  Date related to such preceding Distribution
Date or  with respect  to which  Advances were  made on  the Master  Servicer
Advance Date  prior to  such preceding Distribution  Date, (b)  all Principal
Prepayments with  respect to  such Mortgage  Loan or  REO  Property, and  all
Liquidation  Proceeds  to  the  extent  applied by  the  Master  Servicer  as
recoveries of principal with  respect to such Mortgage Loan or  REO Property,
which were received by the Master Servicer as of the close of business on the
Determination Date related  to such preceding Distribution Date,  and (c) any
Realized Loss with respect thereto applied prior to the close of  business on
the   Determination  Date  relating  to  such  preceding  Distribution  Date;
provided, however,  that the  Stated Principal Balance  of any  Mortgage Loan
that  becomes  a Liquidated  Loan  will  be  zero immediately  following  the
Distribution Date that  follows the Prepayment Period in  which such Mortgage
Loan becomes a Liquidated Loan.

     The "Subordinated  Amount" for a  Certificate Group with respect  to any
Distribution  Date is the amount  (not less than zero), if  any, by which (i)
the  related Loan Group  Stated Principal Balance  immediately following such
Distribution  Date exceeds  (ii) the  aggregate  Class Certificate  Principal
Balance of the related Certificates as of such Distribution Date after giving
effect to the  payment of  the Group Principal  Distribution Amount for  such
Certificate Group on such Distribution Date.

     A "Subordination Deficiency Amount" for a Certificate Group with respect
to  any  Distribution Date  is  the amount,  if  any, by  which  the Required
Subordinated Amount for  such Certificate Group as of  such Distribution Date
exceeds  the  Subordinated Amount  for  such  Certificate  Group as  of  such
Distribution  Date before  taking into  account  the payment  of any  related
Subordination Increase Amounts on such Distribution Date.

     A "Subordination  Deficit" for a  Certificate Group with respect  to any
Distribution Date  is the amount,  if any, by  which (i) the  aggregate Class
Certificate   Principal  Balance  of  the  related Certificates  as  of  such
Distribution Date, after giving effect to the payment  of the Group Principal
Distribution  Amount for  such Certificate  Group on  such Distribution  Date
(except  for any payment  to be made  as to principal  constituting a related
Insured Payment),  exceeds  (ii)  the related  Loan  Group  Stated  Principal
Balance immediately following such Distribution Date.

     A "Subordination  Increase Amount" for a Certificate  Group with respect
to any Distribution Date  is the lesser  of (a) the Subordination  Deficiency
Amount for  such Certificate Group as of such Distribution Date (after taking
into account the  payment of the related Group  Principal Distribution Amount
on such Distribution  Date (other than any Subordination  Increase Amount for
such  Certificate Group)) and  (b) the amount of  Net Monthly Excess Cashflow
for the related Loan Group on such Distribution Date.

     The  "Subordination Reduction  Amount"  for  a  Certificate  Group  with
respect  to  any Distribution  Date  equals  the  lesser  of (i)  the  Excess
Subordinated Amount for such Certificate Group for such Distribution Date and
(ii)  the sum,  without  duplication,  of the  amounts  specified in  clauses
(b)(ii) through  (v) and (vii)  of the definition of  "Principal Distribution
Amount" above.

     The "Substitution Adjustment  Amount" as of the date  of substitution by
the Seller of one or more Replacement Mortgage Loans for one or more Mortgage
Loans that  are removed from a Loan Group equals the amount (if any) by which
the aggregate  principal balance of  such Replacement Mortgage Loans  is less
than the  aggregate Stated     Principal Balance  (after  application of  the
scheduled  principal portion  of the  monthly payments  due in  the month  of
substitution) of all such removed Mortgage Loans.

CALCULATION OF ONE-MONTH LIBOR

     On  the second  LIBOR  Business  Day (as  defined  below) preceding  the
commencement of each  Accrual Period for the Group 1  Certificates (each such
date,  an  "Interest Determination  Date"),  the Trustee  will  determine the
London  interbank offered  rate for  one-month United States  dollar deposits
("One-Month LIBOR") for such  Accrual Period for the Group  1 Certificates on
the basis of  the offered rates of  the Reference Banks for  one-month United
States 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, "LIBOR 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
Reuters Monitor Money  Rates Service (or such  other page as may  replace the
LIBO page  on that  service for  the purpose  of displaying  London interbank
offered  rates of  major banks);  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 Depositor, Countrywide or any successor Master
Servicer.

     On each  Interest Determination  Date, One-Month  LIBOR for  the related
Accrual  Period for  the  Group 1  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, One-Month  LIBOR for  the related  Accrual
Period  shall be  the arithmetic  mean  of such  offered quotations  (rounded
upwards if necessary to the nearest whole multiple of 0.03125%).

     (b)  If on  such Interest  Determination Date  fewer than  two Reference
Banks  provide  such  offered quotations,  One-Month  LIBOR  for the  related
Accrual Period shall be the higher of (x) One-Month 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 0.03125%)  of the one-month  United States
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
United States  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 One-Month LIBOR on each Interest Determination Date
by  the  Trustee  and the  Trustee's  calculation  of  the rate  of  interest
applicable to the Group 1 Certificates  for the related Accrual Period  shall
(in the absence of manifest error) be final and binding.


REPORTS TO CERTIFICATEHOLDERS

     On  each   Distribution  Date,   the  Trustee  will   forward  to   each
Certificateholder, the  Master Servicer,  the Depositor  and the  Certificate
Insurer a statement generally setting forth, among other information:

       (i)  the amount of  the related distribution to Holders  of each Class
of  Offered Certificates allocable  to principal, separately  identifying (A)
the aggregate amount  of any Principal Prepayments included  therein, and (B)
the aggregate of all scheduled payments of principal included therein;

      (ii)  the amount  of  such distribution  to  Holders of  each  Class of
Offered Certificates allocable to interest;

     (iii)  the  amount  of  any  Insured  Payment  for a  Certificate  Group
included    in   the   amounts   distributed   to   each   Class of   Offered
Certificateholders on such Distribution Date;

      (iv)  the Carry-Forward Amount for each Certificate Group;

       (v)  the  Class Certificate Principal Balance of each Class of Offered
Certificates after  giving effect  to the distribution  of principal  on such
Distribution Date;

      (vi)  the  Pool  Stated Principal  Balance  and the  Loan  Group Stated
Principal Balance for each Loan Group for the following Distribution Date;

     (vii)  the Required Subordinated  Amount for each Certificate  Group and
the Subordinated  Amount for each  Certificate Group as of  such Distribution
Date;

    (viii)  the related amount of the Servicing Fee  for each Loan Group paid
to or retained by the Master Servicer;

      (ix)  the Pass-Through  Rate for  the Class A-1  Certificates for  such
Distribution Date;

       (x)  the  amount of  Advances  for  each Loan  Group  included in  the
distribution to the related Certificate Group on such Distribution Date;

      (xi)  the number and  aggregate principal amounts of  Mortgage Loans in
each Loan Group  (A) delinquent (exclusive of Mortgage  Loans in foreclosure)
(1) 30 days, (2)  31 to 60 days, (3) 61  to 90 days and (4) 91  or more days,
and (B)  in foreclosure and delinquent (1) 30 days, (2) 31 to 60 days, (3) 61
to 90 days  and (4) 91 or more days, in each case as of the close of business
on the last day of the calendar month preceding such Distribution Date;

     (xii)  with respect  to any  Mortgage Loan that  became an  REO Property
during the  preceding  calendar  month, the  loan  number,  Stated  Principal
Balance and Loan Group of such Mortgage  Loan as of the close of business  on
the  Determination Date  preceding such  Distribution  Date and  the date  of
acquisition thereof;

    (xiii)  the total number  and principal balance of any  REO Properties in
each  Loan  Group as  of  the close  of  business on  the  Determination Date
preceding such Distribution Date;

     (xiv)  the aggregate Stated Principal Balance of all Liquidated Loans in
each Loan Group and the aggregate of all Realized Losses relating thereto;

      (xv)  with respect to any Liquidated  Loan, the loan number, Loan Group
Stated Principal Balance and Realized Losses relating thereto; and

     (xvi)  the  amount of  any  Subordination  Deficiency  Amount  for  each
Certificate Group  after giving  effect to the  distribution of  principal on
such Distribution Date.

     In addition, within  a reasonable period of  time after the end  of each
calendar year, the Trustee will prepare and deliver to each Certificateholder
of   record  during  the  previous   calendar  year  a  statement  containing
information  necessary  to  enable Certificateholders  to  prepare  their tax
returns. Such statements will not have been examined and reported upon  by an
independent public accountant.


AMENDMENT

     The Pooling and Servicing Agreement may be amended by the Depositor, the
Master  Servicer,  the  Seller  and  the  Trustee,  without  the  consent  of
Certificateholders but only with the  consent of the Certificate Insurer, for
any  of the  purposes  set  forth under  "The  Agreements--Amendment" in  the
Prospectus. In addition,  the Pooling and Servicing Agreement  may be amended
by the Depositor,  the Master Servicer, the  Seller and the Trustee  with the
consent of the Certificate Insurer and the Holders of a Majority  in Interest
of each Class of Certificates affected thereby  for the purpose of adding any
provisions to or  changing in any manner or eliminating any of the provisions
of the  Pooling and  Servicing Agreement or  of modifying  in any  manner the
rights  of the Certificateholders; provided,  however, that no such amendment
may (i) reduce in any manner the amount of, or delay the timing of,  payments
required to  be distributed  on any  Certificate without the  consent of  the
Holder of such Certificate; (ii) adversely affect in any material respect the
interests of the Holders of any Class of Certificates in  a manner other than
as described  in clause  (i) above,  without the  consent of  the Holders  of
Certificates of such Class evidencing, as to such Class, Percentage Interests
aggregating 66%;  or  (iii)  reduce  the aforesaid  percentage  of  aggregate
outstanding principal amounts  of Certificates of each Class,  the Holders of
which are required to  consent to any such amendment, without  the consent of
the Holders of all Certificates of such Class.


OPTIONAL TERMINATION

     The  Master Servicer  will have  the right  to repurchase  all remaining
Mortgage Loans and  REO Properties in the Trust Fund and thereby effect early
retirement  of all  the Certificates,  subject to  the Pool  Stated Principal
Balance of the  Mortgage Loans and REO  Properties at the time  of repurchase
being less  than  or equal  to 10%  of Cut-off  Date  Pool Principal  Balance
thereof (the  "Optional  Termination Date").  Any such  purchase of  Mortgage
Loans requires the consent of the Certificate Insurer if it would result in a
draw  on the  Certificate  Insurance Policy.  In  the event  that the  Master
Servicer does not exercise  this option and  the Certificate Insurer did  not
refuse  consenting to  such option,  the  Certificate Insurer  will have  the
option to purchase,  in whole, the Mortgage Loans and REO Properties, if any,
remaining in the  Trust Fund on any such Distribution Date. In the event such
option  is exercised by  the Master Servicer or  the Certificate Insurer, the
repurchase will be made at a price equal to the sum of (i) 100% of the Stated
Principal Balance  of  each  Mortgage Loan  (other  than in  respect  of  REO
Property) plus accrued interest thereon  at the applicable Mortgage Rate (or,
if such  option is exercised  by the Master  Servicer, at the  applicable Net
Mortgage Rate),  (ii) the  appraised value  of any  REO Property  (up to  the
Stated  Principal  Balance  of  the  related Mortgage  Loan)  and  (iii)  any
unreimbursed out-of-pocket  costs and expenses  and the principal  portion of
Advances, in  each case  previously incurred  by the Master  Servicer in  the
performance of its servicing obligations. Proceeds  from such repurchase will
be   included  in   Available  Funds   and   will  be   distributed  to   the
Certificateholders. Any repurchase  of the Mortgage Loans and  REO Properties
will result in an early retirement of the Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any  Mortgage Loan which is  delinquent in payment  by 91 days  or
more, the  Master Servicer may,  at its option,  purchase such  Mortgage Loan
from the Trust Fund at a price equal to 100%  of the Stated Principal Balance
thereof plus  accrued interest  thereon at the  applicable Net  Mortgage Rate
from the  date through which interest was last  paid by the related mortgagor
or  advanced to  the first day  of the  month in which  such amount  is to be
distributed.

EVENTS OF DEFAULT; MASTER SERVICER TERMINATION TRIGGER EVENT

     Events  of Default  will  consist  of: (i)  any  failure  by the  Master
Servicer to  deposit in the  Certificate Account or the  Distribution Account
the  required amounts  or  remit to  the  Trustee any  payment (including  an
Advance required  to be  made under the  terms of  the Pooling  and Servicing
Agreement) which continues  unremedied for five  Business Days after  written
notice of  such failure shall have  been given to the Master  Servicer by the
Trustee, the Certificate Insurer or the  Depositor, or to the Master Servicer
and the Trustee by  the Holders of Certificates evidencing not  less than 25%
of the Voting Rights evidenced by  the Certificates; (ii) any failure by  the
Master Servicer to  observe or perform in  any material respect any  other of
its covenants or  agreements, or any breach  of a representation  or warranty
made by  the Master Servicer, in  the Pooling and Servicing  Agreement, which
continues unremedied  for 60 days after the giving  of written notice of such
failure to the Master Servicer by the Trustee, the Certificate Insurer or the
Depositor, or  to  the Master  Servicer and  the Trustee  by  the Holders  of
Certificates evidencing not less than  25% of the Voting Rights  evidenced by
the Certificates;  or (iii) insolvency, readjustment of  debt, marshalling of
assets and liabilities  or similar proceedings, and certain actions  by or on
behalf of the Master Servicer  indicating its insolvency or inability to  pay
its obligations. A "Master Servicer  Termination Trigger Event" will occur if
certain  loss or delinquency levels are exceeded with respect to the Mortgage
Loans,  as  described   in  the  Insurance  Agreement.  As  of  any  date  of
determination, (i)  Holders of the  Offered Certificates will be  allocated a
percentage of  all of  the Voting  Rights equal  to 100%  minus the  fraction
(expressed  as a  percentage)  whose numerator  is  the sum  of the  Required
Subordinated  Amounts for  each  Certificate  Group on  such  date and  whose
denominator is  the Pool  Stated  Principal Balance  on  such date  and  (ii)
Holders  of the Residual Certificates will in  the aggregate be allocated all
of the  remaining Voting Rights.  Voting Rights  will be allocated  among the
Certificates  of  each  such  Class  in  accordance  with   their  respective
Percentage Interests.

RIGHTS UPON EVENT OF DEFAULT OR MASTER SERVICER TERMINATION TRIGGER EVENT

     So long as an Event of Default under the Pooling and Servicing Agreement
remains  unremedied,  the  Trustee  shall,  but  only  upon  the  receipt  of
instructions  from the  Certificate Insurer  or the  Holders of  Certificates
having not less than  25% of the Voting Rights evidenced  by the Certificates
(with the prior written consent of the Certificate Insurer), terminate all of
the  rights and  obligations of  the Master  Servicer under  the Pooling  and
Servicing Agreement and in and  to the Mortgage Loans, whereupon the  Trustee
will succeed to all of the responsibilities and duties of the Master Servicer
under the Pooling  and Servicing Agreement, including the  obligation to make
Advances. If a Master Servicer  Termination Trigger Event occurs, the Trustee
shall, but  only upon  receipt of written  instructions from  the Certificate
Insurer, terminate all of  the rights and obligations of the  Master Servicer
under the Pooling and Servicing Agreement and in and to the Mortgage Loans as
described  in  the  preceding  sentence.  No  assurance  can  be  given  that
termination of  the rights and obligations  of the Master  Servicer under the
Pooling and Servicing  Agreement would not adversely affect  the servicing of
the  Mortgage Loans,  including  the delinquency  experience of  the Mortgage
Loans.

     No  Certificateholder, solely  by virtue  of such  Holder's status  as a
Certificateholder,  will  have  any  right under  the  Pooling  and Servicing
Agreement  to  institute any  proceeding  with respect  thereto,  unless such
Holder previously has given to the Trustee written notice of the continuation
of an Event of Default and unless the Holders of Certificates having not less
than 25% of the Voting Rights evidenced by the Certificates have made written
request to  the  Trustee to  institute such  proceeding in  its  own name  as
Trustee thereunder and have offered  to the Trustee reasonable indemnity, the
Certificate Insurer shall have consented thereto  and the Trustee for 60 days
has neglected or refused to institute any such proceeding.

THE TRUSTEE

     The Bank of New York will be the Trustee under the Pooling and Servicing
Agreement.  The  Depositor   and  Countrywide  may  maintain   other  banking
relationships in  the ordinary course  of business with the  Trustee. Offered
Certificates may be surrendered at the Corporate Trust Office of the  Trustee
located at 101  Barclay Street, 12 E.,  New York, New York  10286, Attention:
Corporate Trust  Window  or  at  such  other addresses  as  the  Trustee  may
designate from time to time.

THE FINANCIAL GUARANTY INSURANCE POLICY

     The   following  information  has   been  supplied  by   MBIA  Insurance
Corporation for inclusion herein.

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

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

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

     The  Certificate Insurer  will pay  any other  amount payable  under the
Certificate Insurance Policy no later than 12:00 noon, New York City time, on
the later of the Distribution Date on which the related Deficiency Amount (as
defined below) is  due or the  second Business Day  following receipt in  New
York, New  York on  a Business Day  by State Street  Bank and  Trust Company,
N.A., as the Certificate Insurer's fiscal agent or any successor fiscal agent
appointed by  the Certificate Insurer  (the "Fiscal  Agent") of a  Notice (as
described below); provided that if such Notice is  received after 12:00 noon,
New York City time, on such Business Day, it will be deemed to be received on
the following Business Day.  If any  such Notice received by the Fiscal Agent
is not in proper form or is otherwise insufficient for the  purpose of making
a claim under the Certificate Insurance Policy it shall be deemed not to have
been received by the Certificate Insurer's Fiscal  Agent for purposes of this
paragraph, and the Certificate Insurer or  the Fiscal Agent, as the case  may
be,  shall promptly  so advise  the  Trustee and  the Trustee  may  submit an
amended Notice.

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

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

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


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

     "Deficiency Amount" means, with respect to a Certificate Group as of any
Distribution Date, the Available Funds Shortfall for the related Loan Group.

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

     "Owner"  means each  Holder (as  defined  in the  Pooling and  Servicing
Agreement) of  any Offered  Certificate who, on  the applicable  Distribution
Date,  is entitled under  the terms  of the  Offered Certificates  to payment
thereunder.

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

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

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

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

     The Certificate Insurance  Policy is being issued under  and pursuant to
and shall be  construed under,  the laws of  the State  of New York,  without
giving effect to the conflict of laws principles thereof.

     The  insurance  provided by  the  Certificate  Insurance Policy  is  not
covered by the Property/Casualty Insurance Security Fund specified in Article
76 of the New York Insurance Law.

     The  Certificate Insurance Policy is not cancelable for any reason.  The
premium on the  Certificate Insurance Policy is not refundable for any reason
including payment, or provision being made  for payment, prior to maturity of
the Offered Certificates.

     The Certificate  Insurer is the  principal operating subsidiary  of MBIA
Inc., a New York  Stock Exchange listed company.  MBIA Inc.  is not obligated
to  pay  the  debts  of or  claims  against  the  Certificate  Insurer.   The
Certificate Insurer is domiciled in the State of New York  and licensed to do
business in  and is subject to  regulations under the laws of  all 50 states,
the District of  Columbia, the Commonwealth of Puerto  Rico, the Commonwealth
of the Northern  Mariana Islands, the Virgin Islands of the United States and
the Territory of  Guam.  The Certificate  Insurer has two  European branches,
one in the Republic of France and the other in the Kingdom of Spain. New York
has  laws prescribing  minimum  capital  requirements,  limited  classes  and
concentrations of investments and requiring  the approval of policy rates and
forms.  State  laws also  regulate  the  amount  of both  the  aggregate  and
individual  risks that  may  be  insured, the  payment  of dividends  by  the
Certificate  Insurer, changes in  control and transactions  among affiliates.
Additionally, the  Certificate Insurer  is required  to maintain  contingency
reserves  on its liabilities  in certain amounts  and for  certain periods of
time.

     The  consolidated financial  statements of  the  Certificate Insurer,  a
wholly owned subsidiary of MBIA Inc., and its subsidiaries as of December 31,
1995  and December 31, 1994 and for  the three years ended December 31, 1995,
prepared  in  accordance  with   generally  accepted  accounting  principles,
included in the Annual  Report on Form 10-K of  MBIA Inc. for the year  ended
December  31,  1995  and   the  consolidated  financial  statements   of  the
Certificate Insurer and its subsidiaries  for the nine months ended September
30, 1996 and for the periods ending September 30, 1996 and September 30, 1995
included in the  Quarterly Report on  Form 10-Q of MBIA  Inc. for the  period
ending September  30, 1996,  are hereby incorporated  by reference  into this
Prospectus Supplement and shall be deemed to be a part hereof.  Any statement
contained in a document incorporated by reference herein shall be modified or
superseded for  purposes of this Prospectus  Supplement to the extent  that a
statement contained herein or in  any other subsequently filed document which
also  is  incorporated  by  reference  herein  modifies  or  supersedes  such
statement.   Any statement  so modified or  superseded shall  not be  deemed,
except as so modified or superseded, to constitute a part of  this Prospectus
Supplement.

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

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


<TABLE>
<CAPTION>
                                                                                   SAP
                                                                   ----------------------------------
                                                                   December 31,         September 30,
                                                                       1995                 1996
                                                                    (Audited)            (Unaudited)
                                                                   ------------         -------------
                                                                               (IN MILLIONS)
<S>                                                                   <C>                    <C>
     Admitted Assets  . . . . . . . . . . . . . . . . . . . . .       $3,814                 $4,348
     Liabilities  . . . . . . . . . . . . . . . . . . . . . . .        2,540                  2,911
     Capital and Surplus  . . . . . . . . . . . . . . . . . . .        1,274                  1,437

</TABLE>


<TABLE>
<CAPTION>
                                                                                  GAAP
                                                                   ----------------------------------
                                                                   December 31,         September 30,
                                                                       1995                 1996
                                                                    (Audited)            (Unaudited)
                                                                   ------------         -------------
                                                                               (IN MILLIONS)
<S>                                                                   <C>                    <C>
     Assets . . . . . . . . . . . . . . . . . . . . . . . . . .       $4,463                 $4,861
     Liabilities  . . . . . . . . . . . . . . . . . . . . . . .        1,937                  2,161
     Shareholder's Equity . . . . . . . . . . . . . . . . . . .        2,526                  2,700

</TABLE>


     Copies   of  the  financial   statements  of  the   Certificate  Insurer
incorporated by reference herein and copies of the Certificate Insurer's 1995
year-end audited financial  statements prepared in accordance  with statutory
accounting practices  are available, without  charge, from the Insurer.   The
address  of the  Certificate Insurer  is  113 King  Street, Armonk,  New York
10504. The telephone number of the Certificate Insurer is (914) 273-4545.

     The  Certificate Insurer  does  not accept  any  responsibility for  the
accuracy or completeness of this  Prospectus Supplement or any information or
disclosure contained herein, or omitted  herefrom, other than with respect to
the accuracy  of the information  regarding the Certificate  Insurance Policy
and the Certificate Insurer set forth  under the heading "Description of  the
Certificates-The Financial Guaranty  Insurance Policy" herein.  Additionally,
the  Certificate  Insurer  makes  no  representation  regarding  the  Offered
Certificates or the advisability of investing in the Offered Certificates.

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

     Standard & Poor's Ratings Services,  Inc., a division of The McGraw-Hill
Companies, Inc., rates  the claims paying ability of  the Certificate Insurer
"AAA."

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

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

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


RIGHTS OF THE CERTIFICATE INSURER

     The Pooling  and  Servicing  Agreement  provides  that  the  Trustee  is
permitted  to distribute  Insured Payments  only for  purposes of  paying the
Holders of the Offered Certificates any Insured Distribution Amount for which
a claim was made to the Certificate Insurer.

     In the  event an Insured Payment is made, the Certificate Insurer, until
all such Insured  Payments have  been fully reimbursed,  will be entitled  to
receive the Reimbursement Amount.  However, the Certificate Insurer  will not
be  entitled  to  reimbursement  on  any Distribution  Date  unless  on  such
Distribution Date  the  Certificate  Insurer  shall  have  paid  all  amounts
required to have been paid by it under the Certificate Insurance Policy on or
prior to such Distribution Date.

     Provided no Certificate Insurer Default has occurred and is  continuing,
the Certificate Insurer shall have the right to direct certain actions of the
Master Servicer and Trustee and shall control all Certificateholder consents,
approvals and directions under the Pooling and Servicing Agreement.

     The Certificate  Insurance Policy does  not guarantee to the  Holders of
the Offered Certificates any specified rate of Principal Prepayments.



                YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS


GENERAL

     The effective yields  to the holders of the Group 2 Certificates will be
lower than  the yields  otherwise produced  by the applicable  rate at  which
interest is passed  through to such  holders and the  purchase price of  such
Certificates because  monthly  distributions  will  not be  payable  to  such
holders until  the 25th  day (or,  if such  day is  not a  Business Day,  the
following Business Day)  of the month  following the month in  which interest
accrues on the Group 2 Mortgage Loans (without any additional distribution of
interest or earnings thereon in respect of such delay).

     Each Accrual Period for  the Class A-1 Certificates will consist  of the
actual  number of days elapsed from  the 25th day of  the month preceding the
month of  the applicable  Distribution Date  (or, in  the case  of the  first
Accrual Period, from the  Closing Date) through the 24th day  of the month of
such Distribution Date.


INTEREST RATE FLUCTUATIONS

     The yield to investors on the  Class A-1 Certificates will be  sensitive
to,  among other  things, the  level  of One-Month  LIBOR, the  level  of the
Mortgage  Index on  each Interest  Determination Date  and to  the additional
limitations specified herein affecting the Pass-Through Rate for the Class A-
1 Certificates.  As described herein, the Pass-Through Rate for the Class A-1
Certificates may in no  event exceed the lesser of 14.00%  and the applicable
Class A-1  Available Funds  Cap, which  depends, in  large part,  on  the Net
Mortgage Rates  of the Group 1 Mortgage Loans  in effect during the preceding
calendar  month.  Disproportionate principal payments (whether resulting from
full or partial  prepayments) on Group  1 Mortgage Loans having  Net Mortgage
Rates  higher  or  lower  than   the  Pass-Through  Rate  for  the  Class A-1
Certificates (as calculated  solely pursuant to clauses  (i) and (ii)  of the
definition  of "Pass-Through  Rate"  for the  Class A-1  Certificates herein)
could therefore  affect the  yield on such  Certificates. In  particular, the
yield to  maturity of the  Class A-1 Certificates  could be  lower than  that
otherwise  produced   if  disproportionate   principal  payments   (including
prepayments)  are made  on Group 1  Mortgage Loans having  Net Mortgage Rates
that  exceed the  related Pass-Through  Rate. Although  each of  the  Group 1
Mortgage Loans bears interest at an  adjustable rate, the interest rate on  a
majority  of  such  Mortgage  Loans  will  not  adjust  for  two  years,  and
thereafter, adjustments to such rate is subject  to a Periodic Rate Cap and a
Maximum Mortgage Rate.   If the Mortgage Index  changes substantially between
Adjustment Dates, the adjusted Mortgage Rate  on a related Mortgage Loan  may
not  equal  the Mortgage  Index  plus the  related  Gross Margin  due  to the
constraint of such caps.   In such event, the related Net  Mortgage Rate will
be less than would have been the case in the absence of such caps.

     Although the  Mortgage Rates on the ARMs also are subject to adjustment,
the Mortgage  Rates adjust  less frequently than  the Class  A-1 Pass-Through
Rate and adjust  by reference to  the Mortgage Index.   Changes in  One-Month
LIBOR may  not correlate with changes in the  Mortgage Index and also may not
correlate with  prevailing interest rates.  It is possible that  an increased
level of  One-Month LIBOR could  occur simultaneously with  a lower level  of
prevailing  interest  rates which  would  be  expected  to result  in  faster
prepayments,  thereby reducing  the weighted  average life  of the  Class A-1
Certificates.    In addition,  the Mortgage  Rate applicable  to the  Group 1
Mortgage Loans and  any Adjustment Date will  be based on the  Mortgage Index
value  most recently announced generally  as of a date 45  days prior to such
Adjustment Date. Thus, if the Mortgage Index  value with respect to a Group 1
Mortgage  Loan rises, the lag in time  before the corresponding Mortgage Rate
increases will, all  other things being equal, slow the  upward adjustment of
the Class A-1 Available Funds Cap.  See "The Mortgage Pool" herein.

     Although the Pooling and Servicing Agreement provides a mechanism to pay
any Class A-1 Basis  Risk Carryover Amount, there is no  assurance that funds
will be available to pay such amount.  In addition, the Certificate Insurance
Policy will not cover the  payment of, and the ratings assigned to  the Class
A-1 Certificates do  not address the likelihood  of the payment of,  any such
amount.

     The extent to which  the yield to maturity of a  Offered Certificate may
vary  from the anticipated yield  will depend upon the degree  to which it is
purchased at a discount or premium and, correspondingly,  the degree to which
the timing of payments thereon  is sensitive to prepayments, liquidations and
purchases  of the  Mortgage Loans. In  particular, in  the case of  a Offered
Certificate purchased  at a  discount, an investor  should consider  the risk
that a slower  than anticipated rate of principal  payments, liquidations and
purchases of the Mortgage Loans  in the related Loan Group could result in an
actual yield  to such investor that is lower  than the anticipated yield and,
in the  case of any Offered Certificate purchased at a premium, the risk that
a faster  than  anticipated  rate  of principal  payments,  liquidations  and
purchases of  such Mortgage  Loans could result  in an  actual yield  to such
investor that is lower than the anticipated yield.


DEFAULTS AND DELINQUENT PAYMENTS

     The yield to  maturity of the Offered Certificates will  be sensitive to
defaults and delinquent payments  on the Mortgage Loans. If a  purchaser of a
Offered Certificate calculates its anticipated yield based on an assumed rate
of default  and amount  of losses  that is  lower than  the default rate  and
amount  of  losses actually  incurred  and  not  covered by  the  Certificate
Insurance Policy,  its actual yield  to maturity will  be lower than  that so
calculated and  could, in the event  of substantial losses, be  negative. The
timing  of  Realized  Losses  that are  not  covered  by  payments  under the
Certificate Insurance Policy  will also affect an investor's  actual yield to
maturity even  if  the rate  of  defaults and  severity  of such  losses  are
consistent with an investor's  expectations. Realized Losses will  reduce the
Available Funds  for the  related Loan  Group which,  if not  covered by  Net
Monthly Excess Cashflow from the other Loan Group, will slow the amortization
of the  related Offered Certificates.   A draw  on the  Certificate Insurance
Policy in  respect  of principal  will  not be  made  unless a  Subordination
Deficit exists.   Thus, Holders of  the Offered Certificates  may not receive
reimbursement for  Realized Losses in  the month following the  occurrence of
such  losses.   However,  such  Holders  are  entitled  to  receive  ultimate
reimbursement for Realized Losses under  the Certificate Insurance Policy. In
general,  the  earlier  a  loss occurs,  the  greater  is  the  effect on  an
investor's   yield  to  maturity.  There  can  be  no  assurance  as  to  the
delinquency,  foreclosure or  loss experience  with  respect to  the Mortgage
Loans.  Because  the Mortgage  Loans  are  underwritten  in  accordance  with
standards less  stringent than those  generally acceptable to FNMA  and FHLMC
with  regard to a borrower's credit  standing and repayment ability, the risk
of delinquencies with respect  to, and losses on, the Mortgage  Loans will be
greater than  that of mortgage loans underwritten in accordance with FNMA and
FHLMC standards.


PREPAYMENT CONSIDERATIONS AND RISKS

     The  rates  of  principal  payments on  the  Offered  Certificates,  the
aggregate amount of  distributions on the Offered Certificates  and the yield
to  maturity  of the  Offered Certificates  will be  related to,  among other
things, the rate and timing of payments of principal on the Mortgage Loans in
the related Loan Group. The rate of principal payments on the  Mortgage Loans
will in turn be affected by the  amortization schedules of the Mortgage Loans
(which, in the case of the  Group 1 Mortgage Loans, will change  periodically
to  accommodate  adjustments to  the  Mortgage  Rates)  and  by the  rate  of
Principal  Prepayments  thereon  (including  for  this  purpose,  prepayments
resulting from (i)  refinancing, (ii) liquidations of the  Mortgage Loans due
to   defaults,  casualties  and   condemnations  and  (iii)   repurchases  by
Countrywide or the Master Servicer). The Mortgage Loans may be prepaid by the
mortgagors at  any time;  however, with respect  to approximately  47.27% and
23.12% of  the Group 1  Mortgage Loans  and Group 2  Mortgage Loans  (by Loan
Group  Stated Principal  Balance as  of  the Cut-off  Date), respectively,  a
prepayment charge may apply to full prepayments by borrowers during the first
five years after origination under  the limited circumstances described above
under  "The  Mortgage  Pool--General."  Increases  in  the  required  monthly
payments on  the Mortgage Loans  in excess  of those assumed  in underwriting
such Mortgage Loans may  result in a default rate higher  than that which may
have been experienced had the Mortgage Loans borne fixed interest  rates. The
Mortgage Loans are subject to the "due-on-sale" provisions included therein. 

     Prepayments, liquidations and purchases of  the Mortgage Loans in a Loan
Group (including any optional purchase  by Countrywide or the Master Servicer
of  a defaulted Mortgage Loan or  any purchase by the  Master Servicer or the
Certificate Insurer of the remaining Mortgage Loans and REO Property in  such
Loan  Group in  connection with the  optional termination of  the Trust Fund)
will, subject to  certain conditions, result in distributions  to the related
Offered  Certificateholders  of  principal amounts  that  would  otherwise be
distributed over the remaining terms of the Mortgage Loans. Since the rate of
payment of principal on the Mortgage Loans will depend on future events and a
variety of factors, no assurance can be given as to such rate  or the rate of
Principal Prepayments. 

     The  rate  of principal  payments  (including prepayments)  on  pools of
mortgage loans may  vary significantly over time  and may be influenced  by a
variety  of economic, geographic, social and other factors, including changes
in mortgagors'  housing needs,  job transfers,  unemployment, mortgagors  net
equity in  the mortgaged properties  and servicing decisions.   No assurances
can be given as to the rate of prepayments on the Mortgage Loans in stable or
changing interest rate environments. In general, if prevailing interest rates
were to fall  significantly below the Mortgage Rates on the Mortgage Loans in
Loan Group 2 or the Mortgage Rates on  the 2/28 Mortgage Loans prior to their
first  Adjustment Dates,  such  Mortgage  Loans could  be  subject to  higher
prepayment rates than if prevailing interest rates were to remain at or above
the Mortgage Rates on such Mortgage Loans. Conversely, if prevailing interest
rates were  to rise significantly,  the rate of  prepayments on  the Mortgage
Loans in Loan Group 2 would generally be expected to decrease. 

     All of the  Group 1  Mortgage Loans are  adjustable rate mortgage  loans
("ARMs").  The  rate  of  principal  prepayments with  respect  to  ARMs  has
fluctuated  in recent  years. As  is  the case  with conventional  fixed-rate
mortgage  loans,  ARMs  may  be  subject  to  a  greater  rate  of  principal
prepayments  in  a  declining  interest  rate  environment.  For example,  if
prevailing interest rates  were to fall significantly, ARMs  could be subject
to higher prepayment  rates than if prevailing interest rates  were to remain
constant because the availability of fixed-rate mortgage loans at competitive
interest rates may encourage mortgagors to refinance their ARMs  to "lock in"
lower fixed interest rates. The existence of the applicable Periodic Rate Cap
and  Maximum Mortgage  Rate also  may  affect the  likelihood of  prepayments
resulting  from  refinancings.  In  addition, the  2/28  Mortgage  Loans  may
experience prepayments  at rates which  differ from the other  ARMs. Finally,
the delinquency  and loss experience of the ARMs  may differ from that on the
fixed rate  Mortgage Loans because the amount of  the monthly payments on the
ARMs are subject  to adjustment on each  Adjustment Date.  If  such different
experience  were  to  occur,  the  prepayment experience  on  the  Class  A-1
Certificates  may  differ   from  that  on  the  other   Classes  of  Offered
Certificates. 

     The timing  of changes in the rate of  prepayments on the Mortgage Loans
may significantly  affect an investor's actual yield to maturity, even if the
average  rate  of  principal  payments  is  consistent  with   an  investor's
expectation.  In  general, the  earlier  a  prepayment  of principal  on  the
Mortgage  Loans, the greater  the effect on an  investor's yield to maturity.
The effect on an investor's yield  of principal payments occurring at a  rate
higher (or lower) than the rate anticipated by the investor during the period
immediately following  the issuance  of the Offered  Certificates may  not be
offset by a subsequent like decrease  (or increase) in the rate of  principal
payments.


OVERCOLLATERALIZATION PROVISIONS

     The operation of the overcollateralization provisions of the Pooling and
Servicing Agreement  will affect  the weighted average  lives of  the Offered
Certificates and consequently  the yields to  maturity of such  Certificates.
Unless and  until the  Subordinated Amount  equals the  Required Subordinated
Amount for a Certificate Group, Net  Monthly Excess Cashflow will be  applied
as distributions of principal of the Offered Certificates in such Certificate
Group,  thereby reducing  the weighted  average  lives thereof.   The  actual
Subordinated Amount for a Certificate Group may change from Distribution Date
to Distribution Date  producing uneven  distributions of  Net Monthly  Excess
Cash Flow.  There can be no assurance as to when or whether any  Subordinated
Amount will equal the related Required Subordinated Amount.

     Net  Monthly Excess Cashflow  generally is a  function of  the excess of
interest  collected or  advanced  on  the Mortgage  Loans  over the  interest
required to  pay interest on  the Offered Certificates,  the premium for  the
Policy and  certain Trust  Fund expenses.   Mortgage  Loans  with higher  Net
Mortgage  Rates will  contribute  more  interest to  the  Net Monthly  Excess
Cashflow.  Mortgage  Loans with higher Net  Mortgage Rates may prepay  faster
than Mortgage Loans with relatively lower Net Mortgage Rates in response to a
given change in market interest rates.  Any such disproportionate prepayments
of  Mortgage  Loans  in a  Loan  Group  with higher  Net  Mortgage  Rates may
adversely affect the amount  of Net Monthly Excess Cashflow available to make
accelerated payments of principal of  the Offered Certificates in the related
Certificate Group.

     As a  result of the interaction of the  foregoing factors, the effect of
the overcollateralization provisions  on the  weighted average  lives of  the
Offered Certificates in a Certificate  Group may vary significantly over time
and, in the case of the Group 2 Certificates, from class to class.


LIMITATION ON ADJUSTMENTS

     Although each of the Mortgage Loans in Loan Group 1 bears interest at an
adjustable  Mortgage Rate, a  majority of the Mortgage  Rates will not adjust
for two years. In addition, the adjustments of the Mortgage Rate for any such
Mortgage Loan will  not exceed the Periodic  Rate Cap, and the  Mortgage Rate
will  in no event  exceed the Maximum  Mortgage Rate for  such Mortgage Loan,
regardless of  the level of  interest rates  generally or the  rate otherwise
produced  by  adding  the Index  and  the  Gross  Margin.  In addition,  such
adjustments will  be subject to  rounding to  the nearest  one-eighth of  1%.
Substantially all of the  ARMs were originated at rates that  were lower than
the sum of the then-applicable  Mortgage Index and the related  Gross Margin.
Such Mortgage Loans are more likely to be subject to the  applicable Periodic
Rate Cap on their first, and possibly subsequent, Adjustment Dates.


ADDITIONAL INFORMATION

     The Depositor intends to file  certain additional yield tables and other
computational  materials with  respect  to  one or  more  Classes of  Offered
Certificates with the Securities and Exchange Commission in a  report on Form
8-K to be dated  November 20, 1996.  Such tables and  materials were prepared
by the Underwriters at the request of certain prospective investors, based on
assumptions provided  by, and satisfying  the special  requirements of,  such
prospective  investors.  Such   tables  and  assumptions  may  be   based  on
assumptions that differ  from the Structuring Assumptions.  Accordingly, such
tables  and  other  materials may  not  be  relevant  to or  appropriate  for
investors other than those specifically requesting them.

WEIGHTED AVERAGE LIVES OF THE GROUP 2 CERTIFICATES

     The following  information is given  solely to illustrate the  effect of
prepayments on the  Group 2 Mortgage Loans  on the weighted average  lives of
the Group 2 Certificates under the stated assumptions and is not a prediction
of  the prepayment  rate that might  actually be  experienced by the  Group 2
Mortgage Loans.

     Weighted average life refers to the average amount of time from the date
of  issuance of a  security until each  dollar of principal  of such security
will be  repaid to the  investor.  The  weighted average life  of the Offered
Certificates will be affected primarily by the rate at which principal on the
Mortgage Loans in the related Loan Group is paid.   Principal payments on the
Mortgage Loans may be  in the form  of scheduled amortization or  prepayments
(for this purpose, the term "prepayment" includes repayments and liquidations
due to default or other dispositions of the Mortgage Loans).   Prepayments on
contracts may be measured  by a prepayment standard or model.  The model used
in this  Prospectus Supplement  ("Prepayment Model") is  based on  an assumed
rate  of prepayment each month of the then unpaid principal balance of a pool
of  mortgage loans  similar to  the  Group 2  Mortgage  Loans.   100% of  the
Prepayment Model  assumes prepayment  rates of  2.3% per  annum  of the  then
unpaid  principal balance of  such mortgage loans  in the first  month of the
life of the  mortgage loans and  an additional 2.3% per  annum in each  month
thereafter until  the 10th month.   Beginning in  the 10th month  and in each
month  thereafter  during  the  life  of  the  mortgage  loans,  100%  of the
Prepayment Model assumes a constant prepayment rate of 23% per annum.

     As used in the following tables "0% of the Prepayment Model"  assumes no
prepayments  on the Group  2 Mortgage Loans;  "100% of  the Prepayment Model"
assumes the Group 2  Mortgage Loans will prepay at rates equal to 100% of the
Prepayment Model  assumed prepayment  rates; "175%  of the  Prepayment Model"
assumes the Group 2 Mortgage Loans will prepay at rates equal to  175% of the
Prepayment Model  assumed prepayment rates;  "250% of  the Prepayment  Model"
assumes the Group 2 Mortgage Loans will  prepay at rates equal to 250% of the
Prepayment Model assumed prepayment rates; and "350% of the Prepayment Model"
assumes the Group 2 Mortgage Loans will prepay at rates equal to 350% of  the
Prepayment Model assumed prepayment rates.

     There is no assurance, however, that prepayments on the Group 2 Mortgage
Loans   will  conform  to   any  level  of  the   Prepayment  Model,  and  no
representation is made that the Mortgage Loans will prepay at  the prepayment
rates shown or any other prepayment rate.  The rate of principal  payments on
pools of mortgage loans is influenced  by a variety of economic,  geographic,
social  and other  factors, including  the level  of interest  rates.   Other
factors affecting prepayment  of mortgage loans include  changes in obligors'
housing needs, job transfers and unemployment.  In the case of mortgage loans
in  general,  if  prevailing  interest  rates  fall  significantly  below the
interest rates on  such mortgage loans, the  mortgage loans are likely  to be
subject to higher  prepayment rates than if prevailing  interest rates remain
at  or  above  the  rates borne  by  such  mortgage  loans.   Conversely,  if
prevailing interest rates rise above the interest on such mortgage loans, the
rate of prepayment would be expected to decrease.

     The tables set forth below assume that there are no delinquencies on the
Mortgage  Loans and  that  there  will be  a  sufficient  Available Funds  to
distribute  interest on  the Group  2  Certificates and  the Group  Principal
Distribution Amount to the Group 2 Certificateholders then entitled thereto.

     The percentages and weighted average  lives in the following tables were
determined assuming that (i) scheduled interest and principal payments on the
Group 2 Mortgage  Loans are received in  a timely manner and  prepayments are
made at the  indicated percentages of the  Prepayment Model set forth  in the
tables;  (ii)  the  Master  Servicer  does exercise  its  right  of  optional
termination described above; (iii) the Group 2 Mortgage Loans will, as of the
Cut-off Date, have the characteristics set forth below under "Assumed Group 2
Mortgage Loan Characteristics"; and (iii) a  servicing fee of 0.50% per annum
will be  paid to the  Master Servicer.   No representation  is made  that the
Contracts  will experience  delinquencies or losses  at the  respective rates
assumed above or at any other rates.


<TABLE>
<CAPTION>
                 ASSUMED GROUP 2 MORTGAGE LOAN CHARACTERISTICS
                                                                       ORIGINAL
                                                  ORIGINAL  REMAINING   AMORTI-
                           CURRENT       GROSS    TERM TO    TERM TO    ZATION
    AMORTIZATION          PRINCIPAL    MORTGAGE   MATURITY  MATURITY     TERM
     METHODOLOGY           BALANCE       RATE     (MONTHS)   (MONTHS)  (MONTHS)
    ------------          ---------    --------   --------  ---------  --------
<S>                    <C>              <C>         <C>        <C>        <C>
Balloon . . . . . .    $54,177,328.44   10.677%     179        175        360
Level Pay . . . . .    $11,667,452.17   11.233%     180        179        180
Level Pay . . . . .    $29,566,719.25   10.759%     360        359        360

</TABLE>


     Since the tables  were prepared on the  basis of the assumptions  in the
preceding paragraph, there  are discrepancies between the  characteristics of
the actual Group  2 Mortgage Loans  and the  characteristics of the  mortgage
loans assumed in  preparing the  tables.   Any such discrepancy  may have  an
effect  upon  the  percentages of  the  Initial  Class  Certificate Principal
Balance  for  the Class  A-2  Certificates  and  the Class  A-3  Certificates
outstanding  and weighted  average lives  of the  Class A-2  Certificates and
Class A-3  Certificates set  forth in  the tables.   In  addition, since  the
actual Group 2 Mortgage Loans  and the Trust Fund have characteristics  which
differ  from  those assumed  in  preparing the  tables  set forth  below, the
distributions  of principal  on  the  Class A-2  Certificates  and Class  A-3
Certificates may be made earlier or later than as indicated in the tables.

     It is  not likely that  the Group 2  Mortgage Loans  will prepay at  any
constant percentage of the Prepayment Model to maturity or that all the Group
2 Mortgage  Loans will prepay  at the  same rate.   In addition,  the diverse
remaining terms  to maturity  of the  Group 2 Mortgage  Loans (which  include
recently originated  Mortgage Loans)  could produce  slower distributions  of
principal than as indicated  in the tables at the various  percentages of the
Prepayment Model  specified even  if the weighted  average remaining  term to
maturity  of the Group 2  Mortgage Loans is the same  as the weighted average
remaining  term   to  maturity   of  the  Assumed   Group  2   Mortgage  Loan
Characteristics.

     Investors are urged to  make their investment decisions on a  basis that
includes  their determination  as  to anticipated  prepayment  rates under  a
variety of the assumptions discussed herein.

     Based on  the foregoing assumptions,  the following tables  indicate the
percentage of the Initial Class Certificate Principal Balance of the Class A-
2 Certificates and the Class A-3 Certificates that would be outstanding after
each of the  dates shown at the indicated percentages of the Prepayment Model
and the corresponding weighted average lives of the Class A-2 Certificate and
Class A-3 Certificates.



PERCENT OF THE INITIAL CLASS CERTIFICATE PRINCIPAL BALANCE OF THE CLASS A-2
              CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF THE
                      PREPAYMENT MODEL SET FORTH BELOW:


       Distribution Date             Prepayments (% of Prepayment Model)
       -----------------             -----------------------------------
                                   0%      100%     175%     250%     300%
                                   --      ----     ----     ----     ----
Initial Percentage  . . . . .       100      100      100      100      100
November 1997 . . . . . . . .        92       68       49       30       17
November 1998 . . . . . . . .        91       43       14        0        0
November 1999 . . . . . . . .        90       24        0        0        0
November 2000 . . . . . . . .        88       11        0        0        0
November 2001 . . . . . . . .        87        1        0        0        0
November 2002 . . . . . . . .        85        0        0        0        0
November 2003 . . . . . . . .        83        0        0        0        0
November 2004 . . . . . . . .        81        0        0        0        0
November 2005 . . . . . . . .        79        0        0        0        0
November 2006 . . . . . . . .        76        0        0        0        0
November 2007 . . . . . . . .        73        0        0        0        0
November 2008 . . . . . . . .        70        0        0        0        0
November 2009 . . . . . . . .        66        0        0        0        0
November 2010 . . . . . . . .        62        0        0        0        0
November 2011 . . . . . . . .         0        0        0        0        0
November 2012 . . . . . . . .         0        0        0        0        0
November 2013 . . . . . . . .         0        0        0        0        0
November 2014 . . . . . . . .         0        0        0        0        0
November 2015 . . . . . . . .         0        0        0        0        0
November 2016 . . . . . . . .         0        0        0        0        0
November 2017 . . . . . . . .         0        0        0        0        0
November 2018 . . . . . . . .         0        0        0        0        0
November 2019 . . . . . . . .         0        0        0        0        0
November 2020 . . . . . . . .         0        0        0        0        0
November 2021 . . . . . . . .         0        0        0        0        0
November 2022 . . . . . . . .         0        0        0        0        0
November 2023 . . . . . . . .         0        0        0        0        0
November 2024 . . . . . . . .         0        0        0        0        0
November 2025 . . . . . . . .         0        0        0        0        0
November 2026 . . . . . . . .         0        0        0        0        0
November 2027 . . . . . . . .         0        0        0        0        0
Weighted Average Life              11.8      2.0      1.2      0.8      0.7
  (years)(1)  . . . . . . . .


_________________________
(1)  The weighted average life of the Class A-2 Certificates is determined by
     (i) multiplying the amount of  each principal distribution by the number
     of years from the initial date of issuance of the Class A-2 Certificates
     to the  related Distribution  Date, (ii) summing  the results  and (iii)
     dividing the sum  by the initial Class Certificate  Principal Balance of
     the Class A-2 Certificates.



PERCENT OF THE INITIAL CLASS CERTIFICATE PRINCIPAL BALANCE OF THE CLASS A-3
              CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF THE
                      PREPAYMENT MODEL SET FORTH BELOW:


        Distribution Date              Prepayments (% of Prepayment Model)
        -----------------              -----------------------------------
                                     0%      100%     175%     250%     300%
                                     --      ----     ----     ----     ----
Initial Percentage  . . . . . .       100      100      100      100      100
November 1997 . . . . . . . . .       100      100      100      100      100
November 1998 . . . . . . . . .       100      100      100       70       32
November 1999 . . . . . . . . .       100      100       87       35        0
November 2000 . . . . . . . . .       100      100       52        0        0
November 2001 . . . . . . . . .       100      100        0        0        0
November 2002 . . . . . . . . .       100       77        0        0        0
November 2003 . . . . . . . . .       100       59        0        0        0
November 2004 . . . . . . . . .       100       44        0        0        0
November 2005 . . . . . . . . .       100        0        0        0        0
November 2006 . . . . . . . . .       100        0        0        0        0
November 2007 . . . . . . . . .       100        0        0        0        0
November 2008 . . . . . . . . .       100        0        0        0        0
November 2009 . . . . . . . . .       100        0        0        0        0
November 2010 . . . . . . . . .       100        0        0        0        0
November 2011 . . . . . . . . .        96        0        0        0        0
November 2012 . . . . . . . . .        93        0        0        0        0
November 2013 . . . . . . . . .        90        0        0        0        0
November 2014 . . . . . . . . .        87        0        0        0        0
November 2015 . . . . . . . . .        83        0        0        0        0
November 2016 . . . . . . . . .        79        0        0        0        0
November 2017 . . . . . . . . .        74        0        0        0        0
November 2018 . . . . . . . . .        69        0        0        0        0
November 2019 . . . . . . . . .        63        0        0        0        0
November 2020 . . . . . . . . .        57        0        0        0        0
November 2021 . . . . . . . . .        49        0        0        0        0
November 2022 . . . . . . . . .        41        0        0        0        0
November 2023 . . . . . . . . .        32        0        0        0        0
November 2024 . . . . . . . . .        22        0        0        0        0
November 2025 . . . . . . . . .         0        0        0        0        0
November 2026 . . . . . . . . .         0        0        0        0        0
November 2027 . . . . . . . . .         0        0        0        0        0
Weighted Average Life (years)(1)     23.9      7.4      4.0      2.5      1.8

___________________________
(1)  The weighted average life of the Class A-3 Certificates is determined by
     (i) multiplying the amount of  each principal distribution by the number
     of years from the initial date of issuance of the Class A-3 Certificates
     to the  related Distribution  Date, (ii) summing  the results  and (iii)
     dividing the sum  by the initial Class Certificate  Principal Balance of
     the Class A-3 Certificates.



                               USE OF PROCEEDS

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


                       FEDERAL INCOME TAX CONSEQUENCES


     An  election will be  made to  treat the  Trust Fund  as a  "real estate
mortgage investment conduit" (a "REMIC") for federal income tax purposes. The
Offered Certificates will  constitute "regular interests"  in the REMICs  and
the  Residual Certificates  will  constitute  the  sole  class  of  "residual
interests" in the REMICs.


ORIGINAL ISSUE DISCOUNT

     The Offered Certificates may be  issued with original issue discount for
federal income tax purposes. For purposes  of determining the amount and rate
of  accrual of  original issue  discount and  market discount,  the Depositor
intends  to assume that there will be  prepayments on the Mortgage Loans at a
rate equal to 100% of the  Prepayment Model. No representation is made  as to
whether  the Mortgage Loans will  prepay at that rate or  any other rate. See
"Yield,  Prepayment and Maturity  Considerations" herein and  "Federal Income
Tax Consequences" in the Prospectus.

     The Offered Certificates may be treated as being issued at a premium. In
such case,  the Offered Certificateholders may elect under Section 171 of the
Code to amortize  such premium under the  constant yield method and  to treat
such amortizable premium as an offset to interest income on the Certificates.
Such  election,  however,   applies  to  all  the   Certificateholder's  debt
instruments acquired on or after the first taxable year in which the election
is first made, and should only be made after consulting with a tax adviser.

     If the  method for  computing original issue  discount described  in the
Prospectus  results in  a negative amount  for any  period with respect  to a
Certificateholder,  such Certificateholder will  be permitted to  offset such
amounts  only  against  the  respective  future income,  if  any,  from  such
Certificate. Although the tax treatment is uncertain, a Certificateholder may
be  permitted to deduct  a loss to  the extent that  such Holder's respective
remaining  basis in  such Certificate  exceeds the  maximum amount  of future
payments  to which  such Holder  is entitled,  assuming no  further Principal
Prepayments of the  Mortgage Loans are  received. Although the matter  is not
free from doubt, any such loss might be treated as a capital loss.


SPECIAL TAX ATTRIBUTES OF THE OFFERED CERTIFICATES

     As is  described more fully  under "Federal Income Tax  Consequences" in
the Prospectus,  the Offered  Certificates will  represent qualifying  assets
under Sections  856(c)(5)(A)  and  7701(a)(19)(C)(v)  of the  Code,  and  net
interest income attributable to the Offered Certificates will be "interest on
obligations  secured by  mortgages on  real property"  within the  meaning of
Section 856(c)(3)(B) of the Code, to the extent the assets of the Trust  Fund
are  assets  described  in  such  sections.  The  Offered  Certificates  will
represent qualifying assets  under Section 860G(a)(3) if acquired  by a REMIC
within the prescribed time periods of the Code.


PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from  "prohibited  transactions"  (the  "Prohibited  Transactions  Tax").  In
general,  subject to certain  specified exceptions, a  prohibited transaction
means the disposition of a Mortgage Loan, the receipt of income from a source
other  than a  Mortgage  Loan  or certain  other  permitted investments,  the
receipt  of compensation  for services,  or gain  from the disposition  of an
asset  purchased  with the  payments  on  the  Mortgage Loans  for  temporary
investment pending  distribution on the  Certificates. It is  not anticipated
that the Trust  Fund will engage in  any prohibited transactions in  which it
would recognize a material amount of net income.

     In addition, certain  contributions to  a trust fund  that elects to  be
treated as a REMIC made after the day on which such trust  fund issues all of
its interests could result in the imposition of a tax on the trust fund equal
to 100%  of the value of the  contributed property (the "Contributions Tax").
The Trust Fund  will not accept contributions  that would subject it  to such
tax.

     In addition, a trust  fund that elects to be treated as a REMIC may also
be subject to federal income tax at the highest corporate rate on "net income
from foreclosure property,"  determined by reference to the  rules applicable
to  real estate  investment trusts.  "Net income  from  foreclosure property"
generally  means gain  from the  sale of  a foreclosure  property  other than
qualifying rents  and other  qualifying income for  a real  estate investment
trust. It is  not anticipated that the  Trust Fund will recognize  net income
from foreclosure property subject to federal income tax.

     Where any Prohibited  Transactions Tax,  Contributions Tax,  tax on  net
income from  foreclosure property or state  or local income or  franchise tax
that  may be  imposed on  the REMIC  arises  out of  a breach  of the  Master
Servicer's  or the  Trustee's  obligations, as  the  case may  be, under  the
Pooling  and Servicing  Agreement  and  in respect  of  compliance with  then
applicable law, such  tax will be borne by the Master  Servicer or Trustee in
either  case out  of  its own  funds.  In the  event that  either  the Master
Servicer or  the Trustee, as the case may be, fails to pay or is not required
to pay  any such tax as  provided above, such tax  will be paid by  the Trust
Fund  first  with   amounts  otherwise  distributable   to  the  Holders   of
Certificates in the  manner provided in the Pooling  and Servicing Agreement.
It is not  anticipated that any material  state or local income  or franchise
tax will be imposed on the Trust Fund.

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


                                 STATE TAXES

     The Depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of  the Offered Certificates under the tax
laws  of  any state.  Investors  considering  an  investment in  the  Offered
Certificates  should  consult  their  own  tax  advisors  regarding  such tax
consequences.

     All  investors  should  consult their  own  tax  advisors regarding  the
federal, state,  local or  foreign income tax  consequences of  the purchase,
ownership and disposition of the Offered Certificates.


                             ERISA CONSIDERATIONS

      Section 406 of the Employee Retirement  Income Security Act of 1974, as
amended  ("ERISA"),  prohibits  "parties  in  interest"  with respect  to  an
employee benefit  plan subject to  ERISA and/or a  plan or  other arrangement
subject to the excise tax provisions set forth under Section 4975 of the Code
(each  of the  foregoing, a  "Plan")  from engaging  in certain  transactions
involving  such Plan  and its  assets  unless a  statutory or  administrative
exemption  applies to  the  transaction.  Section 4975  of  the Code  imposes
certain excise  taxes on  prohibited transactions  involving plans  described
under that  Section; ERISA authorizes  the imposition of civil  penalties for
prohibited transactions involving plans not covered under Section 4975 of the
Code. Any Plan fiduciary which proposes to cause a Plan to acquire any of the
Offered  Certificates should  consult with  its counsel  with respect  to the
potential consequences under ERISA and the Code of the Plan's acquisition and
ownership of such Certificates. See "ERISA Considerations" in the Prospectus.

     Certain employee benefit plans, including governmental plans and certain
church plans, are not subject to ERISA's requirements. Accordingly, assets of
such plans may be invested in the  Offered Certificates without regard to the
ERISA considerations described  herein and in the Prospectus,  subject to the
provisions of other applicable federal and state law. Any such plan  which is
qualified  and exempt from taxation  under Sections 401(a)  and 501(a) of the
Code may nonetheless be subject to the prohibited transaction rules set forth
in Section 503 of the Code.

     Except  as noted  above, investments  by  Plans are  subject to  ERISA's
general  fiduciary requirements,  including  the  requirement  of  investment
prudence and diversification and the requirement that a Plan's investments be
made  in accordance with the documents governing  the Plan. A fiduciary which
decides  to invest the  assets of a  Plan in the  Offered Certificates should
consider, among other factors, the  extreme sensitivity of the investments to
the rate of principal payments (including prepayments) on the Mortgage Loans.

     The  U.S.  Department of  Labor  has granted  to  Prudential Securities,
Incorporated an  administrative exemption  (Prohibited Transaction  Exemption
90-32;  Exemption Application  No. D-8145,  55 Fed.  Reg. 23147  (1990)) (the
"Exemption") from  certain of the  prohibited transaction rules of  ERISA and
the related excise tax provisions of Section 4975 of the Code with respect to
the  initial purchase,  the holding  and the  subsequent  resale by  Plans of
certificates  in pass-through  trusts that  consist  of certain  receivables,
loans and other obligations that meet  the conditions and requirements of the
Exemption. The Exemption applies to mortgage loans such as the Mortgage Loans
in the Trust Fund.

     Among the conditions that must be  satisfied for the Exemption to  apply
are the following:

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

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

     (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  Standard & Poor's,  a division of the  McGraw-Hill Companies
("S&P"), Moody's  Investors Service, Inc.  ("Moody's"), Duff &  Phelps Credit
Rating Co. ("DCR") or Fitch Investors Service, L.P. ("Fitch");

     (4)  the  trustee must not  be an affiliate  of any other  member of the
Restricted Group (as defined below);

     (5)  the sum of all payments made to and retained by the underwriters in
connection with the distribution of the certificates represents not more than
reasonable compensation  for underwriting  the certificates;  the sum  of all
payments made to and retained by the seller pursuant to the assignment of the
loans to  the trust fund  represents not more than  the fair market  value of
such loans; the sum of all payments made  to and retained by the servicer and
any other servicer represents not  more than reasonable compensation for such
person's services under the  agreement pursuant to which the loans are pooled
and  reimbursements  of  such  person's  reasonable  expenses  in  connection
therewith; and

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

     The trust fund must also meet the following requirements:

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

      (ii)  certificates in such other investment  pools must have been rated
in one of the  three highest rating categories of S&P, Moody's,  Fitch or 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.

     Moreover,   the   Exemption   provides   relief   from   certain   self-
dealing/conflict of interest prohibited transactions  that may occur when the
Plan fiduciary causes a  Plan to acquire certificates in a  trust as to which
the fiduciary (or its affiliate) is an obligor on the receivables held in the
trust  provided that,  among  other  requirements,  (i) in  the  case  of  an
acquisition in connection with the initial issuance of certificates, at least
fifty  percent  (50%) of  each  class  of certificates  in  which Plans  have
invested is  acquired by  persons independent of  the Restricted  Group; (ii)
such fiduciary (or its affiliate) is an obligor with respect to  five percent
(5%)  or less of the  fair market value  of the obligations  contained in the
trust; (iii)  the Plan's  investment in certificates  of any  class does  not
exceed  twenty-five percent  (25%) of all  of the certificates  of that class
outstanding at the time  of the acquisition; and  (iv) immediately after  the
acquisition, no more than twenty-five percent (25%) of the assets of the Plan
with respect to which such person is a fiduciary are invested in certificates
representing  an interest  in one or  more trusts  containing assets  sold or
serviced by the  same entity. The Exemption does not apply to Plans sponsored
by either  Underwriter, the  Trustee, the Master  Servicer, any  obligor with
respect to Mortgage  Loans included in the Trust Fund  constituting more than
five percent of the aggregate unamortized principal  balance of the assets in
the Trust Fund, or any affiliate of such parties (the "Restricted Group").

     It is  expected that  the Exemption  will apply to  the acquisition  and
holding of  the Offered Certificates by Plans and  that all conditions of the
Exemption other than those  within the control of the investors  will be met.
In addition, as of  the date hereof, there is no single Mortgagor that is the
obligor on five percent (5%) of the Mortgage Loans included in the Trust Fund
by aggregate unamortized principal balance of the assets of the Trust Fund.

     Prospective  Plan investors  should consult  with  their legal  advisors
concerning the impact of  ERISA and the Code, the applicability  of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences
in their specific circumstances, prior to making an investment in the Offered
Certificates.  Moreover, each Plan  fiduciary should determine  whether under
the general fiduciary  standards of investment prudence  and diversification,
an investment in the Offered 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.


                            METHOD OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement between  the  Depositor,  Prudential  Securities  Incorporated  and
Countrywide  Securities Corporation  (an affiliate  of the Depositor  and the
Seller  and  Master   Servicer  and,  together  with   Prudential  Securities
Incorporated,  the  "Underwriters"), the  Depositor  has agreed  to  sell the
Offered  Certificates  to   the  Underwriters,  and  the   Underwriters  have
respectively agreed  to purchase  from the Depositor  the respective  initial
Class   Certificate  Principal  Balance  of  Offered  Certificates  from  the
Depositor set forth below. 


<TABLE>
<CAPTION>
                            CLASS CERTIFICATE          CLASS CERTIFICATE        CLASS CERTIFICATE
                          PRINCIPAL BALANCE OF       PRINCIPAL BALANCE OF       PRINCIPAL BALANCE
                               CLASS A-1                  CLASS A-2              OF CLASS A-3  
UNDERWRITERS                  CERTIFICATES               CERTIFICATES            CERTIFICATES
- ------------              --------------------       --------------------       -----------------
<S>                         <C>                         <C>                      <C>
Prudential
Securities
Incorporated  . . .         $102,212,000.00             $36,250,000.00           $11,455,500.00

Countrywide
Securities
Corporation . . . .         $102,212,000.00             $36,250,000.00           $11,455,500.00
                            ---------------             --------------           --------------
Total . . . . . . .         $204,424,000.00             $72,500,000.00           $22,911,000.00
                            ---------------             --------------           --------------

</TABLE>


    The  Depositor has been advised  that the Underwriters propose initially
to offer  the Certificates to  certain dealers at  such price less  a selling
concession not to  exceed the percentage of the  Certificate denomination set
forth below, and that the Underwriters may allow and such dealers may reallow
a  reallowance discount  not  to  exceed the  percentage  of the  Certificate
denomination set forth below:

<TABLE>
<CAPTION>
               Class of Certificate            Selling Concession             Reallowance Discount
               --------------------            ------------------             --------------------
<S>                                                  <C>                            <C>
              Class A-1 Certificates                 0.150%                         0.0750%
              Class A-2 Certificates                 0.125%                         0.0625%
              Class A-3 Certificates                 0.240%                          0.120%

</TABLE>


After   the  initial  public  offering,   the  public  offering  price,  such
concessions and such discounts may be changed.

     The Depositor  has been advised  by each Underwriter that  it intends to
make a market in  the Offered Certificates,  but neither Underwriter has  any
obligation to do so.  There can be no  assurance that a secondary market  for
the Offered Certificates  will develop or, if  it does develop, that  it will
continue  or   that  such  market   will  provide  sufficient   liquidity  to
Certificateholders.

     The Depositor has agreed to  indemnify the Underwriters against, or make
contributions  to  the  Underwriters with  respect  to,  certain liabilities,
including liabilities under the Securities Act of 1933, as amended.


                                LEGAL MATTERS

     The validity of  the Certificates, including certain federal  income tax
consequences with respect  thereto, will be passed upon for  the Depositor by
Brown & Wood  LLP, New York, New York.  Stroock & Stroock &  Lavan, New York,
New York, will pass upon certain legal matters on behalf of the Underwriters.


                                   RATINGS

     It is a  condition of the issuance of the Offered Certificates that they
be rated AAA and Aaa by S&P and Moody's, respectively (Moody's, together with
S&P, the "Rating Agencies").

     The security  ratings  assigned to  the Offered  Certificates should  be
evaluated independently from similar ratings  on other types of securities. A
security rating is not a recommendation  to buy, sell or hold securities  and
may be subject to revision or withdrawal at any  time by the Rating Agencies.
The  ratings  on  the  Offered  Certificates   do  not,  however,  constitute
statements regarding  the  likelihood  or  frequency of  prepayments  on  the
Mortgage Loans,  the payment of the Class A-1  Basis Risk Carryover Amount or
the anticipated yields in light of prepayments.

     The  ratings assigned  by  S&P  to  mortgage  pass-through  certificates
address the likelihood of  the receipt of all  distributions on the  mortgage
loans by  the related  certificateholders under  the  agreements pursuant  to
which such certificates are issued. S&P's ratings take into consideration the
credit quality  of the  related mortgage pool,  including any  credit support
providers,  structural and legal  aspects associated with  such certificates,
and the extent to  which the payment stream on such mortgage pool is adequate
to  make  payments required  by  such  certificates.  S&P's ratings  on  such
certificates do not,  however, constitute a statement  regarding frequency of
prepayments on the related mortgage loans.

     The  ratings assigned by  Moody's to mortgage  pass-through certificates
address  the  likelihood   of  the  receipt  by   certificateholders  of  all
distributions  to which such certificateholders are entitled. Moody's ratings
on mortgage pass-through certificates do  not represent any assessment of the
likelihood or  rate of principal prepayments. The  ratings do not address the
possibility that  certificateholders might  suffer a  lower than  anticipated
yield as a result of prepayments.

     The Depositor has not requested a rating  of the Offered Certificates by
any rating  agency  other than  S&P and  Moody's. However,  there  can be  no
assurance  as  to  whether any  other  rating agency  will  rate  the Offered
Certificates or, if  it does, what  ratings would be  assigned by such  other
rating  agency.  The ratings  assigned by  such  other rating  agency  to the
Offered Certificates could  be lower than the respective  ratings assigned by
the Rating Agencies.


                                   EXPERTS

     The financial  statements of MBIA  Insurance Corporation as  of December
31, 1995 and December 31,  1994 and for the three  years in the period  ended
December 31,  1995, incorporated by reference in  this Prospectus Supplement,
have been audited by Coopers & Lybrand, L.L.P., as set forth in  their report
thereon and are incorporated by reference herein in reliance on the authority
of that firm as experts in accounting and auditing.

                            INDEX OF DEFINED TERMS

2/28 Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-48
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
ALTA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Alternative Documentation Program . . . . . . . . . . . . . . . . . . .  S-33
ARMs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-14, S-62
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Available Funds Shortfall . . . . . . . . . . . . . . . . . . . . . . .  S-48
B&C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Carry-Forward Amount  . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Certificate Group 1 . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Certificate Group 2 . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Certificate Insurance Policy  . . . . . . . . . . . . . . .  Cover, S-3, S-10
Certificate Insurer . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-6
Certificate Owners  . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-39
Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5, S-39
Chase . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Class A-1 Available Funds Cap . . . . . . . . . . . . . . . . . . . S-8, S-48
Class A-1 Basis Risk Carryover Amount . . . . . . . . . . . . . . . . .  S-48
Class A-1 Certificates  . . . . . . . . . . . . . . . . . .  Cover, S-5, S-39
Class A-1 Fixed Rate Cap  . . . . . . . . . . . . . . . . . . . . . . . . S-8
Class A-1 Pass-Through Margin . . . . . . . . . . . . . . . . . . . S-8, S-49
Class A-2 Certificates  . . . . . . . . . . . . . . . . . .  Cover, S-5, S-39
Class A-3 Certificates  . . . . . . . . . . . . . . . . . .  Cover, S-5, S-39
Class Certificate Principal Balance . . . . . . . . . . . . . . . . . .  S-49
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Cover
Collateral Value  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-69
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Countrywide . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5, S-16, S-34
Cut-off Date Pool Principal Balance . . . . . . . . . . . . . . . . . .  S-16
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-70
debt-to-income ratio  . . . . . . . . . . . . . . . . . . . . . .  S-32, S-34
Deficiency Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Distribution Date . . . . . . . . . . . . . . . . . . . . . .  S-2, S-7, S-43
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-39
Due Dates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-69
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . .  S-41
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . S-6, S-39
Excess Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Excess Subordinated Amount  . . . . . . . . . . . . . . . . . . . . . .  S-49
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-70
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Fiscal Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-70
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32, S-34
Full Doc Program  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
GAAP  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-59
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Group 1 Available Funds Rate Adjustment . . . . . . . . . . . . . . S-9, S-49
Group 1 Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . S-6
Group 1 Fixed Rate Cap  . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Group 1 Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
Group 2 Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . S-6
Group 2 Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
Group Principal Distribution Amount . . . . . . . . . . . . . . . . S-8, S-49
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Insurance Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Insured Distribution Amount . . . . . . . . . . . . . . . . . . .  S-10, S-50
Insured Payment . . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-50
Interest Determination Date . . . . . . . . . . . . . . . . . . . . . .  S-52
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . S-7, S-50
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Liquidated Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Loan Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
Loan Group Stated Principal Balance . . . . . . . . . . . . . . . . . .  S-50
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5
Master Servicer Advance Date  . . . . . . . . . . . . . . . . . . . . .  S-38
Master Servicer Termination Trigger Event . . . . . . . . . . . . . . .  S-55
Maximum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Minimum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-59, S-70
Mortgage Index  . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6, S-17
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
mortgage related securities . . . . . . . . . . . . . . . . . . . . . .  S-12
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Net Monthly Excess Cashflow . . . . . . . . . . . . . . . . . . . . . .  S-50
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Notice  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Offered Certificates  . . . . . . . . . . . . . . . . . . .  Cover, S-5, S-39
One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-52
Optional Termination Date . . . . . . . . . . . . . . . . . . . .  S-11, S-54
Original Class Certificate Principal Balance  . . . . . . . . . . . . .  S-49
Owner . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-69
Pool Stated Principal Balance . . . . . . . . . . . . . . . . . . . . .  S-51
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-6, S-38
Preference Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Premium Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Premium Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Prepayment Interest Excess  . . . . . . . . . . . . . . . . . . . . . .  S-37
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . .  S-38
Prepayment Model  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-64
Prepayment Period . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Principal Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
prohibited transaction  . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . .  S-68
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
PUDs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-72
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-43
Reduced Documentation Program . . . . . . . . . . . . . . . . . . . . .  S-33
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
regular interests . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-68
Reimbursement Amount  . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Relief Act Shortfalls . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-11, S-68
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Replacement Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  S-31
Required Subordinated Amount  . . . . . . . . . . . . . . . . . . . . .  S-51
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-53
Residual Certificates . . . . . . . . . . . . . . . . . . .  Cover, S-5, S-39
residual interests  . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-68
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-71
Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . . .  S-52
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-59, S-70
SAP . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-59
Scheduled Payments  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-37
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Simple Doc Program  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Stated Income Program . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Stated Principal Balance  . . . . . . . . . . . . . . . . . . . . . . .  S-51
Subordinated Amount . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Subordination Deficiency Amount . . . . . . . . . . . . . . . . . . . .  S-51
Subordination Deficit . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Subordination Increase Amount . . . . . . . . . . . . . . . . . . . . .  S-52
Subordination Reduction Amount  . . . . . . . . . . . . . . . . . . . .  S-52
Substitution Adjustment Amount  . . . . . . . . . . . . . . . . . . . .  S-52
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-2, S-5
Trustee's Mortgage File . . . . . . . . . . . . . . . . . . . . . . . .  S-30
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-71


                                   ANNEX I

        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in  certain limited  circumstances, the  globally offered  CWABS,
Inc.  Asset-Backed Certificates, Series 1996-1 (the "Global Securities") will
be available only in book-entry form.  Investors in the Global Securities may
hold  such Global  Securities through  any  of The  Depository Trust  Company
("DTC"), CEDEL or Euroclear.  The Global Securities will be tradeable as home
market instruments in  both the European and U.S.  domestic markets.  Initial
settlement and all secondary trades will settle in same-day funds.

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

     Secondary  market trading  between investors  holding Global  Securities
through  DTC  will  be  conducted  according  to  the  rules  and  procedures
applicable to U.S. corporate debt obligations and prior mortgage pass-through
certificate issues.

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

     Trading between DTC Participants.   Secondary market trading between DTC
Participants  will  be  settled  using  the  procedures applicable  to  prior
mortgage pass-through certificate issues in same-day funds.

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

     Trading  between DTC  Seller and  CEDEL  or Euroclear  Purchaser.   When
Global Securities are to be transferred from the account of a DTC Participant
to  the account  of  a  CEDEL Participant  or  a  Euroclear Participant,  the
purchaser  will send  instructions  to  CEDEL or  Euroclear  through a  CEDEL
Participant  or Euroclear  Participant at  least  one business  day prior  to
settlement.  CEDEL  or Euroclear will instruct the  respective Depositary, as
the case may be,  to receive the Global Securities against  payment.  Payment
will include interest accrued on the Global Securities from and including the
last coupon  payment date to and excluding the  settlement date, on the basis
of the  actual number of days  in such accrual  period and a year  assumed to
consist of 360 days or 365 days, as applicable.  For transactions settling on
the 31st of the month, payment will include interest accrued to and excluding
the first  day of  the following  month.  Payment  will then  be made  by the
respective Depositary  of the DTC  Participant's account against  delivery of
the  Global Securities.   After  settlement  has been  completed, the  Global
Securities will  be credited to  the respective  clearing system  and by  the
clearing  system, in  accordance  with  its usual  procedures,  to the  CEDEL
Participant's or Euroclear Participant's account.  The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest  on the Global Securities  will accrue from, the  value date
(which would be the preceding day when  settlement occurred in New York).  If
settlement is  not completed  on  the intended  value date  (i.e., the  trade
fails),  the CEDEL or Euroclear  cash debt will  be valued instead  as of the
actual settlement date.

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

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

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

     Trading between  CEDEL or Euroclear  Seller and DTC  Purchaser.  Due  to
time  zone  differences in  their  favor,  CEDEL  Participants and  Euroclear
Participants may employ  their customary procedures for transactions in which
Global Securities  are to be  transferred by the respective  clearing system,
through the  respective Depositary, to  a DTC Participant.   The  seller will
send  instructions to  CEDEL  or  Euroclear through  a  CEDEL Participant  or
Euroclear Participant  at least  one business  day prior to  settlement.   In
these cases  CEDEL or Euroclear  will instruct the respective  Depositary, as
appropriate,  to  deliver  the Global  Securities  to  the DTC  Participant's
account against payment.  Payment will include interest accrued on the Global
Securities from and  including the last  coupon payment to and  excluding the
settlement date on the  basis of the  actual number of  days in such  accrual
period and  a year assumed to consist of 360 days or 365 days, as applicable.
For transactions  settling on  the 31st  of the  month, payment  will include
interest accrued to and  excluding the first day of the following month.  The
payment will  then be reflected  in the account  of the CEDEL  Participant or
Euroclear Participant the following day, and receipt of the cash proceeds  in
the CEDEL Participant's  or Euroclear  Participant's account  would be  back-
valued to the value date (which  would be the preceding day, when  settlement
occurred in New York).  Should the CEDEL Participant or Euroclear Participant
have a line of credit with its  respective clearing system and elect to be in
debt  in anticipation  of receipt of  the sale  proceeds in its  account, the
back-valuation  will  extinguish  any overdraft  incurred  over  that one-day
period.  If settlement is not completed on the intended value date (i.e., the
trade fails),  receipt of  the cash  proceeds in  the CEDEL  Participant's or
Euroclear  Participant's account  would instead  be valued  as of  the actual
settlement date.

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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

No dealer, salesman or other person has been authorized to give
any information or to make any representations in connection
with this offering other than those contained in this Prospectus
Supplement and the accompanying Prospectus and, if given or
made, such information or representations must not be relied       CWABS, INC.
upon as having been authorized. This Prospectus Supplement          Depositor
and the Prospectus do not constitute an offer to sell or a
solicitation of an offer to buy any of the securities offered      COUNTRYWIDE
hereby in any state to any person to whom it is unlawful to        HOME LOANS,
make such offer or solicitation in such state. The delivery of        INC. 
this Prospectus Supplement and the Prospectus at any time does     Seller and
not imply that the information contained herein or therein is        Master 
correct as of any time subsequent to the date hereof.              Servicer


                       TABLE OF CONTENTS
                                           Page         $204,424,000 Class A-1
                                           ----
        Prospectus Supplement                           $72,500,000 Class A-2
Summary of Terms . . . . . . . . . . . . . .S-5 
Risk Factors . . . . . . . . . . . . . . . S-13         $22,911,000 Class A-3
The Mortgage Pool. . . . . . . . . . . . . S-16 
Servicing of the Mortgage Loans. . . . . . S-33 
Description of the Certificates. . . . . . S-38 
Yield, Prepayment and Maturity 
  Considerations . . . . . . . . . . . . . S-59 
Use of Proceeds. . . . . . . . . . . . . . S-66 
Federal Income Tax Consequences. . . . . . S-66 
State Taxes. . . . . . . . . . . . . . . . S-67     Asset-Backed Certificates,
ERISA Considerations . . . . . . . . . . . S-67            Series 1996-1
Method of Distribution . . . . . . . . . . S-69 
Legal Matters. . . . . . . . . . . . . . . S-70 
Ratings. . . . . . . . . . . . . . . . . . S-70 
Experts. . . . . . . . . . . . . . . . . . S-70 
Index of Defined Terms . . . . . . . . . . S-71     --------------------------
Annex I. . . . . . . . . . . . . . . . . . S-75
                                                      PROSPECTUS SUPPLEMENT
               Prospectus                           __________________________
Prospectus Supplement or 
  Current Report on Form 8-K. . . . . . . . 2
Available Information . . . . . . . . . . . 2
Incorporation of Certain Documents 
  by Reference. . . . . . . . . . . . . . . 2
Reports to Securityholders. . . . . . . . . 3
Summary of Terms. . . . . . . . . . . . . . 4
Risk Factors. . . . . . . . . . . . . . .  11
The Trust Fund. . . . . . . . . . . . . .  17
Use of Proceeds . . . . . . . . . . . . .  21    [PRUDENTIAL SECURITIES LOGO]
The Depositor . . . . . . . . . . . . . .  22
Loan Program  . . . . . . . . . . . . . .  22
Description of the Securities . . . . . .  24
Credit Enhancement  . . . . . . . . . . .  38
Yield and Prepayment Considerations . . .  43
The Agreements  . . . . . . . . . . . . .  45
Certain Legal Aspects of the Loans  . . .  57    [COUNTRYWIDE SECURITIES LOGO]
Federal Income Tax Consequences . . . . .  71
State Tax Considerations  . . . . . . . .  90
ERISA Considerations  . . . . . . . . . .  90
Legal Investment  . . . . . . . . . . . .  93
Method of Distribution  . . . . . . . . .  94
Legal Matters . . . . . . . . . . . . . .  95
Financial Information . . . . . . . . . .  95
Rating  . . . . . . . . . . . . . . . . .  95
Index of Defined Terms. . . . . . . . . .  97            November 21, 1996













PROSPECTUS
 
                                 CWABS, INC.
                                  Depositor
                                $2,000,000,000
                              (Aggregate Amount)
                           Asset Backed Securities
                             (Issuable in Series)
                           ------------------------
 
    This Prospectus relates to the issuance of Asset Backed Certificates (the
'Certificates') and Asset Backed Notes (the 'Notes' and, together with the
Certificates, the 'Securities'), which may be sold from time to time in one or
more series (each, a 'Series') by CWABS, Inc. (the 'Depositor') or by a Trust
Fund (as defined below) on terms determined at the time of sale and described
in this Prospectus and the related Prospectus Supplement. The Securities of a
Series will consist of Certificates which evidence beneficial ownership of a
trust established by the Depositor (each, a 'Trust Fund'), and/or Notes
secured by the assets of a Trust Fund. As specified in the related Prospectus
Supplement, the Trust Fund for a Series of Securities will include certain
assets (the 'Trust Fund Assets') which will consist of the following types of
single family mortgage loans (the 'Loans'): (i) mortgage loans secured by
first and/or subordinate liens on one- to four-family residential properties,
(ii) closed-end and/or revolving home equity loans (the 'Home Equity Loans')
secured by subordinate liens on one- to four-family residential properties and
(iii) home improvement installment sale contracts and installment loan
agreements (the 'Home Improvement Contracts') that are either unsecured or
secured by first or subordinate liens on one- to four-family residential
properties, or by purchase money security interests in the home improvements
financed thereby (the 'Home Improvements'). The Trust Fund Assets will be
acquired by the Depositor, either directly or indirectly, from one or more
institutions (each, a 'Seller'), which may be affiliates of the Depositor, and
conveyed by the Depositor to the related Trust Fund. A Trust Fund also may
include insurance policies, surety bonds, cash accounts, reinvestment income,
guaranties or letters of credit to the extent described in the related
Prospectus Supplement. See 'Index of Defined Terms' on Page 95 of this
Prospectus for the location of the definitions of certain capitalized terms.
 
    Each Series of Securities will be issued in one or more classes. Each
class of Certificates of a Series will evidence beneficial ownership of a
specified percentage (which may be 0%) or portion of future interest payments
and a specified percentage (which may be 0%) or portion of future principal
payments on the related Trust Fund Assets. Each class of Notes of a Series
will be secured by the related Trust Fund Assets or, if so specified in the
related Prospectus Supplement, a portion thereof. A Series of Securities may
include one or more classes that are senior in right of payment to one or more
other classes of Securities of such Series. One or more classes of Securities of
a Series may be entitled to receive distributions of principal, interest or any
 

                                                (cover continued on next page)
                           ------------------------
 
    FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
       SECURITIES, SEE THE INFORMATION UNDER 'RISK FACTORS' ON PAGE 14.
                           ------------------------
 
    THE CERTIFICATES OF A GIVEN SERIES WILL REPRESENT BENEFICIAL INTERESTS IN,
AND THE NOTES OF A GIVEN SERIES WILL REPRESENT OBLIGATIONS OF, THE RELATED
TRUST FUND ONLY AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE
DEPOSITOR, THE MASTER SERVICER, ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT
TO THE EXTENT DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT. THE SECURITIES
AND THE LOANS WILL NOT BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
INSTRUMENTALITY OR BY THE DEPOSITOR OR ANY OTHER PERSON OR ENTITY, EXCEPT IN
EACH CASE TO THE EXTENT DESCRIBED IN THE RELATED 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 OR ANY STATE SECURITIES
      COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
       PROSPECTUS OR THE RELATED PROSPECTUS SUPPLEMENT. ANY
            REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                           ------------------------
 
    Prior to issuance there will have been no market for the Securities of any
Series and there can be no assurance that a secondary market for any
Securities will develop, or if it does develop, that it will continue or
provide Securityholders with a sufficient level of liquidity of investment.
This Prospectus may not be used to consummate sales of Securities of any
Series unless accompanied by a Prospectus Supplement. Offers of the Securities
may be made through one or more different methods, including offerings through
underwriters, as more fully described under 'Method of Distribution' herein
and in the related Prospectus Supplement.
 
November 13, 1996
 
 
(continued from cover page)
 

combination thereof prior to one or more other classes of Securities of such
Series or after the occurrence of specified events, in each case as specified
in the related Prospectus Supplement.
 
    Distributions to Securityholders will be made monthly, quarterly,
semi-annually or at such other intervals and on the dates specified in the
related Prospectus Supplement. Distributions on the Securities of a Series
will be made from the related Trust Fund Assets or proceeds thereof pledged
for the benefit of the Securityholders as specified in the related Prospectus
Supplement.
 
    The related Prospectus Supplement will describe any insurance or guarantee
provided with respect to the related Series of Securities including, without
limitation, any insurance or guarantee provided by the Department of Housing
and Urban Development, the United States Department of Veterans' Affairs or
any private insurer or guarantor. The only obligations of the Depositor with
respect to a Series of Securities will be to obtain certain representations
and warranties from each Seller and to assign to the Trustee for the related
Series of Securities the Depositor's rights with respect to such
representations and warranties. The principal obligations of the Master
Servicer named in the related Prospectus Supplement with respect to the
related Series of Securities will be limited to obligations pursuant to
certain representations and warranties and to its contractual servicing
obligations, including any obligation it may have to advance delinquent
payments on the related Trust Fund Assets.
 
    The yield on each class of Securities of a Series will be affected by,
among other things, the rate of payments of principal (including prepayments)
on the related Trust Fund Assets and the timing of receipt of such payments as
described under 'Risk Factors -- Prepayment and Yield Considerations' and
'Yield and Prepayment Considerations' herein and in the related Prospectus
Supplement. A Trust Fund may be subject to early termination under the
circumstances described under 'The Agreements -- Termination; Optional
Termination herein and in the related Prospectus Supplement.
 
    If specified in the related Prospectus Supplement, one or more elections
may be made to treat a Trust Fund or specified portions thereof as a 'real
estate mortgage investment conduit' ('REMIC') for federal income tax purposes.
See 'Federal Income Tax Consequences.'
 
    Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the securities covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus. This is in
addition to the obligation of dealers to deliver a Prospectus and Prospectus
Supplement when acting as underwriters and with respect to their unsold
allotments or subscriptions.
 
             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K
 
    The Prospectus Supplement or Current Report on Form 8-K relating to the
Securities of each Series to be offered hereunder will, among other things,
set forth with respect to such Securities, as appropriate: (i) the aggregate
principal amount, interest rate and authorized denominations of each class of
such Series of Securities; (ii) information as to the assets comprising the
Trust Fund, including the general characteristics of the related Trust Fund
Assets included therein and, if applicable, the insurance policies, surety
bonds, guaranties, letters of credit or other instruments or agreements
included in the Trust Fund or otherwise, and the amount and source of any
reserve account or other cash account; (iii) the circumstances, if any, under
which the Trust Fund may be subject to early termination; (iv) the
circumstances, if any, under which the Notes of such Series are subject to
redemption; (v) the method used to calculate the amount of principal to be
distributed or paid with respect to each class of Securities; (vi) the order
of application of distributions or payments to each of the classes within such
Series, whether sequential, pro rata, or otherwise; (vii) the Distribution
Dates with respect to such Series; (viii) additional information with respect
to the method of distribution of such Securities; (ix) whether one or more
REMIC elections will be made with respect to the Trust Fund and, if so, the
designation of the regular interests and the residual interests; (x) the
aggregate original percentage ownership interest in the Trust Fund to be
evidenced by each class of Certificates; (xi) the stated maturity of each
class of Notes of such Series; (xii) information as to the nature and extent
of subordination with respect to any class of Securities that is subordinate
in right of payment to any other class; and (xiii) information as to the
Seller, the Master Servicer and the Trustee.
 
                            AVAILABLE INFORMATION
 
    The Depositor has filed with the Securities and Exchange Commission (the
'Commission') a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Securities. This Prospectus, which forms a part
of the Registration Statement, and the Prospectus Supplement relating to each
Series of Securities contain descriptions of the material terms of the
documents referred to herein and therein, but do not contain all of the
information set forth in the Registration Statement pursuant to the Rules and
Regulations of the Commission. For further information, reference is made to
such Registration Statement and the exhibits thereto. Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public reference facilities maintained by the Commission at its Public
Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549, and at its
Regional Offices located as follows: Midwest Regional Office, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661; and Northeast Regional Office,
Seven World Trade Center, Suite 1300, New York, New York 10048. The Commission
also maintains a Web site at http://www.sec.gov from which such Registration
Statement and exhibits may be obtained.
 
    No person has been authorized to give any information or to make any
representation other than those contained in this Prospectus and any
Prospectus Supplement with respect hereto and, if given or made, such
information or representations must not be relied upon. This Prospectus and
any Prospectus Supplement with respect hereto do not constitute an offer to
sell or a solicitation of an offer to buy any securities other than the
Securities offered hereby and thereby nor an offer of the Securities to any
person in any state or other jurisdiction in which such offer would be
unlawful. The delivery of this Prospectus at any time does not imply that
information herein is correct as of any time subsequent to its date.
 
               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All documents subsequently filed by or on behalf of the Trust Fund
referred to in the accompanying Prospectus Supplement with the Commission
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act
of 1934, as amended (the 'Exchange Act'), after the date of this Prospectus
and prior to the termination of any offering of the Securities issued by such
Trust Fund shall be deemed to be incorporated by reference in this Prospectus
and to be a part of this Prospectus from the date of the filing of such
documents. Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for all purposes of this Prospectus to the extent that a statement contained
herein (or in the accompanying Prospectus Supplement) or in any other
subsequently filed document which also is or is deemed to be incorporated by
reference modifies or replaces such statement. Any such statement so modified
or superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Prospectus. Neither the Depositor nor the Master
Servicer for any Series intends to file with the Commission periodic reports
with respect to the related Trust Fund following completion of the reporting
period required by Rule 15d-1 or Regulation 15D under the Exchange Act.
 
    The Trustee or such other entity specified in the related Prospectus
Supplement on behalf of any Trust Fund will provide without charge to each
person to whom this Prospectus is delivered, on the written or oral request of
such person, a copy of any or all of the documents referred to above that have
been or may be incorporated by reference in this Prospectus (not including
exhibits to the information that is incorporated by reference unless such
exhibits are specifically incorporated by reference into the information that
this Prospectus incorporates). Such requests should be directed to the
Corporate Trust Office of the Trustee or the address of such other entity
specified in the accompanying Prospectus Supplement. Included in the
accompanying Prospectus Supplement is the name, address, telephone number,
and, if available, facsimile number of the office or contact person at the
Corporate Trust Office of the Trustee or such other entity.
 
                          REPORTS TO SECURITYHOLDERS
 
    Periodic and annual reports concerning the related Trust Fund for a Series
of Securities will be forwarded to Securityholders. However, such reports will
neither be examined nor reported on by an independent public accountant. See
'Description of the Securities -- Reports to Securityholders'.
 

                               SUMMARY OF TERMS
 
    This summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus and in the related
Prospectus Supplement with respect to the Series of Securities offered thereby
and to the related Agreement (as such term is defined below) which will be
prepared in connection with each Series of Securities. Unless otherwise
specified, capitalized terms used and not defined in this Summary of Terms
have the meanings given to them in this Prospectus and in the related
Prospectus Supplement. See 'Index of Defined Terms' on page 95 of this
Prospectus for the location of the definitions of certain capitalized terms.
 
<TABLE>
<S>                                <C>
Title of Securities...............  Asset Backed Certificates (the 'Certificates') and Asset
                                    Backed Notes (the 'Notes' and, together with the
                                    Certificates, the 'Securities'), which are issuable in
                                    Series.

Depositor.........................  CWABS, Inc., a Delaware corporation.

Trustee...........................  The trustee(s) (the 'Trustee') for each Series of
                                    Securities will be specified in the related Prospectus
                                    Supplement. See 'The Agreements' herein for a
                                    description of the Trustee's rights and obligations.

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

Trust Fund Assets.................  Assets of the Trust Fund for a Series of Securities will
                                    include certain assets (the 'Trust Fund Assets') which
                                    will consist of the Loans, together with payments in
                                    respect of such Trust Fund Assets, as specified in the
                                    related Prospectus Supplement. At the time of issuance
                                    of the Securities of the Series, the Depositor will
                                    cause the Loans comprising the related Trust Fund to be
                                    assigned to the Trustee, without recourse. The Loans
                                    will be collected in a pool (each, a 'Pool') as of the
                                    first day of the month of the issuance of the related
                                    Series of Securities or such other date specified in the
                                    related Prospectus Supplement (the 'Cut-off Date').
                                    Trust Fund Assets also may include insurance policies,
                                    surety bonds, cash accounts, reinvestment income,
                                    guaranties or letters of credit to the extent described
                                    in the related Prospectus Supplement. See 'Credit
                                    Enhancement'. In addition, if the related Prospectus
                                    Supplement so provides, the related Trust Fund Assets
                                    will include the funds on deposit in an account (a
                                    'Pre-Funding Account') which will be used to purchase
                                    additional Loans during the period specified in such
                                    Prospectus Supplement. See 'The
                                    Agreements -- Pre-Funding Account'.

Loans.............................  The Loans will consist of (i) mortgage loans secured by
                                    first and/or subordinate liens on one- to four-family
                                    residential properties or security interests in shares
                                    issued by cooperative housing corporations (each, a
                                    'Mortgage Loan'), (ii) closed-end loans (the 'Closed-End
                                    Loans') and/or revolving home equity loans or certain
                                    balances thereof (the 'Revolving Credit Line Loans',
                                    together with the Closed-End Loans, the 'Home Equity
                                    Loans'), and (iii) home improvement installment sales
                                    contracts and installment loan agreements (the 'Home
                                    Improvement Contracts'). All Loans will have been
                                    purchased by the Depositor, either directly or through
                                    an affiliate, from one or more Sellers.
                                    As specified in the related Prospectus Supplement, the
                                    Home Equity Loans will, and the Home Improvement
                                    Contracts may, be secured by mortgages or deeds of trust
                                    or other similar security instruments creating a lien on
                                    a Mortgaged Property, which may be subordinated to one
                                    or more senior liens on the Mortgaged Property, as
                                    described in the related Prospectus Supplement. As
                                    specified in the related Prospectus Supplement, Home
                                    Improvement Contracts may be unsecured or secured by
                                    purchase money security interests in the Home
                                    Improvements financed thereby. The Mortgaged Properties
                                    and the Home Improvements are collectively referred to
                                    herein as the 'Properties'.

Description of the Securities.....  Each Security will represent a beneficial ownership
                                    interest in, or be secured by the assets of, a Trust
                                    Fund created by the Depositor pursuant to an Agreement
                                    among the Depositor, the Master Servicer and the Trustee
                                    for the related Series. The Securities of any Series may
                                    be issued in one or more classes as specified in the
                                    related Prospectus Supplement. A Series of Securities
                                    may include one or more classes of senior Securities
                                    (collectively, the 'Senior Securities') and one or more
                                    classes of subordinate Securities (collectively, the
                                    'Subordinated Securities'). Certain Series or classes of
                                    Securities may be covered by insurance policies or other
                                    forms of credit enhancement, in each case as described
                                    under 'Credit Enhancement' herein and in the related
                                    Prospectus Supplement.

                                    One or more classes of Securities of each Series (i) may
                                    be entitled to receive distributions allocable only to
                                    principal, only to interest or to any combination
                                    thereof; (ii) may be entitled to receive distributions
                                    only of prepayments of principal throughout the lives of
                                    the Securities or during specified periods; (iii) may be
                                    subordinated in the right to receive distributions of
                                    scheduled payments of principal, prepayments of
                                    principal, interest or any combination thereof to one or
                                    more other classes of Securities of such Series
                                    throughout the lives of the Securities or during
                                    specified periods; (iv) may be entitled to receive such
                                    distributions only after the occurrence of events
                                    specified in the related Prospectus Supplement; (v) may
                                    be entitled to receive distributions in accordance with
                                    a schedule or formula or on the basis of collections
                                    from designated portions of the related Trust Fund
                                    Assets; (vi) as to Securities entitled to distributions
                                    allocable to interest, may be entitled to receive
                                    interest at a fixed rate or a rate that is subject to
                                    change from time to time; and (vii) as to Securities
                                    entitled to distributions allocable to interest, may be
                                    entitled to distributions allocable to interest only
                                    after the occurrence of events specified in the related
                                    Prospectus Supplement and may accrue interest until such
                                    events occur, in each case as specified in the related
                                    Prospectus Supplement. The timing and amounts of such
                                    distributions may vary among classes or over time, as
                                    specified in the related Prospectus Supplement.

Distributions on the Securities...  Distributions on the Securities entitled thereto will be
                                    made monthly, quarterly, semi-annually or at such other
                                    intervals and on the dates specified in the related
                                    Prospectus Supplement (each, a 'Distribution Date') out
                                    of the payments received in respect of the assets of the
                                    related Trust Fund or Funds or other assets pledged for
                                    the benefit of the Securities as described under 'Credit
                                    Enhancement' herein to the extent specified in the
                                    related Prospectus Supplement. The amount allocable to
                                    payments of principal and interest on any Distribution
                                    Date will be determined as specified in the related
                                    Prospectus Supplement. The Prospectus Supplement for a
                                    Series of Securities will describe the method for
                                    allocating distributions among Securities of different
                                    classes as well as the method for allocating
                                    distributions among Securities for any particular class.
                                    Unless otherwise specified in the related Prospectus
                                    Supplement, the aggregate original principal balance of
                                    the Securities will not exceed the aggregate
                                    distributions allocable to principal that such
                                    Securities will be entitled to receive. If specified in
                                    the related Prospectus Supplement, the Securities will
                                    have an aggregate original principal balance equal to
                                    the aggregate unpaid principal balance of the Trust Fund
                                    Assets as of the related Cut-off Date and will bear
                                    interest in the aggregate at a rate equal to the
                                    interest rate borne by the underlying Loans (the 'Loan
                                    Rate') net of the aggregate servicing fees and any other
                                    amounts specified in the related Prospectus Supplement
                                    (the 'Pass-Through Rate') or at such other interest rate
                                    as may be specified in such Prospectus Supplement. If
                                    specified in the related Prospectus Supplement, the
                                    aggregate original principal balance of the Securities
                                    and interest rates on the classes of Securities will be
                                    determined based on the cash flow on the Trust Fund
                                    Assets.

                                    The rate at which interest will be passed through or
                                    paid to holders of each class of Securities entitled
                                    thereto may be a fixed rate or a rate that is subject to
                                    change from time to time from the time and for the
                                    periods, in each case, as specified in the related
                                    Prospectus Supplement. Any such rate may be calculated
                                    on a loan-by-loan, weighted average or notional amount
                                    in each case as described in the related Prospectus
                                    Supplement.

Credit Enhancement................  The assets in a Trust Fund or the Securities of one or
                                    more classes in the related Series may have the benefit
                                    of one or more types of credit enhancement as described
                                    in the related Prospectus Supplement. The protection
                                    against losses afforded by any such credit support may
                                    be limited. The type, characteristics and amount of
                                    credit enhancement will be determined based on the
                                    characteristics of the Loans comprising the Trust Fund
                                    Assets and other factors and will be established on the
                                    basis of requirements of each Rating Agency rating the
                                    Securities of such Series. See 'Credit Enhancement.'

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

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

C. Letter of Credit...............  If so specified in the related Prospectus Supplement,
                                    credit support may be provided by one or more letters of
                                    credit. A letter of credit may provide limited
                                    protection against certain losses in addition to or in
                                    lieu of other credit support, such as losses resulting
                                    from delinquent payments on the Loans in the related
                                    Trust Fund, losses from risks not covered by standard
                                    hazard insurance policies, losses due to bankruptcy of
                                    a borrower and application of certain provisions of the
                                    federal Bankruptcy Code, and losses due to denial of
                                    insurance coverage due to misrepresentations made in
                                    connection with the origination or sale of a Loan. The
                                    issuer of the letter of credit (the 'L/C Bank') will be obligated
                                    to honor demands with respect to such letter of credit,
                                    to the extent of the amount available thereunder to
                                    provide funds under the circumstances and subject to
                                    such conditions as are specified in the related
                                    Prospectus Supplement. The liability of the L/C Bank
                                    under its letter of credit will be reduced by the amount
                                    of unreimbursed payments thereunder.

                                    The maximum liability of a L/C Bank under its letter of
                                    credit will be an amount equal to a percentage specified
                                    in the related Prospectus Supplement of the initial
                                    aggregate outstanding principal balance of the Loans in
                                    the related Trust Fund or one or more Classes of
                                    Securities of the related Series (the 'L/C Percentage').
                                    The maximum amount available at any time to be paid
                                    under a letter of credit will be determined in the
                                    manner specified therein and in the related Prospectus
                                    Supplement.
D. Insurance Policies; Surety
   Bonds and Guarantees...........  If so specified in the related Prospectus Supplement,
                                    credit support for a Series may be provided by an
                                    insurance policy and/or a surety bond issued by one or
                                    more insurance companies or sureties. Such certificate
                                    guarantee insurance or surety bond will guarantee timely
                                    distributions of interest and/or full distributions of
                                    principal on the basis of a schedule of principal
                                    distributions set forth in or determined in the manner
                                    specified in the related Prospectus Supplement. If
                                    specified in the related Prospectus Supplement, one or
                                    more bankruptcy bonds, special hazard insurance
                                    policies, other insurance or third-party guarantees may
                                    be used to provide coverage for the risks of default or
                                    types of losses set forth in such Prospectus Supplement.

E. Over-Collateralization.........  If so provided in the Prospectus Supplement for a Series
                                    of Securities, a portion of the interest payment on each
                                    Loan may be applied as an additional distribution in
                                    respect of principal to reduce the principal balance of
                                    a certain class or classes of Securities and, thus,
                                    accelerate the rate of payment of principal on such
                                    class or classes of Securities.

F. Loan Pool Insurance Policy.....  A mortgage pool insurance policy or policies may be
                                    obtained and maintained for Loans relating to any Series
                                    of Securities, which shall be limited in scope, covering
                                    defaults on the related Loans in an initial amount equal
                                    to a specified percentage of the aggregate principal
                                    balance of all Loans included in the Pool as of the
                                    related Cut-off Date.
 
G. FHA Insurance..................  If specified in the related Prospectus Supplement, all
                                    or a portion of the Loans in a Pool may be (i) insured
                                    by the Federal Housing Administration (the 'FHA') and/or
                                    (ii) partially guaranteed by the Department of Veterans'
                                    Affairs (the 'VA'). See 'Certain Legal Aspects of the
                                    Loans -- The Title I Program'.

H. Cross-Collateralization........  If specified in the related Prospectus Supplement,
                                    separate classes of a Series of Securities may evidence
                                    the beneficial ownership of, or be secured by, separate
                                    groups of assets included in a Trust Fund. In such case,
                                    credit support may be provided by a
                                    cross-collateralization feature which requires that
                                    distributions be made with respect to Securities
                                    evidencing a beneficial ownership interest in, or
                                    secured by, one or more asset groups prior to
                                    distributions to Subordinated Securities evidencing a
                                    beneficial ownership interest in, or secured by, other
                                    asset groups within the same Trust Fund. See 'Credit
                                    Enhancement -- Cross-Collateralization.'
                                    If specified in the related Prospectus Supplement, the
                                    coverage provided by one or more of the forms of credit
                                    enchancement described in this Prospectus may apply
                                    concurrently to two or more separate Trust Funds. If
                                    applicable, the related Prospectus Supplement will
                                    identify the Trust Funds to which such credit
                                    enchancement relates and the manner of determining the
                                    amount of coverage provided to such Trust Funds thereby
                                    and of the application of such coverage to the
                                    identified Trust Funds. See 'Credit
                                    Enhancement -- Cross-Collateralization.'

Advances..........................  The Master Servicer and, if applicable, each mortgage
                                    servicing institution that services a Loan in a Pool on
                                    behalf of the Master Servicer (each, a 'Sub-Servicer')
                                    may be obligated to advance amounts (each, an 'Advance')
                                    corresponding to delinquent interest and/or principal
                                    payments on such Loan (including, in the case of
                                    Cooperative Loans, unpaid maintenance fees or other
                                    charges under the related proprietary lease) until the
                                    date, as specified in the related Prospectus Supplement,
                                    following the date on which the related Property is sold
                                    at a foreclosure sale or the related Loan is otherwise
                                    liquidated. Any obligation to make Advances may be
                                    subject to limitations as specified in the related
                                    Prospectus Supplement. If so specified in the related
                                    Prospectus Supplement, Advances may be drawn from a cash
                                    account available for such purpose as described in such
                                    Prospectus Supplement. Advances will be reimbursable to
                                    the extent described under 'Description of the
                                    Securities -- Advances' herein and in the related
                                    Prospectus Supplement.
                                    In the event the Master Servicer or Sub-Servicer fails
                                    to make a required Advance, the Trustee may be obligated
                                    to advance such amounts otherwise required to be
                                    advanced by the Master Servicer or Sub-Servicer. See
                                    'Description of the Securities -- Advances.'
 
Optional Termination..............  The Master Servicer or the party specified in the
                                    related Prospectus Supplement, including the holder of
                                    the residual interest in a REMIC, may have the option to
                                    effect early retirement of a Series of Securities
                                    through the purchase of the Trust Fund Assets. The
                                    Master Servicer will deposit the proceeds of any such
                                    purchase in the Security Account for each Trust Fund as
                                    described under 'The Agreements -- Payments on Loans;
                                    Deposit to Security Account.' Any such purchase of Trust
                                    Fund Assets and property acquired in respect of Trust
                                    Fund Assets evidenced by a Series of Securities will be
                                    made at the option of the Master Servicer, such other
                                    person or, if applicable, such holder of the REMIC
                                    residual interest, at a price specified in the related
                                    Prospectus Supplement. The exercise of such right will
                                    effect early retirement of the Securities of that
                                    Series, but the right of the Master Servicer, such other
                                    person or, if applicable, such holder of the REMIC
                                    residual interest, to so purchase is subject to the
                                    principal balance of the related Trust Fund Assets being
                                    less than the percentage specified in the related
                                    Prospectus Supplement of the aggregate principal balance
                                    of the Trust Fund Assets at the Cut-off Date for the
                                    Series. The foregoing is subject to the provision that
                                    if a REMIC election is made with respect to a Trust
                                    Fund, any repurchase pursuant to clause (ii) above will
                                    be made only in connection with a 'qualified
                                    liquidation' of the REMIC within the meaning of Section
                                    860F(g)(4) of the Code.

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

Federal Income Tax Consequences...  The federal income tax consequences to Securityholders
                                    will vary depending on whether one or more elections are
                                    made to treat the Trust Fund or specified portions
                                    thereof as a REMIC under the provisions of the Internal
                                    Revenue Code of 1986, as amended (the 'Code'). The
                                    Prospectus Supplement for each Series of Securities will
                                    specify whether such an election will be made.
                                    If a REMIC election is made, Securities representing
                                    regular interests in a REMIC will generally be taxable
                                    to holders in the same manner as evidences of
                                    indebtedness issued by the REMIC. Stated interest on such
                                    regular interests will be taxable as ordinary income and
                                    taken into account using the accrual method of accounting,
                                    regardless of the holder's normal accounting method. If no
                                    REMIC election is made, interest (other than original
                                    issue discount ('OID') on Securities that are characterized as
                                    indebtedness for federal income tax purposes will be
                                    includible in income by holders thereof in accordance
                                    with their usual method of accounting.

                                    Certain Classes of Securities may be issued with OID. A
                                    holder should be aware that the Code and the Treasury
                                    regulations promulgated thereunder do not adequately
                                    address certain issues relevant to prepayable
                                    securities, such as the Securities.

                                    Holders that will be required to report income with
                                    respect to the related Securities under the accrual
                                    method of accounting will do so without giving effect to
                                    delays and reductions in distributions attributable to a
                                    default or delinquency on the Loans, except possibly to
                                    the extent that it can be established that such amounts
                                    are uncollectible. As a result, the amount of income
                                    (including OID) reported by a holder of a Security in
                                    any period could significantly exceed the amount of cash
                                    distributed to such holder in that period.
                                    In the opinion of Brown & Wood LLP, if a REMIC election
                                    is made with respect to a Series of Securities, then the
                                    arrangement by which such Securities are issued will be
                                    treated as a REMIC as long as all of the provisions of
                                    the applicable Agreement are complied with and the
                                    statutory and regulatory requirements are satisfied.
                                    Securities will be designated as 'regular interests' or
                                    'residual interests' in a REMIC. A REMIC will not be
                                    subject to entity-level tax. Rather, the taxable income
                                    or net loss of a REMIC will be taken into account by the
                                    holders of residual interests. Such holders will report
                                    their proportionate share of the taxable income of the
                                    REMIC whether or not they receive cash distributions
                                    from the REMIC attributable to such income. The portion
                                    of the REMIC taxable income consisting of 'excess
                                    inclusions' may not be offset against other deductions
                                    or losses of the holder, including the net operating
                                    losses.

                                    In the opinion of Brown & Wood LLP, if a REMIC or a
                                    partnership elections not made with respect to a Series
                                    of Securities, then the arrangement by which such
                                    Securities are issued will be classified as a grantor
                                    trust under Subpart E, Part I of Subchapter J of the
                                    Code and not as an association taxable as a corporation.
                                    If so provided in the Prospectus Supplement for a
                                    Series, there will be no separation of the principal and
                                    interest payments on the Loans. In such circumstances,
                                    the holder will considered to have purchased a pro rata
                                    undivided interest in each of the Loans. In other cases,
                                    sale of the Securities will produce a separation in the
                                    ownership of all or a portion of the principal payments
                                    from all or a portion of the interest payments on the
                                    Loans.
 
                                    In the opinion of Brown & Wood LLP, if a partnership
                                    election is made, the Trust Fund will not be treated as
                                    an association or a publicly traded partnership taxable
                                    as a corporation as long as all of the provisions of the
                                    applicable Agreement are complied with and the statutory
                                    and regulatory requirements are satisfied. If Notes are
                                    issued by such Trust Fund, such Notes will be treated as
                                    indebtedness for federal income tax purposes. The
                                    holders of the Certificates issued by such Trust Fund,
                                    if any, will agree to treat the Certificates as equity
                                    interests in a partnership.

                                    The Securities will be treated as assets described in
                                    section 7701(a)(19)(C) of the Code and as real estate
                                    assets described in section 856(c) of the Code.
                                    Generally, gain or loss will be recognized on a sale of
                                    Securities in the amount equal to the difference between
                                    the amount realized and the seller's tax basis in the
                                    Securities sold.

                                    The material federal income tax consequences for
                                    investors associated with the purchase, ownership and
                                    disposition of the Securities are set forth herein under
                                    'Federal Income -- Tax Consequences'. The material
                                    federal income tax consequences for investors associated
                                    with the purchase, ownership and disposition of
                                    Securities of any particular Series will be set forth
                                    under the heading 'Federal Income Tax Consequences' in
                                    the related Prospectus Supplement. See 'Federal Income
                                    Tax Consequences'.

ERISA Considerations..............  A fiduciary of any employee benefit plan or other
                                    retirement plan or arrangement subject to the Employee
                                    Retirement Income Security Act of 1974, as amended
                                    ('ERISA'), or the Code should carefully review with its
                                    legal advisors whether the purchase or holding of
                                    Securities could give rise to a transaction prohibited
                                    or not otherwise permissible under ERISA or the Code.
                                    See 'ERISA Considerations'. Certain classes of
                                    Securities may not be transferred unless the Trustee and
                                    the Depositor are furnished with a letter of
                                    representation or an opinion of counsel to the effect
                                    that such transfer will not result in a violation of the
                                    prohibited transaction provisions of ERISA and the Code
                                    and will not subject the Trustee, the Depositor or the
                                    Master Servicer to additional obligations. See
                                    'Description of the Securities-General' and 'ERISA
                                    Considerations'.

Risk Factors......................  For a discussion of certain risks associated with an
                                    investment in the Securities, see 'Risk Factors' on page
                                    14 herein and in the related Prospectus Supplement.
</TABLE>
 
 
                                 RISK FACTORS
 
    Investors should consider the following factors in connection with the
purchase of the Securities.
 
Limited Liquidity
 
    There will be no market for the Securities of any Series prior to the
issuance thereof, and there can be no assurance that a secondary market will
develop or, if it does develop, that it will provide Securityholders with
liquidity of investment or will continue for the life of the Securities of
such Series.
 
Limited Source of Payments -- No Recourse to Sellers, Depositor or Master
Servicer
 
    The Depositor does not have, nor is it expected to have, any significant
assets. Unless otherwise specified in the related Prospectus Supplement, the
Securities of a Series will be payable solely from the Trust Fund for such
Securities and will not have any claim against or security interest in the
Trust Fund for any other Series. There will be no recourse to the Depositor or
any other person for any failure to receive distributions on the Securities.
Further, at the times set forth in the related Prospectus Supplement, certain
Trust Fund Assets and/or any balance remaining in the Security Account
immediately after making all payments due on the Securities of such Series,
after making adequate provision for future payments on certain classes of
Securities and after making any other payments specified in the related
Prospectus Supplement, may be promptly released or remitted to the Depositor,
the Master Servicer, any credit enhancement provider or any other person
entitled thereto and will no longer be available for making payments to
Securityholders. Consequently, holders of Securities of each Series must rely
solely upon payments with respect to the Trust Fund Assets and the other
assets constituting the Trust Fund for a Series of Securities, including, if
applicable, any amounts available pursuant to any credit enhancement for such
Series, for the payment of principal of and interest on the Securities of such
Series.
 
    The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer, any Seller or any of their respective
affiliates. The only obligations, if any, of the Depositor with respect to the
Trust Fund Assets or the Securities of any Series will be pursuant to certain
representations and warranties. The Depositor does not have, and is not
expected in the future to have, any significant assets with which to meet any
obligation to repurchase Trust Fund Assets with respect to which there has
been a breach of any representation or warranty. If, for example, the
Depositor were required to repurchase a Loan, its only sources of funds to
make such repurchase would be from funds obtained (i) from the enforcement of
a corresponding obligation, if any, on the part of the related Seller or
originator of such Loan, or (ii) to the extent provided in the related
Prospectus Supplement, from a Reserve Account or similar credit enhancement
established to provide funds for such repurchases.
 
    The only obligations of the Master Servicer, other than its master
servicing obligations, with respect to the Trust Fund Assets or the Securities
of any Series will be pursuant to certain representations and warranties. The
Master Servicer may be required to repurchase or substitute for any Loan with
respect to which such representations and warranties are breached. There is no
assurance, however, that the Master Servicer will have the financial ability
to effect any such repurchase or substitution.
 
    The only obligations of any Seller with respect to Trust Fund Assets or
the Securities of any Series will be pursuant to certain representations and
warranties and certain document delivery requirements. A Seller may be
required to repurchase or substitute for any Loan with respect to which such
representations and warranties or document delivery requirements are breached.
There is no assurance, however, that such Seller will have the financial
ability to effect such repurchase or substitution.
 
Credit Enhancement
 
    Although credit enhancement is intended to reduce the risk of delinquent
payments or losses to holders of Securities entitled to the benefit thereof,
the amount of such credit enhancement will be limited, as set forth in the
related Prospectus Supplement, and may be subject to periodic reduction in
accordance with a schedule or formula or otherwise decline, and could be
depleted under certain circumstances prior to the payment in full of the
related Series of Securities, and as a result Securityholders of the related
Series may suffer losses. Moreover, such credit enhancement may not cover
all potential losses or risks. For example, credit enhancement may or may
not cover fraud or negligence by a loan originator or other parties. In
addition, the Trustee will generally be permitted to reduce, terminate or
substitute all or a portion of the credit enhancement for any Series of
Securities, provided the applicable Rating Agency indicates that the
then-current rating of the Securities of such Series will not be adversely
affected. See 'Credit Enhancement'.
 
Prepayment and Yield Considerations
 
    The timing of principal payments of the Securities of a Series will be
affected by a number of factors, including the following: (i) the extent of
prepayments (including for this purpose prepayments resulting from refinancing
or liquidations of the Loans due to defaults, casualties, condemnations and
repurchases by the Depositor or the Master Servicer) of the Loans comprising
the Trust Fund, which prepayments may be influenced by a variety of factors
including general economic conditions, prevailing interest rate levels, the
availability of alternative financing and homeowner mobility, (ii) the manner
of allocating principal and/or payments among the classes of Securities of a
Series as specified in the related Prospectus Supplement, (iii) the exercise
by the party entitled thereto of any right of optional termination and (iv)
the rate and timing of payment defaults and losses incurred with respect to
the Trust Fund Assets. The repurchase of Loans by the Depositor or the Master
Servicer may result from repurchases of Trust Fund Assets due to material
breaches of the Depositor's or the Master Servicer's representations and
warranties, as applicable. The yields to maturity and weighted average lives
of the Securities will be affected primarily by the rate and timing of
prepayment of the Loans comprising the Trust Fund Assets. In addition, the
yields to maturity and weighted average lives of the Securities will be
affected by the distribution of amounts remaining in any Pre-Funding Account
following the end of the related Funding Period. Any reinvestment risks
resulting from a faster or slower incidence of prepayment of Loans held by a
Trust Fund will be borne entirely by the holders of one or more classes of the
related Series of Securities. See 'Yield and Prepayment Considerations' and
'The Agreements -- Pre-Funding Account.'
 
    Interest payable on the Securities of a Series on a Distribution Date will
include all interest accrued during the period specified in the related
Prospectus Supplement. In the event interest accrues over a period ending two
or more days prior to a Distribution Date, the effective yield to
Securityholders will be reduced from the yield that would otherwise be
obtainable if interest payable on the Securities were to accrue through the
day immediately preceding each Distribution Date, and the effective yield (at
par) to Securityholders will be less than the indicated coupon rate. See
'Description of the Securities -- Distributions on Securities -- Distributions
of Interest'.
 
Balloon Payments
 
    Certain of the Loans as of the related Cut-off Date may not be fully
amortizing over their terms to maturity and, thus, will require substantial
principal payments (i.e., balloon payments) at their stated maturity. Loans
with balloon payments involve a greater degree of risk because the ability of
a borrower to make a balloon payment typically will depend upon its ability
either to timely refinance the loan or to timely sell the related Property.
The ability of a borrower to accomplish either of these goals will be affected
by a number of factors, including the level of available mortgage rates at the
time of sale or refinancing, the borrower's equity in the related Property,
the financial condition of the borrower and tax laws. Losses on such Loans
that are not otherwise covered by the credit enhancement described in the
applicable Prospectus Supplement will be borne by the holders of one or more
classes of Securities of the related Series.
 
Nature of Mortgages
 
    Property Values.  There are several factors that could adversely affect
the value of Properties such that the outstanding balance of the related
Loans, together with any senior financing on the Properties, if applicable,
would equal or exceed the value of the Properties. Among the factors that
could adversely affect the value of the Properties are an overall decline in
the residential real estate market in the areas in which the Properties are
located or a decline in the general condition of the Properties as a result
of failure of borrowers to maintain adequately the Properties or of natural
disasters that are not necessarily covered by insurance, such as earthquakes
and floods. In the case of Home Equity Loans, such decline could extinguish
the value of the interest of a junior mortgagee in the Property before
having any effect on the interest of the related senior mortgagee. If such a
decline occurs, the actual rates of delinquencies, foreclosures and losses
on all Loans could be higher than those currently experienced in the
mortgage lending industry in general. Losses on such Loans that are not
otherwise covered by the credit enhancement described in the applicable
Prospectus Supplement will be borne by the holder of one or more classes of
Securities of the related Series.
 
    Delays Due to Liquidation.  Even assuming that the Properties provide
adequate security for the Loans, substantial delays could be encountered in
connection with the liquidation of defaulted Loans and corresponding delays in
the receipt of related proceeds by Securityholders could occur. An action to
foreclose on a Property securing a Loan is regulated by state statutes and
rules 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 borrower, these restrictions, among other things, may
impede the ability of the Master Servicer to foreclose on or sell the Property
or to obtain liquidation proceeds sufficient to repay all amounts due on the
related Loan. In addition, the Master Servicer will be entitled to deduct from
related liquidation proceeds all expenses reasonably incurred in attempting to
recover amounts due on defaulted Loans and not yet repaid, including payments
to senior lienholders, legal fees and costs of legal action, real estate taxes
and maintenance and preservation expenses.
 
    Disproportionate Effect of Liquidation Expenses.  Liquidation expenses
with respect to defaulted loans do not vary directly with the outstanding
principal balance of the loan at the time of default. Therefore, assuming that
a servicer took the same steps in realizing upon a defaulted loan having a
small remaining principal balance as it would in the case of a defaulted loan
having a large remaining principal balance, the amount realized after expenses
of liquidation would be smaller as a percentage of the outstanding principal
balance of the small loan than would be the case with the defaulted loan
having a large remaining principal balance.
 
    Home Equity Loans; Junior Liens.  Since the mortgages and deeds of trust
securing the Home Equity Loans will be primarily junior liens subordinate to
the rights of the mortgagee under the related senior mortgage(s) or deed(s) of
trust, the proceeds from any liquidation, insurance or condemnation proceeds
will be available to satisfy the outstanding balance of such junior lien only
to the extent that the claims of such senior mortgagees have been satisfied in
full, including any related foreclosure costs. In addition, a junior mortgagee
may not foreclose on the property securing a junior mortgage unless it
forecloses subject to any senior mortgage, in which case it must either pay
the entire amount due on any senior mortgage to the related senior mortgagee
at or prior to the foreclosure sale or undertake the obligation to make
payments on any such senior mortgage in the event the mortgagor is in default
thereunder. The Trust Fund will not have any source of funds to satisfy any
senior mortgages or make payments due to any senior mortgagees and may
therefore be prevented from foreclosing on the related property.
 
    Consumer Protection Laws.  Applicable state laws generally regulate
interest rates and other charges, require certain disclosures, and require
licensing of certain originators and servicers of Loans. 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 which 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 Master Servicer to collect all or part
of the principal of or interest on the Loans, may entitle the borrower to a
refund of amounts previously paid and, in addition, could subject the Master
Servicer to damages and administrative sanctions. See 'Certain Legal Aspects
of the Loans'.
 
 
Environmental Risks
 
    Real property pledged as security to a lender may be subject to certain
environmental risks. Under the laws of certain states, contamination of a
property may give rise to a lien on the property to assure the costs of
cleanup. In several states, such a lien has priority over the lien of an
existing mortgage against such property. In addition under the laws of some
states and under the federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980 ('CERCLA'), a lender may be liable, as
an 'owner' or 'operator', for costs of addressing releases or threatened
releases of hazardous substances that require remedy at a property, if agents
or employees of the lender have become sufficiently involved in the operations
of the borrower, regardless of whether the environmental damage or threat was
caused by a prior owner. Such costs could result in a loss to the holders of
one or more classes of Securities of the related Series. A lender also risks
such liability on foreclosure of the related property. See 'Certain Legal
Aspects of the Loans -- Environmental Risks'.
 
Certain Other Legal Aspects of the Loans
 
    Consumer Protection Laws.  The Loans may also be subject to federal laws,
including:
 
        (i) the Federal Truth in Lending Act and Regulation Z promulgated
    thereunder, which require certain disclosures to the borrowers regarding
    the terms of the Loans;
 
        (ii) the Equal Credit Opportunity Act and Regulation B promulgated
    thereunder, which prohibit discrimination on the basis of age, race,
    color, sex, religion, marital status, national origin, receipt of public
    assistance or the exercise of any right under the Consumer Credit
    Protection Act, in the extension of credit;
 
        (iii) the Fair Credit Reporting Act, which regulates the use and
    reporting of information related to the borrower's credit experience; and
 
        (iv) for Loans that were originated or closed after November 7, 1989,
    the Home Equity Loan Consumer Protection Act of 1988, which requires
    additional application disclosures, limits changes that may be made to the
    loan documents without the borrower's consent and restricts a lender's
    ability to declare a default or to suspend or reduce a borrower's credit
    limit to certain enumerated events.
 
    The Riegle Act.  Certain mortgage loans may be subject to the Riegle
Community Development and Regulatory Improvement Act of 1994 (the 'Riegle
Act') which incorporates the Home Ownership and Equity Protection Act of 1994.
These provisions impose additional disclosure and other requirements on
creditors with respect to non-purchase money mortgage loans with high interest
rates or high up-front fees and charges. The provisions of the Riegle Act
apply on a mandatory basis to all mortgage loans originated on or after
October 1, 1995. These provisions can impose specific statutory liabilities
upon creditors who fail to comply with their provisions and may affect the
enforceability of the related loans. In addition, any assignee of the creditor
would generally be subject to all claims and defenses that the consumer could
assert against the creditor, including, without limitation, the right to
rescind the mortgage loan.
 
    Holder in Due Course Rules.  The Home Improvement Contracts are also
subject to the Preservation of Consumers' Claims and Defenses regulations of
the Federal Trade Commission and other similar federal and state statutes and
regulations (collectively, the 'Holder in Due Course Rules'), which protect
the homeowner from defective craftsmanship or incomplete work by a contractor.
These laws permit the obligor to withhold payment if the work does not meet
the quality and durability standards agreed to by the homeowner and the
contractor. The Holder in Due Course Rules have the effect of subjecting any
assignee of the seller in a consumer credit transaction to all claims and
defenses which the obligor in the credit sale transaction could assert against
the seller of the goods.
 
    Violations of certain provisions of these federal laws may limit the
ability of the Master Servicer to collect all or part of the principal of or
interest on the Loans and in addition could subject the Trust Fund to
damages and administrative enforcement. Losses on such Loans that are not
otherwise covered by the credit enhancement described in the applicable
Prospectus Supplement will be borne by the holders of one or more classes of
Securities of the related Series. See 'Certain Legal Aspects of the Loans'.  

Rating of the Securities
 
    It will be a condition to the issuance of a class of Securities offered
hereby that they be rated in one of the four highest rating categories by the
Rating Agency identified in the related Prospectus Supplement. Any such rating
would be based on, among other things, the adequacy of the value of the
related Trust Fund Assets and any credit enhancement with respect to such
class and will represent such Rating Agency's assessment solely of the
likelihood that holders of such class of Securities will receive payments to
which such Securityholders are entitled under the related Agreement. Such
rating will not constitute an assessment of the likelihood that principal
prepayments on the related Loans will be made, the degree to which the rate of
such prepayments might differ from that originally anticipated or the
likelihood of early optional termination of the Series of Securities. Such
rating shall not be deemed a recommendation to purchase, hold or sell
Securities, inasmuch as it does not address market price or suitability for a
particular investor. Such rating will not address the possibility that
prepayment at higher or lower rates than anticipated by an investor may cause
such investor to experience a lower than anticipated yield or that an investor
purchasing a Security at a significant premium might fail to recoup its
initial investment under certain prepayment scenarios.
 
    There is also no assurance that any such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely
by the Rating Agency in the future if in its judgment circumstances in the
future so warrant. In addition to being lowered or withdrawn due to any
erosion in the adequacy of the value of the Trust Fund Assets or any credit
enhancement with respect to a Series of Securities, such rating might also be
lowered or withdrawn because of, among other reasons, an adverse change in the
financial or other condition of a credit enhancement provider or a change in
the rating of such credit enhancement provider's long term debt.
 
    The amount, type and nature of credit enhancement, if any, established
with respect to a class of Securities will be determined on the basis of
criteria established by each Rating Agency rating classes of such Series. Such
criteria are sometimes based upon an actuarial analysis of the behavior of
similar loans in a larger group. Such analysis is often the basis upon which
each Rating Agency determines the amount of credit enhancement required with
respect to each such class. There can be no assurance that the historical data
supporting any such actuarial analysis will accurately reflect future
experience nor any assurance that the data derived from a large pool of
similar loans accurately predicts the delinquency, foreclosure or loss
experience of any particular pool of Loans. No assurance can be given that the
values of any Properties have remained or will remain at their levels on the
respective dates of origination of the related Loans. If the residential real
estate markets should experience an overall decline in property values such
that the outstanding principal balances of the Loans in a particular Trust
Fund and any secondary financing on the related Properties become equal to or
greater than the value of the Properties, the rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced
in the mortgage lending industry. In addition, adverse economic conditions
(which may or may not affect real property values) may affect the timely
payment by mortgagors of scheduled payments of principal and interest on the
Loans and, accordingly, the rates of delinquencies, foreclosures and losses
with respect to any Trust Fund. To the extent that such losses are not covered
by credit enhancement, such losses will be borne, at least in part, by the
holders of one or more classes of Securities of the related Series. See
'Rating'.
 
Book-Entry Registration
 
    If issued in book-entry form, such registration may reduce the liquidity
of the Securities in the secondary trading market since investors may be
unwilling to purchase Securities for which they cannot obtain physical
certificates. Since transactions in book-entry Securities can be effected
only through the Depository Trust Company ('DTC'), participating
organizations, Financial Intermediaries and certain banks, the ability of a
Securityholder to pledge a book-entry Security to persons or entities that
do not participate in the DTC system may be limited due to lack of a
physical certificate representing such Securities. Securities Owners will
not be recognized as Securityholders as such term is used in the related
Agreement, and Security Owners will be permitted to exercise the rights of
Securityholders only indirectly through DTC and its Participants.
 
    In addition, Securityholders may experience some delay in their receipt of
distributions of interest and principal on book-entry Securities since
distributions are required to be forwarded by the Trustee to DTC and DTC will
then be required to credit such distributions to the accounts of Depository
participants which thereafter will be required to credit them to the accounts
of Securityholders either directly or indirectly through Financial
Intermediaries. See 'Description of the Securities -- Book-Entry Registration
of Securities'.
 
Pre-Funding Accounts
 
    If so provided in the related Prospectus Supplement, on the related
Closing Date the Depositor will deposit cash in an amount (the 'Pre-Funded
Amount') specified in such Prospectus Supplement into an account (the
'Pre-Funding Account'). In no event shall the Pre-Funded Amount exceed 50% of
the initial aggregate principal amount of the Certificates and/or Notes of the
related Series of Securities. The Pre-Funded Amount will be used to purchase
Loans ('Subsequent Loans') in a period from the related Closing Date to a date
not more than one year after such Closing Date (such period, the 'Funding
Period') from the Depositor (which, in turn, will acquire such Subsequent
Loans from the Seller or Sellers specified in the related Prospectus
Supplement). The Pre-Funding Account will be maintained with the Trustee for
the related Series of Securities and is designed solely to hold funds to be
applied by such Trustee during the Funding Period to pay to the Depositor the
purchase price for Subsequent Loans. Monies on deposit in the Pre-Funding
Account will not be available to cover losses on or in respect of the related
Loans. To the extent that the entire Pre-Funded Amount has not been applied to
the purchase of Subsequent Loans by the end of the related Funding Period, any
amounts remaining in the Pre-Funding Account will be distributed as a
prepayment of principal to Certificateholders and/or Noteholders on the
Distribution Date immediately following the end of the Funding Period, in the
amounts and pursuant to the priorities set forth in the related Prospectus
Supplement. Any reinvestment risk resulting from such prepayment will be borne
entirely by the holders of one or more classes of the related Series of
Certificates.
 
Bankruptcy and Insolvency Risks
 
    The Seller and the Depositor will treat the transfer of the Loans by the
Seller to the Depositor as a sale for accounting purposes. The Depositor and
the Trust Fund will treat the transfer of Loans from the Depositor to the
Trust Fund as a sale for accounting purposes. As a sale of the Loans by the
Seller to the Depositor, the Loans would not be part of the Seller's
bankruptcy estate and would not be available to the Seller's creditors.
However, in the event of the insolvency of the Seller, it is possible that the
bankruptcy trustee or a creditor of the Seller may attempt to recharacterize
the sale of the Loans as a borrowing by the Seller, secured by a pledge of the
Loans. Similarly, as a sale of the Loans by the Depositor to the Trust Fund,
the Loans would not be part of the Depositor's bankruptcy estate and would not
be available to the Depositor's creditors. However, in the event of the
insolvency of the Depositor, it is possible that the bankruptcy trustee or a
creditor of the Depositor may attempt to recharacterize the sale of the Loans
as a borrowing by the Depositor, secured by a pledge of the Loans. In either
case, this position, if argued before or accepted by a court, could prevent
timely payments of amounts due on the Securities and result in a reduction of
payments due on the Securities.
 
    In the event of a bankruptcy or insolvency of the Master Servicer, the
bankruptcy trustee or receiver may have the power to prevent the Trustee or
the Securityholders from appointing a successor Servicer. The time period
during which cash collections may be commingled with the Master Servicer's own
funds prior to each Distribution Date will be specified in the related
Prospectus Supplement. In the event of the insolvency of the Master Servicer
and if such cash collections are commingled with the Master Servicer's own
funds for at least ten days, the Trust Fund will likely not have a perfected
interest in such collections since such collections would not have been
deposited in a segregated account within ten days after the collection
thereof, and the inclusion thereof in the bankruptcy estate of the Master
Servicer may result in delays in payment and failure to pay amounts due on the
Securities of the related Series.
 
    In addition, 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 its
security. For example, in a proceeding under the federal Bankruptcy Code, a
lender may not foreclose on a mortgaged property without the permission of the
bankruptcy court. The rehabilitation plan proposed by the debtor may provide,
if the mortgaged property is not the debtor's principal residence and the
court determines that the value of the mortgaged property is less than the
principal balance of the mortgage loan, for the reduction of the secured
indebtedness to the value of the mortgaged property as of the date of the
commencement of the bankruptcy, rendering the lender a general unsecured
creditor for the difference, and also may reduce the monthly payments due
under such mortgage loan, change the rate of interest and alter the mortgage
loan repayment schedule. The effect of any such proceedings under the federal
Bankruptcy Code, including but not limited to any automatic stay, could result
in delays in receiving payments on the Loans underlying a Series of Securities
and possible reductions in the aggregate amount of such payments.
 
Consequences of Owning Original Issue Discount Securities.
 
    Debt Securities that are Compound Interest Securities will be, and certain
of the other Debt Securities may be, issued with original discount for federal
income tax purposes. A holder of Debt Securities issued with original issue
discount will be required to include original issue discount in ordinary gross
income for federal income tax purposes as it accrues, in advance of receipt of
the cash attributable to such income. Accrued but unpaid interest on the Debt
Securities that are Compound Interest Securities generally will be treated as
original issue discount for this purpose. See 'Federal Income Tax
Consequences -- Taxation of Debt Securities -- Interest and Acquisition
Discount' and ' -- Market Discount' herein.
 
Value of Trust Fund Assets
 
    There is no assurance that the market value of the Trust Fund Assets or
any other assets relating to a Series of Securities described under 'Credit
Enhancement' herein will at any time be equal to or greater than the principal
amount of the Securities of such Series then outstanding, plus accrued
interest thereon. Moreover, upon an event of default under the Agreement for a
Series of Securities and a sale of the related Trust Fund Assets or upon a
sale of the assets of a Trust Fund for a Series of Securities, the Trustee,
the Master Servicer, the credit enhancer, if any, and any other service
provider specified in the related Prospectus Supplement generally will be
entitled to receive the proceeds of any such sale to the extent of unpaid fees
and other amounts owing to such persons under the related Agreement prior to
distributions to Securityholders. Upon any such sale, the proceeds thereof may
be insufficient to pay in full the principal of and interest on the Securities
of such Series.
 
                                THE TRUST FUND
 
General
 
    The Securities of each Series will represent interests in the assets of
the related Trust Fund, and the Notes of each Series will be secured by the
pledge of the assets of the related Trust Fund. The Trust Fund for each Series
will be held by the Trustee for the benefit of the related Securityholders.
Each Trust Fund will consist of certain assets (the 'Trust Fund Assets')
consisting of a pool (each, a 'Pool') comprised of Loans as specified in the
related Prospectus Supplement, together with payments in respect of such
Loans, as specified in the related Prospectus Supplement.* The Pool will be
created on the first day of the month of the issuance of the related Series of
Securities or such other date specified in the related Prospectus Supplement
(the 'Cut-off Date'). The Securities will be entitled to payment from the
assets of the related Trust Fund or Funds or other assets pledged for the
benefit of the Securityholders, as specified in the related Prospectus
Supplement and will not be entitled to payments in respect of the assets of
any other trust fund established by the Depositor.
 
- ------------------------
* Whenever the terms 'Pool', 'Certificates', 'Notes' and 'Securities' are
  used   in this Prospectus, such terms will be deemed to apply, unless the
  context   indicates otherwise, to one specific Pool and the Securities of
  one Series including the Certificates representing certain   undivided
  interests in, and/or Notes secured by the assets of, a single   Trust Fund
  consisting primarily of the Loans in such Pool. Similarly, the   term
  'Pass-Through Rate' will refer to the Pass-Through Rate borne by the  
  Certificates and the term 'interest rate' will refer to the interest rate  
  borne by the Notes of one specific Series, as applicable, and the term  
  'Trust Fund' will refer to one specific Trust Fund.
 
    The Trust Fund Assets will be acquired by the Depositor, either directly
or through affiliates, from originators or sellers which may be affiliates of
the Depositor (the 'Sellers'), and conveyed without recourse by the Depositor
to the related Trust Fund. Loans acquired by the Depositor will have been
originated in accordance with the underwriting criteria specified below under
'Loan Program -- Underwriting Standards' or as otherwise described in the
related Prospectus Supplement. See 'Loan Program -- Underwriting Standards'.
 
    The Depositor will cause the Trust Fund Assets to be assigned to the
Trustee named in the related Prospectus Supplement for the benefit of the
holders of the Securities of the related Series. The Master Servicer named in
the related Prospectus Supplement will service the Trust Fund Assets, either
directly or through other servicing institutions ('Sub-Servicers'), pursuant
to a Pooling and Servicing Agreement among the Depositor, the Master Servicer
and the Trustee with respect to a Series consisting of Certificates, or a
master servicing agreement (each, a 'Master Servicing Agreement') between the
Trustee and the Master Servicer with respect to a Series consisting of
Certificates and Notes, and will receive a fee for such services. See 'Loan
Program' and 'The Agreements'. With respect to Loans serviced by the Master
Servicer through a Sub-Servicer, the Master Servicer will remain liable for
its servicing obligations under the related Agreement as if the Master
Servicer alone were servicing such Loans.
 
    As used herein, 'Agreement' means, with respect to a Series consisting of
Certificates, the Pooling and Servicing Agreement, and with respect to a
Series consisting of Certificates and Notes, the Trust Agreement, the
Indenture and the Master Servicing Agreement, as the context requires.
 
    If so specified in the related Prospectus Supplement, a Trust Fund
relating to a Series of Securities may be a business trust formed under the
laws of the state specified in the related Prospectus Supplement pursuant to a
trust agreement (each, a 'Trust Agreement') between the Depositor and the
trustee of such Trust Fund.
 
    With respect to each Trust Fund, prior to the initial offering of the
related Series of Securities, the Trust Fund will have no assets or
liabilities. No Trust Fund is expected to engage in any activities other than
acquiring, managing and holding of the related Trust Fund Assets and other
assets contemplated herein specified and in the related Prospectus Supplement
and the proceeds thereof, issuing Securities and making payments and
distributions thereon and certain related activities. No Trust Fund is
expected to have any source of capital other than its assets and any related
credit enhancement.
 
    Unless otherwise specified in the related Prospectus Supplement, the only
obligations of the Depositor with respect to a Series of Securities will be to
obtain certain representations and warranties from the Sellers and to assign
to the Trustee for such Series of Securities the Depositor's rights with
respect to such representations and warranties. See 'The
Agreements -- Assignment of the Trust Fund Assets'. The obligations of the
Master Servicer with respect to the Loans will consist principally of its
contractual servicing obligations under the related Agreement (including its
obligation to enforce the obligations of the Sub-Servicers or Sellers, or
both, as more fully described herein under 'Loan Program -- Representations by
Sellers; Repurchases' and 'The Agreements -- Sub-Servicing By Sellers' and
' -- Assignment of the Trust Fund Assets') and its obligation, if any, to make
certain cash advances in the event of delinquencies in payments on or with
respect to the Loans in the amounts described herein under 'Description of the
Securities -- Advances'. The obligations of the Master Servicer to make
advances may be subject to limitations, to the extent provided herein and in
the related Prospectus Supplement.
 
    The following is a brief description of the assets expected to be included
in the Trust Funds. If specific information respecting the Trust Fund Assets
is not known at the time the related Series of Securities initially is
offered, more general information of the nature described below will be
provided in the related Prospectus Supplement, and specific information will
be set forth in a report on Form 8-K to be filed with the Securities and
Exchange Commission within fifteen days after the initial issuance of
such Securities (the 'Detailed Description'). A copy of the 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 will be attached to the Agreement delivered to the
Trustee upon delivery of the Securities.
 
The Loans
 
    General.  Loans will consist of mortgage loans or deeds of trust secured
by first or subordinated liens on one- to four-family residential properties,
Home Equity Loans or Home Improvement Contracts. For purposes hereof, 'Home
Equity Loans' includes 'Closed-End Loans' and 'Revolving Credit Line Loans'.
If so specified, the Loans may include cooperative apartment loans
('Cooperative Loans') secured by security interests in shares issued by
private, non-profit, cooperative housing corporations ('Cooperatives') and in
the related proprietary leases or occupancy agreements granting exclusive
rights to occupy specific dwelling units in such Cooperatives' buildings. As
more fully described in the related Prospectus Supplement, the Loans may be
'conventional' loans or loans that are insured or guaranteed by a governmental
agency such as the FHA or VA.
 
    Unless otherwise specified in the related Prospectus Supplement, all of
the Loans in a Pool will have monthly payments due on the first day of each
month. The payment terms of the Loans to be included in a Trust Fund will be
described in the related Prospectus Supplement and may include any of the
following features (or combination thereof), all as described below or in the
related Prospectus Supplement:
 
        (a) Interest may be payable at a fixed rate, a rate adjustable from
    time to time in relation to an index (which will be specified in the
    related Prospectus Supplement), a rate that is fixed for a period of time
    or under certain circumstances and is followed by an adjustable rate, a
    rate that otherwise varies from time to time, or a rate that is
    convertible from an adjustable rate to a fixed rate. 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. Loans may provide for the payment of interest at a rate lower
    than the specified interest rate borne by such Loan (the 'Loan Rate') for
    a period of time or for the life of the Loan, and the amount of any
    difference may be contributed from funds supplied by the seller of the
    Property or another source.
 
        (b) Principal may be payable on a level debt service basis to fully
    amortize the Loan over its term, may be calculated on the basis of an
    assumed amortization schedule that is significantly longer than the
    original term to maturity or on an interest rate that is different from
    the 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 payment'). 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 or may
    change from period to period. Loans may include limits on periodic
    increases or decreases in the amount of monthly payments and may include
    maximum or minimum amounts of monthly payments.
 
        (d) Prepayments of principal may be subject to a prepayment fee, which
    may be fixed for the life of the Loan or may decline over time, and may be
    prohibited for the life of the Loan or for certain periods ('lockout
    periods'). Certain Loans may permit prepayments after expiration of the
    applicable lockout period and may require the payment of a prepayment fee
    in connection with any such subsequent prepayment. Other Loans may permit
    prepayments without payment of a fee 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 related Seller.
 
    A Trust Fund may contain certain Loans ('Buydown Loans') that include
provisions whereby a third party partially subsidizes the monthly payments
of the borrowers on such Loans during the early years of such Loans, the
difference to be made up from a fund (a 'Buydown Fund') contributed by such
third party at the time of origination of the Loan. A Buydown Fund will be
in an amount equal either to the discounted value or full aggregate amount
of future payment subsidies. The underlying assumption of buydown plans is
that the income of the borrower will increase during the buydown period as a
result of normal increases in compensation and inflation, so that the
borrower will be able to meet the full loan payments at the end of the
buydown period. To the extent that this assumption as to increased income is
not fulfilled, the possibility of defaults on Buydown Loans is increased.
The related Prospectus Supplement will contain information with respect to
any Buydown Loan concerning limitations on the interest rate paid by the
borrower initially, on annual increases in the interest rate and on the
length of the buydown period.
 
    The real property which secures repayment of the Loans is referred to as
the 'Mortgaged Properties'. Home Improvement Contracts may, and the other
Loans will, be secured by mortgages or deeds of trust or other similar
security instruments creating a lien on a Mortgaged Property. In the case of
Home Equity Loans, such liens generally will be subordinated to one or more
senior liens on the related Mortgaged Properties as described in the related
Prospectus Supplement. As specified in the related Prospectus Supplement, Home
Improvement Contracts may be unsecured or secured by purchase money security
interests in the Home Improvements financed thereby. The Mortgaged Properties
and the Home Improvements are collectively referred to herein as the
'Properties'. The Properties relating to Loans will consist of detached or
semi-detached one- to four-family dwelling units, townhouses, rowhouses,
individual condominium units, individual units in planned unit developments,
and certain other dwelling units ('Single Family Properties'). Such Properties
may include vacation and second homes, investment properties and leasehold
interests. In the case of leasehold interests, the term of the leasehold will
exceed the scheduled maturity of the Loan by at least five years, unless
otherwise specified in the related Prospectus Supplement. The Properties may
be located in any one of the fifty states, the District of Columbia, Guam,
Puerto Rico or any other territory of the United States.
 
    Loans with certain Loan-to-Value Ratios and/or certain principal balances
may be covered wholly or partially by primary mortgage guaranty insurance
policies (each, a 'Primary Mortgage Insurance Policy'). The existence, extent
and duration of any such coverage will be described in the applicable
Prospectus Supplement.
 
    The aggregate principal balance of Loans secured by Properties that are
owner-occupied will be disclosed in the related Prospectus Supplement. Unless
otherwise specified in the related Prospectus Supplement, the sole basis for a
representation that a given percentage of the Loans is secured by Single
Family Properties that are owner-occupied will be either (i) the making of a
representation by the borrower at origination of the Loan either that the
underlying Property will be used by the borrower for a period of at least six
months every year or that the borrower intends to use the Property as a
primary residence or (ii) a finding that the address of the underlying
Property is the borrower's mailing address.
 
    Home Equity Loans.  As more fully described in the related Prospectus
Supplement, interest on each Revolving Credit Line Loan, excluding
introduction rates offered from time to time during promotional periods, is
computed and payable monthly on the average daily outstanding principal
balance of such Loan. Principal amounts on a Revolving Credit Line Loan may be
drawn down (up to a maximum amount as set forth in the related Prospectus
Supplement) or repaid under each Revolving Credit Line Loan from time to time,
but may be subject to a minimum periodic payment. Except to the extent
provided in the related Prospectus Supplement, the Trust Fund will not include
any amounts borrowed under a Revolving Credit Line Loan after the Cut-off
Date. The full amount of a Closed-End Loan is advanced at the inception of the
Loan and generally is repayable in equal (or substantially equal) installments
of an amount to fully amortize such Loan at its stated maturity. Except to the
extent provided in the related Prospectus Supplement, the original terms to
stated maturity of Closed-End Loans will not exceed 360 months. Under certain
circumstances, under either a Revolving Credit Line Loan or a Closed-End Loan,
a borrower may choose an interest only payment option and is obligated to pay
only the amount of interest which accrues on the Loan during the billing
cycle. An interest only payment option may be available for a specified period
before the borrower must begin paying at least the minimum monthly payment of
a specified percentage of the average outstanding balance of the Loan.
 
    Home Improvement Contracts.  The Trust Fund Assets for a Series of
Securities may consist, in whole or in part, of Home Improvement Contracts
originated by a home improvement contractor, a thrift or a commercial mortgage
banker in the ordinary course of business. The Home Improvements securing the
Home Improvement Contracts may include, but are not limited to, replacement
windows, house siding, new roofs, swimming pools, satellite dishes, kitchen
and bathroom remodeling goods and solar heating panels. As specified in the
related Prospectus Supplement, the Home Improvement Contracts will either be
unsecured or secured by mortgages on Single Family Properties which are
generally subordinate to other mortgages on the same Property, or secured by
purchase money security interests in the Home Improvements financed thereby.
Except as otherwise specified in the related Prospectus Supplement, the Home
Improvement Contracts will be fully amortizing and may have fixed interest
rates or adjustable interest rates and may provide for other payment
characteristics as described below and in the related Prospectus Supplement.
The initial Loan-to-Value Ratio of a Home Improvement Contract is computed in
the manner described in the related Prospectus Supplement.
 
    Additional Information.  Each Prospectus Supplement will contain
information, as of the date of such Prospectus Supplement and to the extent
then specifically known to the Depositor, with respect to the Loans contained
in the related Pool, including (i) the aggregate outstanding principal balance
and the average outstanding principal balance of the Loans as of the
applicable Cut-off Date, (ii) the type of property securing the Loan (e.g.,
single family residences, individual units in condominium apartment buildings,
two- to four-family dwelling units, other real property or Home Improvements),
(iii) the original terms to maturity of the Loans, (iv) the largest principal
balance and the smallest principal balance of any of the Loans, (v) the
earliest origination date and latest maturity date of any of the Loans, (vi)
the Loan-to-Value Ratios or Combined Loan-to-Value Ratios, as applicable, of
the Loans, (vii) the Loan Rates or annual percentage rates ('APR') or range of
Loan Rates or APR's borne by the Loans, (viii) the maximum and minimum per
annum Loan Rates, and (ix) the geographical location of the Loans. If specific
information respecting the Loans is not known to the Depositor at the time the
related Securities are initially offered, more general information of the
nature described above will be provided in the related Prospectus Supplement,
and specific information will be set forth in the Detailed Description.
 
    The 'Loan-to-Value Ratio' of a Loan at any given time is the fraction,
expressed as a percentage, the numerator of which is the original principal
balance of the related Loan and the denominator of which is the Collateral
Value of the related Property. The 'Combined Loan-to-Value Ratio' of a Loan at
any given time is the ratio, expressed as a percentage, of (i) the sum of (a)
the original principal balance of the Loan (or, in the case of a Revolving
Credit Line Loan, the maximum amount thereof available) and (b) the
outstanding principal balance at the date of origination of the Loan of any
senior mortgage loan(s) or, in the case of any open-ended senior mortgage
loan, the maximum available line of credit with respect to such mortgage loan,
regardless of any lesser amount actually outstanding at the date of
origination of the Loan, to (ii) the Collateral Value of the related Property.
The 'Collateral Value' of the Property, other than with respect to certain
Loans the proceeds of which were used to refinance an existing mortgage loan
(each, a 'Refinance Loan'), is the lesser of (a) the appraised value
determined in an appraisal obtained by the originator at origination of such
Loan and (b) the sales price for such Property. In the case of Refinance
Loans, the 'Collateral Value' of the related Property is the appraised value
thereof determined in an appraisal obtained at the time of refinancing.
 
    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 Loans.
If the residential real estate market should experience an overall decline in
property values such that the sum of the outstanding principal balances of the
Loans and any primary or secondary financing on the Properties, as applicable,
in a particular 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 mortgage lending
industry. In addition, adverse economic conditions and other factors (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 Loans and,
accordingly, the actual rates of delinquencies, foreclosures and losses with
respect to any Pool. To the extent that such losses are not covered by
subordination provisions or alternative arrangements, such losses will be
borne, at least in part, by the holders of the Securities of the related
Series.
 
 
Substitution of Trust Fund Assets
 
    Substitution of Trust Fund Assets will be permitted in the event of
breaches of representations and warranties with respect to any original Trust
Fund Asset or in the event the documentation with respect to any Trust Fund
Asset is determined by the Trustee to be incomplete. The period during which
such substitution will be permitted generally will be indicated in the related
Prospectus Supplement.
 
                               USE OF PROCEEDS
 
    The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used
by the Depositor for general corporate purposes. The Depositor expects to sell
Securities in Series from time to time, but the timing and amount of offerings
of Securities will depend on a number of factors, including the volume of
Trust Fund Assets acquired by the Depositor, prevailing interest rates,
availability of funds and general market conditions.
 
                                THE DEPOSITOR
 
    CWABS, Inc., a Delaware corporation (the 'Depositor'), was incorporated in
August 1996 for the limited purpose of acquiring, owning and transferring
Trust Fund Assets and selling interests therein or bonds secured thereby. The
Depositor is a limited purpose finance subsidiary of Countrywide Credit
Industries, Inc., a Delaware corporation. The Depositor maintains its
principal office at 155 North Lake Avenue, Pasadena, California 91101-7139.
Its telephone number is (818) 584-2212.
 
    Neither the Depositor nor any of the Depositor's affiliates will insure or
guarantee distributions on the Securities of any Series.
 
                                 LOAN PROGRAM
 
    The Loans will have been purchased by the Depositor, either directly or
through affiliates, from Sellers. Unless otherwise specified in the related
Prospectus Supplement, the Loans so acquired by the Depositor will have been
originated in accordance with the underwriting criteria specified below under
'Underwriting Standards'.
 
Underwriting Standards
 
    Unless otherwise specified in the related Prospectus Supplement, each
Seller will represent and warrant that all Loans originated and/or sold by it
to the Depositor or one of its affiliates will have been underwritten in
accordance with standards consistent with those utilized by mortgage lenders
generally during the period of origination for similar types of loans. As to
any Loan insured by the FHA or partially guaranteed by the VA, the Seller will
represent that it has complied with underwriting policies of the FHA or the
VA, as the case may be.
 
    Underwriting standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and
adequacy of the related Property as collateral. In general, a prospective
borrower applying for a Loan is required to fill out a detailed application
designed to provide to the underwriting officer pertinent credit information,
including the principal balance and payment history with respect to any senior
mortgage, if any, which, unless otherwise specified in the related Prospectus
Supplement, will be verified by the related Seller. As part of the description
of the borrower's financial condition, the borrower generally is required to
provide a current list of assets and liabilities and a statement of income and
expenses, as well as an authorization to apply for a credit report which
summarizes the borrower's credit history with local merchants and lenders and
any record of bankruptcy. In most cases, an employment verification is
obtained from an independent source (typically the borrower's employer) which
verification reports, among other things, the length of employment with that
organization and the borrower's current salary. If a prospective borrower is
self-employed, the borrower may be required to submit copies of signed tax
returns. The borrower may also be required to authorize verification of
deposits at financial institutions where the borrower has demand or savings
accounts.
 
    In determining the adequacy of the property to be used as collateral, an
appraisal will generally be made of each property considered for financing.
The appraiser is generally required to inspect the property, issue a report on
its condition and, if applicable, verify construction, if new, has been
completed. The appraisal is based on the market value of comparable homes, the
estimated rental income (if considered applicable by the appraiser) and 
the cost of replacing the home. The value of the property being financed, 
as indicated by the appraisal, must be such that it currently supports, 
and is anticipated to support in the future, the outstanding loan balance.
 
    The maximum loan amount will vary depending upon a borrower's credit grade
and loan program but will not generally exceed $1,000,000. Variations in
maximum loan amount limits will be permitted based on compensating factors.
Compensating factors may generally include, to the extent specified in the
related Prospectus Supplement, low loan-to-value ratio, low debt-to-income
ratio, stable employment, favorable credit history and the nature of the
underlying first mortgage loan, if applicable.
 
    Each Seller's underwriting standards will generally permit loans with
loan-to-value ratios at origination of up to 100% depending on the loan
program, type and use of the property, creditworthiness of the borrower and
debt-to-income ratio. Loan-to-value ratios are not evaluated in the case of
Title I Loans.
 
    After obtaining all applicable employment, credit and property
information, the related Seller will use a debt-to-income ratio to assist in
determining whether the prospective borrower has sufficient monthly income
available to support the payments of principal and interest on the mortgage
loan in addition to other monthly credit obligations. The 'debt-to-income
ratio' is the ratio of the borrower's total monthly payments to the borrower's
gross monthly income. The maximum monthly debt-to-income ratio will vary
depending upon a borrower's credit grade and loan program but will not
generally exceed 55%. Variations in the monthly debt-to-income ratio limit
will be permitted based on compensating factors to the extent specified in the
related Prospectus Supplement.
 
    In the case of a Loan secured by a leasehold interest in real property,
the title to which is held by a third party lessor, the related Seller will,
unless otherwise specified in the related Prospectus Supplement, represent and
warrant, among other things, that the remaining term of the lease and any
sublease is at least five years longer than the remaining term on the Loan.
 
    Certain of the types of Loans that may be included in a Trust Fund are
recently developed and may involve additional uncertainties not present in
traditional types of loans. For example, certain of such Loans may provide for
escalating or variable payments by the borrower. These types of Loans are
underwritten on the basis of a judgment that the borrowers have the ability to
make the monthly payments required initially. In some instances, a borrower's
income may not be sufficient to permit continued loan payments as such
payments increase. These types of Loans may also be underwritten primarily
upon the basis of Loan-to-Value Ratios or other favorable credit factors.
 
Qualifications of Sellers
 
    Each Seller will be required to satisfy the following qualifications. Each
Seller must be an institution experienced in originating and servicing loans
of the type contained in the related Pool in accordance with accepted
practices and prudent guidelines, and must maintain satisfactory facilities to
originate and service those loans. Each Seller must be a seller/servicer
approved by either the Federal National Mortgage Association ('FNMA') or the
Federal Home Loan Mortgage Corporation ('FHLMC'). Each Seller must be a
mortgagee approved by the FHA or an institution the deposit accounts in which
are insured by the Federal Deposit Insurance Corporation (the 'FDIC').
 
Representations by Sellers; Repurchases
 
    Each Seller will have made representations and warranties in respect of
the Loans sold by such Seller and evidenced by all, or a part, of a Series
of Securities. Such representations and warranties may include, among other
things: (i) that title insurance (or in the case of Properties located in
areas where such policies are generally not available, an attorney's
certificate of title) and any required hazard insurance policy were
effective at origination of each Loan, other than a Cooperative Loan, and
that each policy (or certificate of title as applicable) remained in effect
on the date of purchase of the Loan from the Seller by or on behalf of the
Depositor; (ii) that the Seller had good title to each such Loan and such
Loan was subject to no offsets, defenses, counterclaims or rights of
rescission except to the extent that any buydown agreement may forgive
certain indebtedness of a borrower; (iii) that each Loan constituted a valid
lien on, or a perfected security interest with respect to, the Property
(subject only to permissible liens disclosed, if applicable, title insurance
exceptions, if applicable, and certain other exceptions described in the
Agreement) and that the Property was free from damage and was in acceptable
condition; (iv) that there were no delinquent tax or assessment liens
against the Property; (v) that no required payment on a Loan was delinquent
more than the number of days specified in the related Prospectus Supplement;
and (vi) that each Loan was made in compliance with, and is enforceable
under, all applicable local, state and federal laws and regulations in all
material respects.
 
    If so specified in the related Prospectus Supplement, the representations
and warranties of a Seller in respect of a Loan will be made not as of the
Cut-off Date but as of the date on which such Seller sold the Loan to the
Depositor or one of its affiliates. Under such circumstances, a substantial
period of time may have elapsed between the sale date and the date of initial
issuance of the Series of Securities evidencing an interest in such Loan.
Since the representations and warranties of a Seller do not address events
that may occur following the sale of a Loan by such Seller, its repurchase
obligation described below will not arise if the relevant event that would
otherwise have given rise to such an obligation with respect to a Loan occurs
after the date of sale of such Loan by such Seller to the Depositor or its
affiliates. However, the Depositor will not include any Loan in the Trust Fund
for any Series of Securities if anything has come to the Depositor's attention
that would cause it to believe that the representations and warranties of a
Seller will not be accurate and complete in all material respects in respect
of such Loan as of the date of initial issuance of the related Series of
Securities. If the Master Servicer is also a Seller of Loans with respect to a
particular Series of Securities, such representations will be in addition to
the representations and warranties made by the Master Servicer in its capacity
as a Master Servicer.
 
    The Master Servicer or the Trustee, if the Master Servicer is the Seller,
will promptly notify the relevant Seller of any breach of any representation
or warranty made by it in respect of a Loan which materially and adversely
affects the interests of the Securityholders in such Loan. Unless otherwise
specified in the related Prospectus Supplement, if such Seller cannot cure
such breach within 90 days following notice from the Master Servicer or the
Trustee, as the case may be, then such Seller will be obligated either (i) to
repurchase such Loan from the Trust Fund at a price (the 'Purchase Price')
equal to 100% of the unpaid principal balance thereof as of the date of the
repurchase plus accrued interest thereon to the first day of the month
following the month of repurchase at the Loan Rate (less any Advances or
amount payable as related servicing compensation if the Seller is the Master
Servicer) or (ii) substitute for such Loan a replacement loan that satisfies
the criteria specified in the related Prospectus Supplement. If a REMIC
election is to be made with respect to a Trust Fund, unless otherwise
specified in the related Prospectus Supplement, the Master Servicer or a
holder of the related residual certificate generally will be obligated to pay
any prohibited transaction tax which may arise in connection with any such
repurchase or substitution and the Trustee must have received a satisfactory
opinion of counsel that such repurchase or substitution will not cause the
Trust Fund to lose its status as a REMIC or otherwise subject the Trust Fund
to a prohibited transaction tax. The Master Servicer may be entitled to
reimbursement for any such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate. See 'Description of
the Securities -- General'. Except in those cases in which the Master Servicer
is the Seller, the Master Servicer will be required under the applicable
Agreement to enforce this obligation for the benefit of the Trustee and the
holders of the Securities, following the practices it would employ in its good
faith business judgment were it the owner of such Loan. This repurchase or
substitution obligation will constitute the sole remedy available to holders
of Securities or the Trustee for a breach of representation by a Seller.
 
    Neither the Depositor nor the Master Servicer (unless the Master Servicer
is the Seller) will be obligated to purchase or substitute a Loan if a Seller
defaults on its obligation to do so, and no assurance can be given that
Sellers will carry out their respective repurchase or substitution obligations
with respect to Loans. However, to the extent that a breach of a
representation and warranty of a Seller may also constitute a breach of a
representation made by the Master Servicer, the Master Servicer may have a
repurchase or substitution obligation as described below under 'The
Agreements -- Assignment of Trust Fund Assets'.
 

                        DESCRIPTION OF THE SECURITIES
 
    Each Series of Certificates will be issued pursuant to separate agreements
(each, a 'Pooling and Servicing Agreement' or a 'Trust Agreement') among the
Depositor, the Master Servicer and the Trustee. A form of Pooling and
Servicing Agreement and Trust Agreement has been filed as an exhibit to the
Registration Statement of which this Prospectus forms a part. Each Series of
Notes will be issued pursuant to an indenture (the 'Indenture') between the
related Trust Fund and the entity named in the related Prospectus Supplement
as trustee (the 'Trustee') with respect to such Series, and the related Loans
will be serviced by the Master Servicer pursuant to a Master Servicing
Agreement. A form of Indenture and Master Servicing Agreement has been filed
as an exhibit to the Registration Statement of which this Prospectus forms a
part. A Series of Securities may consist of both Notes and Certificates. Each
Agreement, dated as of the related Cut-off Date, will be among the Depositor,
the Master Servicer and the Trustee for the benefit of the holders of the
Securities of such Series. The provisions of each Agreement will vary
depending upon the nature of the Securities to be issued thereunder and the
nature of the related Trust Fund. The following are descriptions of the
material provisions which may appear in each Agreement. The descriptions are
subject to, and are qualified in their entirety by reference to, all of the
provisions of the Agreement for each Series of Securities and the applicable
Prospectus Supplement. The Depositor will provide a copy of the Agreement
(without exhibits) relating to any Series without charge upon written request
of a holder of record of a Security of such Series addressed to CWABS, Inc.,
155 North Lake Avenue, Pasadena, California 91101-7139, Attention: Secretary.
 
General
 
    Unless otherwise specified in the related Prospectus Supplement, the
Securities of each Series will be issued in book-entry or fully registered
form, in the authorized denominations specified in the related Prospectus
Supplement, will, in the case of Certificates, evidence specified beneficial
ownership interests in, and in the case of Notes, be secured by, the assets of
the related Trust Fund created pursuant to each Agreement and will not be
entitled to payments in respect of the assets included in any other Trust Fund
established by the Depositor. Unless otherwise specified in the related
Prospectus Supplement, the Securities will not represent obligations of the
Depositor or any affiliate of the Depositor. Certain of the Loans may be
guaranteed or insured as set forth in the related Prospectus Supplement. Each
Trust Fund will consist of, to the extent provided in the related Agreement,
(i) the Trust Fund Assets, as from time to time are subject to the related
Agreement (exclusive of any amounts specified in the related Prospectus
Supplement ('Retained Interest')), including all payments of interest and
principal received with respect to the Loans after the Cut-off Date (to the
extent not applied in computing the principal balance of such Loans as of the
Cut-off Date (the 'Cut-off Date Principal Balance')); (ii) such assets as from
time to time are required to be deposited in the related Security Account, as
described below under 'The Agreements -- Payments on Loans; Deposits to
Security Account'; (iii) property which secured a Loan and which is acquired
on behalf of the Securityholders by foreclosure or deed in lieu of foreclosure
and (iv) any insurance policies or other forms of credit enhancement required
to be maintained pursuant to the related Agreement. If so specified in the
related Prospectus Supplement, a Trust Fund may also include one or more of
the following: reinvestment income on payments received on the Trust Fund
Assets, a Reserve Account, a mortgage pool insurance policy, a special hazard
insurance policy, a bankruptcy bond, one or more letters of credit, a surety
bond, guaranties or similar instruments.
 
    Each Series of Securities will be issued in one or more classes. Each
class of Certificates of a Series will evidence beneficial ownership of a
specified percentage (which may be 0%) or portion of future interest
payments and a specified percentage (which may be 0%) or portion of future
principal payments on, and each class of Notes of a Series will be secured
by, the related Trust Fund Assets. A Series of Securities may include one or
more classes that are senior in right to payment to one or more other
classes of Securities of such Series. Certain Series or classes of
Securities may be covered by insurance policies, surety bonds or other forms
of credit enhancement, in each case as described under 'Credit Enhancement'
herein and in the related Prospectus Supplement. One or more classes of
Securities of a Series may be entitled to receive distributions of
principal, interest or any combination thereof. Distributions on one or more
classes of a Series of Securities may be made prior to one or more other
classes, after the occurrence of specified events, in accordance with a
schedule or formula or on the basis of collections from designated portions
of the related Trust Fund Assets, in each case as specified in the related
Prospectus Supplement. The timing and amounts of such distributions may vary
among classes or over time as specified in the related Prospectus
Supplement.  

    Distributions of principal and interest (or, where applicable, of
principal only or interest only) on the related Securities will be made by the
Trustee on each Distribution Date (i.e., monthly, quarterly, semi-annually or
at such other intervals and on the dates as are specified in the related
Prospectus Supplement) in proportion to the percentages specified in the
related Prospectus Supplement. Distributions will be made to the persons in
whose names the Securities are registered at the close of business on the
dates specified in the related Prospectus Supplement (each, a 'Record Date').
Distributions will be made in the manner specified in the related Prospectus
Supplement to the persons entitled thereto at the address appearing in the
register maintained for holders of Securities (the 'Security Register');
provided, however, that the final distribution in retirement of the Securities
will be made only upon presentation and surrender of the Securities at the
office or agency of the Trustee or other person specified in the notice to
Securityholders of such final distribution.
 
    The Securities will be freely transferable and exchangeable at the
Corporate Trust Office of the Trustee as set forth in the related Prospectus
Supplement. No service charge will be made for any registration of exchange or
transfer of Securities of any Series, but the Trustee may require payment of a
sum sufficient to cover any related tax or other governmental charge.
 
    Under current law the purchase and holding of a class of Securities
entitled only to a specified percentage of payments of either interest or
principal or a notional amount of either interest or principal on the related
Loans or a class of Securities entitled to receive payments of interest and
principal on the Loans only after payments to other classes or after the
occurrence of certain specified events by or on behalf of any employee benefit
plan or other retirement arrangement (including individual retirement accounts
and annuities, Keogh plans and collective investment funds in which such
plans, accounts or arrangements are invested) subject to provisions of ERISA
or the Code, may result in prohibited transactions, within the meaning of
ERISA and the Code. See 'ERISA Considerations'. Unless otherwise specified in
the related Prospectus Supplement, the transfer of Securities of such a class
will not be registered unless the transferee (i) represents that it is not,
and is not purchasing on behalf of, any such plan, account or arrangement or
(ii) provides an opinion of counsel satisfactory to the Trustee and the
Depositor that the purchase of Securities of such a class by or on behalf of
such plan, account or arrangement is permissible under applicable law and will
not subject the Trustee, the Master Servicer or the Depositor to any
obligation or liability in addition to those undertaken in the Agreements.
 
    As to each Series, an election may be made to treat the related Trust Fund
or designated portions thereof as a 'real estate mortgage investment conduit'
or 'REMIC' as defined in the Code. The related Prospectus Supplement will
specify whether a REMIC election is to be made. Alternatively, the Agreement
for a Series may provide that a REMIC election may be made at the discretion
of the Depositor or the Master Servicer and may only be made if certain
conditions are satisfied. As to any such Series, the terms and provisions
applicable to the making of a REMIC election will be set forth in the related
Prospectus Supplement. If such an election is made with respect to a Series,
one of the classes will be designated as evidencing the sole class of
'residual interests' in the related REMIC, as defined in the Code. All other
classes of Securities in such a Series will constitute 'regular interests' in
the related REMIC, as defined in the Code. As to each Series with respect to
which a REMIC election is to be made, the Master Servicer or a holder of the
related residual certificate will be obligated to take all actions required in
order to comply with applicable laws and regulations and will be obligated to
pay any prohibited transaction taxes. The Master Servicer, unless otherwise
provided in the related Prospectus Supplement, will be entitled to
reimbursement for any such payment from the assets of the Trust Fund or from
any holder of the related residual certificate.
 
 
Distributions on Securities
 
    General.  In general, the method of determining the amount of
distributions on a particular Series of Securities will depend on the type of
credit support, if any, that is used with respect to such Series. See 'Credit
Enhancement'. Set forth below are descriptions of various methods that may be
used to determine the amount of distributions on the Securities of a
particular Series. The Prospectus Supplement for each Series of Securities
will describe the method to be used in determining the amount of distributions
on the Securities of such Series.
 
    Distributions allocable to principal and interest on the Securities will
be made by the Trustee out of, and only to the extent of, funds in the related
Security Account, including any funds transferred from any Reserve Account (a
'Reserve Account'). As between Securities of different classes and as between
distributions of principal (and, if applicable, between distributions of
Principal Prepayments, as defined below, and scheduled payments of principal)
and interest, distributions made on any Distribution Date will be applied as
specified in the related Prospectus Supplement. The Prospectus Supplement will
also describe the method for allocating distributions among Securities of a
particular class.
 
    Available Funds.  All distributions on the Securities of each Series on
each Distribution Date will be made from the Available Funds described below,
in accordance with the terms described in the related Prospectus Supplement
and specified in the Agreement. 'Available Funds' for each Distribution Date
will generally equal the amount on deposit in the related Security Account on
such Distribution Date (net of related fees and expenses payable by the
related Trust Fund) other than amounts to be held therein for distribution on
future Distribution Dates.
 
    Distributions of Interest.  Interest will accrue on the aggregate
principal balance of the Securities (or, in the case of Securities entitled
only to distributions allocable to interest, the aggregate notional amount) of
each class of Securities (the 'Class Security Balance') entitled to interest
from the date, at the Pass-Through Rate or interest rate, as applicable (which
in either case may be a fixed rate or rate adjustable as specified in such
Prospectus Supplement), and for the periods specified in such Prospectus
Supplement. To the extent funds are available therefor, interest accrued
during each such specified period on each class of Securities entitled to
interest (other than a class of Securities that provides for interest that
accrues, but is not currently payable, referred to hereafter as 'Accrual
Securities') will be distributable on the Distribution Dates specified in the
related Prospectus Supplement until the aggregate Class Security Balance of
the Securities of such class has been distributed in full or, in the case of
Securities entitled only to distributions allocable to interest, until the
aggregate notional amount of such Securities is reduced to zero or for the
period of time designated in the related Prospectus Supplement. The original
Class Security Balance of each Security will equal the aggregate distributions
allocable to principal to which such Security is entitled. Distributions
allocable to interest on each Security that is not entitled to distributions
allocable to principal will be calculated based on the notional amount of such
Security. The notional amount of a Security will not evidence an interest in
or entitlement to distributions allocable to principal but will be used solely
for convenience in expressing the calculation of interest and for certain
other purposes.
 
    Interest payable on the Securities of a Series on a Distribution Date will
include all interest accrued during the period specified in the related
Prospectus Supplement. In the event interest accrues over a period ending two
or more days prior to a Distribution Date, the effective yield to
Securityholders will be reduced from the yield that would otherwise be
obtainable if interest payable on the Security were to accrue through the day
immediately preceding such Distribution Date, and the effective yield (at par)
to Securityholders will be less than the indicated coupon rate.
 
    With respect to any class of Accrual Securities, if specified in the
related Prospectus Supplement, any interest that has accrued but is not paid
on a given Distribution Date will be added to the aggregate Class Security
Balance of such class of Securities on that Distribution Date. Distributions
of interest on any class of Accrual Securities will commence only after the
occurrence of the events specified in such Prospectus Supplement. Prior to
such time, the beneficial ownership interest in the Trust Fund or the
principal balance, as applicable, of such class of Accrued Securities, as
reflected in the aggregate Class Security Balance of such class of Accrual
Securities, will increase on each Distribution Date by the amount of
interest that accrued on such class of Accrual Securities during the
preceding interest accrual period but that was not required to be
distributed to such class on such Distribution Date. Any such class of
Accrual Securities will thereafter accrue interest on its outstanding Class
Security Balance as so adjusted.
 
    Distributions of Principal.  The related Prospectus Supplement will
specify the method by which the amount of principal to be distributed on the
Securities on each Distribution Date will be calculated and the manner in
which such amount will be allocated among the classes of Securities entitled
to distributions of principal. The aggregate Class Security Balance of any
class of Securities entitled to distributions of principal generally will be
the aggregate original Class Security Balance of such class of Securities
specified in such Prospectus Supplement, reduced by all distributions reported
to the holders of such Securities as allocable to principal and, (i) in the
case of Accrual Securities, unless otherwise specified in the related
Prospectus Supplement, increased by all interest accrued but not then
distributable on such Accrual Securities and (ii) in the case of adjustable
rate Securities, subject to the effect of negative amortization, if
applicable.
 
    If so provided in the related Prospectus Supplement, one or more classes
of Securities will be entitled to receive all or a disproportionate percentage
of the payments of principal which are received from borrowers in advance of
their scheduled due dates and are not accompanied by amounts representing
scheduled interest due after the month of such payments ('Principal
Prepayments') in the percentages and under the circumstances or for the
periods specified in such Prospectus Supplement. Any such allocation of
Principal Prepayments to such class or classes of Securities will have the
effect of accelerating the amortization of such Securities while increasing
the interests evidenced by one or more other classes of Securities in the
Trust Fund. Increasing the interests of the other classes of Securities
relative to that of certain Securities is intended to preserve the
availability of the subordination provided by such other Securities. See
'Credit Enhancement -- Subordination'.
 
    Unscheduled Distributions.  If specified in the related Prospectus
Supplement, the Securities will be subject to receipt of distributions before
the next scheduled Distribution Date under the circumstances and in the manner
described below and in such Prospectus Supplement. If applicable, the Trustee
will be required to make such unscheduled distributions on the day and in the
amount specified in the related Prospectus Supplement if, due to substantial
payments of principal (including Principal Prepayments) on the Trust Fund
Assets, the Trustee or the Master Servicer determines that the funds available
or anticipated to be available from the Security Account and, if applicable,
any Reserve Account, may be insufficient to make required distributions on the
Securities on such Distribution Date. Unless otherwise specified in the
related Prospectus Supplement, the amount of any such unscheduled distribution
that is allocable to principal will not exceed the amount that would otherwise
have been required to be distributed as principal on the Securities on the
next Distribution Date. Unless otherwise specified in the related Prospectus
Supplement, the unscheduled distributions will include interest at the
applicable Pass-Through Rate (if any) or interest rate (if any) on the amount
of the unscheduled distribution allocable to principal for the period and to
the date specified in such Prospectus Supplement.
 
Advances
 
    To the extent provided in the related Prospectus Supplement, the Master
Servicer will be required to advance on or before each Distribution Date (from
its own funds, funds advanced by Sub-Servicers or funds held in the Security
Account for future distributions to the holders of Securities of the related
Series), an amount equal to the aggregate of payments of interest and/or
principal that were delinquent on the related Determination Date (as such term
is defined in the related Prospectus Supplement) and were not advanced by any
Sub-Servicer, subject to the Master Servicer's determination that such
advances may be recoverable out of late payments by borrowers, Liquidation
Proceeds, Insurance Proceeds or otherwise. In the case of Cooperative Loans,
the Master Servicer also may be required to advance any unpaid maintenance
fees and other charges under the related proprietary leases as specified in
the related Prospectus Supplement.
 
    In making Advances, the Master Servicer will endeavor to maintain a
regular flow of scheduled interest and principal payments to holders of the
Securities, rather than to guarantee or insure against losses. If Advances are
made by the Master Servicer from cash being held for future distribution to
Securityholders, the Master Servicer will replace such funds on or before any
future Distribution Date to the extent that funds in the applicable Security
Account on such Distribution Date would be less than the amount required to be
available for distributions to Securityholders on such date. Any Master
Servicer funds advanced will be reimbursable to the Master Servicer out of
recoveries on the specific Loans with respect to which such Advances were made
(e.g., late payments made by the related borrower, any related Insurance
Proceeds, Liquidation Proceeds or proceeds of any Loan purchased by the
Depositor, a Sub-Servicer or a Seller pursuant to the related Agreement).
Advances by the Master Servicer (and any advances by a Sub-Servicer) also will
be reimbursable to the Master Servicer (or Sub-Servicer) from cash otherwise
distributable to Securityholders (including the holders of Senior Securities)
to the extent that the Master Servicer determines that any such Advances
previously made are not ultimately recoverable as described above. To the
extent provided in the related Prospectus Supplement, the Master Servicer also
will be obligated to make Advances, to the extent recoverable out of Insurance
Proceeds, Liquidation Proceeds or otherwise, in respect of certain taxes and
insurance premiums not paid by borrowers on a timely basis. Funds so advanced
are reimbursable to the Master Servicer to the extent permitted by the related
Agreement. The obligations of the Master Servicer to make advances may be
supported by a cash advance reserve fund, a surety bond or other arrangement
of the type described herein under 'Credit Enhancement', in each case as
described in the related Prospectus Supplement.
 
    Unless otherwise specified in the related Prospectus Supplement, in the
event the Master Servicer or a Sub-Servicer fails to make a required Advance,
the Trustee will be obligated to make such Advance in its capacity as
successor servicer. If the Trustee makes such an Advance, it will be entitled
to be reimbursed for such Advance to the same extent and degree as the Master
Servicer or a Sub-Servicer is entitled to be reimbursed for Advances. See
'Description of the Securities -- Distributions on Securities'.
 
Reports to Securityholders
 
    Prior to or concurrently with each distribution on a Distribution Date the
Master Servicer or the Trustee will furnish to each Securityholder of record
of the related Series a statement setting forth, to the extent applicable to
such Series of Securities, among other things:
 
      (i)  the amount of such distribution allocable to principal, 
           separately identifying the aggregate amount of any 
           Principal Prepayments and if so specified in the related 
           Prospectus Supplement, any applicable prepayment penalties 
           included therein;
 
     (ii)  the amount of such distribution allocable to interest;
 
    (iii)  the amount of any Advance;
 
     (iv)  the aggregate amount (a) otherwise allocable to the Subordinated
           Securityholders on such Distribution Date, and (b) withdrawn 
           from the Reserve Account, if any, that is included in the amounts 
           distributed to the Senior Securityholders;
 
      (v)  the outstanding principal balance or notional amount of each 
           class of the related Series after giving effect to the 
           distribution of principal on such Distribution Date;
 
     (vi)  the percentage of principal payments on the Loans (excluding 
           prepayments), if any, which each such class will be entitled 
           to receive on the following Distribution Date;
 
    (vii)  the percentage of Principal Prepayments on the Loans, if any, 
           which each such class will be entitled to receive on the 
           following Distribution Date;
 
   (viii)  the related amount of the servicing compensation retained or 
           withdrawn from the Security Account by the Master Servicer, 
           and the amount of additional servicing compensation received by 
           the Master Servicer attributable to penalties, fees,
           excess Liquidation Proceeds and other similar charges and items;
 
     (ix)  the number and aggregate principal balances of Loans (A) 
           delinquent (exclusive of Loans in foreclosure) (1) 1 to 30 
           days, (2) 31 to 60 days, (3) 61 to 90 days and (4) 91 or 
           more days and (B) in foreclosure and delinquent (1) 1 to 30 
           days, (2) 31 to 60 days, (3) 61 to 90 days and (4) 91 or more 
           days, as of the close of business on the last day of the 
           calendar month preceding such Distribution Date;

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

     (xi)  the Pass-Through Rate or interest rate, as applicable, if 
           adjusted from the date of the last statement, of any such class 
           expected to be applicable to the next distribution to such class;

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

   (xiii)  the Pass-Through Rate or interest rate, as applicable, as of the 
           day prior to the immediately preceding Distribution Date; and

    (xiv)  any amounts remaining under letters of credit, pool policies or 
           other forms of credit enhancement.
 
    Where applicable, any amount set forth above may be expressed as a dollar
amount per single Security of the relevant class having the Percentage
Interest specified in the related Prospectus Supplement. The report to
Securityholders for any Series of Securities may include additional or other
information of a similar nature to that specified above.
 
    In addition, within a reasonable period of time after the end of each
calendar year, the Master Servicer or the Trustee will mail to each
Securityholder of record at any time during such calendar year a report (a) as
to the aggregate of amounts reported pursuant to (i) and (ii) above for such
calendar year or, in the event such person was a Securityholder of record
during a portion of such calendar year, for the applicable portion of such
year and (b) such other customary information as may be deemed necessary or
desirable for Securityholders to prepare their tax returns.
 
Categories of Classes of Securities
 
    The Securities of any Series may be comprised of one or more classes. Such
classes, in general, fall into different categories. The following chart
identifies and generally defines certain of the more typical categories. The
Prospectus Supplement for a series of Securities may identify the classes
which comprise such Series by reference to the following categories.
 
<TABLE>
<CAPTION>
Categories of Classes                                Definition
                                                   PRINCIPAL TYPES
<S>                       <C>

Accretion Directed......  A class that receives principal payments from the accreted
                          interest from specified Accrual classes. An Accretion Directed
                          class also may receive principal payments from principal paid on
                          the underlying Trust Fund Assets for the related Series.

Component Securities....  A class consisting of 'Components.' The Components of a class of
                          Component Securities may have different principal and/or interest
                          payment characteristics but together constitute a single class.
                          Each Component of a class of Component Securities may be
                          identified as falling into one or more of the categories in this
                          chart.

Notional Amount
  Securities............  A class having no principal balance and bearing interest on the
                          related notional amount. The notional amount is used for purposes
                          of the determination of interest distributions.

Planned Principal Class
  (also sometimes
  referred to as
  'PACs')...............  A class that is designed to receive principal payments using a
                          predetermined principal balance schedule derived by assuming two
                          constant prepayment rates for the underlying Trust Fund Assets.
                          These two rates are the endpoints for the 'structuring range' for
                          the Planned Principal Class. The Planned Principal Classes in any
                          Series of Securities may be subdivided into different categories
                          (e.g., Primary Planned Principal Classes, Secondary Planned
                          Principal Classes and so forth) having different effective
                          structuring ranges and different principal payment priorities.
                          The structuring range for the Secondary Planned Principal
                          Categories of Classes Definition Class of a Series of Securities
                          will be narrower than that for the Primary Planned Principal
                          Class of such Series.

Scheduled Principal
  Class.................  A class that is designed to receive principal payments using a
                          predetermined principal balance schedule but is not designated as
                          a Planned Principal Class or Targeted Principal class. In may
                          cases, the schedule is derived by assuming two constant
                          prepayment rates for the underlying Trust Fund Assets. These two
                          rates are the endpoints for the 'structuring range' for the
                          Scheduled Principal Class.

Sequential Pay..........  Classes that receive principal payments in a prescribed sequence,
                          that do not have predetermined principal balance schedules and
                          that under all circumstances receive payments of principal
                          continuously from the first Distribution Date on which they
                          receive principal until they are retired. A single class that
                          receives principal payments before or after all other classes in
                          the same Series of Securities may be identified as a Sequential
                          Pay class.

Strip...................  A class that receives a constant proportion, or 'strip,' of the
                          principal payments on the underlying Trust Fund Assets.

Support Class (also
  sometimes referred to
  as 'companion
  classes').............  A class that receives principal payments on any Distribution Date
                          only if scheduled payments have been made on specified Planned
                          Principal Classes, Targeted Principal Classes and/or Scheduled
                          Principal Classes.

Targeted Principal Class
  (also sometimes
  referred to as
  'TACs')...............  A class that is designed to receive principal payments using a
                          predetermined principal balance schedule derived by assuming a
                          single constant prepayment rate for the underlying Trust Fund
                          Assets.
 

                                                   INTEREST TYPES

Fixed Rate..............  A class with an interest rate that is fixed throughout the life
                          of the class.

Floating Rate...........  A class with an interest rate that resets periodically based upon
                          a designated index and that varies directly with changes in such
                          index.

Inverse Floating Rate...  A class with an interest rate that resets periodically based upon
                          a designated index and that varies inversely with changes in such
                          index.

Variable Rate...........  A class with an interest rate that resets periodically and is
                          calculated by reference to the rate or rates of interest
                          applicable to specified assets or instruments (e.g., the Loan
                          Rates borne by the underlying Loans).

Interest Only...........  A class that receives some or all of the interest payments made
                          on the underlying Trust Fund Assets and little or no principal.
                          Interest Only classes have either a nominal principal balance or
                          a notional amount. A nominal principal balance represents actual
                          principal that will be paid on the class. It is referred to as
                          nominal since it is extremely small compared to other classes. A
                          notional amount is the amount used as a reference to
                          calculate the amount of interest due on an Interest Only class
                          that is not entitled to any distributions in respect of
                          principal.

Principal Only..........  A class that does not bear interest and is entitled to receive
                          only distributions in respect of principal.

Partial Accrual.........  A class that accretes a portion of the amount of accrued interest
                          thereon, which amount will be added to the principal balance of
                          such class on each applicable Distribution Date, with the
                          remainder of such accrued interest to be distributed currently as
                          interest on such class. Such accretion may continue until a
                          specified event has occurred or until such Partial Accrual class
                          is retired.

Accrual.................  A class that accretes the amount of accrued interest otherwise
                          distributable on such class, which amount will be added as
                          principal to the principal balance of such class on each
                          applicable Distribution Date. Such accretion may continue until
                          some specified event has occurred or until such Accrual class is
                          retired.
 
Indices Applicable to Floating Rate and Inverse Floating Rate Classes
 
LIBOR
 
    Unless otherwise specified in the related Prospectus Supplement, on the
LIBOR Determination Date (as such term is defined in the related Prospectus
Supplement) for each class of Securities of a Series as to which the
applicable interest rate is determined by reference to an index denominated as
LIBOR, the Person designated in the related Agreement (the 'Calculation
Agent') will determine LIBOR by reference to the quotations, as set forth on
the Reuters Screen LIBO Page (as defined in the International Swap Dealers
Association, Inc. Code of Standard Wording, Assumptions and Provisions for
Swaps, 1986 Edition), offered by the principal London office of each of the
designated reference banks meeting the criteria set forth below (the
'Reference Banks') for making one-month United States dollar deposits in
leading banks in the London Interbank market, as of 11:00 a.m. (London time)
on such LIBOR Determination Date. In lieu of relying on the quotations for
those Reference Banks that appear at such time on the Reuters Screen LIBO
Page, the Calculation Agent will request each of the Reference Banks to
provide such offered quotations at such time.
 
    LIBOR will be established by the Calculation Agent on each LIBOR
Determination Date as follows:
 
        (a) If on any LIBOR Determination Date two or more Reference Banks
    provide such offered quotations, LIBOR for the next Interest Accrual
    Period shall be the arithmetic mean of such offered quotations (rounded
    upwards if necessary to the nearest whole multiple of 1/32%).
 
        (b) If on any LIBOR Determination Date only one or none of the
    Reference Banks provides such offered quotations, LIBOR for the next
    Interest Accrual Period (as such term is defined in the related Prospectus
    Supplement) shall be whichever is the higher of (i) LIBOR as determined on
    the previous LIBOR Determination Date or (ii) the Reserve Interest Rate.
    The 'Reserve Interest Rate' shall be the rate per annum which the
    Calculation Agent determines to be either (i) the arithmetic mean (rounded
    upwards if necessary to the nearest whole multiple of 1/32%) of the one-
    month United States dollar lending rates that New York City banks selected
    by the Calculation Agent are quoting, on the relevant LIBOR Determination
    Date, to the principal London offices of at least two of the Reference
    Banks to which such quotations are, in the opinion of the Calculation
    Agent being so made, or (ii) in the event that the Calculation Agent can
    determine no such arithmetic mean, the lowest one-month United States
    dollar lending rate which New York City banks selected by the Calculation
    Agent are quoting on such LIBOR Determination Date to leading European
    banks.
 
        (c) If on any LIBOR Determination Date for a class specified in the
    related Prospectus Supplement, the Calculation Agent is required but is
    unable to determine the Reserve Interest Rate in the manner provided in
    paragraph (b) above, LIBOR for the next Interest Accrual Period
    shall be LIBOR as determined on the preceding LIBOR Determination Date,
    or, in the case of the first LIBOR Determination Date, LIBOR shall be
    deemed to be the per annum rate specified as such in the related
    Prospectus Supplement.
 
    Each Reference Bank (i) shall be a leading bank engaged in transactions in
Eurodollar deposits in the international Eurocurrency market; (ii) shall not
control, be controlled by, or be under common control with the Calculation
Agent; and (iii) shall have an established place of business in London. If any
such Reference Bank should be unwilling or unable to act as such or if
appointment of any such Reference Bank is terminated, another leading bank
meeting the criteria specified above will be appointed.
 
    The establishment of LIBOR on each LIBOR Determination Date by the
Calculation Agent and its calculation of the rate of interest for the
applicable classes for the related Interest Accrual Period shall (in the
absence of manifest error) be final and binding.
 
COFI
 
    The Eleventh District Cost of Funds Index is designed to represent the
monthly weighted average cost of funds for savings institutions in Arizona,
California and Nevada that are member institutions of the Eleventh Federal
Home Loan Bank District (the 'Eleventh District'). The Eleventh District Cost
of Funds Index for a particular month reflects the interest costs paid on all
types of funds held by Eleventh District member institutions and is calculated
by dividing the cost of funds by the average of the total amount of those
funds outstanding at the end of that month and of the prior month and
annualizing and adjusting the result to reflect the actual number of days in
the particular month. If necessary, before these calculations are made, the
component figures are adjusted by the Federal Home Loan Bank of San Francisco
('FHLBSF') to neutralize the effect of events such as member institutions
leaving the Eleventh District or acquiring institutions outside the Eleventh
District. The Eleventh District Cost of Funds Index is weighted to reflect the
relative amount of each type of funds held at the end of the relevant month.
The major components of funds of Eleventh District member institutions are:
(i) savings deposits, (ii) time deposits, (iii) FHLBSF advances, (iv)
repurchase agreements and (v) all other borrowings. Because the component
funds represent a variety of maturities whose costs may react in different
ways to changing conditions, the Eleventh District Cost of Funds Index does
not necessarily reflect current market rates.
 
    A number of factors affect the performance of the Eleventh District Cost
of Funds Index, which may cause it to move in a manner different from indices
tied to specific interest rates, such as United States Treasury bills or
LIBOR. Because the liabilities upon which the Eleventh District Cost of Funds
Index is based were issued at various times under various market conditions
and with various maturities, the Eleventh District Cost of Funds Index may not
necessarily reflect the prevailing market interest rates on new liabilities of
similar maturities. Moreover, as stated above, the Eleventh District Cost of
Funds Index is designed to represent the average cost of funds for Eleventh
District savings institutions for the month prior to the month in which it its
due to be published. Additionally, the Eleventh District Cost of Funds Index
may not necessarily move in the same direction as market interest rates at all
times, since as longer term deposits or borrowings mature and are renewed at
prevailing market interest rates, the Eleventh District Cost of Funds Index is
influenced by the differential between the prior and the new rates on those
deposits or borrowings. In addition, movements of the Eleventh District Cost
of Funds Index, as compared to other indices tied to specific interest rates,
may be affected by changes instituted by the FHLBSF in the method used to
calculate the Eleventh District Cost of Funds Index.
 
    The FHLBSF publishes the Eleventh District Cost of Funds Index in its
monthly Information Bulletin. Any individual may request regular receipt by
mail of Information Bulletins by writing the Federal Home Loan Bank of San
Francisco, P.O. Box 7948, 600 California Street, San Francisco, California
94120, or by calling (415) 616-1000. The Eleventh District Cost of Funds Index
may also be obtained by calling the FHLBSF at (415) 616-2600.
 
    The FHLBSF has stated in its Information Bulletin that the Eleventh
District Cost of Funds Index for a month 'will be announced on or near the
last working day' of the following month and also has stated that it 'cannot
guarantee the announcement' of such index on an exact date. So long as such
index for a month is announced on or before the tenth day of the second
following month, the interest rate for each class of Securities of a Series
as to which the applicable interest rate is determined by reference to an
index denominated as COFI (each, a class of 'COFI Securities') for the
Interest Accrual Period commencing in such second following month will be
based on the Eleventh District Cost of Funds Index for the second preceding
month. If publication is delayed beyond such tenth day, such interest rate
will be based on the Eleventh District Cost of Funds Index for the third
preceding month.
 
    Unless otherwise specified in the related Prospectus Supplement, if on the
tenth day of the month in which any Interest Accrual Period commences for a
class of COFI Securities the most recently published Eleventh District Cost of
Funds Index relates to a month prior to the third preceding month, the index
for such current Interest Accrual Period and for each succeeding Interest
Accrual Period will, except as described in the next to last sentence of this
paragraph, be based on the National Monthly Median Cost of Funds Ratio to
SAIF-Insured Institutions (the 'National Cost of Funds Index') published by
the Office of Thrift Supervision (the 'OTS') for the third preceding month (or
the fourth preceding month if the National Cost of Funds Index for the third
preceding month has not been published on such tenth day of an Interest
Accrual Period). Information on the National Cost of Funds Index may be
obtained by writing the OTS at 1700 G Street, N.W., Washington, D.C. 20552 or
calling (202) 906-6677, and the current National Cost of Funds Index may be
obtained by calling (202) 906-6988. If on any such tenth day of the month in
which an Interest Accrual Period commences the most recently published
National Cost of Funds Index relates to a month prior to the fourth preceding
month, the applicable index for such Interest Accrual Period and each
succeeding Interest Accrual Period will be based on LIBOR, as determined by
the Calculation Agent in accordance with the Agreement relating to such Series
of Securities. A change of index from the Eleventh District Cost of Funds
Index to an alternative index will result in a change in the index level, and,
particularly if LIBOR is the alternative index, could increase its volatility.
 
    The establishment of COFI by the Calculation Agent and its calculation of
the rates of interest for the applicable classes for the related Interest
Accrual Period shall (in the absence of manifest error) be final and binding.
 
Treasury Index
 
    Unless otherwise specified in the related Prospectus Supplement, on the
Treasury Index Determination Date (as such term is defined in the related
Prospectus Supplement) for each class of Securities of a Series as to which
the applicable interest rate is determined by reference to an index
denominated as a Treasury Index, the Calculation Agent will ascertain the
Treasury Index for Treasury securities of the maturity and for the period (or,
if applicable, date) specified in the related Prospectus Supplement. Unless
otherwise specified in the related Prospectus Supplement, the Treasury Index
for any period means the average of the yield for each business day during the
period specified therein (and for any date means the yield for such date),
expressed as a per annum percentage rate, on (i) U.S Treasury securities
adjusted to the 'constant maturity' (as further described below) specified in
such Prospectus Supplement or (ii) if no 'constant maturity' is so specified,
U.S. Treasury securities trading on the secondary market having the maturity
specified in such Prospectus Supplement, in each case as published by the
Federal Reserve Board in its Statistical Release No. H.15(519). Statistical
Release No. H.15(519) is published on Monday or Tuesday of each week and may
be obtained by writing or calling the Publications Department at the Board of
Governors of the Federal Reserve System, 21st and C Streets, Washington, D.C.
20551 (202) 452-3244. If the Calculation Agent has not yet received
Statistical Release No. H.15(519) for such week, then it will use such
Statistical Release from the immediately preceding week.
 
    Yields on U.S. Treasury securities at 'constant maturity' are derived from
the U.S. Treasury's daily yield curve. This curve, which relates the yield on
a security to its time to maturity, is based on the closing market bid yields
on actively traded Treasury securities in the over-the-counter market. These
market yields are calculated from composites of quotations reported by five
leading U.S. Government securities dealers to the Federal Reserve Bank of New
York. This method provides a yield for a given maturity even if no security
with that exact maturity is outstanding. In the event that the Treasury Index
is no longer published, a new index based upon comparable data and methodology
will be designated in accordance with the Agreement relating to the particular
Series of Securities. The Calculation Agent's determination of the Treasury
Index, and its calculation of the rates of interest for the applicable classes
for the related Interest Accrual Period shall (in the absence of manifest
error) be final and binding.
 
Prime Rate
 
    Unless otherwise specified in the related Prospectus Supplement, on the
Prime Rate Determination Date (as such term is defined in the related
Prospectus Supplement) for each class of Securities of a Series as to which
the applicable interest rate is determined by reference to an index
denominated as the Prime Rate, the Calculation Agent will ascertain the Prime
Rate for the related Interest Accrual Period. Unless otherwise specified in
the related Prospectus Supplement, the Prime Rate for an Interest Accrual
Period will be the 'Prime Rate' as published in the 'Money Rates' section of
The Wall Street Journal (or if not so published, the 'Prime Rate' as published
in a newspaper of general circulation selected by the Calculation Agent in its
sole discretion) on the related Prime Rate Determination Date. If a prime rate
range is given, then the average of such range will be used. In the event that
the Prime Rate is no longer published, a new index based upon comparable data
and methodology will be designated in accordance with the Agreement relating
to the particular Series of Securities. The Calculation Agent's determination
of the Prime Rate and its calculation of the rates of interest for the related
Interest Accrual Period shall (in the absence of manifest error) be final and
binding.
 
Book-Entry Registration of Securities
 
    As described in the related Prospectus Supplement, if not issued in fully
registered form, each class of Securities will be registered as book-entry
certificates (the 'Book-Entry Securities'). Persons acquiring beneficial
ownership interests in the Securities ('Security Owners') will hold their
Securities through the Depository Trust Company ('DTC') in the United States,
or CEDEL or Euroclear (in Europe) if they are participants of such systems, or
indirectly through organizations which are participants in such systems. The
Book-Entry Securities will be issued in one or more certificates which equal
the aggregate principal balance of the Securities and will initially be
registered in the name of Cede & Co., the nominee of DTC. CEDEL and Euroclear
will hold omnibus positions on behalf of their participants through customers'
securities accounts in CEDEL's and Euroclear's names on the books of their
respective depositaries which in turn will hold such positions in customers'
securities accounts in the depositaries' names on the books of DTC. Citibank,
N.A., will act as depositary for CEDEL and The Chase Manhattan Bank will act
as depositary for Euroclear (in such capacities, individually the 'Relevant
Depositary' and collectively the 'European Depositaries'). Except as described
below, no person acquiring a Book-Entry Security (each, a 'beneficial owner')
will be entitled to receive a physical certificate representing such Security
(a 'Definitive Security'). Unless and until Definitive Securities are issued,
it is anticipated that the only 'Securityholders' of the Securities will be
Cede & Co., as nominee of DTC. Security Owners are only permitted to exercise
their rights indirectly through Participants and DTC.
 
    The beneficial owner's ownership of a Book-Entry Security will be recorded
on the records of the brokerage firm, bank, thrift institution or other
financial intermediary (each, a 'Financial Intermediary') that maintains the
beneficial owner's account for such purpose. In turn, the Financial
Intermediary's ownership of such Book-Entry Security will be recorded on the
records of DTC (or of a participating firm that acts as agent for the
Financial Intermediary, whose interest will in turn be recorded on the records
of DTC, if the beneficial owner's Financial Intermediary is not a DTC
participant, and on the records of CEDEL or Euroclear, as appropriate).
 
    Security Owners will receive all distributions of principal of, and
interest on, the Securities from the Trustee through DTC and DTC
participants. While the Securities are outstanding (except under the
circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the 'Rules'), DTC is required
to make book-entry transfers among Participants on whose behalf it acts with
respect to the Securities and is required to receive and transmit
distributions of principal of, and interest on, the Securities. Participants
and indirect participants with whom Security Owners have accounts with
respect to Securities are similarly required to make book-entry transfers
and receive and transmit such distributions on behalf of their respective
Security Owners. Accordingly, although Security Owners will not possess
certificates, the Rules provide a mechanism by which Security Owners will
receive distributions and will be able to transfer their interest.
 
    Security Owners will not receive or be entitled to receive certificates
representing their respective interests in the Securities, except under the
limited circumstances described below. Unless and until Definitive Securities
are issued, Security Owners who are not Participants may transfer ownership of
Securities only through Participants and indirect participants by instructing
such Participants and indirect 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
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 Security
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 herein) or Euroclear Participant (as defined herein)
to a DTC Participant will be received with value on the DTC settlement date
but will be available in the relevant CEDEL or Euroclear cash account only as
of the business day following settlement in DTC.
 
    Transfers between Participants will occur in accordance with DTC rules.
Transfers between CEDEL Participants and Euroclear Participants will occur in
accordance with their respective rules and operating procedures.
 
    Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC
in accordance with DTC rules on behalf of the relevant European international
clearing system by the Relevant Depositary; however, such cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in such system in accordance
with its rules and procedures and within its established deadlines (European
time). The relevant European international clearing system will, if the
transaction meets its settlement requirements, deliver instructions to the
Relevant Depositary to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same day funds settlement applicable to
DTC. CEDEL Participants and Euroclear Participants may not deliver
instructions directly to the European Depositaries.
 
    CEDEL is incorporated under the laws of Luxembourg as a professional
depository. CEDEL holds securities for its participating organizations ('CEDEL
Participants') and facilitates the clearance and settlement of securities
transactions between CEDEL Participants through electronic book-entry changes
in accounts of CEDEL Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in CEDEL in any of 28
currencies, including United States dollars. CEDEL provides to its CEDEL
Participants, among other things, services for safekeeping, administration,
clearance and settlement of internationally traded securities and securities
lending and borrowing. CEDEL interfaces with domestic markets in several
countries. As a professional depository, CEDEL is subject to regulation by the
Luxembourg Monetary Institute. CEDEL participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations. Indirect access to CEDEL is also available to others, such as
banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a CEDEL Participant, either directly or
indirectly.
 
    Euroclear was created in 1968 to hold securities for its participants
('Euroclear Participants') and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities
and cash. Transactions may be settled in any of 32 currencies, including
United States dollars. Euroclear includes various other services, including
securities lending and borrowing and interfaces with domestic 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 ('Morgan' and in
such capacity, the 'Euroclear Operator'), under contract with Euroclear
Clearance Systems S.C., a Belgian cooperative corporation (the 'Belgian
Cooperative'). All operations are conducted by Morgan, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with
the Euroclear Operator, not the Belgian Cooperative. The Belgian 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.
 
    Morgan 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 Morgan 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.
 
    Under a book-entry format, beneficial owners of the Book-Entry Securities
may experience some delay in their receipt of payments, since such payments
will be forwarded by the Trustee to Cede & Co., as nominee of DTC.
Distributions with respect to Securities held through CEDEL or Euroclear will
be credited to the cash accounts of CEDEL Participants or Euroclear
Participants in accordance with the relevant system's rules and procedures, to
the extent received by the Relevant Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws
and regulations. See 'Federal Income Tax Consequences -Tax Treatment of
Foreign Investors' and ' -- Tax Consequences to Holders of the Notes -- Backup
Withholding' herein. Because DTC can only act on behalf of Financial
Intermediaries, the ability of a beneficial owner to pledge Book-Entry
Securities to persons or entities that do not participate in the Depository
system may be limited due to the lack of physical certificates for such
Book-Entry Securities. In addition, issuance of the Book-Entry Securities in
book-entry form may reduce the liquidity of such Securities in the secondary
market since certain potential investors may be unwilling to purchase
Securities for which they cannot obtain physical certificates.
 
    Monthly and annual reports on the Trust will be provided to Cede & Co., as
nominee of DTC, and may be made available by Cede & Co. to beneficial owners
upon request, in accordance with the rules, regulations and procedures
creating and affecting the Depository, and to the Financial Intermediaries to
whose DTC accounts the Book-Entry Securities of such beneficial owners are
credited.
 
    DTC has advised the Trustee that, unless and until Definitive Securities
are issued, DTC will take any action permitted to be taken by the holders of
the Book-Entry Securities under the applicable Agreement only at the direction
of one or more Financial Intermediaries to whose DTC accounts the Book-Entry
Securities are credited, to the extent that such actions are taken on behalf
of Financial Intermediaries whose holdings include such Book-Entry Securities.
CEDEL or the Euroclear Operator, as the case may be, will take any other
action permitted to be taken by a Securityholder under the Agreement on behalf
of a CEDEL Participant or Euroclear Participant only in accordance with its
relevant rules and procedures and subject to the ability of the Relevant
Depositary to effect such actions on its behalf through DTC. DTC may take
actions, at the direction of the related Participants, with respect to some
Securities which conflict with actions taken with respect to other Securities.

    Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all beneficial
owners of the occurrence of such event and the availability through DTC of
Definitive Securities. Upon surrender by DTC of the global certificate or
certificates representing the Book-Entry Securities and instructions for
re-registration, the Trustee will issue Definitive Securities, and thereafter
the Trustee will recognize the holders of such Definitive Securities as
Securityholders under the applicable Agreement.
 
    Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of Securities 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.
 
    None of the Master Servicer, the Depositor or the Trustee will have any
responsibility for any aspect of the records relating to or payments made on
account of beneficial ownership interests of the Book-Entry Securities held by
Cede & Co., as nominee of DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.
 
                              CREDIT ENHANCEMENT
 
General
 
    Credit enhancement may be provided with respect to one or more classes of
a Series of Securities or with respect to the related Trust Fund Assets.
Credit enhancement may be in the form of a limited financial guaranty policy
issued by an entity named in the related Prospectus Supplement, the
subordination of one or more classes of the Securities of such Series, the
establishment of one or more Reserve Accounts, the use of a
cross-collateralization feature, use of a mortgage pool insurance policy, FHA
Insurance, VA Guarantee, bankruptcy bond, special hazard insurance policy,
surety bond, letter of credit, guaranteed investment contract,
overcollateralization, or another method of credit enhancement contemplated
herein and described in the related Prospectus Supplement, or any combination
of the foregoing. Unless otherwise specified in the related Prospectus
Supplement, 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 which exceed the amount
covered by credit enhancement or which are not covered by the credit
enhancement, Securityholders will bear their allocable share of any
deficiencies.
 
Subordination
 
    If so specified in the related Prospectus Supplement, protection
afforded to holders of one or more classes of Securities of a Series by
means of the subordination feature may be accomplished by the preferential
right of holders of one or more other classes of such Series (the 'Senior
Securities') to distributions in respect of scheduled principal, Principal
Prepayments, interest or any combination thereof that otherwise would have
been payable to holders of Subordinated Securities under the circumstances
and to the extent specified in the related Prospectus Supplement. Protection
may also be afforded to the holders of Senior Securities of a Series by: (i)
reducing the ownership interest (if applicable) of the related Subordinated
Securities; (ii) a combination of the immediately preceding sentence and
clause (i) above; or (iii) as otherwise described in the related Prospectus
Supplement. If so specified in the related Prospectus Supplement, delays in
receipt of scheduled payments on the Loans and losses on defaulted Loans may
be borne first by the various classes of Subordinated Securities and
thereafter by the various classes of Senior Securities, in each case under
the circumstances and subject to the limitations specified in such
Prospectus Supplement. The aggregate distributions in respect of delinquent
payments on the Loans over the lives of the Securities or at any time, the
aggregate losses in respect of defaulted Loans which must be borne by the
Subordinated Securities by virtue of subordination and the amount of the
distributions otherwise distributable to the Subordinated Securityholders
that will be distributable to Senior Securityholders on any Distribution
Date may be limited as specified in the related Prospectus Supplement. If
aggregate distributions in respect of delinquent payments on the Loans or
aggregate losses in respect of such Loans were to exceed an amount specified
in the related Prospectus Supplement, holders of Senior Securities would
experience losses on the Securities.
 
    In addition to or in lieu of the foregoing, if so specified in the related
Prospectus Supplement, all or any portion of distributions otherwise payable
to holders of Subordinated Securities on any Distribution Date may instead be
deposited into one or more Reserve Accounts established with the Trustee or
distributed to holders of Senior Securities. Such deposits may be made on each
Distribution Date, for specified periods or until the balance in the Reserve
Account has reached a specified amount and, following payments from the
Reserve Account to holders of Senior Securities or otherwise, thereafter to
the extent necessary to restore the balance in the Reserve Account to required
levels, in each case as specified in the related Prospectus Supplement.
Amounts on deposit in the Reserve Account may be released to the holders of
certain classes of Securities at the times and under the circumstances
specified in such Prospectus Supplement.
 
    If specified in the related Prospectus Supplement, various classes of
Senior Securities and Subordinated Securities may themselves be subordinate in
their right to receive certain distributions to other classes of Senior and
Subordinated Securities, respectively, through a cross-collateralization
mechanism or otherwise.
 
    As between classes of Senior Securities and as between classes of
Subordinated Securities, distributions may be allocated among such classes (i)
in the order of their scheduled final distribution dates, (ii) in accordance
with a schedule or formula, (iii) in relation to the occurrence of events, or
(iv) otherwise, in each case as specified in the related Prospectus
Supplement. As between classes of Subordinated Securities, payments to holders
of Senior Securities on account of delinquencies or losses and payments to any
Reserve Account will be allocated as specified in the related Prospectus
Supplement.
 
Letter of Credit
 
    The letter of credit, if any, with respect to a Series of Securities will
be issued by the bank or financial institution specified in the related
Prospectus Supplement (the 'L/C Bank'). Under the letter of credit, the L/C
Bank will be obligated to honor drawings thereunder in an aggregate fixed
dollar amount, net of unreimbursed payments thereunder, equal to the
percentage specified in the related Prospectus Supplement of the aggregate
principal balance of the Loans on the related Cut-off Date or of one or more
Classes of Securities (the 'L/C Percentage'). If so specified in the related
Prospectus Supplement, the letter of credit may permit drawings in the event
of losses not covered by insurance policies or other credit support, such as
losses arising from damage not covered by standard hazard insurance policies,
losses resulting from the bankruptcy of a borrower and the application of
certain provisions of the federal Bankruptcy Code, or losses resulting from
denial of insurance coverage due to misrepresentations in connection with the
origination of a Loan. The amount available under the letter of credit will,
in all cases, be reduced to the extent of the unreimbursed payments
thereunder. The obligations of the L/C Bank under the letter of credit for
each Series of Securities will expire at the earlier of the date specified in
the related Prospectus Supplement or the termination of the Trust Fund. See
'The Agreements -- Termination: Optional Termination.' A copy of the letter of
credit for a Series, if any, will be filed with the Commission as an exhibit
to a Current Report on Form 8-K to be filed within 15 days of issuance of the
Securities of the related Series.
 
Insurance Policies, Surety Bonds and Guaranties
 
    If so provided in the Prospectus Supplement for a Series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain
classes thereof will be covered by insurance policies and/or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of Securities of the related
series, timely distributions of interest and/or full distributions of
principal on the basis of a schedule of principal distributions set forth in
or determined in the manner specified in the related Prospectus Supplement. In
addition, if specified in the related Prospectus Supplement, a Trust Fund may
also include bankruptcy bonds, special hazard insurance policies, other
insurance or guaranties for the purpose of (i) maintaining timely payments or
providing additional protection against losses on the assets included in such
Trust Fund, (ii) paying administrative expenses or (iii) establishing a
minimum reinvestment rate on the payments made in respect of such assets or
principal payment rate on such assets. Such arrangements may include
agreements under which Securityholders are entitled to receive amounts
deposited in various accounts held by the Trustee upon the terms specified in
such Prospectus Supplement. A copy of any such instrument for a series will be
filed with the Commission as an exhibit to a Current Report on Form 8-K to be
filed with the Commission within 15 days of issuance of the Securities of the
related series.
 
Over-Collateralization
 
    If so provided in the Prospectus Supplement for a Series of Securities, a
portion of the interest payment on each Loan may be applied as an additional
distribution in respect of principal to reduce the principal balance of a
certain class or classes of Securities and, thus, accelerate the rate of
payment of principal on such class or classes of Securities.
 
Reserve Accounts
 
    If specified in the related Prospectus Supplement, credit support with
respect to a Series of Securities will be provided by the establishment and
maintenance with the Trustee for such Series of Securities, in trust, of one
or more Reserve Accounts for such Series. The related Prospectus Supplement
will specify whether or not any such Reserve Accounts will be included in the
Trust Fund for such Series.
 
    The Reserve Account for a Series will be funded (i) by the deposit therein
of cash, United States Treasury securities, instruments evidencing ownership
of principal or interest payments thereon, letters of credit, demand notes,
certificates of deposit or a combination thereof in the aggregate amount
specified in the related Prospectus Supplement, (ii) by the deposit therein
from time to time of certain amounts, as specified in the related Prospectus
Supplement to which the Subordinate Securityholders, if any, would otherwise
be entitled or (iii) in such other manner as may be specified in the related
Prospectus Supplement.
 
    Any amounts on deposit in the Reserve Account and the proceeds of any
other instrument upon maturity will be held in cash or will be invested in
'Permitted Investments' which may include (i) obligations of the United States
or any agency thereof, provided such obligations are backed by the full faith
and credit of the United States; (ii) general obligations of or obligations
guaranteed by any state of the United States or the District of Columbia
receiving the highest long-term debt rating of each Rating Agency rating the
related Series of Securities, or such lower rating as will not result in the
downgrading or withdrawal of the ratings then assigned to such Securities by
each such Rating Agency; (iii) commercial paper issued by Countrywide Home
Loans, Inc. or any of its affiliates; provided that such commercial paper is
rated no lower than the rating specified in the related Prospectus Supplement;
(iv) commercial or finance company paper which is then receiving the highest
commercial or finance company paper rating of each such Rating Agency, or such
lower rating as will not result in the downgrading or withdrawal of the
ratings then assigned to such Securities by each such Rating Agency; (v)
certificates of deposit, demand or time deposits, or bankers' acceptances
issued by any depository institution or trust company incorporated under the
laws of the United States or of any state thereof and subject to supervision
and examination by federal and/or state banking authorities, provided that the
commercial paper and/or long term unsecured debt obligations of such
depository institution or trust company (or in the case of the principal
depository institution in a holding company system, the commercial paper or
long-term unsecured debt obligations of such holding company, but only if
Moody's Investors Service, Inc. ('Moody's') is not a Rating Agency) are then
rated one of the two highest long-term and the highest short-term ratings of
each such Rating Agency for such securities, or such lower ratings as will not
result in the downgrading or withdrawal of the rating then assigned to such
Securities by any such Rating Agency; (vi) demand or time deposits or
certificates of deposit issued by any bank or trust company or savings
institution to the extent that such deposits are fully insured by the FDIC;
(vii) guaranteed reinvestment agreements issued by any bank, insurance company
or other corporation containing, at the time of the issuance of such
agreements, such terms and conditions as will not result in the downgrading or
withdrawal of the rating then assigned to such Securities by any such
Rating Agency; (viii) repurchase obligations with respect to any security
described in clauses (i) and (ii) above, in either case entered into with a
depository institution or trust company (acting as principal) described in
clause (v) above; (ix) securities (other than stripped bonds, stripped coupons
or instruments sold at a purchase price in excess of 115% of the face amount
thereof) bearing interest or sold at a discount issued by any corporation
incorporated under the laws of the United States or any state thereof which,
at the time of such investment, have one of the two highest ratings of each
Rating Agency (except if the Rating Agency is Moody's, such rating shall be
the highest commercial paper rating of Moody's for any such securities), or
such lower rating as will not result in the downgrading or withdrawal of the
rating then assigned to such Securities by any such Rating Agency, as
evidenced by a signed writing delivered by each such Rating Agency; (x)
interests in any money market fund which at the date of acquisition of the
interests in such fund and throughout the time such interests are held in such
fund has the highest applicable rating by each such Rating Agency or such
lower rating as will not result in the downgrading or withdrawal of the
ratings then assigned to such Securities by each such Rating Agency; (xi)
short term investment funds sponsored by any trust company or national banking
association incorporated under the laws of the United States or any state
thereof which on the date of acquisition has been rated by each such Rating
Agency in their respective highest applicable rating category or such lower
rating as will not result in the downgrading or withdrawal of the ratings then
assigned to such Securities by each such Rating Agency; and (xii) such other
investments having a specified stated maturity and bearing interest or sold at
a discount acceptable to each Rating Agency as will not result in the
downgrading or withdrawal of the rating then assigned to such Securities by
any such Rating Agency, as evidenced by a signed writing delivered by each
such Rating Agency; provided that no such instrument shall be a Permitted
Investment if such instrument evidences the right to receive interest only
payments with respect to the obligations underlying such instrument; and
provided, further, that no investment specified in clause (x) or clause (xi)
above shall be a Permitted Investment for any Pre-Funding Account or any
related Capitalized Interest Account. If a letter of credit is deposited with
the Trustee, such letter of credit will be irrevocable. Unless otherwise
specified in the related Prospectus Supplement, any instrument deposited
therein will name the Trustee, in its capacity as trustee for the holders of
the Securities, as beneficiary and will be issued by an entity acceptable to
each Rating Agency that rates the Securities of the related Series. Additional
information with respect to such instruments deposited in the Reserve Accounts
will be set forth in the related Prospectus Supplement.
 
    Any amounts so deposited and payments on instruments so deposited will be
available for withdrawal from the Reserve Account for distribution to the
holders of Securities of the related Series for the purposes, in the manner
and at the times specified in the related Prospectus Supplement.
 
Pool Insurance Policies
 
    If specified in the related Prospectus Supplement, a separate pool
insurance policy ('Pool Insurance Policy') will be obtained for the Pool and
issued by the insurer (the 'Pool Insurer') named in such Prospectus
Supplement. Each Pool Insurance Policy will, subject to the limitations
described below, cover loss by reason of default in payment on Loans in the
Pool in an amount equal to a percentage specified in such Prospectus
Supplement of the aggregate principal balance of such Loans on the Cut-off
Date which are not covered as to their entire outstanding principal balances
by Primary Mortgage Insurance Policies. As more fully described below, the
Master Servicer will present claims thereunder to the Pool Insurer on behalf
of itself, the Trustee and the holders of the Securities of the related
Series. The Pool Insurance Policies, however, are not blanket policies against
loss, since claims thereunder may only be made respecting particular defaulted
Loans and only upon satisfaction of certain conditions precedent described
below. Unless otherwise specified in the related Prospectus Supplement, the
Pool Insurance Policies will not cover losses due to a failure to pay or
denial of a claim under a Primary Mortgage Insurance Policy.
 
    Unless otherwise specified in the related Prospectus Supplement, the
Pool Insurance Policy will provide that no claims may be validly presented
unless (i) any required Primary Mortgage Insurance Policy is in effect for
the defaulted Loan and a claim thereunder has been submitted and settled;
(ii) hazard insurance on the related Property has been kept in force and
real estate taxes and other protection and preservation expenses have been
paid; (iii) if there has been physical loss or damage to the Property, it
has been restored to its physical condition (reasonable wear and tear
excepted) at the time of issuance of the policy; and (iv) the insured has
acquired good and merchantable title to the Property free and clear of liens
except certain permitted encumbrances. Upon satisfaction of these
conditions, the Pool Insurer will have the option either (a) to purchase the
property securing the defaulted Loan at a price equal to the principal
balance thereof plus accrued and unpaid interest at the Loan Rate to the
date of such purchase and certain expenses incurred by the Master Servicer
on behalf of the Trustee and Securityholders, or (b) to pay the amount by
which the sum of the principal balance of the defaulted Loan plus accrued
and unpaid interest at the Loan Rate to the date of payment of the claim and
the aforementioned expenses exceeds the proceeds received from an approved
sale of the Property, in either case net of certain amounts paid or assumed
to have been paid under the related Primary Mortgage Insurance Policy. If
any Property securing a defaulted Loan is damaged and proceeds, if any, from
the related hazard insurance policy or the applicable special hazard
insurance policy are insufficient to restore the damaged Property to a
condition sufficient to permit recovery under the Pool Insurance Policy, the
Master Servicer will not be required to expend its own funds to restore the
damaged Property unless it determines that (i) such restoration will
increase the proceeds to Securityholders on liquidation of the Loan after
reimbursement of the Master Servicer for its expenses and (ii) such expenses
will be recoverable by it through proceeds of the sale of the Property or
proceeds of the related Pool Insurance Policy or any related Primary
Mortgage Insurance Policy.
 
    Unless otherwise specified in the related Prospectus Supplement, the Pool
Insurance Policy will not insure (and many Primary Mortgage Insurance Policies
do not insure) against loss sustained by reason of a default arising from,
among other things, (i) fraud or negligence in the origination or servicing of
a Loan, including misrepresentation by the borrower, the originator or persons
involved in the origination thereof, or (ii) failure to construct a Property
in accordance with plans and specifications. A failure of coverage
attributable to one of the foregoing events might result in a breach of the
related Seller's representations described above, and, in such events might
give rise to an obligation on the part of such Seller to repurchase the
defaulted Loan if the breach cannot be cured by such Seller. No Pool Insurance
Policy will cover (and many Primary Mortgage Insurance Policies do not cover)
a claim in respect of a defaulted Loan occurring when the servicer of such
Loan, at the time of default or thereafter, was not approved by the applicable
insurer.
 
    Unless otherwise specified in the related Prospectus Supplement, the
original amount of coverage under each Pool Insurance Policy will be reduced
over the life of the related Securities by the aggregate dollar amount of
claims paid less the aggregate of the net amounts realized by the Pool Insurer
upon disposition of all foreclosed properties. The amount of claims paid will
include certain expenses incurred by the Master Servicer as well as accrued
interest on delinquent Loans to the date of payment of the claim, unless
otherwise specified in the related Prospectus Supplement. Accordingly, if
aggregate net claims paid under any Pool Insurance Policy reach the original
policy limit, coverage under that Pool Insurance Policy will be exhausted and
any further losses will be borne by the related Securityholders.
 
Cross-Collateralization
 
    If specified in the related Prospectus Supplement, the beneficial
ownership of separate groups of assets included in a Trust Fund may be
evidenced by separate classes of the related Series of Securities. In such
case, credit support may be provided by a cross-collateralization feature
which requires that distributions be made with respect to Securities
evidencing a beneficial ownership interest in, or secured by, one or more
asset groups within the same Trust Fund prior to distributions to
Subordinated Securities evidencing a beneficial ownership interest in, or
secured by, one or more other asset groups within such Trust Fund.
Cross-collateralization may be provided by (i) the allocation of certain
excess amounts generated by one or more asset groups to one or more other
asset groups within the same Trust Fund or (ii) the allocation of losses
with respect to one or more asset groups to one or more other asset groups
within the same Trust Fund. Such excess amounts will be applied and/or such
losses will be allocated to the class or classes of Subordinated Securities
of the related Series then outstanding having the lowest rating assigned by
any Rating Agency or the lowest payment priority, in each case to the extent
and in the manner more specifically described in the related Prospectus
Supplement. The Prospectus Supplement for a Series which includes a
cross-collateralization feature will describe the manner and conditions for
applying such cross-collateralization feature.
 
    If specified in the related Prospectus Supplement, the coverage provided
by one or more of the forms of credit enhancement described in this Prospectus
may apply concurrently to two or more separate Trust Funds. If applicable, the
related Prospectus Supplement will identify the Trust Funds to which such
credit enhancement relates and the manner of determining the amount of
coverage provided to such Trust Funds thereby and of the application of such
coverage to the identified Trust Funds.

 
                     YIELD AND PREPAYMENT CONSIDERATIONS
 
    The yields to maturity and weighted average lives of the Securities will
be affected primarily by the amount and timing of principal payments received
on or in respect of the Trust Fund Assets included in the related Trust Fund.
The original terms to maturity of the Loans in a given Pool will vary
depending upon the type of Loans included therein. Each Prospectus Supplement
will contain information with respect to the type and maturities of the Loans
in the related Pool. The related Prospectus Supplement will specify the
circumstances, if any, under which the related Loans will be subject to
prepayment penalties. The prepayment experience on the Loans in a Pool will
affect the weighted average life of the related Series of Securities.
 
    The rate of prepayment on the Loans cannot be predicted. Home equity loans
and home improvement contracts have been originated in significant volume only
during the past few years and the Depositor is not aware of any publicly
available studies or statistics on the rate of prepayment of such loans.
Generally, home equity loans and home improvement contracts are not viewed by
borrowers as permanent financing. Accordingly, such Loans may experience a
higher rate of prepayment than traditional first mortgage loans. On the other
hand, because home equity loans such as the Revolving Credit Line Loans
generally are not fully amortizing, the absence of voluntary borrower
prepayments could cause rates of principal payments lower than, or similar to,
those of traditional fully-amortizing first mortgage loans. The prepayment
experience of the related Trust Fund may be affected by a wide variety of
factors, including general economic conditions, prevailing interest rate
levels, the availability of alternative financing, homeowner mobility and the
frequency and amount of any future draws on any Revolving Credit Line Loans.
Other factors that might be expected to affect the prepayment rate of a pool
of home equity mortgage loans or home improvement contracts include the
amounts of, and interest rates on, the underlying senior mortgage loans, and
the use of first mortgage loans as long-term financing for home purchase and
subordinate mortgage loans as shorter-term financing for a variety of
purposes, including home improvement, education expenses and purchases of
consumer durables such as automobiles. Accordingly, such Loans may experience
a higher rate of prepayment than traditional fixed-rate mortgage loans. In
addition, any future limitations on the right of borrowers to deduct interest
payments on home equity loans for federal income tax purposes may further
increase the rate of prepayments of the Loans. The enforcement of a
'due-on-sale' provision (as described below) will have the same effect as a
prepayment of the related Loan. See 'Certain Legal Aspects of the Loans --
Due-on-Sale Clauses'. The yield to an investor who purchases Securities in the
secondary market at a price other than par will vary from the anticipated
yield if the rate of prepayment on the Loans is actually different than the
rate anticipated by such investor at the time such Securities were purchased.
 
    Collections on Revolving Credit Line Loans may vary because, among other
things, borrowers may (i) make payments during any month as low as the minimum
monthly payment for such month or, during the interest-only period for certain
Revolving Credit Line Loans and, in more limited circumstances, Closed-End
Loans, with respect to which an interest-only payment option has been
selected, the interest and the fees and charges for such month or (ii) make
payments as high as the entire outstanding principal balance plus accrued
interest and the fees and charges thereon. It is possible that borrowers may
fail to make the required periodic payments. In addition, collections on the
Loans may vary due to seasonal purchasing and the payment habits of borrowers.
 
    Unless otherwise specified in the related Prospectus Supplement, all
conventional Loans will contain due-on-sale provisions permitting the
mortgagee to accelerate the maturity of the loan upon sale or certain
transfers by the borrower of the related Property. Loans insured by the FHA,
and Single Family Loans partially guaranteed by the VA, are assumable with
the consent of the FHA and the VA, respectively. Thus, the rate of
prepayments on such Loans may be lower than that of conventional Loans
bearing comparable interest rates. The Master Servicer generally will
enforce any due-on-sale or due-on-encumbrance clause, to the extent it has
knowledge of the conveyance or further encumbrance or the proposed
conveyance or proposed further encumbrance of the Property and reasonably
believes that it is entitled to do so under applicable law; provided,
however, that the Master Servicer will not take any enforcement action that
would impair or threaten to impair any recovery under any related insurance
policy. See 'The Agreements -- Collection Procedures' and 'Certain Legal
Aspects of the Loans' for a description of certain provisions of each
Agreement and certain legal developments that may affect the prepayment
experience on the Loans.
 
    The rate of prepayments with respect to conventional mortgage loans has
fluctuated significantly in recent years. In general, if prevailing rates fall
significantly below the Loan Rates borne by the Loans, such Loans are more
likely to be subject to higher prepayment rates than if prevailing interest
rates remain at or above such Loan Rates. Conversely, if prevailing interest
rates rise appreciably above the Loan Rates borne by the Loans, such Loans are
more likely to experience a lower prepayment rate than if prevailing rates
remain at or below such Loan Rates. However, there can be no assurance that
such will be the case.
 
    When a full prepayment is made on a Loan, the borrower is charged interest
on the principal amount of the Loan so prepaid only for the number of days in
the month actually elapsed up to the date of the prepayment, rather than for a
full month. The effect of prepayments in full will be to reduce the amount of
interest passed through or paid in the following month to holders of
Securities because interest on the principal amount of any Loan so prepaid
will generally be paid only to the date of prepayment. Partial prepayments in
a given month may be applied to the outstanding principal balances of the
Loans so prepaid on the first day of the month of receipt or the month
following receipt. In the latter case, partial prepayments will not reduce the
amount of interest passed through or paid in such month. Unless otherwise
specified in the related Prospectus Supplement, neither full nor partial
prepayments will be passed through or paid until the month following receipt.
 
    Even assuming that the Properties provide adequate security for the Loans,
substantial delays could be encountered in connection with the liquidation of
defaulted Loans and corresponding delays in the receipt of related proceeds by
Securityholders could occur. An action to foreclose on a Property securing a
Loan is regulated by state statutes and rules 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
borrower, these restrictions among other things, may impede the ability of the
Master Servicer to foreclose on or sell the Property or to obtain liquidation
proceeds sufficient to repay all amounts due on the related Loan. In addition,
the Master Servicer will be entitled to deduct from related liquidation
proceeds all expenses reasonably incurred in attempting to recover amounts due
on defaulted Loans and not yet repaid, including payments to senior
lienholders, legal fees and costs of legal action, real estate taxes and
maintenance and preservation expenses.
 
    Liquidation expenses with respect to defaulted mortgage loans do not vary
directly with the outstanding principal balance of the loan at the time of
default. Therefore, assuming that a servicer took 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 large remaining
principal balance, the amount realized after expenses of liquidation would be
smaller as a percentage of the remaining principal balance of the small
mortgage loan than would be the case with the other defaulted mortgage loan
having a large remaining principal balance.
 
    Applicable state laws generally regulate interest rates and other charges,
require certain disclosures, and require licensing of certain originators and
servicers of Loans. In addition, most have other laws, public policy and
general principles of equity relating to the protection of consumers, unfair
and deceptive practices and practices which 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 Master
Servicer to collect all or part of the principal of or interest on the Loans,
may entitle the borrower to a refund of amounts previously paid and, in
addition, could subject the Master Servicer to damages and administrative
sanctions.
 
    If the rate at which interest is passed through or paid to the holders
of Securities of a Series is calculated on a Loan-by-Loan basis,
disproportionate principal prepayments among Loans with different Loan Rates
will affect the yield on such Securities. In most cases, the effective yield
to Securityholders will be lower than the yield otherwise produced by the
applicable Pass-Through Rate or interest rate and purchase price, because
while interest will accrue on each Loan from the first day of the month
(unless otherwise specified in the related Prospectus Supplement), the
distribution of such interest will not be made earlier than the month
following the month of accrual.
 
    Under certain circumstances, the Master Servicer, the holders of the
residual interests in a REMIC or any person specified in the related
Prospectus Supplement may have the option to purchase the assets of a Trust
Fund thereby effecting earlier retirement of the related Series of Securities.
See 'The Agreements -- Termination; Optional Termination'.
 
    The relative contribution of the various factors affecting prepayment may
vary from time to time. There can be no assurance as to the rate of payment of
principal of the Trust Fund Assets at any time or over the lives of the
Securities.
 
    The Prospectus Supplement relating to a Series of Securities will discuss
in greater detail the effect of the rate and timing of principal payments
(including prepayments), delinquencies and losses on the yield, weighted
average lives and maturities of such Securities.
 
                                THE AGREEMENTS
 
    Set forth below is a description of the material provisions of each
Agreement which are not described elsewhere in this Prospectus. The
description is subject to, and qualified in its entirety by reference to, the
provisions of each Agreement. Where particular provisions or terms used in the
Agreements are referred to, such provisions or terms are as specified in the
Agreements.
 
Assignment of the Trust Fund Assets
 
    Assignment of the Loans. At the time of issuance of the Securities of a
Series, the Depositor will cause the Loans comprising the related Trust Fund
to be assigned to the Trustee, without recourse, together with all principal
and interest received by or on behalf of the Depositor on or with respect to
such Loans after the Cut-off Date, other than principal and interest due on or
before the Cut-off Date and other than any Retained Interest specified in the
related Prospectus Supplement. The Trustee will, concurrently with such
assignment, deliver such Securities to the Depositor in exchange for the
Loans. Each Loan will be identified in a schedule appearing as an exhibit to
the related Agreement. Such schedule will include information as to the
outstanding principal balance of each Loan after application of payments due
on or before the Cut-off Date, as well as information regarding the Loan Rate
or APR, the maturity of the Loan, the Loan-to-Value Ratios or Combined
Loan-to-Value Ratios, as applicable, at origination and certain other
information.
 
    Unless otherwise specified in the related Prospectus Supplement, the
Agreement will require that, within the time period specified therein, the
Depositor will also deliver or cause to be delivered to the Trustee (or to the
custodian hereinafter referred to) as to each Mortgage Loan or Home Equity
Loan, among other things, (i) the mortgage note or contract endorsed without
recourse in blank or to the order of the Trustee, (ii) the mortgage, deed of
trust or similar instrument (a 'Mortgage') with evidence of recording
indicated thereon (except for any Mortgage not returned from the public
recording office, in which case the Depositor will deliver or cause to be
delivered a copy of such Mortgage together with a certificate that the
original of such Mortgage was delivered to such recording office), (iii) an
assignment of the Mortgage to the Trustee, which assignment will be in
recordable form in the case of a Mortgage assignment, and (iv) such other
security documents, including those relating to any senior interests in the
Property, as may be specified in the related Prospectus Supplement or the
related Agreement. Unless otherwise specified in the related Prospectus
Supplement, the Depositor will promptly cause the assignments of the related
Loans to be recorded in the appropriate public office for real property
records, except in states in which, in the opinion of counsel acceptable to
the Trustee, such recording is not required to protect the Trustee's interest
in such Loans against the claim of any subsequent transferee or any successor
to or creditor of the Depositor or the originator of such Loans.
 
    With respect to any Loans that are Cooperative Loans, the Depositor will
cause to be delivered to the Trustee the related original cooperative note
endorsed without recourse in blank or to the order of the Trustee, the
original security agreement, the proprietary lease or occupancy agreement,
the recognition agreement, an executed financing agreement and the relevant
stock certificate, related blank stock powers and any other document
specified in the related Prospectus Supplement. The Depositor will cause to
be filed in the appropriate office an assignment and a financing statement
evidencing the Trustee's security interest in each Cooperative Loan.
 
    Unless otherwise specified in the related Prospectus Supplement, the
Depositor will as to each Home Improvement Contract, deliver or cause to be
delivered to the Trustee the original Home Improvement Contract and copies of
documents and instruments related to each Home Improvement Contract and, other
than in the case of unsecured Home Improvement Contracts, the security
interest in the Property securing such Home Improvement Contract. In order to
give notice of the right, title and interest of Securityholders to the Home
Improvement Contracts, the Depositor will cause a UCC-1 financing statement to
be executed by the Depositor or the Seller identifying the Trustee as the
secured party and identifying all Home Improvement Contracts as collateral.
Unless otherwise specified in the related Prospectus Supplement, the Home
Improvement Contracts will not be stamped or otherwise marked to reflect their
assignment to the Trustee. Therefore, if, through negligence, fraud or
otherwise, a subsequent purchaser were able to take physical possession of the
Home Improvement Contracts without notice of such assignment, the interest of
Securityholders in the Home Improvement Contracts could be defeated. See
'Certain Legal Aspects of the Loans -- The Home Improvement Contracts.'
 
    The Trustee (or the custodian hereinafter referred to) will review such
Loan documents within the time period specified in the related Prospectus
Supplement after receipt thereof, and the Trustee will hold such documents in
trust for the benefit of the related Securityholders. Unless otherwise
specified in the related Prospectus Supplement, if any such document is found
to be missing or defective in any material respect, the Trustee (or such
custodian) will notify the Master Servicer and the Depositor, and the Master
Servicer will notify the related Seller. If such Seller cannot cure the
omission or defect within the time period specified in the related Prospectus
Supplement after receipt of such notice, such Seller will be obligated to
either (i) purchase the related Loan from the Trust Fund at the Purchase Price
or (ii) if so specified in the related Prospectus Supplement, remove such Loan
from the Trust Fund and substitute in its place one or more other Loans that
meets certain requirements set forth therein. There can be no assurance that a
Seller will fulfill this purchase or substitution obligation. Although the
Master Servicer may be obligated to enforce such obligation to the extent
described above under 'Loan Program -- Representations by Sellers;
Repurchases', neither the Master Servicer nor the Depositor will be obligated
to purchase or replace such Loan if the Seller defaults on its obligation,
unless such breach also constitutes a breach of the representations or
warranties of the Master Servicer or the Depositor, as the case may be. Unless
otherwise specified in the related Prospectus Supplement, this obligation to
cure, purchase or substitute 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 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 agent of the Trustee.
 
    The Master Servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the Agreement. Upon a breach of any such representation of
the Master Servicer which materially and adversely affects the interests of
the Securityholders in a Loan, the Master Servicer will be obligated either to
cure the breach in all material respects or to purchase (at the Purchase
Price) or if so specified in the related Prospectus Supplement, replace the
Loan. Unless otherwise specified in the related Prospectus Supplement, this
obligation to cure, purchase or substitute constitutes the sole remedy
available to the Securityholders or the Trustee for such a breach of
representation by the Master Servicer.
 
    Notwithstanding the foregoing provisions, with respect to a Trust Fund for
which a REMIC election is to be made, no purchase or substitution of a Loan
will be made if such purchase or substitution would result in a prohibited
transaction tax under the Code.
 
    No Recourse to Sellers; Depositor or Master Servicer. As described above
under ' -- Assignment of the Loans,' the Depositor will cause the Loans
comprising the related Trust Fund to be assigned to the Trustee, without
recourse. However, each Seller will be obligated to repurchase or substitute
for any Loan as to which certain representations and warranties are breached
or for failure to deliver certain documents relating to the Loans as
described herein under 'Assignment of the Loans' and 'Loan Program --
Representations by Sellers; Repurchases.' In addition, the Master Servicer
and the Depositor will be obligated to purchase or substitute for any Loan
as to which certain representations and warranties are breached as described
herein under ' -- Assignment of the Loans.' These obligations to purchase or
substitute constitute the sole remedy available to the Securityholders or
the Trustee for a breach of any such representation or failure to deliver a
constituent document.
 
Payments on Loans; Deposits to Security Account
 
    The Master Servicer will establish and maintain or cause to be established
and maintained with respect to the related Trust Fund a separate account or
accounts for the collection of payments on the related Trust Fund Assets in
the Trust Fund (the 'Security Account') which, unless otherwise specified in
the related Prospectus Supplement, must be either (i) maintained with a
depository institution the debt obligations of which (or in the case of a
depository institution that is the principal subsidiary of a holding company,
the obligations of which) are rated in one of the two highest rating
categories by the Rating Agency or Rating Agencies that rated one or more
classes of the related Series of Securities, (ii) an account or accounts the
deposits in which are fully insured by either the Bank Insurance Fund (the
'BIF') of the FDIC or the Savings Association Insurance Fund (as successor to
the Federal Savings and Loan Insurance Corporation ('SAIF')), (iii) an account
or accounts the deposits in which are insured by the BIF or SAIF (to the
limits established by the FDIC), and the uninsured deposits in which are
otherwise secured such that, as evidenced by an opinion of counsel, the
Securityholders have a claim with respect to the funds in the Security Account
or a perfected first priority security interest against any collateral
securing such funds that is superior to the claims of any other depositors or
general creditors of the depository institution with which the Security
Account is maintained, or (iv) an account or accounts otherwise acceptable to
each Rating Agency. The collateral eligible to secure amounts in the Security
Account is limited to Permitted Investments. A Security Account may be
maintained as an interest bearing account or the funds held therein may be
invested pending each succeeding Distribution Date in Permitted Investments.
Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer or its designee will be entitled to receive any such interest or
other income earned on funds in the Security Account as additional
compensation and will be obligated to deposit in the Security Account the
amount of any loss immediately as realized. The Security Account may be
maintained with the Master Servicer or with a depository institution that is
an affiliate of the Master Servicer, provided it meets the standards set forth
above.
 
    The Master Servicer will deposit or cause to be deposited in the Security
Account for each Trust Fund, to the extent applicable and unless otherwise
specified in the related Prospectus Supplement and provided in the Agreement,
the following payments and collections received or advances made by or on
behalf of it subsequent to the Cut-off Date (other than payments due on or
before the Cut-off Date and exclusive of any amounts representing Retained
Interest):
 
        (i) all payments on account of principal, including Principal
    Prepayments and, if specified in the related Prospectus Supplement, any
    applicable prepayment penalties, on the Loans;
 
        (ii) all payments on account of interest on the Loans, net of
    applicable servicing compensation;
 
        (iii) all proceeds (net of unreimbursed payments of property taxes,
    insurance premiums and similar items ('Insured Expenses') incurred, and
    unreimbursed Advances made, by the Master Servicer, if any) of the hazard
    insurance policies and any Primary Mortgage Insurance Policies, to the
    extent such proceeds are not applied to the restoration of the property or
    released to the Mortgagor in accordance with the Master Servicer's normal
    servicing procedures (collectively, 'Insurance Proceeds') and all other
    cash amounts (net of unreimbursed expenses incurred in connection with
    liquidation or foreclosure ('Liquidation Expenses') and unreimbursed
    Advances made, by the Master Servicer, if any) received and retained in
    connection with the liquidation of defaulted Loans, by foreclosure or
    otherwise ('Liquidation Proceeds'), together with any net proceeds
    received on a monthly basis with respect to any properties acquired on
    behalf of the Securityholders by foreclosure or deed in lieu of
    foreclosure;
 
        (iv) all proceeds of any Loan or property in respect thereof
    purchased     by the Master Servicer, the Depositor or any Seller as
    described under     'Loan Program -- Representations by Sellers;
    Repurchases' or ' -- Assignment of Trust Fund Assets' above and all
    proceeds of any Loan repurchased as described under ' -- Termination;
    Optional Termination' below;
 
        (v) all payments required to be deposited in the Security Account with
    respect to any deductible clause in any blanket insurance policy described
    under ' -- Hazard Insurance' below;
 
        (vi) any amount required to be deposited by the Master Servicer in
    connection with losses realized on investments for the benefit of the
    Master Servicer of funds held in the Security Account and, to the extent
    specified in the related Prospectus Supplement, any payments required to
    be made by the Master Servicer in connection with prepayment interest
    shortfalls; and
 
        (vii) all other amounts required to be deposited in the Security
    Account pursuant to the Agreement.
 
    The Master Servicer (or the Depositor, as applicable) may from time to
time direct the institution that maintains the Security Account to withdraw
funds from the Security Account for the following purposes:
 
        (i) to pay to the Master Servicer the servicing fees described in the
    related Prospectus Supplement, the master servicing fees (subject to
    reduction) and, as additional servicing compensation, earnings on or
    investment income with respect to funds in the amounts in the Security
    Account credited thereto;
 
        (ii) to reimburse the Master Servicer for Advances, such right of
    reimbursement with respect to any Loan being limited to amounts received
    that represent late recoveries of payments of principal and/or interest on
    such Loan (or Insurance Proceeds or Liquidation Proceeds with respect
    thereto) with respect to which such Advance was made;
 
        (iii) to reimburse the Master Servicer for any Advances previously
    made which the Master Servicer has determined to be nonrecoverable;
 
        (iv) to reimburse the Master Servicer from Insurance Proceeds for
    expenses incurred by the Master Servicer and covered by the related
    insurance policies;
 
        (v) to reimburse the Master Servicer for unpaid master servicing fees
    and unreimbursed out-of-pocket costs and expenses incurred by the Master
    Servicer in the performance of its servicing obligations, such right of
    reimbursement being limited to amounts received representing late
    recoveries of the payments for which such advances were made;
 
        (vi) to pay to the Master Servicer, with respect to each Loan or
    property acquired in respect thereof that has been purchased by the Master
    Servicer pursuant to the Agreement, all amounts received thereon and not
    taken into account in determining the principal balance of such
    repurchased Loan;
 
        (vii) to reimburse the Master Servicer or the Depositor for expenses
    incurred and reimbursable pursuant to the Agreement;
 
        (viii) to withdraw any amount deposited in the Security Account and
    not required to be deposited therein; and
 
        (ix) to clear and terminate the Security Account upon termination of
    the Agreement.
 
    In addition, unless otherwise specified in the related Prospectus
Supplement, on or prior to the business day immediately preceding each
Distribution Date, the Master Servicer shall withdraw from the Security
Account the amount of Available Funds, to the extent on deposit, for deposit
in an account maintained by the Trustee for the related Series of Securities.
 
Pre-Funding Account
 
    If so provided in the related Prospectus Supplement, the Master Servicer
will establish and maintain a Pre-Funding Account, in the name of the
related Trustee on behalf of the related Securityholders, into which the
Depositor will deposit cash in an amount equal to the Pre-Funded Amount on
the related Closing Date. The Pre-Funding Account will be maintained with
the Trustee for the related Series of Securities and is designed solely to
hold funds to be applied by such Trustee during the Funding Period to pay to
the Depositor the purchase price for Subsequent Loans. Monies on deposit in
the Pre-Funding Account will not be available to cover losses on or in
respect of the related Loans. The Pre-Funded Amount will not exceed 50% of
the initial aggregate principal amount of the Certificates and Notes of the
related Series. The Pre-Funded Amount will be used by the related Trustee to
purchase Subsequent Loans from the Depositor from time to time during the
Funding Period. The Funding Period, if any, for a Trust Fund will begin on
the related Closing Date and will end on the date specified in the related
Prospectus Supplement, which in no event will be later than the date that is
one year after the related Closing Date. Monies on deposit in the
Pre-Funding Account may be invested in Permitted Investments under the
circumstances and in the manner described in the related Agreement. Earnings
on investment of funds in the Pre-Funding Account will be deposited into the
related Security Account or such other trust account as is specified in the
related Prospectus Supplement and losses will be charged against the funds
on deposit in the Pre-Funding Account. Any amounts remaining in the
Pre-Funding Account at the end of the Funding Period will be distributed to
the related Securityholders in the manner and priority specified in the
related Prospectus Supplement, as a prepayment of principal of the related
Securities.
 
    In addition, if so provided in the related Prospectus Supplement, on the
related Closing Date the Depositor will deposit in an account (the
'Capitalized Interest Account') cash in such amount as is necessary to cover
shortfalls in interest on the related Series of Securities that may arise as a
result of utilization of the Pre-Funding Account as described above. The
Capitalized Interest Account shall be maintained with the Trustee for the
related Series of Securities and is designed solely to cover the
above-mentioned interest shortfalls. Monies on deposit in the Capitalized
Interest Account will not be available to cover losses on or in respect of the
related Loans. To the extent that the entire amount on deposit in the
Capitalized Interest Account has not been applied to cover short falls in
interest on the related Series of Securities by the end of the Funding Period,
any amounts remaining in the Capitalized Interest Account will be paid to the
Depositor.
 
Sub-Servicing by Sellers
 
    Each Seller of a Loan or any other servicing entity may act as the
Sub-Servicer for such Loan pursuant to an agreement (each, a 'Sub-Servicing
Agreement'), which will not contain any terms inconsistent with the related
Agreement. While each Sub-Servicing Agreement will be a contract solely
between the Master Servicer and the Sub-Servicer, the Agreement pursuant to
which a Series of Securities is issued will provide that, if for any reason
the Master Servicer for such Series of Securities is no longer the Master
Servicer of the related Loans, the Trustee or any successor Master Servicer
must recognize the Sub-Servicer's rights and obligations under such
Sub-Servicing Agreement. Notwithstanding any such subservicing arrangement,
unless otherwise provided in the related Prospectus Supplement, the Master
Servicer will remain liable for its servicing duties and obligations under the
Master Servicing Agreement as if the Master Servicer alone were servicing the
Loans.
 
Collection Procedures
 
    The Master Servicer, directly or through one or more Sub-Servicers, will
make reasonable efforts to collect all payments called for under the Loans and
will, consistent with each Agreement and any Pool Insurance Policy, Primary
Mortgage Insurance Policy, FHA Insurance, VA Guaranty, bankruptcy bond or
alternative arrangements, follow such collection procedures as are customary
with respect to loans that are comparable to the Loans. Consistent with the
above, the Master Servicer may, in its discretion, (i) waive any assumption
fee, late payment or other charge in connection with a Loan and (ii) to the
extent not inconsistent with the coverage of such Loan by a Pool Insurance
Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty,
bankruptcy bond or alternative arrangements, if applicable, arrange with a
borrower a schedule for the liquidation of delinquencies running for no more
than 125 days after the applicable due date for each payment. To the extent
the Master Servicer is obligated to make or cause to be made Advances, such
obligation will remain during any period of such an arrangement.
 
    In any case in which property securing a Loan has been, or is about to
be, conveyed by the mortgagor or obligor, the Master Servicer will, to the
extent it has knowledge of such conveyance or proposed conveyance, exercise
or cause to be exercised its rights to accelerate the maturity of such Loan
under any due-on-sale clause applicable thereto, but only if the exercise of
such rights is permitted by applicable law and will not impair or threaten
to impair any recovery under any Primary Mortgage Insurance Policy. If these
conditions are not met or if the Master Servicer reasonably believes it is
unable under applicable law to enforce such due-on-sale clause or if such
Loan is a mortgage loan insured by the FHA or partially guaranteed by the
VA, the Master Servicer will enter into or cause to be entered 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 for repayment of the Loan and, to the extent permitted by applicable
law, the mortgagor remains liable thereon. Any fee collected by or on behalf
of the Master Servicer for entering into an assumption agreement will be
retained by or on behalf of the Master Servicer as additional servicing
compensation. See 'Certain Legal Aspects of the Loans -- Due-on-Sale
Clauses'. In connection with any such assumption, the terms of the related
Loan may not be changed.
 
    With respect to Cooperative Loans, any prospective purchaser will
generally have to obtain the approval of the board of directors of the
relevant Cooperative before purchasing the shares and acquiring rights under
the related proprietary lease or occupancy agreement. See 'Certain Legal
Aspects of the Loans'. This approval is usually based on the purchaser's
income and net worth and numerous other factors. Although the Cooperative's
approval is unlikely to be unreasonably withheld or delayed, the necessity of
acquiring such approval could limit the number of potential purchasers for
those shares and otherwise limit the Trust Fund's ability to sell and realize
the value of those shares.
 
    In general a 'tenant-stockholder' (as defined in Code Section 216(b)(2) of
a corporation that qualifies as a 'cooperative housing corporation' within the
meaning of Code Section 216(b)(1) is allowed a deduction for amounts paid or
accrued within his taxable year to the corporation representing his
proportionate share of certain interest expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under
Code Sections 163 and 164. In order for a corporation to qualify under Code
Section 216(b)(1) for its taxable year in which such items are allowable as a
deduction to the corporation, such Section requires, among other things, that
at least 80% of the gross income of the corporation be derived from its
tenant-stockholders (as defined in Code Section 216(b)(2)). By virtue of this
requirement, the status of a corporation for purposes of Code Section
216(b)(1) must be determined on a year-to-year basis. Consequently, there can
be no assurance that Cooperatives relating to the Cooperative Loans will
qualify under such Section for any particular year. In the event that such a
Cooperative fails to qualify for one or more years, the value of the
collateral securing any related Cooperative Loans could be significantly
impaired because no deduction would be allowable to tenant-stockholders under
Code Section 216(a) with respect to those years. In view of the significance
of the tax benefits accorded tenant-stockholders of a corporation that
qualifies under Code Section 216(b)(1), the likelihood that such a failure
would be permitted to continue over a period of years appears remote.
 
Hazard Insurance
 
    Except as otherwise specified in the related Prospectus Supplement, the
Master Servicer will require the mortgagor or obligor on each Loan to
maintain a hazard insurance policy providing for no less than the coverage
of the standard form of fire insurance policy with extended coverage
customary for the type of Property in the state in which such Property is
located. Such coverage will be in an amount that is at least equal to the
lesser of (i) the maximum insurable value of the improvements securing such
Loan or (ii) the greater of (y) the outstanding principal balance of the
Loan and (z) an amount such that the proceeds of such policy shall be
sufficient to prevent the mortgagor and/or the mortgagee from becoming a
co-insurer. All amounts collected by the Master Servicer under any hazard
policy (except for amounts to be applied to the restoration or repair of the
Property or released to the mortgagor or obligor in accordance with the
Master Servicer's normal servicing procedures) will be deposited in the
related Security Account. In the event that the Master Servicer maintains a
blanket policy insuring against hazard losses on all the Loans comprising
part of a Trust Fund, it will conclusively be deemed to have satisfied its
obligation relating to the maintenance of hazard insurance. Such blanket
policy may contain a deductible clause, in which case the Master Servicer
will be required to deposit from its own funds into the related Security
Account the amounts which would have been deposited therein but for such
clause.
 
    In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements securing a Loan by fire,
lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion, subject to the conditions and exclusions particularized in each
policy. Although the policies relating to the Loans may have been underwritten
by different insurers under different state laws in accordance with different
applicable forms and therefore may not contain identical terms and conditions,
the basic terms thereof are dictated by respective state laws, and most such
policies typically do not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and
mud flows), nuclear reactions, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. The foregoing list
is merely indicative of certain kinds of uninsured risks and is not intended
to be all inclusive. If the Property securing a Loan is located in a federally
designated special flood area at the time of origination, the Master Servicer
will require the mortgagor or obligor to obtain and maintain flood insurance.
 
    The hazard insurance policies covering properties securing the Loans
typically contain a clause which in effect requires the insured at all time to
carry insurance of a specified percentage of a specified percentage (generally
80% to 90%) of the full replacement value of the insured property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, then the insurer's liability in the event of
partial loss will not exceed the larger of (i) the actual cash value
(generally defined as replacement cost at the time and place of loss, less
physical depreciation) of the improvements damaged or destroyed or (ii) such
proportion of the loss as the amount of insurance carried bears to the
specified percentage of the full replacement cost of such improvements. Since
the amount of hazard insurance the Master Servicer may cause to be maintained
on the improvements securing the Loans declines as the principal balances
owing thereon decrease, and since improved real estate generally has
appreciated in value over time in the past, the effect of this requirement in
the event of partial loss may be that hazard insurance proceeds will be
insufficient to restore fully the damaged property. If specified in the
related Prospectus Supplement, a special hazard insurance policy will be
obtained to insure against certain of the uninsured risks described above. See
'Credit Enhancement'.
 
    The Master Servicer will not require that a standard hazard or flood
insurance policy be maintained on the cooperative dwelling relating to any
Cooperative Loan. Generally, the Cooperative itself is responsible for
maintenance of hazard insurance for the property owned by the Cooperative and
the tenant-stockholders of that Cooperative do not maintain individual hazard
insurance policies. To the extent, however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not
maintain adequate coverage or any insurance proceeds are not applied to the
restoration of damaged property, any damage to such borrower's cooperative
dwelling or such Cooperative's building could significantly reduce the value
of the collateral securing such Cooperative Loan to the extent not covered by
other credit support.
 
    If the Property securing a defaulted Loan is damaged and proceeds, if any,
from the related hazard insurance policy are insufficient to restore the
damaged Property, the Master 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 Securityholders on liquidation of the Loan after
reimbursement of the Master Servicer for its expenses and (ii) that such
expenses will be recoverable by it from related Insurance Proceeds or
Liquidation Proceeds.
 
    If recovery on a defaulted Loan under any related Insurance Policy is not
available for the reasons set forth in the preceding paragraph, or if the
defaulted Loan is not covered by an Insurance Policy, the Master Servicer will
be obligated to follow or cause to be followed such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
Loan. If the proceeds of any liquidation of the Property securing the
defaulted Loan are less than the principal balance of such Loan plus interest
accrued thereon that is payable to Securityholders, the Trust Fund will
realize a loss in the amount of such difference plus the aggregate of expenses
incurred by the Master Servicer in connection with such proceedings and which
are reimbursable under the Agreement. In the unlikely event that any
such proceedings result in a total recovery which is, after reimbursement to
the Master Servicer of its expenses, in excess of the principal balance of
such Loan plus interest accrued thereon that is payable to Securityholders,
the Master Servicer will be entitled to withdraw or retain from the Security
Account amounts representing its normal servicing compensation with respect to
such Loan and, unless otherwise specified in the related Prospectus
Supplement, amounts representing the balance of such excess, exclusive of any
amount required by law to be forwarded to the related borrower, as additional
servicing compensation.
 
    If the Master Servicer or its designee recovers Insurance Proceeds which,
when added to any related Liquidation Proceeds and after deduction of certain
expenses reimbursable to the Master Servicer, exceed the principal balance of
such Loan plus interest accrued thereon that is payable to Securityholders,
the Master Servicer will be entitled to withdraw or retain from the Security
Account amounts representing its normal servicing compensation with respect to
such Loan. In the event that the Master Servicer has expended its own funds to
restore the damaged Property and such funds have not been reimbursed under the
related hazard insurance policy, it will be entitled to withdraw from the
Security Account out of related Liquidation Proceeds or Insurance Proceeds an
amount equal to such expenses incurred by it, in which event the Trust Fund
may realize a loss up to the amount so charged. Since Insurance Proceeds
cannot exceed deficiency claims and certain expenses incurred by the Master
Servicer, no such payment or recovery will result in a recovery to the Trust
Fund which exceeds the principal balance of the defaulted Loan together with
accrued interest thereon. See 'Credit Enhancement'.
 
    The proceeds from any liquidation of a Loan will be applied in the
following order of priority: first, to reimburse the Master Servicer for any
unreimbursed expenses incurred by it to restore the related Property and any
unreimbursed servicing compensation payable to the Master Servicer with
respect to such Loan; second, to reimburse the Master Servicer for any
unreimbursed Advances with respect to such Loan; third, to accrued and unpaid
interest (to the extent no Advance has been made for such amount) on such
Loan; and fourth, as a recovery of principal of such Loan.
 
Realization Upon Defaulted Loans
 
    Primary Mortgage Insurance Policies.  If so specified in the related
Prospectus Supplement, the Master Servicer will maintain or cause to be
maintained, as the case may be, in full force and effect, a Primary Mortgage
Insurance Policy with regard to each Loan for which such coverage is required.
Primary Mortgage Insurance Policies reimburse certain losses sustained by
reason of defaults in payments by borrowers. The Master Servicer will not
cancel or refuse to renew any such Primary Mortgage Insurance Policy in effect
at the time of the initial issuance of a Series of Securities that is required
to be kept in force under the applicable Agreement unless the replacement
Primary Mortgage Insurance Policy for such cancelled or nonrenewed policy is
maintained with an insurer whose claims-paying ability is sufficient to
maintain the current rating of the classes of Securities of such Series that
have been rated.
 
    FHA Insurance; VA Guaranties.  Loans designated in the related Prospectus
Supplement as insured by the FHA will be insured by the FHA as authorized
under the United States Housing Act of 1937, as amended. In addition to the
Title I Program of the FHA, see 'Certain Legal Aspects of the Loans -- Title I
Program', certain Loans will be insured under various FHA programs including
the standard FHA 203(b) program to finance the acquisition of one- to
four-family housing units and the FHA 245 graduated payment mortgage program.
These programs generally limit the principal amount and interest rates of the
mortgage loans insured. Loans insured by FHA generally require a minimum down
payment of approximately 5% of the original principal amount of the loan. No
FHA-insured Loans relating to a Series may have an interest rate or original
principal amount exceeding the applicable FHA limits at the time of
origination of such loan.
 
    Loans designated in the related Prospectus Supplement as guaranteed by
the VA will be partially guaranteed by the VA under the Serviceman's
Readjustment Act of 1944, as amended (a 'VA Guaranty'). The Serviceman's
Readjustment Act of 1944, as amended, permits a veteran (or in certain
instances the spouse of a veteran) to obtain a mortgage loan guaranty by the
VA covering mortgage financing of the purchase of a one- to four-family
dwelling unit at interest rates permitted by the VA. The program has no
mortgage loan limits, requires no down payment from the purchaser and
permits the guaranty of mortgage loans of up to 30 years' duration. However,
no Loan guaranteed by the VA will have an original principal amount greater
than five times the partial VA guaranty for such Loan. The maximum guaranty
that may be issued by the VA under a VA guaranteed mortgage loan depends
upon the original principal amount of the mortgage loan, as further
described in 38 United States Code Section 1803(a), as amended.
 
Servicing and Other Compensation and Payment of Expenses
 
    The principal servicing compensation to be paid to the Master Servicer in
respect of its master servicing activities for each Series of Securities will
be equal to the percentage per annum described in the related Prospectus
Supplement (which may vary under certain circumstances) of the outstanding
principal balance of each Loan, and such compensation will be retained by it
from collections of interest on such Loan in the related Trust Fund (the
'Master Servicing Fee'). As compensation for its servicing duties, a
Sub-Servicer or, if there is no Sub-Servicer, the Master Servicer will be
entitled to a monthly servicing fee as described in the related Prospectus
Supplement. In addition, the Master Servicer or Sub-Servicer will retain all
prepayment charges, assumption fees and late payment charges, to the extent
collected from borrowers, and any benefit that may accrue as a result of the
investment of funds in the applicable Security Account (unless otherwise
specified in the related Prospectus Supplement).
 
    The Master Servicer will pay or cause to be paid certain ongoing expenses
associated with each Trust Fund and incurred by it in connection with its
responsibilities under the related Agreement, including, without limitation,
payment of any fee or other amount payable in respect of any credit
enhancement arrangements, payment of the fees and disbursements of the
Trustee, any custodian appointed by the Trustee, the certificate registrar and
any paying agent, and payment of expenses incurred in enforcing the
obligations of Sub-Servicers and Sellers. The Master Servicer will be entitled
to reimbursement of expenses incurred in enforcing the obligations of
Sub-Servicers and Sellers under certain limited circumstances.
 
Evidence as to Compliance
 
    Each Agreement will provide that on or before a specified date in each
year, a firm of independent public accountants will furnish a statement to the
Trustee to the effect that, on the basis of the examination by such firm
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FHLMC, the servicing by or on behalf of the Master Servicer of mortgage loans
or private asset backed securities, or under pooling and servicing agreements
substantially similar to each other (including the related Agreement) was
conducted in compliance with such agreements except for any significant
exceptions or errors in records that, in the opinion of the firm, the Audit
Program for Mortgages serviced for FHLMC, or the Uniform Single Attestation
Program for Mortgage Bankers, it is required to report. In rendering its
statement such firm may rely, as to matters relating to the direct servicing
of Loans by Sub-Servicers, upon comparable statements for examinations
conducted substantially in compliance with the Uniform Single Attestation
Program for Mortgage Bankers or the Audit Program for Mortgages serviced for
FHLMC (rendered within one year of such statement) of firms of independent
public accountants with respect to the related Sub-Servicer.
 
    Each Agreement will also provide for delivery to the Trustee, on or before
a specified date in each year, of an annual statement signed by two officers
of the Master Servicer to the effect that the Master Servicer has fulfilled
its obligations under the Agreement throughout the preceding year.
 
    Copies of the annual accountants' statement and the statement of officers
of the Master Servicer may be obtained by Securityholders of the related
Series without charge upon written request to the Master Servicer at the
address set forth in the related Prospectus Supplement.
 
Certain Matters Regarding the Master Servicer and the Depositor
 
    The Master Servicer under each Pooling and Servicing Agreement or Master
Servicing Agreement, as applicable, will be named in the related Prospectus
Supplement. The entity serving as Master Servicer may have normal business
relationships with the Depositor or the Depositor's affiliates.
 
    Each Agreement will provide that the Master Servicer may not resign from
its obligations and duties under the Agreement except upon a determination
that its duties thereunder are no longer permissible under applicable law. The
Master Servicer may, however, be removed from its obligations and duties as
set forth in the Agreement. No such resignation will become effective until
the Trustee or a successor servicer has assumed the Master Servicer's
obligations and duties under the Agreement.
 
    Each Agreement will further provide that neither the Master Servicer, the
Depositor nor any director, officer, employee, or agent of the Master Servicer
or the Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken or for refraining from the taking of any
action in good faith pursuant to the Agreement, or for errors in judgment;
provided, however, that neither the Master Servicer, the Depositor nor any
such person will be protected against any liability which would otherwise be
imposed by reason of wilful misfeasance, bad faith or gross negligence in the
performance of duties thereunder or by reason of reckless disregard of
obligations and duties thereunder. Each Agreement will further provide that
the Master Servicer, the Depositor and any director, officer, employee or
agent of the Master Servicer or the Depositor will be entitled to
indemnification by the related Trust Fund and will be held harmless against
any loss, liability or expense incurred in connection with any legal action
relating to the Agreement or the Securities, other than any loss, liability or
expense related to any specific Loan or Loans (except any such loss, liability
or expense otherwise reimbursable pursuant to the Agreement) and any loss,
liability or expense incurred by reason of willful misfeasance, bad faith or
gross negligence in the performance of duties thereunder or by reason of
reckless disregard of obligations and duties thereunder. In addition, each
Agreement will provide that neither the Master Servicer nor the Depositor will
be under any obligation to appear in, prosecute or defend any legal action
which is not incidental to its respective responsibilities under the Agreement
and which in its opinion may involve it in any expense or liability. The
Master Servicer or the Depositor may, however, in its discretion undertake any
such action which it may deem necessary or desirable with respect to the
Agreement and the rights and duties of the parties thereto and the interests
of the Securityholders thereunder. In such event, the legal expenses and costs
of such action and any liability resulting therefrom will be expenses, costs
and liabilities of the Trust Fund and the Master Servicer or the Depositor, as
the case may be, will be entitled to be reimbursed therefor out of funds
otherwise distributable to Securityholders.
 
    Except as otherwise specified in the related Prospectus Supplement, any
person into which the Master Servicer may be merged or consolidated, or any
person resulting from any merger or consolidation to which the Master Servicer
is a party, or any person succeeding to the business of the Master Servicer,
will be the successor of the Master Servicer under each Agreement, provided
that such person is qualified to sell mortgage loans to, and service mortgage
loans on behalf of, FNMA or FHLMC and further provided that such merger,
consolidation or succession does not adversely affect the then current rating
or ratings of the class or classes of Securities of such Series that have been
rated.
 
Events of Default; Rights Upon Event of Default
 
    Pooling and Servicing Agreement; Master Servicing Agreement.  Except as
otherwise specified in the related Prospectus Supplement, Events of Default
under each Agreement will consist of (i) any failure by the Master Servicer to
distribute or cause to be distributed to Securityholders of any class any
required payment (other than an Advance) which continues unremedied for five
days after the giving of written notice of such failure to the Master Servicer
by the Trustee or the Depositor, or to the Master Servicer, the Depositor and
the Trustee by the holders of Securities of such class evidencing not less
than 25% of the total distributions allocated to such class ('Percentage
Interests'); (ii) any failure by the Master Servicer to make an Advance as
required under the Agreement, unless cured as specified therein; (iii) any
failure by the Master Servicer duly to observe or perform in any material
respect any of its other covenants or agreements in the Agreement which
continues unremedied for thirty days after the giving of written notice of
such failure to the Master Servicer by the Trustee or the Depositor, or to
the Master Servicer, the Depositor and the Trustee by the holders of
Securities of any class evidencing not less than 25% of the aggregate
Percentage Interests constituting such class; and (iv) certain events of
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceeding and certain actions by or on behalf of the Master Servicer
indicating its insolvency, reorganization or inability to pay its obligations.
 
    If specified in the related Prospectus Supplement, the Agreement will
permit the Trustee to sell the Trust Fund Assets and the other assets of the
Trust Fund described under 'Credit Enhancement' herein in the event that
payments in respect thereto are insufficient to make payments required in the
Agreement. The assets of the Trust Fund will be sold only under the
circumstances and in the manner specified in the related Prospectus
Supplement.
 
    Unless otherwise provided in the related Prospectus Supplement, so long as
an Event of Default under an Agreement remains unremedied, the Depositor or
the Trustee may, and at the direction of holders of Securities of any class
evidencing not less than 25% of the aggregate Percentage Interests
constituting such class and under such other circumstances as may be specified
in such Agreement, the Trustee shall terminate all of the rights and
obligations of the Master Servicer under the Agreement relating to such Trust
Fund and in and to the related Trust Fund Assets, whereupon the Trustee will
succeed to all of the responsibilities, duties and liabilities of the Master
Servicer under the Agreement, including, if specified in the related
Prospectus Supplement, the obligation to make Advances, and will be entitled
to similar compensation arrangements. In the event that the Trustee is
unwilling or unable so to act, it may appoint, or petition a court of
competent jurisdiction for the appointment of, a mortgage loan servicing
institution with a net worth of a least $10,000,000 to act as successor to the
Master Servicer under the Agreement. Pending such appointment, the Trustee is
obligated to act in such capacity. The Trustee and any such successor may
agree upon the servicing compensation to be paid, which in no event may be
greater than the compensation payable to the Master Servicer under the
Agreement.
 
    Unless otherwise provided in the related Prospectus Supplement, no
Securityholder, solely by virtue of such holder's status as a Securityholder,
will have any right under any Agreement to institute any proceeding with
respect to such Agreement, unless such holder previously has given to the
Trustee written notice of default and unless the holders of Securities of any
class of such Series evidencing not less than 25% of the aggregate Percentage
Interests constituting such class have made written request upon the Trustee
to institute such proceeding in its own name as Trustee thereunder and have
offered to the Trustee reasonable indemnity, and the Trustee for 60 days has
neglected or refused to institute any such proceeding.
 
    Indenture.  Except as otherwise specified in the related Prospectus
Supplement, Events of Default under the Indenture for each Series of Notes
include: (i) a default in the payment of any principal of or interest on any
Note of such Series which continues unremedied for five days after the giving
of written notice of such default is given as specified in the related
Prospectus Supplement; (ii) failure to perform in any material respect any
other covenant of the Depositor or the Trust Fund in the Indenture which
continues for a period of thirty (30) days after notice thereof is given in
accordance with the procedures described in the related Prospectus Supplement;
(iii) certain events of bankruptcy, insolvency, receivership or liquidation of
the Depositor or the Trust Fund; or (iv) any other Event of Default provided
with respect to Notes of that Series including but not limited to certain
defaults on the part of the issuer, if any, of a credit enhancement instrument
supporting such Notes.
 
    If an Event of Default with respect to the Notes of any Series at the time
outstanding occurs and is continuing, either the Trustee or the holders of a
majority of the then aggregate outstanding amount of the Notes of such Series
may declare the principal amount (or, if the Notes of that Series have an
interest rate of 0%, such portion of the principal amount as may be specified
in the terms of that Series, as provided in the related Prospectus Supplement)
of all the Notes of such Series to be due and payable immediately. Such
declaration may, under certain circumstances, be rescinded and annulled by the
holders of more than 50% of the Percentage Interests of the Notes of such
Series.
 
    If, following an Event of Default with respect to any Series of Notes, the
Notes of such Series have been declared to be due and payable, the Trustee
may, in its discretion, notwithstanding such acceleration, elect to maintain
possession of the collateral securing the Notes of such Series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such Series
as they would have become due if there had not been such a declaration. In
addition, the Trustee may not sell or otherwise liquidate the collateral
securing the Notes of a Series following an Event of Default, other than a
default in the payment of any principal or interest on any Note of such Series
for five days or more, unless (a) the holders of 100% of the Percentage
Interests of the Notes of such Series consent to such sale, (b) the proceeds
of such sale or liquidation are sufficient to pay in full the principal of and
accrued interest, due and unpaid, on the outstanding Notes of such Series at
the date of such sale or (c) the Trustee determines that such collateral would
not be sufficient on an ongoing basis to make all payments on such Notes as
such payments would have become due if such Notes had not been declared due
and payable, and the Trustee obtains the consent of the holders of 66 2/3% of
the Percentage Interests of the Notes of such Series.
 
    In the event that the Trustee liquidates the collateral in connection with
an Event of Default involving a default for five days or more in the payment
of principal of or interest on the Notes of a Series, the Indenture provides
that the Trustee will have a prior lien on the proceeds of any such
liquidation for unpaid fees and expenses. As a result, upon the occurrence of
such an Event of Default, the amount available for distribution to the
Noteholders would be less than would otherwise be the case. However, the
Trustee may not institute a proceeding for the enforcement of its lien except
in connection with a proceeding for the enforcement of the lien of the
Indenture for the benefit of the Noteholders after the occurrence of such an
Event of Default.
 
    Except as otherwise specified in the related Prospectus Supplement, in the
event the principal of the Notes of a Series is declared due and payable, as
described above, the holders of any such Notes issued at a discount from par
may be entitled to receive no more than an amount equal to the unpaid
principal amount thereof less the amount of such discount which is
unamortized.
 
    Subject to the provisions of the Indenture relating to the duties of the
Trustee, in case an Event of Default shall occur and be continuing with
respect to a Series of Notes, the Trustee shall be under no obligation to
exercise any of the rights or powers under the Indenture at the request or
direction of any of the holders of Notes of such Series, unless such holders
offered to the Trustee security or indemnity satisfactory to it against the
costs, expenses and liabilities which might be incurred by it in complying
with such request or direction. Subject to such provisions for indemnification
and certain limitations contained in the Indenture, the holders of a majority
of the then aggregate outstanding amount of the Notes of such Series shall
have the right to direct the time, method and place of conducting any
proceeding for any remedy available to the Trustee or exercising any trust or
power conferred on the Trustee with respect to the Notes of such Series, and
the holders of a majority of the then aggregate outstanding amount of the
Notes of such Series may, in certain cases, waive any default with respect
thereto, except a default in the payment of principal or interest or a default
in respect of a covenant or provision of the Indenture that cannot be modified
without the waiver or consent of all the holders of the outstanding Notes of
such Series affected thereby.
 
Amendment
 
    Except as otherwise specified in the related Prospectus Supplement, each
Agreement may be amended by the Depositor, the Master Servicer and the
Trustee, without the consent of any of the Securityholders, (i) to cure any
ambiguity; (ii) to correct or supplement any provision therein which may be
defective or inconsistent with any other provision therein; or (iii) to make
any other revisions with respect to matters or questions arising under the
Agreement which are not inconsistent with the provisions thereof, provided
that such action will not adversely affect in any material respect the
interests of any Securityholder. An amendment will be deemed not to
adversely affect in any material respect the interests of the
Securityholders if the person requesting such amendment obtains a letter
from each Rating Agency requested to rate the class or classes of Securities
of such Series stating that such amendment will not result in the
downgrading or withdrawal of the respective ratings then assigned to such
Securities. In addition, to the extent provided in the related Agreement, an
Agreement may be amended without the consent of any of the Securityholders,
to change the manner in which the Security Account is maintained, provided
that any such change does not adversely affect the then current rating on
the class or classes of Securities of such Series that have been rated. In
addition, if a REMIC election is made with respect to a Trust Fund, the
related Agreement may be amended to modify, eliminate or add to any of its
provisions to such extent as may be necessary to maintain the qualification
of the related Trust Fund as a REMIC, provided that the Trustee has received
an opinion of counsel to the effect that such action is necessary or helpful
to maintain such qualification. Except as otherwise specified in the related
Prospectus Supplement, each Agreement may also be amended by the Depositor,
the Master Servicer and the Trustee with consent of holders of Securities of
such Series evidencing not less than 66% of the aggregate Percentage
Interests of each class affected thereby for the purpose of adding any
provisions to or changing in an manner or eliminating any of the provisions
of the Agreement or of modifying in any manner the rights of the holders of
the related Securities; provided, however, that no such amendment may (i)
reduce in any manner the amount of or delay the timing of, payments received
on Loans which are required to be distributed on any Security without the
consent of the holder of such Security, or (ii) reduce the aforesaid
percentage of Securities of any class the holders of which are required to
consent to any such amendment without the consent of the holders of all
Securities of such class covered by such Agreement then outstanding. If a
REMIC election is made with respect to a Trust Fund, the Trustee will not be
entitled to consent to an amendment to the related Agreement without having
first received an opinion of counsel to the effect that such amendment will
not cause such Trust Fund to fail to qualify as a REMIC.
 
Termination; Optional Termination
 
    Pooling and Servicing Agreement; Trust Agreement.  Unless otherwise
specified in the related Agreement, the obligations created by each Pooling
and Servicing Agreement and Trust Agreement for each Series of Securities will
terminate upon the payment to the related Securityholders of all amounts held
in the Security Account or by the Master Servicer and required to be paid to
them pursuant to such Agreement following the later of (i) the final payment
of or other liquidation of the last of the Trust Fund Assets subject thereto
or the disposition of all property acquired upon foreclosure of any such Trust
Fund Assets remaining in the Trust Fund and (ii) the purchase by the Master
Servicer or, if REMIC treatment has been elected and if specified in the
related Prospectus Supplement, by the holder of the residual interest in the
REMIC (see 'Federal Income Tax Consequences' below), from the related Trust
Fund of all of the remaining Trust Fund Assets and all property acquired in
respect of such Trust Fund Assets.
 
    Unless otherwise specified by the related Prospectus Supplement, any such
purchase of Trust Fund Assets and property acquired in respect of Trust Fund
Assets evidenced by a Series of Securities will be made at the option of the
Master Servicer, such other person or, if applicable, such holder of the REMIC
residual interest, at a price specified in the related Prospectus Supplement.
The exercise of such right will effect early retirement of the Securities of
that Series, but the right of the Master Servicer, such other person or, if
applicable, such holder of the REMIC residual interest, to so purchase is
subject to the principal balance of the related Trust Fund Assets being less
than the percentage specified in the related Prospectus Supplement of the
aggregate principal balance of the Trust Fund Assets at the Cut-off Date for
the Series. The foregoing is subject to the provision that if a REMIC election
is made with respect to a Trust Fund, any repurchase pursuant to clause (ii)
above will be made only in connection with a 'qualified liquidation' of the
REMIC within the meaning of Section 860F(g)(4) of the Code.
 
    Indenture.  The Indenture will be discharged with respect to a Series of
Notes (except with respect to certain continuing rights specified in the
Indenture) upon the delivery to the Trustee for cancellation of all the Notes
of such Series or, with certain limitations, upon deposit with the Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.
 
    In addition to such discharge with certain limitations, the Indenture
will provide that, if so specified with respect to the Notes of any Series,
the related Trust Fund will be discharged from any and all obligations in
respect of the Notes of such Series (except for certain obligations relating
to temporary Notes and exchange of Notes, to register the transfer of or
exchange Notes of such Series, to replace stolen, lost or mutilated Notes of
such Series, to maintain paying agencies and to hold monies for payment in
trust) upon the deposit with the Trustee, in trust, of money and/or direct
obligations of or obligations guaranteed by the United States of America
which through the payment of interest and principal in respect thereof in
accordance with their terms will provide money in an amount sufficient to
pay the principal of and each installment of interest on the Notes of such
Series on the last scheduled Distribution Date for such Notes and any
installment of interest on such Notes in accordance with the terms of the
Indenture and the Notes of such Series. In the event of any such defeasance
and discharge of Notes of such Series, holders of Notes of such Series would
be able to look only to such money and/or direct obligations for payment of
principal and interest, if any, on their Notes until maturity.
 
The Trustee
 
    The Trustee under each Agreement will be named in the applicable
Prospectus Supplement. The commercial bank or trust company serving as Trustee
may have normal banking relationships with the Depositor, the Master Servicer
and any of their respective affiliates.
 
                      CERTAIN LEGAL ASPECTS OF THE LOANS
 
    The following discussion contains summaries, which are general in nature,
of certain legal matters relating to the Loans. Because such legal aspects are
governed primarily by applicable state law (which laws may differ
substantially), the descriptions do not, except as expressly provided below,
reflect the laws of any particular state, nor to encompass the laws of all
states in which the security for the Loans is situated. The descriptions are
qualified in their entirety by reference to the applicable federal laws and
the appropriate laws of the states in which Loans may be originated.
 
General
 
    The Loans for a Series may be secured by deeds of trust, mortgages,
security deeds or deeds to secure debt, depending upon the prevailing practice
in the state in which the property subject to the loan is located. Deeds of
trust are used almost exclusively in California instead of mortgages. A
mortgage creates a lien upon the real property encumbered by the mortgage,
which lien is generally not prior to the lien for real estate taxes and
assessments. Priority between mortgages depends on their terms and generally
on the order of recording with a state or county office. There are two parties
to a mortgage, the mortgagor, who is the borrower and owner of the mortgaged
property, and the mortgagee, who is the lender. Under the mortgage instrument,
the mortgagor delivers to the mortgagee a note or bond and the mortgage.
Although a deed of trust is similar to a mortgage, a deed of trust formally
has three parties, the borrower-property owner called the 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 borrower
grants the property, irrevocably until the debt is paid, in trust, generally
with a power of sale, to the trustee to secure payment of the obligation. A
security deed and a deed to secure debt are special types of deeds which
indicate on their face that they are granted to secure an underlying debt. By
executing a security deed or deed to secure debt, the grantor conveys title
to, as opposed to merely creating a lien upon, the subject property to the
grantee until such time as the underlying debt is repaid. The trustee's
authority under a deed of trust, the mortgagee's authority under a mortgage
and the grantee's authority under a security deed or deed to secure debt are
governed by law and, with respect to some deeds of trust, the directions of
the beneficiary.
 
    Cooperatives.  Certain of Loans may be Cooperative Loans. The
Cooperative owns all the real property that comprises the project, including
the land, separate dwelling units and all common areas. The Cooperative is
directly responsible for project management and, in most cases, payment of
real estate taxes and hazard and liability insurance. If there is a blanket
mortgage on the Cooperative and/or underlying land, as is generally the
case, the Cooperative, as project mortgagor, is also responsible for meeting
these mortgage obligations. A blanket mortgage is ordinarily incurred by the
Cooperative in connection with the construction or purchase of the
Cooperative's apartment building. The interest of the occupant under
proprietary leases or occupancy agreements to which that Cooperative is a
party are generally subordinate to the interest of the holder of the blanket
mortgage in that building. If the Cooperative is unable to meet the payment
obligations arising under its blanket mortgage, the mortgagee holding the
blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements. In addition, the
blanket mortgage on a Cooperative may provide financing in the form of a
mortgage that does not fully amortize with a significant portion of
principal being due in one lump sum at final maturity. The inability of the
Cooperative to refinance this mortgage and its consequent inability to make
such final payment could lead to foreclosure by the mortgagee providing the
financing. A foreclosure in either event by the holder of the blanket
mortgage could eliminate or significantly diminish the value of any
collateral held by the lender who financed the purchase by an individual
tenant-stockholder of Cooperative shares or, in the case of a Trust Fund
including Cooperative Loans, the collateral securing the Cooperative Loans.  

    The Cooperative is owned by tenant-stockholders who, through ownership of
stock, shares or membership certificates in the corporation, receive
proprietary leases or occupancy agreements which confer exclusive rights to
occupy specific units. Generally, a tenant-stockholder of a Cooperative must
make a monthly payment to the Cooperative representing such
tenant-stockholder's pro rata share of the Cooperative's payments for its
blanket mortgage, real property taxes, maintenance expenses and other capital
or ordinary expenses. An ownership interest in a Cooperative and accompanying
rights is financed through a Cooperative share loan evidenced by a promissory
note and secured by a security interest in the occupancy agreement or
proprietary lease and in the related Cooperative shares. The lender takes
possession of the share certificate and a counterpart of the proprietary lease
or occupancy agreement, and a financing statement covering the proprietary
lease or occupancy agreement and the Cooperative shares is filed in the
appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in
the security agreement covering the assignment of the proprietary lease or
occupancy agreement and the pledge of Cooperative shares.
 
Foreclosure/Repossession
 
    Deed of Trust.  Foreclosure of a deed of trust is generally accomplished
by a non-judicial sale under a specific provision in the deed of trust which
authorizes the trustee to sell the property at public auction upon any default
by the borrower under the terms of the note or deed of trust. In certain
states, such foreclosure also may be accomplished by judicial action in the
manner provided for foreclosure of mortgages. In addition to any notice
requirements contained in a deed of trust, in some states (such as
California), the trustee must record a notice of default and send a copy to
the borrower-trustor, to any person who has recorded a request for a copy of
any notice of default and notice of sale, to any successor in interest to the
borrower-trustor, to the beneficiary of any junior deed of trust and to
certain other persons. In some states (including California), the
borrower-trustor has the right to reinstate the loan at any time following
default until shortly before the trustee's sale. In general, the borrower, or
any other person having a junior encumbrance on the real estate, may, during a
statutorily prescribed reinstatement period, cure a monetary default by paying
the entire amount in arrears plus other designated costs and expenses incurred
in enforcing the obligation. Generally, state law controls the amount of
foreclosure expenses and costs, including attorney's fees, which may be
recovered by a lender. After the reinstatement period has expired without the
default having been cured, the borrower or junior lienholder no longer has the
right to reinstate the loan and must pay the loan in full to prevent the
scheduled foreclosure sale. If the deed of trust is not reinstated within any
applicable cure period, a notice of sale must be posted in a public place and,
in most states (including California), published for a specific period of time
in one or more newspapers. In addition, some state laws require that a copy of
the notice of sale be posted on the property and sent to all parties having an
interest of record in the real property. In California, the entire process
from recording a notice of default to a non-judicial sale usually takes four
to five months.
 
    Mortgages.  Foreclosure of a mortgage is generally accomplished by
judicial action. The action is initiated by the service of legal pleadings
upon all parties having an interest in the real property. Delays in
completion of the foreclosure may occasionally result from difficulties in
locating necessary parties. Judicial foreclosure proceedings are often not
contested by any of the parties. When the mortgagee's right to foreclosure
is contested, the legal proceedings necessary to resolve the issue can be
time consuming. After the completion of a judicial foreclosure proceeding,
the court generally issues a judgment of foreclosure and appoints a referee
or other court officer to conduct the sale of the property. In some states,
mortgages may also be foreclosed by advertisement, pursuant to a power of
sale provided in the mortgage.  

    Although foreclosure sales are typically public sales, frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty
of determining the exact status of title to the property, the possible
deterioration of the property during the foreclosure proceedings and a
requirement that the purchaser pay for the property in cash or by cashier's
check. Thus the foreclosing lender often purchases the property from the
trustee or referee for an amount equal to the principal amount outstanding
under the loan, accrued and unpaid interest and the expenses of foreclosure in
which event the mortgagor's debt will be extinguished or the lender may
purchase for a lesser amount in order to preserve its right against a borrower
to seek a deficiency judgment in states where such judgment is available.
Thereafter, subject to the right of the borrower in some states to remain in
possession during the redemption period, the lender will assume the burden of
ownership, including obtaining hazard insurance and making such repairs at its
own expense as are necessary to render the property suitable for sale. The
lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending
upon market conditions, the ultimate proceeds of the sale of the property may
not equal the lender's investment in the property. Any loss may be reduced by
the receipt of any mortgage guaranty insurance proceeds.
 
    Courts have imposed general equitable principles upon foreclosure, which
are generally designed to mitigate the legal consequences to the borrower of
the borrower's defaults under the loan documents. Some courts have been faced
with the issue of whether federal or state constitutional provisions
reflecting due process concerns for fair notice require that borrowers under
deeds of trust receive notice longer than that prescribed by statute. For the
mostpart, these cases have upheld the notice provisions as being reasonable or
have found that the sale by a trustee under a deed of trust does not involve
sufficient state action to afford constitutional protection to the borrower.
 
    When the beneficiary under a junior mortgage or deed of trust cures the
default and reinstates or redeems by paying the full amount of the senior
mortgage or deed of trust, the amount paid by the beneficiary so to cure or
redeem becomes a part of the indebtedness secured by the junior mortgage or
deed of trust. See 'Junior Mortgages; Rights of Senior Mortgagees' below.
 
    Cooperative Loans.  The Cooperative shares owned by the tenant-stockholder
and pledged to the lender are, in almost all cases, subject to restrictions on
transfer as set forth in the Cooperative's certificate of incorporation and
bylaws, as well as the proprietary lease or occupancy agreement, and may be
cancelled by the Cooperative for failure by the tenant-stockholder to pay rent
or other obligations or charges owed by such tenant-stockholder, including
mechanics' liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permits the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder on its obligations
under the proprietary lease or occupancy agreement. A default by the tenant-
stockholder under the proprietary lease or occupancy agreement will usually
constitute a default under the security agreement between the lender and the
tenant-stockholder.
 
    The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds form the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such
proprietary lease or occupancy agreement. The total amount owed to the
Cooperative by the tenant-stockholder, which the lender generally cannot
restrict and does not monitor, could reduce the value of the collateral below
the outstanding principal balance of the Cooperative Loan and accrued and
unpaid interest thereon.
 
    Recognition agreements also provide that in the event of a foreclosure on
a Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender
is not limited in any rights it may have to dispossess the
tenant-stockholders.
 
    In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the Uniform Commercial
Code (the 'UCC') and the security agreement relating to those shares. Article
9 of the UCC requires that a sale be conducted in a 'commercially reasonable'
manner. Whether a foreclosure sale has been conducted in a 'commercially
reasonable' manner will depend on the facts in each case. In determining
commercial reasonableness, a court will look to the notice given the debtor
and the method, manner, time, place and terms of the foreclosure. Generally, a
sale conducted according to the usual practice of banks selling similar
collateral will be considered reasonably conducted.
 
    Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy
the indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the Cooperative to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the
tenant-stockholder is generally responsible for the deficiency. See
'Anti-Deficiency Legislation and Other Limitations on Lenders' below.
 
    In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property
subject to rent control and rent stabilization laws which apply to certain
tenants who elected to remain in the building but who did not purchase shares
in the Cooperative when the building was so converted.
 
Environmental Risks
 
    Real property pledged as security to a lender may be subject to unforeseen
environmental risks. Under the laws of certain states, contamination of a
property may give risks to a lien on the property to assure the payment of the
costs of clean-up. In several states such a lien has priority over the lien of
an existing mortgage against such property. In addition, under the federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980
('CERCLA'), the United States Environmental Protection Agency ('EPA') may
impose a lien on property where EPA has incurred clean-up costs. However, a
CERCLA lien is subordinate to pre-existing, perfected security interests.
 
    Under the laws of some states, and under CERCLA, it is conceivable that a
secured lender may be held liable as an 'owner' or 'operator' for the costs of
addressing releases or threatened releases of hazardous substances at a
Property, even though the environmental damage or threat was caused by a prior
or current owner or operator. CERCLA imposes liability for such costs on any
and all 'responsible parties,' including owners or operators. However, CERCLA
excludes from the definition of 'owner or operator' a secured creditor who
holds indicia of ownership primarily to protect its security interest (the
'secured creditor exclusion') but without 'participating in the management' of
the Property. Thus, if a lender's activities begin to encroach on the actual
management of a contaminated facility or property, the lender may incur
liability as an 'owner or operator' under CERCLA. Similarly, if a lender
forecloses and takes title to a contaminated facility or property, the lender
may incur CERCLA liability in various circumstances, including, but not
limited to, when it holds the facility or property as an investment (including
leasing the facility or property to third party), or fails to market the
property in a timely fashion.
 
    Whether actions taken by a lender would constitute participation in the
management of a mortgaged property, or the business of a borrower, so as to
render the secured creditor exemption unavailable to a lender has been a
matter of judicial interpretation of the statutory language, and court
decisions have been inconsistent. In 1990, the Court of Appeals for the
Eleventh Circuit suggested that the mere capacity of the lender to influence
a borrower's decisions regarding disposal of hazardous substances was
sufficient participation in the management of the borrower's business to
deny the protection of the secured creditor exemption to the lender.  

    This ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996,
which was signed into law by President Clinton on September 30, 1996. The new
legislation provides that in order to be deemed to have participated in the
management of a mortgaged property, a lender must actually participate in the
operational affairs of the property or the borrower. The legislation also
provides that participation in the management of the property does not include
'merely having the capacity to influence, or unexercised right to control'
operations. Rather, a lender will lose the protection of the secured creditor
exemption only if it exercises decision-making control over the borrower's
environmental compliance and hazardous substance handling and disposal
practices, or assumes day-to-day management of all operational functions of
the mortgaged property.
 
    If a lender is or becomes liable, it can bring an action for contribution
against any other 'responsible parties,' including a previous owner or
operator, who created the environmental hazard, but those persons or entities
may be bankrupt or otherwise judgment proof. The costs associated with
environmental cleanup may be substantial. It is conceivable that such costs
arising from the circumstances set forth above would result in a loss to
Certificateholders.
 
    CERCLA does not apply to petroleum products, and the secured creditor
exclusion does not govern liability for cleanup costs under federal laws other
than CERCLA, in particular Subtitle I of the federal Resource Conservation and
Recovery Act ('RCRA'), which regulates underground petroleum storage tanks
(except heating oil tanks). The EPA has adopted a lender liability rule for
underground storage tanks under Subtitle I of RCRA. Under such rule, a holder
of a security interest in an underground storage tank or real property
containing an underground storage tank is not considered an operator of the
underground storage tank as long as petroleum is not added to, stored in or
dispensed from the tank. In addition, under the Asset Conservation, Lender
Liability and Deposit Insurance Protection Act of 1996, the protections
accorded to lenders under CERCLA are also accorded to the holders of security
interests in underground storage tanks. It should be noted, however, that
liability for cleanup of petroleum contamination may be governed by state law,
which may not provide for any specific protection for secured creditors.
 
    Except as otherwise specified in the related Prospectus Supplement, at the
time the Loans were originated, no environmental assessment or a very limited
environmental assessment of the Properties was conducted.
 
Rights of Redemption
 
    In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the borrower and foreclosed junior lienors are given a statutory
period in which to redeem the property from the foreclosure sale. In certain
other states (including California), this right of redemption applies only to
sales following judicial foreclosure, and not to sales pursuant to a
non-judicial power of sale. In most states where the right of redemption is
available, statutory redemption may occur upon payment of the foreclosure
purchase price, accrued interest and taxes. In other states, redemption may be
authorized if the former borrower pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect
of the redemption right is to force the lender to retain the property and pay
the expenses of ownership until the redemption period has run. In some states,
there is no right to redeem property after a trustee's sale under a deed of
trust.
 
Anti-Deficiency Legislation; Bankruptcy Laws; Tax Liens
 
    Certain states have imposed statutory and judicial restrictions that
limit the remedies of a beneficiary under a deed of trust or a mortgagee
under a mortgage. In some states, including California, statutes and case
law limit the right of the beneficiary or mortgagee to obtain a deficiency
judgment against borrowers financing the purchase of their residence or
following sale under a deed of trust or certain other foreclosure
proceedings. 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 fair market value of the real property at the time of the
foreclosure sale. As a result of these prohibitions, it is anticipated that
in most instances the Master Servicer will utilize the non-judicial
foreclosure remedy and will not seek deficiency judgments against defaulting
borrowers.
 
    Some state 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, when applicable, is that
lenders will usually proceed first against the security rather than bringing a
personal action against the borrower. 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. Finally, other
statutory provisions 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 the public sale. The purpose
of these statutes is generally to prevent a beneficiary or a mortgagee from
obtaining a large deficiency judgment against the former borrower as a result
of low or no bids at the foreclosure sale.
 
    Generally, Article 9 of the UCC governs foreclosure on Cooperative shares
and the related proprietary lease or occupancy agreement. Some courts have
interpreted section 9-504 of the UCC to prohibit a deficiency award unless the
creditor establishes that the sale of the collateral (which, in the case of a
Cooperative Loan, would be the shares of the Cooperative and the related
proprietary lease or occupancy agreement) was conducted in a commercially
reasonable manner.
 
    In addition to anti-deficiency and related legislation, 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 its security. For
example, in a proceeding under the federal Bankruptcy Code, a lender may not
foreclose on a mortgaged property without the permission of the bankruptcy
court. The rehabilitation plan proposed by the debtor may provide, if the
mortgaged property is not the debtor's principal residence and the court
determines that the value of the mortgaged property is less than the principal
balance of the mortgage loan, for the reduction of the secured indebtedness to
the value of the mortgaged property as of the date of the commencement of the
bankruptcy, rendering the lender a general unsecured creditor for the
difference, and also may reduce the monthly payments due under such mortgage
loan, change the rate of interest and alter the mortgage loan repayment
schedule. The effect of any such proceedings under the federal Bankruptcy
Code, including but not limited to any automatic stay, could result in delays
in receiving payments on the Loans underlying a Series of Securities and
possible reductions in the aggregate amount of such payments.
 
    The federal tax laws provide priority to certain tax liens over the lien
of a mortgage or secured party.
 
Due-on-Sale Clauses
 
    Unless otherwise specified in the related Prospectus Supplement, each
conventional Loan will contain a due-on-sale clause which will generally
provide that if the mortgagor or obligor sells, transfers or conveys the
Property, the loan or contract may be accelerated by the mortgagee or
secured party. Court decisions and legislative actions have placed
substantial restriction on the right of lenders to enforce such clauses in
many states. For instance, the California Supreme Court in August 1978 held
that due-on-sale clauses were generally unenforceable. However, the Garn-St
Germain Depository Institutions Act of 1982 (the 'Garn-St Germain Act'),
subject to certain exceptions, preempts state constitutional, statutory and
case law prohibiting the enforcement of due-on-sale clauses. As a result,
due-on-sale clauses have become generally enforceable except in those states
whose legislatures exercised their authority to regulate the enforceability
of such clauses with respect to mortgage loans that were (i) originated or
assumed during the 'window period' under the Garn-St Germain Act which ended
in all cases not later than October 15, 1982, and (ii) originated by lenders
other than national banks, federal savings institutions and federal credit
unions. FHLMC has taken the position in its published mortgage servicing
standards that, out of a total of eleven 'window period states,' five states
(Arizona, Michigan, Minnesota, New Mexico and Utah) have enacted statutes
extending, on various terms and for varying periods, the prohibition on
enforcement of due-on-sale clauses with respect to certain categories of
window period loans. Also, 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.  

    As to loans secured by an owner-occupied residence, the Garn-St Germain
Act sets forth nine specific instances in which a mortgagee covered by the Act
may not exercise its rights under a due-on-sale clause, notwithstanding the
fact that a transfer of the property may have occurred. The inability to
enforce a due-on-sale clause may result in transfer of the related Property to
an uncreditworthy person, which could increase the likelihood of default or
may result in a mortgage bearing an interest rate below the current market
rate being assumed by a new home buyer, which may affect the average life of
the Loans and the number of Loans which may extend to maturity.
 
    In addition, under federal bankruptcy law, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances, be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.
 
Enforceability of Prepayment and Late Payment Fees
 
    Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating the borrower to pay a late charge if payments are not
timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states,
there are or may be specific limitations upon the late charges which a lender
may collect from a borrower for delinquent payments. Certain states also limit
the amounts that a lender may collect from a borrower as an additional charge
if the loan is prepaid. Under certain state laws, prepayment charges may not
be imposed after a certain period of time following the origination of
mortgage loans with respect to prepayments on loans secured by liens
encumbering owner-occupied residential properties. Since many of the
Properties will be owner-occupied, it is anticipated that prepayment charges
may not be imposed with respect to many of the Loans. The absence of such a
restraint on prepayment, particularly with respect to fixed rate Loans having
higher Loan Rates, may increase the likelihood of refinancing or other early
retirement of such loans or contracts. Late charges and prepayment fees are
typically retained by servicers as additional servicing compensation.
 
Applicability of Usury Laws
 
    Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ('Title V') provides that state usury
limitations shall not apply to certain types of residential first mortgage
loans originated by certain lenders after March 31, 1980. The Office of Thrift
Supervision, as successor to the Federal Home Loan Bank Board, is authorized
to issue rules and regulations and to publish interpretations governing
implementation of Title V. The statute authorized the states to reimpose
interest rate limits by adopting, before April 1, 1983, a law or
constitutional provision which expressly rejects an application of the federal
law. Fifteen states adopted such a law prior to the April 1, 1983 deadline. In
addition, even where Title V is not so rejected, any state is authorized by
the law to adopt a provision limiting discount points or other charges on
mortgage loans covered by Title V. Certain states have taken action to
reimpose interest rate limits and/or to limit discount points or other
charges.
 
The Home Improvement Contracts
 
    General.  The Home Improvement Contracts, other than those Home
Improvement Contracts that are unsecured or secured by mortgages on real
estate (such Home Improvement Contracts are hereinafter referred to in this
section as 'contracts') generally are 'chattel paper' or constitute
'purchase money security interests' each as defined in the UCC. Pursuant to
the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the related
Agreement, the Depositor will transfer physical possession of the contracts to
the Trustee or a designated custodian or may retain possession of the
contracts as custodian for the Trustee. In addition, the Depositor will make
an appropriate filing of a UCC-1 financing statement in the appropriate states
to, among other things, give notice of the Trust Fund's ownership of the
contracts. Unless otherwise specified in the related Prospectus Supplement,
the contracts will not be stamped or otherwise marked to reflect their
assignment from the Depositor to the Trustee. Therefore, if through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the contracts without notice of such assignment, the
Trust Fund's interest in the contracts could be defeated.
 
    Security Interests in Home Improvements.  The contracts that are secured
by the Home Improvements financed thereby grant to the originator of such
contracts a purchase money security interest in such Home Improvements to
secure all or part of the purchase price of such Home Improvements and related
services. A financing statement generally is not required to be filed to
perfect a purchase money security interest in consumer goods. Such purchase
money security interests are assignable. In general, a purchase money security
interest grants to the holder a security interest that has priority over a
conflicting security interest in the same collateral and the proceeds of such
collateral. However, to the extent that the collateral subject to a purchase
money security interest becomes a fixture, in order for the related purchase
money security interest to take priority over a conflicting interest in the
fixture, the holder's interest in such Home Improvement must generally be
perfected by a timely fixture filing. In general, a security interest does not
exist under the UCC in ordinary building material incorporated into an
improvement on land. Home Improvement Contracts that finance lumber, bricks,
other types of ordinary building material or other goods that are deemed to
lose such characterization upon incorporation of such materials into the
related property, will not be secured by a purchase money security interest in
the Home Improvement being financed.
 
    Enforcement of Security Interest in Home Improvements.  So long as the
Home Improvement has not become subject to the real estate law, a creditor can
repossess a Home Improvement securing a contract by voluntary surrender, by
'self-help' repossession that is 'peaceful' (i.e., without breach of the
peace) or, in the absence of voluntary surrender and the ability to repossess
without breach of the peace, by judicial process. The holder of a contract
must give the debtor a number of days' notice, which varies from 10 to 30 days
depending on the state, prior to commencement of any repossession. The UCC and
consumer protection laws in most states place restrictions on repossession
sales, including requiring prior notice to the debtor and commercial
reasonableness in effecting such a sale. The law in most states also requires
that the debtor be given notice of any sale prior to resale of the unit that
the debtor may redeem at or before such resale.
 
    Under the laws applicable in most states, a creditor is entitled to obtain
a deficiency judgment from a debtor for any deficiency on repossession and
resale of the property securing the debtor's loan. However, some states impose
prohibitions or limitations on deficiency judgments, and in many cases the
defaulting borrower 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
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.
 
    Consumer Protection Laws.  The so-called 'Holder-in-Due Course' rule of
the Federal Trade Commission is intended to defeat the ability of the
transferor of a consumer credit contract which is the seller of goods which
gave rise to the transaction (and certain related lenders and assignees) to
transfer such contract free of notice of claims by the debtor thereunder. The
effect of this rule is to subject the assignee of such a contract to all
claims and defenses which the debtor could assert against the seller of goods.
Liability under this rule is limited to amounts paid under a contract;
however, the obligor also may be able to assert the rule to set off remaining
amounts due as a defense against a claim brought by the Trustee against such
obligor. Numerous other federal and state consumer protection laws impose
requirements applicable to the origination and lending pursuant to the
contracts, including the Truth in Lending Act, the Federal Trade Commission
Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the Equal
Credit Opportunity Act, the Fair Debt Collection Practices Act and the Uniform
Consumer Credit Code. In the case of some of these laws, the failure to comply
with their provisions may affect the enforceability of the related contract.
 
    Applicability of Usury Laws.  Title V of the Depository Institutions
Deregulation and Monetary Control Act of 1980, as amended ('Title V'),
provides that, subject to the following conditions, state usury limitations
shall not apply to any contract which is secured by a first lien on certain
kinds of consumer goods. The contracts would be covered if they satisfy
certain conditions governing, among other things, 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.
 
Installment Contracts
 
    The Loans may also consist of installment contracts. Under an installment
contract ('Installment Contract') the seller (hereinafter referred to in this
section as the 'lender') retains legal title to the property and enters into
an agreement with the purchaser hereinafter referred to in this section as the
'borrower') for the payment of the purchase price, plus interest, over the
term of such contract. Only after full performance by the borrower of the
contract is the lender obligated to convey title to the property to the
purchaser. As with mortgage or deed of trust financing, during the effective
period of the Installment Contract, the borrower is generally responsible for
maintaining the property in good condition and for paying real estate taxes,
assessments and hazard insurance premiums associated with the property.
 
    The method of enforcing the rights of the lender under an Installment
Contract varies on a state-by-state basis depending upon the extent to which
state courts are willing, or able pursuant to state statute, to enforce the
contract strictly according to its terms. The terms of Installment Contracts
generally provide that upon a default by the borrower, the borrower loses his
or her right to occupy the property, the entire indebtedness is accelerated,
and the buyer's equitable interest in the property is forfeited. The lender in
such a situation does not have to foreclose in order to obtain title to the
property, although in some cases a quiet title action is in order if the
borrower has filed the Installment Contract in local land records and an
ejectment action may be necessary to recover possession. In a few states,
particularly in cases of borrower default during the early years of an
Installment Contract, the courts will permit ejectment of the buyer and a
forfeiture of his or her interest in the property. However, most state
legislatures have enacted provisions by analogy to mortgage law protecting
borrowers under Installment Contracts from the harsh consequences of
forfeiture. Under such statutes, a judicial or nonjudicial foreclosure may be
required, the lender may be required to give notice of default and the
borrower may be granted some grace period during which the Installment
Contract may be reinstated upon full payment of the default amount and the
borrower may have a post-foreclosure statutory redemption right. In other
states, courts in equity may permit a borrower with significant investment in
the property under an Installment Contract for the sale of real estate to
share in the proceeds of sale of the property after the indebtedness is repaid
or may otherwise refuse to enforce the forfeiture clause. Nevertheless,
generally speaking, the lender's procedures for obtaining possession and clear
title under an Installment Contract in a given state are simpler and less
time-consuming and costly than are the procedures for foreclosing and
obtaining clear title to a property subject to one or more liens.
 
Soldiers' and Sailors' Civil Relief Act
 
    Generally, under the terms of the Soldiers' and Sailors' Civil Relief
Act of 1940, as amended (the 'Relief Act'), a borrower who enters military
service after the origination of such borrower's Loan (including a borrower
who is a member of the National Guard or is in reserve status at the time of
the origination of the Loan and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such
borrower's active duty status, unless a court orders otherwise upon
application of the lender. It is possible that such interest rate limitation
could have an effect, for an indeterminate period of time, on the ability of
the Master Servicer to collect full amounts of interest on certain of the
Loans. Unless otherwise provided in the related Prospectus Supplement, any
shortfall in interest collections resulting from the application of the
Relief Act could result in losses to Securityholders. The Relief Act also
imposes limitations which would impair the ability of the Master Servicer to
foreclose on an affected Loan during the borrower's period of active duty
status. Moreover, the Relief Act permits the extension of a Loan's maturity
and the re-adjustment of its payment schedule beyond the completion of
military service. Thus, in the event that such a Loan goes into default,
there may be delays and losses occasioned by the inability to realize upon
the Property in a timely fashion.
 
Junior Mortgages; Rights of Senior Mortgagees
 
    To the extent that the Loans comprising the Trust Fund for a Series are
secured by mortgages which are junior to other mortgages held by other lenders
or institutional investors, the rights of the Trust Fund (and therefore the
Securityholders), as mortgagee under any such junior mortgage, are subordinate
to those of any mortgagee under any senior mortgage. The senior mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause
the property securing the Loan to be sold upon default of the mortgagor,
thereby extinguishing thejunior mortgagee's lien unless the junior mortgagee
asserts its subordinate interest in the property in foreclosure litigation
and, possibly, satisfies the defaulted senior mortgage. A junior mortgagee may
satisfy a defaulted senior loan in full and, in some states, may cure a
default and bring the senior loan current, in either event adding the amounts
expended to the balance due on the junior loan. In most states, absent a
provision in the mortgage or deed of trust, no notice of default is required
to be given to a junior mortgagee.
 
    The standard form of the mortgage used by most institutional lenders
confers on the mortgagee the right both to receive all proceeds collected
under any hazard insurance policy and all awards made in connection with
condemnation proceedings, and to apply such proceeds and awards to any
indebtedness secured by the mortgage, in such order as the mortgagee may
determine. Thus, in the event improvements on the property are damaged or
destroyed by fire or other casualty, or in the event the property is taken by
condemnation, the mortgagee or beneficiary under senior mortgages will have
the prior right to collect any insurance proceeds payable under a hazard
insurance policy and any award of damages in connection with the condemnation
and to apply the same to the indebtedness secured by the senior mortgages.
Proceeds in excess of the amount of senior mortgage indebtedness, in most
cases, may be applied to the indebtedness of a junior mortgage.
 
    Another provision sometimes found in the form of the mortgage or deed of
trust used by institutional lenders obligates the mortgagor to pay before
delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property which appear prior to the
mortgage or deed of trust, to provide and maintain fire insurance on the
property, to maintain and repair the property and not to commit or permit any
waste thereof, and to appear in and defend any action or proceeding purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon
a failure of the mortgagor to perform any of these obligations, the mortgagee
is given the right under certain mortgages to perform the obligation itself,
at its election, with the mortgagor agreeing to reimburse the mortgagee for
any sums expended by the mortgagee on behalf of the mortgagor. All sums so
expended by the mortgagee become part of the indebtedness secured by the
mortgage.
 
    The form of credit line trust deed or mortgage generally used by most
institutional lenders which make Revolving Credit Line Loans typically
contains a 'future advance' clause, which provides, in essence, that
additional amounts advanced to or on behalf of the borrower by the beneficiary
or lender are to be secured by the deed of trust or mortgage. Any amounts so
advanced after the Cut-off Date with respect to any Mortgage will not be
included in the Trust Fund. The priority of the lien securing any advance made
under the clause may depend in most states on whether the deed of trust or
mortgage is called and recorded as a credit line deed of trust or mortgage. If
the beneficiary or lender advances additional amounts, the advance is entitled
to receive the same priority as amounts initially advanced under the trust
deed or mortgage, notwithstanding the fact that there may be junior trust
deeds or mortgages and other liens which intervene between the date of
recording of the trust deed or mortgage and the date of the future advance,
and notwithstanding that the beneficiary or lender had actual knowledge of
such intervening junior trust deeds or mortgages and other liens at the time
of the advance. In most states, the trust deed or mortgage lien securing
mortgage loans of the type which includes home equity credit lines applies
retroactively to the date of the original recording of the trust deed or
mortgage, provided that the total amount of advances under the home equity
credit line does not exceed the maximum specified principal amount of the
recorded trust deed or mortgage, except as to advances made after receipt by
the lender of a written notice of lien from a judgment lien creditor of the
trustor.
 
The Title I Program
 
    General.  Certain of the Loans contained in a Trust Fund may be loans
insured under the FHA Title I Credit Insurance program created pursuant to
Sections 1 and 2(a) of the National Housing Act of 1934 (the 'Title I
Program'). Under the Title I Program, the FHA is authorized and empowered to
insure qualified lending institutions against losses on eligible loans. The
Title I Program operates as a coinsurance program in which the FHA insures up
to 90% of certain losses incurred on an individual insured loan, including the
unpaid principal balance of the loan, but only to the extent of the insurance
coverage available in the lender's FHA insurance coverage reserve account. The
owner of the loan bears the uninsured loss on each loan.
 
    The types of loans which are eligible for insurance by the FHA under the
Title I Program include property improvement loans ('Property Improvement
Loans' or 'Title I Loans'). A Property Improvement Loan or Title I Loan means
a loan made to finance actions or items that substantially protect or improve
the basic livability or utility of a property and includes single family
improvement loans.
 
    There are two basic methods of lending or originating such loans which
include a 'direct loan' or a 'dealer loan'. With respect to a direct loan, the
borrower makes application directly to a lender without any assistance from a
dealer, which application may be filled out by the borrower or by a person
acting at the direction of the borrower who does not have a financial interest
in the loan transaction, and the lender may disburse the loan proceeds solely
to the borrower or jointly to the borrower and other parties to the
transaction. With respect to a dealer loan, the dealer, who has a direct or
indirect financial interest in the loan transaction, assists the borrower in
preparing the loan application or otherwise assists the borrower in obtaining
the loan from lender and the lender may distribute proceeds solely to the
dealer or the borrower or jointly to the borrower and the dealer or other
parties. With respect to a dealer Title I Loan, a dealer may include a seller,
a contractor or supplier of goods or services.
 
    Loans insured under the Title I Program are required to have fixed
interest rates and, generally, provide for equal installment payments due
weekly, biweekly, semi-monthly or monthly, except that a loan may be payable
quarterly or semi-annually in order to correspond with the borrower's
irregular flow of income. The first or last payments (or both) may vary in
amount but may not exceed 150% of the regular installment payment, and the
first payment may be due no later than two months from the date of the loan.
The note must contain a provision permitting full or partial prepayment of the
loan. The interest rate may be established by the lender and must be fixed for
the term of the loan and recited in the note. Interest on an insured loan must
accrue from the date of the loan and be calculated according to the actuarial
method. The lender must assure that the note and all other documents
evidencing the loan are in compliance with applicable federal, state and local
laws.
 
    Each insured lender is required to use prudent lending standards in
underwriting individual loans and to satisfy the applicable loan underwriting
requirements under the Title I Program prior to its approval of the loan and
disbursement of loan proceeds. Generally, the lender must exercise prudence
and diligence to determine whether the borrower and any co-maker is solvent
and an acceptable credit risk, with a reasonable ability to make payments on
the loan obligation. The lender's credit application and review must determine
whether the borrower's income will be adequate to meet the periodic payments
required by the loan, as well as the borrower's other housing and recurring
expenses, which determination must be made in accordance with the
expense-to-income ratios published by the Secretary of HUD.
 
    Under the Title I Program, the FHA does not review or approve for
qualification for insurance the individual loans insured thereunder at the
time of approval by the lending institution (as is typically the case with
other federal loan programs). If, after a loan has been made and reported for
insurance under the Title I Program, the lender discovers any material
misstatement of fact or that the loan proceeds have been misused by the
borrower, dealer or any other party, it shall promptly report this to the FHA.
In such case, provided that the validity of any lien on the property has not
been impaired, the insurance of the loan under the Title I Program will not be
affected unless such material misstatements of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.
 
    Requirements for Title I Loans.  The maximum principal amount for Title I
Loans must not exceed the actual cost of the project plus any applicable fees
and charges allowed under the Title I Program; provided that such maximum
amount does not exceed $25,000 (or the current applicable amount) for a single
family property improvement loan. Generally, the term of a Title I Loan may
not be less than six months nor greater than 20 years and 32 days. A borrower
may obtain multiple Title I Loans with respect to multiple properties, and a
borrower may obtain more than one Title I Loan with respect to a single
property, in each case as long as the total outstanding balance of all Title I
Loans in the same property does not exceed the maximum loan amount for the
type of Title I Loan thereon having the highest permissible loan amount.
 
    Borrower eligibility for a Title I Loan requires that the borrower have at
least a one-half interest in either fee simple title to the real property, a
lease thereof for a term expiring at least six months after the final
maturityof the Title I Loan or a recorded land installment contract for the
purchase of the real property, and that the borrower have equity in the
property being improved at least equal to the amount of the Title I Loan if
such loan amount exceeds $15,000. Any Title I Loan in excess of $7,500 must be
secured by a recorded lien on the improved property which is evidenced by a
mortgage or deed of trust executed by the borrower and all other owners in fee
simple.
 
    The proceeds from a Title I Loan may be used only to finance property
improvements which substantially protect or improve the basic livability or
utility of the property as disclosed in the loan application. The Secretary of
HUD has published a list of items and activities which cannot be financed with
proceeds from any Title I Loan and from time to time the Secretary of HUD may
amend such list of items and activities. With respect to any dealer Title I
Loan, before the lender may disburse funds, the lender must have in its
possession a completion certificate on a HUD approved form, signed by the
borrower and the dealer. With respect to any direct Title I Loan, the lender
is required to obtain, promptly upon completion of the improvements but not
later than six months after disbursement of the loan proceeds with one six
month extension if necessary, a completion certificate, signed by the
borrower. The lender is required to conduct an on-site inspection on any Title
I Loan where the principal obligation is $7,500 or more, and on any direct
Title I Loan where the borrower fails to submit a completion certificate.
 
    FHA Insurance Coverage.  Under the Title I Program the FHA establishes an
insurance coverage reserve account for each lender which has been granted a
Title I insurance contract. The amount of insurance coverage in this account
is 10% of the amount disbursed, advanced or expended by the lender in
originating or purchasing eligible loans registered with FHA for Title I
insurance, with certain adjustments. The balance in the insurance coverage
reserve account is the maximum amount of insurance claims the FHA is required
to pay. Loans to be insured under the Title I Program will be registered for
insurance by the FHA and the insurance coverage attributable to such loans
will be included in the insurance coverage reserve account for the originating
or purchasing lender following the receipt and acknowledgment by the FHA of a
loan report on the prescribed form pursuant to the Title I regulations. The
FHA charges a fee of 0.50% per annum of the net proceeds (the original
balance) of any eligible loan so reported and acknowledged for insurance by
the originating lender. The FHA bills the lender for the insurance premium on
each insured loan annually, on approximately the anniversary date of the
loan's origination. If an insured loan is prepaid during the year, FHA will
not refund or abate the insurance premium.
 
    Under the Title I Program the FHA will reduce the insurance coverage
available in the lender's FHA insurance coverage reserve account with respect
to loans insured under the lender's contract of insurance by (i) the amount of
the FHA insurance claims approved for payment relating to such insured
loans and (ii) the amount of insurance coverage attributable to insured loans
sold by the lender, and such insurance coverage may be reduced for any FHA
insurance claims rejected by the FHA. The balance of the lender's FHA
insurance coverage reserve account will be further adjusted as required under
Title I or by the FHA, and the insurance coverage therein may be earmarked
with respect to each or any eligible loans insured thereunder, if a
determination is made by the Secretary of HUD that it is in its interest to do
so. Originations and acquisitions of new eligible loans will continue to
increase a lender's insurance coverage reserve account balance by 10% of the
amount disbursed, advanced or expended in originating or acquiring such
eligible loans registered with the FHA for insurance under the Title I
Program. The Secretary of HUD may transfer insurance coverage between
insurance coverage reserve accounts with earmarking with respect to a
particular insured loan or group of insured loans when a determination is made
that it is in the Secretary's interest to do so.
 
    The lender may transfer (except as collateral in a bona fide transaction)
insured loans and loans reported for insurance only to another qualified
lender under a valid Title I contract of insurance. Unless an insured loan is
transferred with recourse or with a guaranty or repurchase agreement, the FHA,
upon receipt of written notification of the transfer of such loan in
accordance with the Title I regulations, will transfer from the transferor's
insurance coverage reserve account to the transferee's insurance coverage
reserve account an amount, if available, equal to 10% of the actual purchase
price or the net unpaid principal balance of such loan (whichever is less).
However, under the Title I Program not more than $5,000 in insurance coverage
shall be transferred to or from a lender's insurance coverage reserve account
during any October 1 to September 30 period without the prior approval of the
Secretary of HUD.
 
    Claims Procedures Under Title I.  Under the Title I Program the lender may
accelerate an insured loan following a default on such loan only after the
lender or its agent has contacted the borrower in a face-to-face meeting or by
telephone to discuss the reasons for the default and to seek its cure. If the
borrower does not cure the default or agree to a modification agreement or
repayment plan, the lender will notify the borrower in writing that, unless
within 30 days the default is cured or the borrower enters into a modification
agreement or repayment plan, the loan will be accelerated and that, if the
default persists, the lender will report the default to an appropriate credit
agency. The lender may rescind the acceleration of maturity after full payment
is due and reinstate the loan only if the borrower brings the loan current,
executes a modification agreement or agrees to an acceptable repayment plan.
 
    Following acceleration of maturity upon a secured Title I Loan, the lender
may either (a) proceed against the property under any security instrument, or
(b) make a claim under the lender's contract of insurance. If the lender
chooses to proceed against the property under a security instrument (or if it
accepts a voluntary conveyance or surrender of the property), the lender may
file an insurance claim only with the prior approval of the Secretary of HUD.
 
    When a lender files an insurance claim with the FHA under the Title I
Program, the FHA reviews the claim, the complete loan file and documentation
of the lender's efforts to obtain recourse against any dealer who has agreed
thereto, certification of compliance with applicable state and local laws in
carrying out any foreclosure or repossession, and evidence that the lender has
properly filed proofs of claims, where the borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any Title I Loan must be
filed with the FHA no later than nine months after the date of default of such
loan. Concurrently with filing the insurance claim, the lender shall assign to
the United States of America the lender's entire interest in the loan note (or
a judgment in lieu of the note), in any security held and in any claim filed
in any legal proceedings. If, at the time the note is assigned to the United
States, the Secretary has reason to believe that the note is not valid or
enforceable against the borrower, the FHA may deny the claim and reassign the
note to the lender. If either such defect is discovered after the FHA has paid
a claim, the FHA may require the lender to repurchase the paid claim and to
accept a reassignment of the loan note. If the lender subsequently obtains a
valid and enforceable judgment against the borrower, the lender may resubmit a
new insurance claim with an assignment of the judgment. The FHA may contest
any insurance claim and make a demand for repurchase of the loan at any time
up to two years from the date the claim was certified for payment and may do
so thereafter in the event of fraud or misrepresentation on the part of the
lender.
 
    Under the Title I Program the amount of an FHA insurance claim payment,
when made, is equal to the Claimable Amount, up to the amount of insurance
coverage in the lender's insurance coverage reserve account. For the purposes
hereof, the 'Claimable Amount' means an amount equal to 90% of the sum of: (a)
the unpaid loan obligation (net unpaid principal and the uncollected interest
earned to the date of default) with adjustments thereto if the lender has
proceeded against property securing such loan; (b) the interest on the unpaid
amount of the loan obligation from the date of default to the date of the
claim's initial submission for payment plus 15 calendar days (but not to
exceed 9 months from the date of default), calculated at the rate of 7% per
annum; (c) the uncollected court costs; (d) the attorney's fees not to exceed
$500; and (e) the expenses for recording the assignment of the security to the
United States.
 
Consumer Protection Laws
 
    Numerous federal and state consumer protection laws impose substantive
requirements upon mortgage lenders in connection with the origination,
servicing and enforcement of loans secured by Single Family Properties. These
laws include the federal Truth-in-Lending Act and Regulation Z promulgated
thereunder, Real Estate Settlement Procedures Act and Regulation B promulgated
thereunder, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair Credit
Reporting Act and related statutes and regulations. In particular, Regulation
Z, requires certain disclosures to the borrowers regarding the terms of the
Loans; the Equal Credit Opportunity Act and Regulation B promulgated
thereunder 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; the Fair Credit Reporting Act regulates the use and
reporting of information relatedto the borrower's credit experience. Certain
provisions of these laws impose specific statutory liabilities upon lenders
who fail to comply therewith. In addition, violations of such laws may limit
the ability of the Sellers to collect all or part of the principal of or
interest on the Loans and could subject the Sellers and in some cases their
assignees to damages and administrative enforcement.
 
 
                       FEDERAL INCOME TAX CONSEQUENCES
 
General
 
    The following is a summary of the anticipated material federal income tax
consequences of the purchase, ownership, and disposition of the Securities and
is based on advice of Brown & Wood LLP, special counsel to the Depositor. The
summary is based upon the provisions of the Code, the regulations promulgated
thereunder, including, where applicable, proposed regulations, and the
judicial and administrative rulings and decisions now in effect, all of which
are subject to change or possible differing interpretations. The statutory
provisions, regulations, and interpretations on which this interpretation is
based are subject to change, and such a change could apply retroactively.
 
    The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances, nor with certain types of investors subject to special
treatment under the federal income tax laws. This summary focuses primarily
upon investors who will hold Securities as 'capital assets' (generally,
property held for investment) within the meaning of Section 1221 of the Code,
but much of the discussion is applicable to other investors as well.
Prospective Investors are advised to consult their own tax advisers concerning
the federal, state, local and any other tax consequences to them of the
purchase, ownership and disposition of the Securities.
 
    The federal income tax consequences to Holders will vary depending on
whether (i) the Securities of a Series are classified as indebtedness; (ii) an
election is made to treat the Trust Fund relating to a particular Series of
Securities as a real estate mortgage investment conduit ('REMIC') under the
Internal Revenue Code of 1986, as amended (the 'Code'); (iii) the Securities
represent an ownership interest in some or all of the assets included in the
Trust Fund for a Series; or (iv) an election is made to treat the Trust Fund
relating to a particular Series of Certificates as a partnership. The
Prospectus Supplement for each Series of Securities will specify how the
Securities will be treated for federal income tax purposes and will discuss
whether a REMIC election, if any, will be made with respect to such Series.
Prior to issuance of each Series of Securities, the Depositor shall file with
the Commission a Form 8-K on behalf of the related Trust Fund containing an
opinion of Brown & Wood LLP with respect to the validity of the information
set forth under 'Federal Income Tax Consequences' herein and in the related
Prospectus Supplement.
 
Taxation of Debt Securities
 
    Status as Real Property Loans. Except to the extent otherwise provided in
the related Prospectus Supplement, Brown & Wood LLP will have advised the
Depositor that: (i) Securities held by a domestic building and loan
association will constitute 'loans... secured by an interest in real property'
within the meaning of Code Section 7701(a)(19)(C)(v); and (ii) Securities held
by a real estate investment trust will constitute 'real estate assets' within
the meaning of Code Section 856(c)(5)(A) and interest on Securities will be
considered 'interest on obligations secured by mortgages on real property or
on interests in real property' within the meaning of Code Section
856(c)(3)(B).
 
    The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.
 
    Interest and Acquisition Discount. Securities representing regular
interests in a REMIC ('Regular Interest Securities') are generally taxable to
holders in the same manner as evidences of indebtedness issued by the REMIC.
Stated interest on the Regular Interest Securities will be taxable as ordinary
income and taken into account using the accrual method of accounting,
regardless of the Holder's normal accounting method. Interest (other than
original issue discount) on Securities (other than Regular Interest
Securities) that are characterized as indebtedness for federal income tax
purposes will be includible in income by holders thereof in accordance with
their usual methods of accounting. Securities characterized as debt for
federal income tax purposes and Regular Interest Securities will be referred
to hereinafter collectively as 'Debt Securities.'
 
    Debt Securities that are Compound Interest Securities will, and certain
of the other Debt Securities may, be issued with 'original issue discount'
('OID'). The following discussion is based in part on the rules governing
OID which are set forth in Sections 1271-1275 of the Code and the Treasury
regulations issued thereunder on February 2, 1994 (the 'OID Regulations'). A
Holder should be aware, however, that the OID Regulations do not adequately
address certain issues relevant to prepayable securities, such as the Debt
Securities.
 
    In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a Debt Security and its issue price. A holder
of a Debt Security must include such OID in gross income as ordinary interest
income as it accrues under a method taking into account an economic accrual of
the discount. In general, OID must be included in income in advance of the
receipt of the cash representing that income. The amount of OID on a Debt
Security will be considered to be zero if it is less than a de minimis amount
determined under the Code.
 
    The issue price of a Debt Security is the first price at which a
substantial amount of Debt Securities of that class are sold to the public
(excluding bond houses, brokers, underwriters or wholesalers). If less than a
substantial amount of a particular class of Debt Securities is sold for cash
on or prior to the related Closing Date, the issue price for such class will
be treated as the fair market value of such class on such Closing Date. The
issue price of a Debt Security also includes the amount paid by an initial
Debt Security holder for accrued interest that relates to a period prior to
the issue date of the Debt Security. The stated redemption price at maturity
of a Debt Security includes the original principal amount of the Debt
Security, but generally will not include distributions of interest if such
distributions constitute 'qualified stated interest.'
 
    Under the OID Regulations, qualified stated interest generally means
interest payable at a single fixed rate or qualified variable rate (as
described below) provided that such interest payments are unconditionally
payable at intervals of one year or less during the entire term of the Debt
Security. The OID Regulations state that interest payments are unconditionally
payable only if a late payment or nonpayment is expected to be penalized or
reasonable remedies exist to compel payment. Certain Debt Securities may
provide for default remedies in the event of late payment or nonpayment of
interest. The interest on such Debt Securities will be unconditionally payable
and constitute qualified stated interest, not OID. However, absent
clarification of the OID Regulations, where Debt Securities do not provide for
default remedies, the interest payments will be included in the Debt
Security's stated redemption price at maturity and taxed as OID. Interest is
payable at a single fixed rate only if the rate appropriately takes into
account the length of the interval between payments. Distributions of interest
on Debt Securities with respect to which deferred interest will accrue, will
not constitute qualified stated interest payments, in which case the stated
redemption price at maturity of such Debt Securities includes all
distributions of interest as well as principal thereon. Where the interval
between the issue date and the first Distribution Date on a Debt Security is
either longer or shorter than the interval between subsequent Distribution
Dates, all or part of the interest foregone, in the case of the longer
interval, and all of the additional interest, in the case of the shorter
interval, will be included in the stated redemption price at maturity and
tested under the de minimis rule described below. In the case of a Debt
Security with a long first period which has non-de minimis OID, all stated
interest in excess of interest payable at the effective interest rate for the
long first period will be included in the stated redemption price at maturity
and the Debt Security will generally have OID. Holders of Debt Securities
should consult their own tax advisors to determine the issue price and stated
redemption price at maturity of a Debt Security.
 
    Under the de minimis rule, OID on a Debt Security will be considered to be
zero if such OID is less than 0.25% of the stated redemption price at maturity
of the Debt Security multiplied by the weighted average maturity of the Debt
Security. For this purpose, the weighted average maturity of the Debt Security
is computed as the sum of the amounts determined by multiplying the number of
full years (i.e., rounding down partial years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled
to be made by a fraction, the numerator of which is the amount of each
distribution included in the stated redemption price at maturity of the Debt
Security and the denominator of which is the stated redemption price at
maturity of the Debt Security. Holders generally must report de minimis OID
pro rata as principal payments are received, and such income will be capital
gain if the Debt Security is held as a capital asset. However, accrual method
holders may elect to accrue all de minimis OID as well as market discount
under a constant interest method.
 
    Debt Securities may provide for interest based on a qualified variable
rate. Under the OID Regulations, interest is treated as payable at a qualified
variable rate and not as contingent interest if, generally, (i) such interest
is unconditionally payable at least annually, (ii) the issue price of the debt
instrument does not exceed the total noncontingent principal payments and
(iii) interest is based on a 'qualified floating rate,' an 'objective rate,'
or a combination of 'qualified floating rates' that do not operate in a manner
that significantly accelerates or defers interest payments on such Debt
Security. In the case of Compound Interest Securities, certain Interest
Weighted Securities (as defined herein), and certain of the other Debt
Securities, none of the payments under the instrument will be considered
qualified stated interest, and thus the aggregate amount of all payments will
be included in the stated redemption price.
 
    The Internal Revenue Services (the 'IRS') recently issued final
regulations (the 'Contingent Regulations') governing the calculation of OID on
instruments having contingent interest payments. The Contingent Regulations
specifically do not apply for purposes of calculating OID on debt instruments
subject to Code Section 1272(a)(6), such as the Debt Security. Additionally,
the OID Regulations do not contain provisions specifically interpreting Code
Section 1272(a)(6). Until the Treasury issues guidance to the contrary, the
Trustee intends to base its computation on Code Section 1272(a)(6) and the OID
Regulations as described in this Prospectus. However, because no regulatory
guidance currently exists under Code Section 1272(a)(6), there can be no
assurance that such methodology represents the correct manner of calculating
OID.
 
    The holder of a Debt Security issued with OID must include in gross
income, for all days during its taxable year on which it holds such Debt
Security, the sum of the 'daily portions' of such original issue discount. The
amount of OID includible in income by a holder will be computed by allocating
to each day during a taxable year a pro rata portion of the original issue
discount that accrued during the relevant accrual period. In the case of a
Debt Security that is not a Regular Interest Security and the principal
payments on which are not subject to acceleration resulting from prepayments
on the Loans, the amount of OID includible in income of a Holder for an
accrual period (generally the period over which interest accrues on the debt
instrument) will equal the product of the yield to maturity of the Debt
Security and the adjusted issue price of the Debt Security, reduced by any
payments of qualified stated interest. The adjusted issue price is the sum of
its issue price plus prior accruals or OID, reduced by the total payments made
with respect to such Debt Security in all prior periods, other than qualified
stated interest payments.
 
    The amount of OID to be included in income by a holder of a debt
instrument, such as certain Classes of the Debt Securities, that is subject to
acceleration due to prepayments on other debt obligations securing such
instruments (a 'Pay-Through Security'), is computed by taking into account the
anticipated rate of prepayments assumed in pricing the debt instrument (the
'Prepayment Assumption'). The amount of OID that will accrue during an accrual
period on a Pay-Through Security is the excess (if any) of the sum of (a) the
present value of all payments remaining to be made on the Pay-Through Security
as of the close of the accrual period and (b) the payments during the accrual
period of amounts included in the stated redemption price of the Pay-Through
Security, over the adjusted issue price of the Pay-Through Security at the
beginning of the accrual period. The present value of the remaining payments
is to be determined on the basis of three factors: (i) the original yield to
maturity of the Pay-Through Security (determined on the basis of compounding
at the end of each accrual period and properly adjusted for the length of the
accrual period), (ii) events which have occurred before the end of the accrual
period and (iii) the assumption that the remaining payments will be made in
accordance with the original Prepayment Assumption. The effect of this method
is to increase the portions of OID required to be included in income by a
Holder to take into account prepayments with respect to the Loans at a rate
that exceeds the Prepayment Assumption, and to decrease (but not below zero
for any period) the portions of original issue discount required to be
included in income by a Holder of a Pay-Through Security to take into account
prepayments with respect to the Loans at a rate that is slower than the
Prepayment Assumption. Although original issue discount will be reported to
Holders of Pay-Through Securities based on the Prepayment Assumption, no
representation is made to Holders that Loans will be prepaid at that rate or
at any other rate.
 
    The Depositor may adjust the accrual of OID on a Class of Regular Interest
Securities (or other regular interests in a REMIC) in a manner that it
believes to be appropriate, to take account of realized losses on the Loans,
although the OID Regulations do not provide for such adjustments. If the IRS
were to require that OID be accrued without such adjustments, the rate of
accrual of OID for a Class of Regular Interest Securities could increase.
 
    Certain classes of Regular Interest Securities may represent more than one
class of REMIC regular interests. Unless otherwise provided in the related
Prospectus Supplement, the Trustee intends, based on the OID Regulations, to
calculate OID on such Securities as if, solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.
 
    A subsequent holder of a Debt Security will also be required to include
OID in gross income, but such a holder who purchases such Debt Security for an
amount that exceeds its adjusted issue price will be entitled (as will an
initial holder who pays more than a Debt Security's issue price) to offset
such OID by comparable economic accruals of portions of such excess.
 
    Effects of Defaults and Delinquencies.  Holders will be required to report
income with respect to the related Securities under an accrual method without
giving effect to delays and reductions in distributions attributable to a
default or delinquency on the Loans, except possibly to the extent that it can
be established that such amounts are uncollectible. As a result, the amount of
income (including OID) reported by a holder of such a Security in any period
could significantly exceed the amount of cash distributed to such holder in
that period. The holder will eventually be allowed a loss (or will be allowed
to report a lesser amount of income) to the extent that the aggregate amount
of distributions on the Securities is deducted as a result of a Loan default.
However, the timing and character of such losses or reductions in income are
uncertain and, accordingly, holders of Securities should consult their own tax
advisors on this point.
 
    Interest Weighted Securities.  It is not clear how income should be
accrued with respect to Regular Interest Securities or Stripped Securities (as
defined under ' -- Tax Status as a Grantor Trust; General' herein) the
payments on which consist solely or primarily of a specified portion of the
interest payments on qualified mortgages held by the REMIC or on Loans
underlying Pass-Through Securities ('Interest Weighted Securities'). The
Issuer intends to take the position that all of the income derived from an
Interest Weighted Security should be treated as OID and that the amount and
rate of accrual of such OID should be calculated by treating the Interest
Weighted Security as a Compound Interest Security. However, in the case of
Interest Weighted Securities that are entitled to some payments of principal
and that are Regular Interest Securities the Internal Revenue Service could
assert that income derived from an Interest Weighted Security should be
calculated as if the Security were a security purchased at a premium equal to
the excess of the price paid by such holder for such Security over its stated
principal amount, if any. Under this approach, a holder would be entitled to
amortize such premium only if it has in effect an election under Section 171
of the Code with respect to all taxable debt instruments held by such holder,
as described below. Alternatively, the Internal Revenue Service could assert
that an Interest Weighted Security should be taxable under the rules governing
bonds issued with contingent payments. Such treatment may be more likely in
the case of Interest Weighted Securities that are Stripped Securities as
described below. See ' -- Tax Status as a Grantor Trust -- Discount or Premium
on Pass-Through Securities.'
 
    Variable Rate Debt Securities.  In the case of Debt Securities bearing
interest at a rate that varies directly, according to a fixed formula, with an
objective index, it appears that (i) the yield to maturity of such Debt
Securities and (ii) in the case of Pay-Through Securities, the present value
of all payments remaining to be made on such Debt Securities, should be
calculated as if the interest index remained at its value as of the issue date
of such Securities. Because the proper method of adjusting accruals of OID on
a variable rate Debt Security is uncertain, holders of variable rate Debt
Securities should consult their own tax advisers regarding the appropriate
treatment of such Securities for federal income tax purposes.
 
    Market Discount.  A purchaser of a Security may be subject to the market
discount rules of Sections 1276-1278 of the Code. A Holder that acquires a
Debt Security with more than a prescribed de minimis amount of 'market
discount' (generally, the excess of the principal amount of the Debt
Security over the purchaser's purchase price) will be required to include
accrued market discount in income as ordinary income in each month, but
limited to an amount not exceeding the principal payments on the Debt
Security received in that month and, if the Securities are sold, the gain
realized. Such market discount would accrue in a manner to be provided in
Treasury regulations but, until such regulations are issued, such market
discount would in general accrue either (i) on the basis of a constant yield
(in the case of a Pay-Through Security, taking into account a prepayment
assumption) or (ii) in the ratio of (a) in the case of Securities (or in the
case of a Pass-Through Security (as defined herein), as set forth below, the
Loans underlying such Security) not originally issued with original issue
discount, stated interest payable in the relevant period to total stated
interest remaining to be paid at the beginning of the period or (b) in the
case of Securities (or, in the case of a Pass-Through Security, as described
below, the Loans underlying such Security) originally issued at a discount,
OID in the relevant period to total OID remaining to be paid.  

    Section 1277 of the Code provides that, regardless of the origination date
of the Debt Security (or, in the case of a Pass-Through Security, the Loans),
the excess of interest paid or accrued to purchase or carry a Security (or, in
the case of a Pass-Through Security, as described below, the underlying Loans)
with market discount over interest received on such Security is allowed as a
current deduction only to the extent such excess is greater than the market
discount that accrued during the taxable year in which such interest expense
was incurred. In general, the deferred portion of any interest expense will be
deductible when such market discount is included in income, including upon the
sale, disposition, or repayment of the Security (or in the case of a
Pass-Through Security, an underlying Loan). A holder may elect to include
market discount in income currently as it accrues, on all market discount
obligations acquired by such holder during the taxable year such election is
made and thereafter, in which case the interest deferral rule will not apply.
 
    Premium.  A holder who purchases a Debt Security (other than an Interest
Weighted Security to the extent described above) at a cost greater than its
stated redemption price at maturity, generally will be considered to have
purchased the Security at a premium, which it may elect to amortize as an
offset to interest income on such Security (and not as a separate deduction
item) on a constant yield method. Although no regulations addressing the
computation of premium accrual on securities similar to the Securities have
been issued, the legislative history of the 1986 Act indicates that premium is
to be accrued in the same manner as market discount. Accordingly, it appears
that the accrual of premium on a Class of Pay-Through Securities will be
calculated using the prepayment assumption used in pricing such Class. If a
holder makes an election to amortize premium on a Debt Security, such election
will apply to all taxable debt instruments (including all REMIC regular
interests and all pass-through certificates representing ownership interests
in a trust holding debt obligations) held by the holder at the beginning of
the taxable year in which the election is made, and to all taxable debt
instruments acquired thereafter by such holder, and will be irrevocable
without the consent of the IRS. Purchasers who pay a premium for the
Securities should consult their tax advisers regarding the election to
amortize premium and the method to be employed.
 
    On June 27, 1996 the IRS issued proposed regulations (the 'Amortizable
Bond Premium Regulations') dealing with amortizable bond premium. These
regulations specifically do not apply to prepayable debt instruments subject
to Code Section 1272(a)(6) such as the Securities. Absent further guidance
from the IRS, the Trustee intends to account for amortizable bond premium in
the manner described above. Prospective purchasers of the Securities should
consult their tax advisors regarding the possible application of the
Amortizable Bond Premium Regulations.
 
    Election to Treat All Interest as Original Issue Discount.  The OID
Regulations permit a holder of a Debt Security to elect to accrue all
interest, discount (including de minimis market or original issue discount)
and premium in income as interest, based on a constant yield method for Debt
Securities acquired on or after April 4, 1994. If such an election were to
be made with respect to a Debt Security with market discount, the holder of
the Debt Security would be deemed to have made an election to include in
income currently market discount with respect to all other debt instruments
having market discount that such holder of the Debt Security acquires during
the year of the election or thereafter. Similarly, a holder of a Debt
Security that makes this election for a Debt Security that is acquired at a
premium will be deemed to have made an election to amortize bond premium
with respect to all debt instruments having amortizable bond premium that
such holder owns or acquires. The election to accrue interest, discount and
premium on a constant yield method with respect to a Debt Security is
irrevocable.
 
Taxation of the REMIC and its Holders
 
    General.  In the opinion of Brown & Wood LLP, special counsel to the
Depositor, if a REMIC election is made with respect to a Series of Securities,
then the arrangement by which the Securities of that Series are issued will be
treated as a REMIC as long as all of the provisions of the applicable
Agreement are complied with and the statutory and regulatory requirements are
satisfied. Securities will be designated as 'Regular Interests' or 'Residual
Interests' in a REMIC, as specified in the related Prospectus Supplement.
 
    Except to the extent specified otherwise in a Prospectus Supplement, if a
REMIC election is made with respect to a Series of Securities, (i) Securities
held by a domestic building and loan association will constitute 'a regular or
a residual interest in a REMIC' within the meaning of Code Section
7701(a)(19)(C)(xi) (assuming that at least 95% of the REMIC's assets consist
of cash, government securities, 'loans secured by an interest in real
property,' and other types of assets described in Code Section
7701(a)(19)(C)); and (ii) Securities held by a real estate investment trust
will constitute 'real estate assets' within the meaning of Code Section
856(c)(6)(B), and income with respect to the Securities will be considered
'interest on obligations secured by mortgages on real property or on interests
in real property' within the meaning of Code Section 856(c)(3)(B) (assuming,
for both purposes, that at least 95% of the REMIC's assets are qualifying
assets). If less than 95% of the REMIC's assets consist of assets described in
(i) or (ii) above, then a Security will qualify for the tax treatment
described in (i), (ii) or (iii) in the proportion that such REMIC assets are
qualifying assets.
 
    The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.
 
REMIC Expenses; Single Class REMICs
 
    As a general rule, all of the expenses of a REMIC will be taken into
account by holders of the Residual Interest Securities. In the case of a
'single class REMIC,' however, the expenses will be allocated, under Treasury
regulations, among the holders of the Regular Interest Securities and the
holders of the Residual Interest Securities (as defined herein) on a daily
basis in proportion to the relative amounts of income accruing to each Holder
on that day. In the case of a holder of a Regular Interest Security who is an
individual or a 'pass-through interest holder' (including certain pass-through
entities but not including real estate investment trusts), such expenses will
be deductible only to the extent that such expenses, plus other 'miscellaneous
itemized deductions' of the Holder, exceed 2% of such Holder's adjusted gross
income. In addition, for taxable years beginning after December 31, 1990, the
amount of itemized deductions otherwise allowable for the taxable year for an
individual whose adjusted gross income exceeds the applicable amount (which
amount will be adjusted for inflation for taxable years beginning after 1990)
will be reduced by the lesser of (i) 3% of the excess of adjusted gross income
over the applicable amount, or (ii) 80% of the amount of itemized deductions
otherwise allowable for such taxable year. The reduction or disallowance of
this deduction may have a significant impact on the yield of the Regular
Interest Security to such a Holder. In general terms, a single class REMIC is
one that either (i) would qualify, under existing Treasury regulations, as a
grantor trust if it were not a REMIC (treating all interests as ownership
interests, even if they would be classified as debt for federal income tax
purposes) or (ii) is similar to such a trust and which is structured with the
principal purpose of avoiding the single class REMIC rules. Unless otherwise
specified in the related Prospectus Supplement, the expenses of the REMIC will
be allocated to holders of the related residual interest securities.
 
Taxation of the REMIC
 
    General.  Although a REMIC is a separate entity for federal income tax
purposes, a REMIC is not generally subject to entity-level tax. Rather, the
taxable income or net loss of a REMIC is taken into account by the holders
of residual interests. As described above, the regular interests are
generally taxable as debt of the REMIC.
 
    Calculation of REMIC Income.  The taxable income or net loss of a REMIC is
determined under an accrual method of accounting and in the same manner as in
the case of an individual, with certain adjustments. In general, the taxable
income or net loss will be the difference between (i) the gross income
produced by the REMIC's assets, including stated interest and any original
issue discount or market discount on loans and other assets, and (ii)
deductions, including stated interest and original issue discount accrued on
Regular Interest Securities, amortization of any premium with respect to
Loans, and servicing fees and other expenses of the REMIC. A holder of a
Residual Interest Security that is an individual or a 'pass-through interest
holder' (including certain pass-through entities, but not including real
estate investment trusts) will be unable to deduct servicing fees payable on
the loans or other administrative expenses of the REMIC for a given taxable
year, to the extent that such expenses, when aggregated with such holder's
other miscellaneous itemized deductions for that year, do not exceed two
percent of such holder's adjusted gross income.
 
    For purposes of computing its taxable income or net loss, the REMIC should
have an initial aggregate tax basis in its assets equal to the aggregate fair
market value of the regular interests and the residual interests on the
Startup Day (generally, the day that the interests are issued). That aggregate
basis will be allocated among the assets of the REMIC in proportion to their
respective fair market values.
 
    The OID provisions of the Code apply to loans of individuals originated on
or after March 2, 1984, and the market discount provisions apply to loans
originated after July 18, 1984. Subject to possible application of the de
minimis rules, the method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which holders of Pay-Through Securities
accrue original issue discount (i.e., under the constant yield method taking
into account the Prepayment Assumption). The REMIC will deduct OID on the
Regular Interest Securities in the same manner that the holders of the Regular
Interest Securities include such discount in income, but without regard to the
de minimis rules. See 'Taxation of Debt Securities' above. However, a REMIC
that acquires loans at a market discount must include such market discount in
income currently, as it accrues, on a constant interest basis.
 
    To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant
yield method. Although the law is somewhat unclear regarding recovery of
premium attributable to loans originated on or before such date, it is
possible that such premium may be recovered in proportion to payments of loan
principal.
 
    Prohibited Transactions and Contributions Tax.  The REMIC will be subject
to a 100% tax on any net income derived from a 'prohibited transaction.' For
this purpose, net income will be calculated without taking into account any
losses from prohibited transactions or any deductions attributable to any
prohibited transaction that resulted in a loss. In general, prohibited
transactions include: (i) subject to limited exceptions, the sale or other
disposition of any qualified mortgage transferred to the REMIC; (ii) subject
to a limited exception, the sale or other disposition of a cash flow
investment; (iii) the receipt of any income from assets not permitted to be
held by the REMIC pursuant to the Code; or (iv) the receipt of any fees or
other compensation for services rendered by the REMIC. It is anticipated that
a REMIC will not engage in any prohibited transactions in which it would
recognize a material amount of net income. In addition, subject to a number of
exceptions, a tax is imposed at the rate of 100% on amounts contributed to a
REMIC after the close of the three-month period beginning on the Startup Day.
The holders of Residual Interest Securities will generally be responsible for
the payment of any such taxes imposed on the REMIC. To the extent not paid by
such holders or otherwise, however, such taxes will be paid out of the Trust
Fund and will be allocated pro rata to all outstanding classes of Securities
of such REMIC.
 
Taxation of Holders of Residual Interest Securities
 
    The holder of a Security representing a residual interest (a 'Residual
Interest Security') will take into account the 'daily portion' of the taxable
income or net loss of the REMIC for each day during the taxable year on which
such holder held the Residual Interest Security. The daily portion is
determined by allocating to each day in any calendar quarter its ratable
portion of the taxable income or net loss of the REMIC for such quarter, and
by allocating that amount among the holders (on such day) of the Residual
Interest Securities in proportion to their respective holdings on such day.
 
    The holder of a Residual Interest Security must report its proportionate
share of the taxable income of the REMIC whether or not it receives cash
distributions from the REMIC attributable to such income or loss. The
reporting of taxable income without corresponding distributions could occur,
for example, in certain REMIC issues in which the loans held by the REMIC were
issued or acquired at a discount, since mortgage prepayments cause recognition
of discount income, while the corresponding portion of the prepayment could be
used in whole or in part to make principal payments on REMIC Regular Interests
issued without any discount or at an insubstantial discount (if this occurs,
it is likely that cash distributions will exceed taxable income in later
years). Taxable income may also be greater in earlier years of certain REMIC
issues as a result of the fact that interest expense deductions, as a
percentage of outstanding principal on REMIC Regular Interest Securities, will
typically increase over time as lower yielding Securities are paid, whereas
interest income with respect to loans will generally remain constant over time
as a percentage of loan principal.
 
    In any event, because the holder of a residual interest is taxed on the
net income of the REMIC, the taxable income derived from a Residual Interest
Security in a given taxable year will not be equal to the taxable income
associated with investment in a corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield. Therefore, the after-tax
yield on the Residual Interest Security may be less than that of such a bond
or instrument.
 
    Limitation on Losses.  The amount of the REMIC's net loss that a holder
may take into account currently is limited to the holder's adjusted basis at
the end of the calendar quarter in which such loss arises. A holder's basis in
a Residual Interest Security will initially equal such holder's purchase
price, and will subsequently be increased by the amount of the REMIC's taxable
income allocated to the holder, and decreased (but not below zero) by the
amount of distributions made and the amount of the REMIC's net loss allocated
to the holder. Any disallowed loss may be carried forward indefinitely, but
may be used only to offset income of the REMIC generated by the same REMIC.
The ability of holders of Residual Interest Securities to deduct net losses
may be subject to additional limitations under the Code, as to which such
holders should consult their tax advisers.
 
    Distributions.  Distributions on a Residual Interest Security (whether at
their scheduled times or as a result of prepayments) will generally not result
in any additional taxable income or loss to a holder of a Residual Interest
Security. If the amount of such payment exceeds a holder's adjusted basis in
the Residual Interest Security, however, the holder will recognize gain
(treated as gain from the sale of the Residual Interest Security) to the
extent of such excess.
 
    Sale or Exchange.  A holder of a Residual Interest Security will recognize
gain or loss on the sale or exchange of a Residual Interest Security equal to
the difference, if any, between the amount realized and such holder's adjusted
basis in the Residual Interest Security at the time of such sale or exchange.
Except to the extent provided in regulations, which have not yet been issued,
any loss upon disposition of a Residual Interest Security will be disallowed
if the selling holder acquires any residual interest in a REMIC or similar
mortgage pool within six months before or after such disposition.
 
    Excess Inclusions.  The portion of the REMIC taxable income of a holder
of a Residual Interest Security consisting of 'excess inclusion' income may
not be offset by other deductions or losses, including net operating losses,
on such holder's federal income tax return. Further, if the holder of a
Residual Interest Security is an organization subject to the tax on
unrelated business income imposed by Code Section 511, such holder's excess
inclusion income will be treated as unrelated business taxable income of
such holder. In addition, under Treasury regulations yet to be issued, if a
real estate investment trust, a regulated investment company, a common trust
fund, or certain cooperatives were to own a Residual Interest Security, a
portion of dividends (or other distributions) paid by the real estate
investment trust (or other entity) would be treated as excess inclusion
income. If a Residual Security is owned by a foreign person excess inclusion
income is subject to tax at a rate of 30% which may not be reduced by
treaty, is not eligible for treatment as 'portfolio interest' and is subject
to certain additional limitations. See 'Tax Treatment of Foreign Investors.'
The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ('thrift institutions') to use net
operating losses and other allowable deductions to offset their excess
inclusion income from REMIC residual certificates that have 'significant
value' within the meaning of the REMIC Regulations, effective for taxable
years beginning after December 31, 1995, except with respect to residual
certificates continuously held by a thrift institution since November 1,
1995.
 
    In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative
minimum taxable income of a residual holder. First, alternative minimum
taxable income for such residual holder is determined without regard to the
special rule that taxable income cannot be less than excess inclusions.
Second, a residual holder's alternative minimum taxable income for a tax year
cannot be less than excess inclusions for the year. Third, the amount of any
alternative minimum tax net operating loss deductions must be computed without
regard to any excess inclusions. These rules are effective for tax years
beginning after December 31, 1986, unless a residual holder elects to have
such rules apply only to tax years beginning after August 20, 1996.
 
    The excess inclusion portion of a REMIC's income is generally equal to the
excess, if any, of REMIC taxable income for the quarterly period allocable to
a Residual Interest Security, over the daily accruals for such quarterly
period of (i) 120% of the long term applicable federal rate on the Startup Day
multiplied by (ii) the adjusted issue price of such Residual Interest Security
at the beginning of such quarterly period. The adjusted issue price of a
Residual Interest at the beginning of each calendar quarter will equal its
issue price (calculated in a manner analogous to the determination of the
issue price of a Regular Interest), increased by the aggregate of the daily
accruals for prior calendar quarters, and decreased (but not below zero) by
the amount of loss allocated to a holder and the amount of distributions made
on the Residual Interest Security before the beginning of the quarter. The
long-term federal rate, which is announced monthly by the Treasury Department,
is an interest rate that is based on the average market yield of outstanding
marketable obligations of the United States government having remaining
maturities in excess of nine years.
 
    Under the REMIC Regulations, in certain circumstances, transfers of
Residual Securities may be disregarded. See ' -- Restrictions on Ownership and
Transfer of Residual Interest Securities' and ' -- Tax Treatment of Foreign
Investors' below.
 
    Restrictions on Ownership and Transfer of Residual Interest
Securities.  As a condition to qualification as a REMIC, reasonable
arrangements must be made to prevent the ownership of a REMIC residual
interest by any 'Disqualified Organization.' Disqualified Organizations
include the United States, any State or political subdivision thereof, any
foreign government, any international organization, or any agency or
instrumentality of any of the foregoing, a rural electric or telephone
cooperative described in Section 1381(a)(2)(C) of the Code, or any entity
exempt from the tax imposed by Sections 1-1399 of the Code, if such entity is
not subject to tax on its unrelated business income. Accordingly, the
applicable Pooling and Servicing Agreement will prohibit Disqualified
Organizations from owning a Residual Interest Security. In addition, no
transfer of a Residual Interest Security will be permitted unless the proposed
transferee shall have furnished to the Trustee an affidavit representing and
warranting that it is neither a Disqualified Organization nor an agent or
nominee acting on behalf of a Disqualified Organization.
 
    If a Residual Interest Security is transferred to a Disqualified
Organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of such Residual
Interest Security at the time of the transfer. In addition, if a Disqualified
Organization holds an interest in a pass-through entity after March 31, 1988
(including, among others, a partnership, trust, real estate investment trust,
regulated investment company, or any person holding as nominee), that owns a
Residual Interest Security, the pass-through entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.
 
    Under the REMIC Regulations, if a Residual Interest Security is a
'noneconomic residual interest,' as described below, a transfer of a Residual
Interest Security to a United States person will be disregarded for all
Federal tax purposes unless no significant purpose of the transfer was to
impede the assessment or collection of tax. A Residual Interest Security is a
'noneconomic residual interest' unless, at the time of the transfer (i) the
present value of the expected future distributions on the Residual Interest
Security at least equals the product of the present value of the anticipated
excess inclusions and the highest 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 REMIC at or after the time at
which the taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. If a transfer of a Residual Interest
is disregarded, the transferor would be liable for any Federal income tax
imposed upon taxable income derived by the transferee from the REMIC. The
REMIC Regulations provide no guidance as to how to determine if a significant
purpose of a transfer is to impede the assessment or collection of tax. A
similar type of limitation exists with respect to certain transfers of
residual interests by foreign persons to United States persons. See ' -- Tax
Treatment of Foreign Investors.'
 
    Mark to Market Rules.  Prospective purchasers of a REMIC Residual Interest
Security should be aware that the IRS recently released proposed regulations
(the 'Proposed Mark-to-Market Regulations') which provide that a REMIC
Residual Interest Security acquired after January 3, 1995 cannot be
marked-to-market. The Proposed Mark-to-Market Regulations replace the
temporary regulations which allowed a REMIC Residual Interest Security to be
marked-to-market provided that it was not a negative value residual interest
and did not have the same economic effect as a negative value residual
interest. The IRS could issue subsequent regulations, which could apply
retroactively, providing additional or different requirements with respect to
such deemed negative value residual interests. Prospective purchasers of a
REMIC Residual Interest Security should consult their tax advisors regarding
the possible application of the Proposed Mark-to-Market Regulations.
 
Administrative Matters
 
    The REMIC's books must be maintained on a calendar year basis and the
REMIC must file an annual federal income tax return. The REMIC will also be
subject to the procedural and administrative rules of the Code applicable to
partnerships, including the determination of any adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in
a unified administrative proceeding.
 
Tax Status as a Grantor Trust
 
    General.  As specified in the related Prospectus Supplement if a REMIC or
partnership election is not made, in the opinion of Brown & Wood LLP, special
counsel to the Depositor, the Trust Fund relating to a Series of Securities
will be classified for federal income tax purposes as a grantor trust under
Subpart E, Part I of Subchapter J of the Code and not as an association
taxable as a corporation (the Securities of such Series, 'Pass-Through
Securities'). In some Series there will be no separation of the principal and
interest payments on the Loans. In such circumstances, a Holder will be
considered to have purchased a pro rata undivided interest in each of the
Loans. In other cases ('Stripped Securities'), sale of the Securities will
produce a separation in the ownership of all or a portion of the principal
payments from all or a portion of the interest payments on the Loans.
 
    Each Holder must report on its federal income tax return its share of
the gross income derived from the Loans (not reduced by the amount payable
as fees to the Trustee and the Servicer and similar fees (collectively, the
'Servicing Fee')), at the same time and in the same manner as such items
would have been reported under the Holder's tax accounting method had it
held its interest in the Loans directly, received directly its share of the
amounts received with respect to the Loans, and paid directly its share of
the Servicing Fees. In the case of Pass-Through Securities other than
Stripped Securities, such income will consist of a pro rata share of all of
the income derived from all of the Loans and, in the case of Stripped
Securities, such income will consist of a pro rata share of the income
derived from each stripped bond or stripped coupon in which the Holder owns
an interest. The holder of a Security will generally be entitled to deduct
such Servicing Fees under Section 162 or Section 212 of the Code to the
extent that such Servicing Fees represent 'reasonable' compensation for the
services rendered by the Trustee and the Servicer (or third parties that are
compensated for the performance of services). In the case of a noncorporate
holder, however, Servicing Fees (to the extent not otherwise disallowed,
e.g., because they exceed reasonable compensation) will be deductible in
computing such holder's regular tax liability only to the extent that such
fees, when added to other miscellaneous itemized deductions, exceed 2% of
adjusted gross income and may not be deductible to any extent in computing
such holder's alternative minimum tax liability. In addition, for taxable
years beginning after December 31, 1990, the amount of itemized deductions
otherwise allowable for the taxable year for an individual whose adjusted
gross income exceeds the applicable amount (which amount will be adjusted
for inflation in taxable years beginning after 1990) will be reduced by the
lesser of (i) 3% of the excess of adjusted gross income over the applicable
amount or (ii) 80% of the amount of itemized deductions otherwise allowable
for such taxable year.
 
    Discount or Premium on Pass-Through Securities.  The holder's purchase
price of a Pass-Through Security is to be allocated among the Loans in
proportion to their fair market values, determined as of the time of purchase
of the Securities. In the typical case, the Trustee (to the extent necessary
to fulfill its reporting obligations) will treat each Loan as having a fair
market value proportional to the share of the aggregate principal balances of
all of the Loans that it represents, since the Securities, unless otherwise
specified in the related Prospectus Supplement, will have a relatively uniform
interest rate and other common characteristics. To the extent that the portion
of the purchase price of a Pass-Through Security allocated to a Loan (other
than to a right to receive any accrued interest thereon and any undistributed
principal payments) is less than or greater than the portion of the principal
balance of the Loan allocable to the Security, the interest in the Loan
allocable to the Pass-Through Security will be deemed to have been acquired at
a discount or premium, respectively.
 
    The treatment of any discount will depend on whether the discount
represents OID or market discount. In the case of a Loan with OID in excess of
a prescribed de minimis amount or a Stripped Security, a holder of a Security
will be required to report as interest income in each taxable year its share
of the amount of OID that accrues during that year in the manner described
above. OID with respect to a Loan could arise, for example, by virtue of the
financing of points by the originator of the Loan, or by virtue of the
charging of points by the originator of the Loan in an amount greater than a
statutory de minimis exception, in circumstances under which the points are
not currently deductible pursuant to applicable Code provisions. Any market
discount or premium on a Loan will be includible in income, generally in the
manner described above, except that in the case of Pass-Through Securities,
market discount is calculated with respect to the Loans underlying the
Certificate, rather than with respect to the Security. A Holder that acquires
an interest in a Loan originated after July 18, 1984 with more than a de
minimis amount of market discount (generally, the excess of the principal
amount of the Loan over the purchaser's allocable purchase price) will be
required to include accrued market discount in income in the manner set forth
above. See ' -- Taxation of Debt Securities; Market Discount' and
' -- Premium' above.
 
    In the case of market discount on a Pass-Through Security attributable to
Loans originated on or before July 18, 1984, the holder generally will be
required to allocate the portion of such discount that is allocable to a loan
among the principal payments on the Loan and to include the discount allocable
to each principal payment in ordinary income at the time such principal
payment is made. Such treatment would generally result in discount being
included in income at a slower rate than discount would be required to be
included in income using the method described in the preceding paragraph.
 
    Stripped Securities.  A Stripped Security may represent a right to receive
only a portion of the interest payments on the Loans, a right to receive only
principal payments on the Loans, or a right to receive certain payments of
both interest and principal. Certain Stripped Securities ('Ratio Strip
Securities') may represent a right to receive differing percentages of both
the interest and principal on each Loan. Pursuant to Section 1286 of the Code,
the separation of ownership of the right to receive some or all of the
interest payments on an obligation from ownership of the right to receive some
or all of the principal payments results in the creation of 'stripped bonds'
with respect to principal payments and 'stripped coupons' with respect to
interest payments. Section 1286 of the Code applies the OID rules to stripped
bonds and stripped coupons. For purposes of computing original issue discount,
a stripped bond or a stripped coupon is treated as a debt instrument issued on
the date that such stripped interest is purchased with an issue price equal to
its purchase price or, if more than one stripped interest is purchased, the
ratable share of the purchase price allocable to such stripped interest.
 
    Servicing fees in excess of reasonable servicing fees ('excess servicing')
will be treated under the stripped bond rules. If the excess servicing fee is
less than 100 basis points (i.e., 1% interest on the Loan principal balance)
or the Securities are initially sold with a de minimis discount (assuming no
prepayment assumption is required), any non-de minimis discount arising from a
subsequent transfer of the Securities should be treated as market discount.
The IRS appears to require that reasonable servicing fees be calculated on a
Loan by Loan basis, which could result in some Loans being treated as having
more than 100 basis points of interest stripped off.
 
    The Code.  OID Regulations and judicial decisions provide no direct
guidance as to how the interest and original issue discount rules are to apply
to Stripped Securities and other Pass-Through Securities. Under the method
described above for Pay-Through Securities (the 'Cash Flow Bond Method'), a
prepayment assumption is used and periodic recalculations are made which take
into account with respect to each accrual period the effect of prepayments
during such period. However, the 1986 Act does not, absent Treasury
regulations, appear specifically to cover instruments such as the Stripped
Securities which technically represent ownership interests in the underlying
Loans, rather than being debt instruments 'secured by' those loans.
Nevertheless, it is believed that the Cash Flow Bond Method is a reasonable
method of reporting income for such Securities, and it is expected that OID
will be reported on that basis unless otherwise specified in the related
Prospectus Supplement. In applying the calculation to Pass-Through Securities,
the Trustee will treat all payments to be received by a holder with respect to
the underlying Loans as payments on a single installment obligation. The IRS
could, however, assert that original issue discount must be calculated
separately for each Loan underlying a Security.
 
    Under certain circumstances, if the Loans prepay at a rate faster than the
Prepayment Assumption, the use of the Cash Flow Bond Method may accelerate a
Holder's recognition of income. If, however, the Loans prepay at a rate slower
than the Prepayment Assumption, in some circumstances the use of this method
may decelerate a Holder's recognition of income.
 
    In the case of a Stripped Security that is an Interest Weighted Security,
the Trustee intends, absent contrary authority, to report income to Security
holders as OID, in the manner described above for Interest Weighted
Securities.
 
    Possible Alternative Characterizations.  The characterizations of the
Stripped Securities described above are not the only possible interpretations
of the applicable Code provisions. Among other possibilities, the IRS could
contend that (i) in certain Series, each non-Interest Weighted Security is
composed of an unstripped undivided ownership interest in Loans and an
installment obligation consisting of stripped principal payments; (ii) the
non-Interest Weighted Securities are subject to the contingent payment
provisions of the Contingent Regulations; or (iii) each Interest Weighted
Stripped Security is composed of an unstripped undivided ownership interest in
Loans and an installment obligation consisting of stripped interest payments.
 
    Given the variety of alternatives for treatment of the Stripped Securities
and the different federal income tax consequences that result from each
alternative, potential purchasers are urged to consult their own tax advisers
regarding the proper treatment of the Securities for federal income tax
purposes.
 
    Character as Qualifying Loans.  In the case of Stripped Securities, there
is no specific legal authority existing regarding whether the character of the
Securities, for federal income tax purposes, will be the same as the Loans.
The IRS could take the position that the Loans' character is not carried over
to the Securities in such circumstances. Pass-Through Securities will be, and,
although the matter is not free from doubt, Stripped Securities should be
considered to represent 'real estate assets' within the meaning of Section
856(c)(6)(B) of the Code and 'loans secured by an interest in real property'
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest
income attributable to the Securities should be considered to represent
'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.

Reserves or funds underlying the Securities may cause a proportionate
reduction in the above-described qualifying status categories of Securities.
 
Sale or Exchange
 
    Subject to the discussion below with respect to Trust Funds as to which a
partnership election is made, a Holder's tax basis in its Security is the
price such holder pays for a Security, plus amounts of original issue or
market discount included in income and reduced by any payments received (other
than qualified stated interest payments) and any amortized premium. Gain or
loss recognized on a sale, exchange, or redemption of a Security, measured by
the difference between the amount realized and the Security's basis as so
adjusted, will generally be capital gain or loss, assuming that the Security
is held as a capital asset. In the case of a Security held by a bank, thrift,
or similar institution described in Section 582 of the Code, however, gain or
loss realized on the sale or exchange of a Regular Interest Security will be
taxable as ordinary income or loss. In addition, gain from the disposition of
a Regular Interest Security that might otherwise be capital gain will be
treated as ordinary income to the extent of the excess, if any, of (i) the
amount that would have been includible in the holder's income if the yield on
such Regular Interest Security had equaled 110% of the applicable federal rate
as of the beginning of such holder's holding period, over the amount of
ordinary income actually recognized by the holder with respect to such Regular
Interest Security. For taxable years beginning after December 31, 1993, the
maximum tax rate on ordinary income for individual taxpayers is 39.6% and the
maximum tax rate on long-term capital gains reported after December 31, 1990
for such taxpayers is 28%. The maximum tax rate on both ordinary income and
long-term capital gains of corporate taxpayers is 35%.
 
Miscellaneous Tax Aspects
 
    Backup Withholding.  Subject to the discussion below with respect to Trust
Funds as to which a partnership election is made, a Holder, other than a
holder of a REMIC Residual Security, may, under certain circumstances, be
subject to 'backup withholding' at a rate of 31% with respect to distributions
or the proceeds of a sale of certificates to or through brokers that represent
interest or original issue discount on the Securities. This withholding
generally applies if the holder of a Security (i) fails to furnish the Trustee
with its taxpayer identification number ('TIN'); (ii) furnishes the Trustee an
incorrect TIN; (iii) fails to report properly interest, dividends or other
'reportable payments' as defined in the Code; or (iv) under certain
circumstances, fails to provide the Trustee or such holder's securities broker
with a certified statement, signed under penalty of perjury, that the TIN
provided is its correct number and that the holder is not subject to backup
withholding. Backup withholding will not apply, however, with respect to
certain payments made to Holders, including payments to certain exempt
recipients (such as exempt organizations) and to certain Nonresidents (as
defined below). Holders should consult their tax advisers as to their
qualification for exemption from backup withholding and the procedure for
obtaining the exemption.
 
    The Trustee will report to the Holders and to the Servicer for each
calendar year the amount of any 'reportable payments' during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.
 
Tax Treatment of Foreign Investors
 
    Subject to the discussion below with respect to Trust Funds as to which a
partnership election is made, under the Code, unless interest (including OID)
paid on a Security (other than a Residual Interest Security) is considered to
be 'effectively connected' with a trade or business conducted in the United
States by a nonresident alien individual, foreign partnership or foreign
corporation ('Nonresidents'), such interest will normally qualify as portfolio
interest (except where (i) the recipient is a holder, directly or by
attribution, of 10% or more of the capital or profits interest in the issuer,
or (ii) the recipient is a controlled foreign corporation to which the issuer
is a related person) and will be exempt from federal income tax. Upon receipt
of appropriate ownership statements, the issuer normally will be relieved of
obligations to withhold tax from such interest payments. These provisions
supersede the generally applicable provisions of United States law that would
otherwise require the issuer to withhold at a 30% rate (unless such rate were
reduced or eliminated by an applicable tax treaty) on, among other things, 
interest and other fixed or determinable, annual or periodic income paid to
Nonresidents. Holders of Pass-Through Securities and Stripped Securities, 
including Ratio Strip Securities, however, may be subject to withholding 
to the extent that the Loans were originated on or before July 18, 1984.
 
    Interest and OID of Holders who are foreign persons are not subject to
withholding if they are effectively connected with a United States business
conducted by the Holder. They will, however, generally be subject to the
regular United States income tax.
 
    Payments to holders of Residual Interest Securities who are foreign
persons will generally be treated as interest for purposes of the 30% (or
lower treaty rate) United States withholding tax. Holders should assume that
such income does not qualify for exemption from United States withholding tax
as 'portfolio interest.' It is clear that, to the extent that a payment
represents a portion of REMIC taxable income that constitutes excess inclusion
income, a holder of a Residual Interest Security will not be entitled to an
exemption from or reduction of the 30% (or lower treaty rate) withholding tax
rule. If the payments are subject to United States withholding tax, they
generally will be taken into account for withholding tax purposes only when
paid or distributed (or when the Residual Interest Security is disposed of).
The Treasury has statutory authority, however, to promulgate regulations which
would require such amounts to be taken into account at an earlier time in
order to prevent the avoidance of tax. Such regulations could, for example,
require withholding prior to the distribution of cash in the case of Residual
Interest Securities that do not have significant value. Under the REMIC
Regulations, if a Residual Interest Security has tax avoidance potential, a
transfer of a Residual Interest Security to a Nonresident will be disregarded
for all federal tax purposes. A Residual Interest Security has tax avoidance
potential unless, at the time of the transfer the transferor reasonably
expects that the REMIC will distribute to the transferee residual interest
holder amounts that will equal at least 30% of each excess inclusion, and that
such amounts will be distributed at or after the time at which the excess
inclusions accrue and not later than the calendar year following the calendar
year of accrual. If a Nonresident transfers a Residual Interest Security to a
United States person, and if the transfer has the effect of allowing the
transferor to avoid tax on accrued excess inclusions, then the transfer is
disregarded and the transferor continues to be treated as the owner of the
Residual Interest Security for purposes of the withholding tax provisions of
the Code. See ' -- Excess Inclusions.'
 
Tax Characterization of the Trust Fund as a Partnership
 
    Brown & Wood LLP, special counsel to the Depositor, will deliver its
opinion that a Trust Fund for which a partnership election is made will not be
an association (or publicly traded partnership) taxable as a corporation for
federal income tax purposes. This opinion will be based on the assumption that
the terms of the Trust Agreement and related documents will be complied with,
and on counsel's conclusions that (1) the Trust Fund will not have certain
characteristics necessary for a business trust to be classified as an
association taxable as a corporation and (2) the nature of the income of the
Trust Fund will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations or the issuance of the Securities has
been structured as a private placement under an IRS safe harbor, so that the
Trust Fund will not be characterized as a publicly traded partnership taxable
as a corporation.
 
    If the Trust Fund were taxable as a corporation for federal income tax
purposes, the Trust Fund would be subject to corporate income tax on its
taxable income. The Trust Fund's taxable income would include all its income,
possibly reduced by its interest expense on the Notes. Any such corporate
income tax could materially reduce cash available to make payments on the
Notes and distributions on the Certificates, and Certificateholders could be
liable for any such tax that is unpaid by the Trust Fund.
 
Tax Consequences to Holders of the Notes
 
    Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and
the Noteholders will agree by their purchase of Notes, to treat the Notes as
debt for federal income tax purposes. Special counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, advise the
Depositor that the Notes will be classified as debt for federal income tax
purposes. The discussion below assumes this characterization of the Notes is
correct.
 
    OID, Indexed Securities, etc.  The discussion below assumes that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that
the interest formula for the Notes meets the requirements for 'qualified
stated interest' under the OID regulations, and that any OID on the Notes
(i.e., any excess of the principal amount of the Notes over their issue price)
does not exceed a de minimis amount (i.e., 0.25% of their principal amount
multiplied by the number of full years included in their term), all within the
meaning of the OID regulations. If these conditions are not satisfied with
respect to any given series of Notes, additional tax considerations with
respect to such Notes will be disclosed in the applicable Prospectus
Supplement.
 
    Interest Income on the Notes.  Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest thereon will be taxable to a Noteholder as
ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting. Under the OID regulations, a holder of
a Note issued with a de minimis amount of OID must include such OID in income,
on a pro rata basis, as principal payments are made on the Note. It is
believed that any prepayment premium paid as a result of a mandatory
redemption will be taxable as contingent interest when it becomes fixed and
unconditionally payable. A purchaser who buys a Note for more or less than its
principal amount will generally be subject, respectively, to the premium
amortization or market discount rules of the Code.
 
    A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a 'Short-Term Note') may be subject to
special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders, including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest
income as interest accrues on a straight-line basis over the term of each
interest period. Other cash basis holders of a Short-Term Note would, in
general, be required to report interest income as interest is paid (or, if
earlier, upon the taxable disposition of the Short-Term Note). However, a cash
basis holder of a Short-Term Note reporting interest income as it is paid may
be required to defer a portion of any interest expense otherwise deductible on
indebtedness incurred to purchase or carry the Short-Term Note until the
taxable disposition of the Short-Term Note. A cash basis taxpayer may elect
under Section 1281 of the Code to accrue interest income on all nongovernment
debt obligations with a term of one year or less, in which case the taxpayer
would include interest on the Short-Term Note in income as it accrues, but
would not be subject to the interest expense deferral rule referred to in the
preceding sentence. Certain special rules apply if a Short-Term Note is
purchased for more or less than its principal amount.
 
    Sale or Other Disposition.  If a Noteholder sells a Note, the holder will
recognize gain or loss in an amount equal to the difference between the amount
realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the
holder's cost for the Note, increased by any market discount, acquisition
discount, OID and gain previously included by such Noteholder in income with
respect to the Note and decreased by the amount of bond premium (if any)
previously amortized and by the amount of principal payments previously
received by such Noteholder with respect to such Note. Any such gain or loss
will be capital gain or loss if the Note was held as a capital asset, except
for gain representing accrued interest and accrued market discount not
previously included in income. Capital losses generally may be used only to
offset capital gains.
 
    Foreign Holders.  Interest payments made (or accrued) to a Noteholder who
is a nonresident alien, foreign corporation or other non-United States person
(a 'foreign person') generally will be considered 'portfolio interest', and
generally will not be subject to United States federal income tax and
withholding tax, if the interest is not effectively connected with the conduct
of a trade or business within the United States by the foreign person and the
foreign person (i) is not actually or constructively a '10 percent
shareholder' of the Trust Fund or the Seller (including a holder of 10% of the
outstanding Certificates) or a 'controlled foreign corporation' with respect
to which the Trust Fund or the Seller is a 'related person' within the meaning
of the Code and (ii) provides the Owner Trustee or other person who is
otherwise required to withhold U.S. tax with respect to the Notes with an
appropriate statement (on Form W-8 or a similar form), signed under penalties
of perjury, certifying that the beneficial owner of the Note is a foreign 
person and providing the foreign person's name and address. If a Note is held
through a securities clearing organization or certain other financial 
institutions, the organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed 
statement must be accompanied by a Form W-8 or substitute form provided by 
the foreign person that owns the Note. If such interest is not portfolio 
interest, then it will be subject to United States federal income and 
withholding tax at a rate of 30 percent, unless reduced or eliminated 
pursuant to an applicable tax treaty.
 
    Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.
 
    Backup Withholding.  Each holder of a Note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's
name, address, correct federal taxpayer identification number and a statement
that the holder is not subject to backup withholding. Should a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required to withhold 31 percent of the amount otherwise payable to the holder,
and remit the withheld amount to the IRS as a credit against the holder's
federal income tax liability.
 
    Possible Alternative Treatments of the Notes.  If, contrary to the opinion
of special counsel to the Company, the IRS successfully asserted that one or
more of the Notes did not represent debt for federal income tax purposes, the
Notes might be treated as equity interests in the Trust Fund. If so treated,
the Trust Fund might be taxable as a corporation with the adverse consequences
described above (and the taxable corporation would not be able to reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity). Alternatively, and most likely in the view of special counsel to the
Depositor, the Trust Fund might be treated as a publicly traded partnership
that would not be taxable as a corporation because it would meet certain
qualifying income tests. Nonetheless, treatment of the Notes as equity
interests in such a publicly traded partnership could have adverse tax
consequences to certain holders. For example, income to certain tax-exempt
entities (including pension funds) would be 'unrelated business taxable
income', income to foreign holders generally would be subject to U.S. tax and
U.S. tax return filing and withholding requirements, and individual holders
might be subject to certain limitations on their ability to deduct their share
of the Trust Fund's expenses.
 
Tax Consequences to Holders of the Certificates
 
    Treatment of the Trust Fund as a Partnership.  The Trust Fund and the
Master Servicer will agree, and the Certificateholders will agree by their
purchase of Certificates, to treat the Trust Fund as a partnership for
purposes of federal and state income tax, franchise tax and any other tax
measured in whole or in part by income, with the assets of the partnership
being the assets held by the Trust Fund, the partners of the partnership being
the Certificateholders, and the Notes being debt of the partnership. However,
the proper characterization of the arrangement involving the Trust Fund, the
Certificates, the Notes, the Trust Fund and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.
 
    A variety of alternative characterizations are possible.  For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Trust Fund. Any such
characterization would not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.
 
    Indexed Securities, etc.  The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series
of Securities includes a single class of Certificates. If these conditions are
not satisfied with respect to any given Series of Certificates, additional 
tax considerations with respect to such Certificates will be disclosed in 
the applicable Prospectus Supplement.
 
    Partnership Taxation.  As a partnership, the Trust Fund will not be
subject to federal income tax. Rather, each Certificateholder will be required
to separately take into account such holder's allocated share of income,
gains, losses, deductions and credits of the Trust Fund. The Trust Fund's
income will consist primarily of interest and finance charges earned on the
Loans (including appropriate adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans. The Trust
Fund's deductions will consist primarily of interest accruing with respect to
the Notes, servicing and other fees, and losses or deductions upon collection
or disposition of Loans.
 
    The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Trust Agreement and related documents). The Trust Agreement will provide, in
general, that the Certificateholders will be allocated taxable income of the
Trust Fund for each month equal to the sum of (i) the interest that accrues on
the Certificates in accordance with their terms for such month, including
interest accruing at the Pass-Through Rate for such month and interest on
amounts previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount on the Loans that corresponds to
any excess of the principal amount of the Certificates over their initial
issue price (iii) prepayment premium payable to the Certificateholders for
such month; and (iv) any other amounts of income payable to the
Certificateholders for such month. Such allocation will be reduced by any
amortization by the Trust Fund of premium on Loans that corresponds to any
excess of the issue price of Certificates over their principal amount. All
remaining taxable income of the Trust Fund will be allocated to the Company.
Based on the economic arrangement of the parties, this approach for allocating
Trust Fund income should be permissible under applicable Treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to Certificateholders. Moreover, even under
the foregoing method of allocation, Certificateholders may be allocated income
equal to the entire Pass-Through Rate plus the other items described above
even though the Trust Fund might not have sufficient cash to make current cash
distributions of such amount. Thus, cash basis holders will in effect be
required to report income from the Certificates on the accrual basis and
Certificateholders may become liable for taxes on Trust Fund income even if
they have not received cash from the Trust Fund to pay such taxes. In
addition, because tax allocations and tax reporting will be done on a uniform
basis for all Certificateholders but Certificateholders may be purchasing
Certificates at different times and at different prices, Certificateholders
may be required to report on their tax returns taxable income that is greater
or less than the amount reported to them by the Trust Fund.
 
    All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute 'unrelated
business taxable income' generally taxable to such a holder under the Code.
 
    An individual taxpayer's share of expenses of the Trust Fund (including
fees to the Servicer but not interest expense) would be miscellaneous itemized
deductions. Such deductions might be disallowed to the individual in whole or
in part and might result in such holder being taxed on an amount of income
that exceeds the amount of cash actually distributed to such holder over the
life of the Trust Fund.
 
    The Trust Fund intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Loan, the Trust
Fund might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificateholders.
 
    Discount and Premium.  It is believed that the Loans were not issued with
OID, and, therefore, the Trust Fund should not have OID income. However, the
purchase price paid by the Trust Fund for the Loans may be greater or less
than the remaining principal balance of the Loans at the time of purchase. If
so, the Loan will have been acquired at a premium or discount, as the case may
be. (As indicated above, the Trust Fund will make this calculation on an
aggregate basis, but might be required to recompute it on a Loan by Loan
basis.)
 
    If the Trust Fund acquires the Loans at a market discount or premium, the
Trust Fund will elect to include any such discount in income currently as it
accrues over the life of the Loans or to offset any such premium against 
interest income on the Loans. As indicated above, a portion of such market 
discount income or premium deduction may be allocated to Certificateholders.
 
    Section 708 Termination.  Under Section 708 of the Code, the Trust Fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital and profits interests in the Trust Fund are sold or exchanged
within a 12-month period. If such a termination occurs, the Trust Fund will be
considered to distribute its assets to the partners, who would then be treated
as recontributing those assets to the Trust Fund as a new partnership. The
Trust Fund will not comply with certain technical requirements that might
apply when such a constructive termination occurs. As a result, the Trust Fund
may be subject to certain tax penalties and may incur additional expenses if
it is required to comply with those requirements. Furthermore, the Trust Fund
might not be able to comply due to lack of data.
 
    Disposition of Certificates.  Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates
sold. A Certificateholder's tax basis in a Certificate will generally equal
the holder's cost increased by the holder's share of Trust Fund income
(includible in income) and decreased by any distributions received with
respect to such Certificate. In addition, both the tax basis in the
Certificates and the amount realized on a sale of a Certificate would include
the holder's share of the Notes and other liabilities of the Trust Fund. A
holder acquiring Certificates at different prices may be required to maintain
a single aggregate adjusted tax basis in such Certificates, and, upon sale or
other disposition of some of the Certificates, allocate a portion of such
aggregate tax basis to the Certificates sold (rather than maintaining a
separate tax basis in each Certificate for purposes of computing gain or loss
on a sale of that Certificate).
 
    Any gain on the sale of a Certificate attributable to the holder's share
of unrecognized accrued market discount on the Loans would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The Trust Fund does not expect to have any other
assets that would give rise to such special reporting requirements. Thus, to
avoid those special reporting requirements, the Trust Fund will elect to
include market discount in income as it accrues.
 
    If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.
 
    Allocations Between Transferors and Transferees.  In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the
Certificateholders in proportion to the principal amount of Certificates owned
by them as of the close of the last day of such month. As a result, a holder
purchasing Certificates may be allocated tax items (which will affect its tax
liability and tax basis) attributable to periods before the actual
transaction.
 
    The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or
losses of the Trust Fund might be reallocated among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.
 
    Section 754 Election.  In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder
had. The tax basis of the Trust Fund's assets will not be adjusted to reflect
that higher (or lower) basis unless the Trust Fund were to file an election
under Section 754 of the Code. In order to avoid the administrative
complexities that would be involved in keeping accurate accounting records, as
well as potentially onerous information reporting requirements, the Trust Fund
will not make such election. As a result, Certificateholders might be
allocated a greater or lesser amount of Trust Fund income than would be
appropriate based on their own purchase price for Certificates.
 
    Administrative Matters.  The Owner Trustee is required to keep or have
kept complete and accurate books of the Trust Fund. Such books will be
maintained for financial reporting and tax purposes on an accrual basis and
the fiscal year of the Trust Fund will be the calendar year. The Trustee
will file a partnership information return (IRS Form 1065) with the IRS for
each taxable year of the Trust Fund and will report each Certificateholder's
allocable share of items of Trust Fund income and expense to holders and the
IRS on Schedule K-1. The Trust Fund will provide the Schedule K-l information
to nominees that fail to provide the Trust Fund with the information statement
described below and such nominees will be required to forward such information
to the beneficial owners of the Certificates. Generally, holders must file tax
returns that are consistent with the information return filed by the Trust
Fund or be subject to penalties unless the holder notifies the IRS of all such
inconsistencies.
 
    Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust
Fund with a statement containing certain information on the nominee, the
beneficial owners and the Certificates so held. Such information includes (i)
the name, address and taxpayer identification number of the nominee and (ii)
as to each beneficial owner (x) the name, address and identification number of
such person, (y) whether such person is a United States person, a tax-exempt
entity or a foreign government, an international organization, or any wholly
owned agency or instrumentality of either of the foregoing, and (z) certain
information on Certificates that were held, bought or sold on behalf of such
person throughout the year. In addition, brokers and financial institutions
that hold Certificates through a nominee are required to furnish directly to
the Trust Fund information as to themselves and their ownership of
Certificates. A clearing agency registered under Section 17A of the Exchange
Act is not required to furnish any such information statement to the Trust
Fund. The information referred to above for any calendar year must be
furnished to the Trust Fund on or before the following January 31. Nominees,
brokers and financial institutions that fail to provide the Trust Fund with
the information described above may be subject to penalties.
 
    The Depositor will be designated as the tax matters partner in the related
Trust Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which
the partnership information return is filed. Any adverse determination
following an audit of the return of the Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the Trust Fund. An adjustment could also result in an audit of a
Certificateholder's returns and adjustments of items not related to the income
and losses of the Trust Fund.
 
    Tax Consequences to Foreign Certificateholders.  It is not clear whether
the Trust Fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to
non-U.S. persons because there is no clear authority dealing with that issue
under facts substantially similar to those described herein. Although it is
not expected that the Trust Fund would be engaged in a trade or business in
the United States for such purposes, the Trust Fund will withhold as if it
were so engaged in order to protect the Trust Fund from possible adverse
consequences of a failure to withhold. The Trust Fund expects to withhold on
the portion of its taxable income that is allocable to foreign
Certificateholders pursuant to Section 1446 of the Code, as if such income
were effectively connected to a U.S. trade or business, at a rate of 35% for
foreign holders that are taxable as corporations and 39.6% for all other
foreign holders. Subsequent adoption of Treasury regulations or the issuance
of other administrative pronouncements may require the Trust Fund to change
its withholding procedures. In determining a holder's withholding status, the
Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the holder's
certification of nonforeign status signed under penalties of perjury.
 
    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
whose income is subject to U.S. federal income tax regardless of its source of
income, or a trust if a court within the United States is able to exercise
primary supervision of the administration of the trust and one or more United
States fiduciaries have the authority to control all substantial decisions of
the trust.
  
    Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the
branch profits tax) on its share of the Trust Fund's income. Each foreign
holder must obtain a taxpayer identification number from the IRS and submit
that number to the Trust Fund on Form W-8 in order to assure appropriate
crediting of the taxes withheld. A foreign holder generally would be entitled
to file with the IRS a claim for refund with respect to taxes withheld by the
Trust Fund taking the position that no taxes were due because the Trust Fund
was not engaged in a U.S. trade or business. However, interest payments made
(or accrued) to a Certificateholder who is a foreign person generally will be
considered guaranteed payments to the extent such payments are determined
without regard to the income of the Trust Fund. If these interest payments are
properly characterized as guaranteed payments, then the interest will not be
considered 'portfolio interest.' As a result, Certificateholders will be
subject to United States federal income tax and withholding tax at a rate of
30 percent, unless reduced or eliminated pursuant to an applicable treaty. In
such case, a foreign holder would only be entitled to claim a refund for that
portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.
 
    Backup Withholding.  Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a 'backup' withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.
 
                           STATE TAX CONSIDERATIONS
 
    In addition to the federal income tax consequences described in 'Federal
Income Tax Consequences,' 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 following describes certain considerations under ERISA and the Code,
which apply only to Securities of a Series that are not divided into
subclasses. If Securities are divided into subclasses the related Prospectus
Supplement will contain information concerning considerations relating to
ERISA and the Code that are applicable to such Securities.
 
    ERISA imposes requirements on employee benefit plans (and on certain other
retirement plans and arrangements, including individual retirement accounts
and annuities, Keogh plans and collective investment funds and separate
accounts in which such plans, accounts or arrangements are invested)
(collectively 'Plans') subject to ERISA and on persons who are fiduciaries
with respect to such Plans. Generally, ERISA applies to investments made by
Plans. Among other things, ERISA requires that the assets of Plans be held in
trust and that the trustee, or other duly authorized fiduciary, have exclusive
authority and discretion to manage and control the assets of such Plans. ERISA
also imposes certain duties on persons who are fiduciaries of Plans. Under
ERISA, any person who exercises any authority or control respecting the
management or disposition of the assets of a Plan is considered to be a
fiduciary of such Plan (subject to certain exceptions not here relevant).
Certain employee benefit plans, such as governmental plans (as defined in
ERISA Section 3(32)) and, if no election has been made under Section 410(d) of
the Code, church plans (as defined in ERISA Section 3(33)), are not subject to
ERISA requirements. Accordingly, assets of such plans may be invested in
Securities without regard to the ERISA considerations described above and
below, subject to the provisions of applicable state law. Any such plan which
is qualified and exempt from taxation under Code Sections 401(a) and 501(a),
however, is subject to the prohibited transaction rules set forth in Code
Section 503.
 
    On November 13, 1986, the United States Department of Labor (the 'DOL')
issued final regulations concerning the definition of what constitutes the
assets of a Plan. (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying assets and properties of corporations, partnerships and certain 
other entities in which a Plan makes an 'equity' investment could be deemed 
for purposes of ERISA to be assets of the investing Plan in certain
circumstances. However, the regulation provides that, generally, the assets of
a corporation or partnership in which a Plan invests will not be deemed for
purposes of ERISA to be assets of such Plan if the equity interest acquired by
the investing Plan is a publicly-offered security. A publicly-offered
security, as defined in the Labor Reg. Section 2510.3-101, is a security that
is widely held, freely transferable and registered under the Securities
Exchange Act of 1934, as amended.
 
    In addition to the imposition of general fiduciary standards of investment
prudence and diversification, ERISA prohibits a broad range of transactions
involving Plan assets and persons ('Parties in Interest') having certain
specified relationships to a Plan and imposes additional prohibitions where
Parties in Interest are fiduciaries with respect to such Plan. Because the
Loans may be deemed Plan assets of each Plan that purchases Securities, an
investment in the Securities by a Plan might be a prohibited transaction under
ERISA Sections 406 and 407 and subject to an excise tax under Code Section
4975 unless a statutory or administrative exemption applies.
 
    In Prohibited Transaction Exemption 83-1 ('PTE 83-1'), which amended
Prohibited Transaction Exemption 81-7, the DOL exempted from ERISA's
prohibited transaction rules certain transactions relating to the operation of
residential mortgage pool investment trusts and the purchase, sale and holding
of 'mortgage pool pass-through certificates' in the initial issuance of such
certificates. PTE 83-1 permits, subject to certain conditions, transactions
which might otherwise be prohibited between Plans and Parties in Interest with
respect to those Plans related to the origination, maintenance and termination
of mortgage pools consisting of mortgage loans secured by first or second
mortgages or deeds of trust on single-family residential property, and the
acquisition and holding of certain mortgage pool pass-through certificates
representing an interest in such mortgage pools by Plans. If the general
conditions (discussed below) of PTE 83-1 are satisfied, investments by a Plan
in Securities that represent interests in a Pool consisting of Loans ('Single
Family Securities') will be exempt from the prohibitions of ERISA Sections
406(a) and 407 (relating generally to transactions with Parties in Interest
who are not fiduciaries) if the Plan purchases the Single Family Securities at
no more than fair market value and will be exempt from the prohibitions of
ERISA Sections 406(b)(1) and (2) (relating generally to transactions with
fiduciaries) if, in addition, the purchase is approved by an independent
fiduciary, no sales commission is paid to the pool sponsor, the Plan does not
purchase more than 25% of all Single Family Securities, and at least 50% of
all Single Family Securities are purchased by persons independent of the pool
sponsor or pool trustee. PTE 83-1 does not provide an exemption for
transactions involving Subordinate Securities. Accordingly, unless otherwise
provided in the related Prospectus Supplement, no transfer of a Subordinate
Security or a Security which is not a Single Family Security may be made to a
Plan.
 
    The discussion in this and the next succeeding paragraph applies only to
Single Family Securities. The Depositor believes that, for purposes of PTE
83-1, the term 'mortgage pass-through certificate' would include: (i)
Securities issued in a Series consisting of only a single class of Securities;
and (ii) Securities issued in a Series in which there is only one class of
such Securities; provided that the Securities in the case of clause (i), or
the Securities in the case of clause (ii), evidence the beneficial ownership
of both a specified percentage of future interest payments (greater than 0%)
and a specified percentage (greater than 0%) of future principal payments on
the Loans. It is not clear whether a class of Securities that evidences the
beneficial ownership in a Trust Fund divided into Loan groups, beneficial
ownership of a specified percentage of interest payments only or principal
payments only, or a notional amount of either principal or interest payments,
or a class of Securities entitled to receive payments of interest and
principal on the Loans only after payments to other classes or after the
occurrence of certain specified events would be a 'mortgage pass-through
certificate' for purposes of PTE 83-1.
 
    PTE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other protection for the pooled mortgage loans and property
securing such loans, and for indemnifying Securityholders against reductions
in pass-through payments due to property damage or defaults in loan payments
in an amount not less than the greater of one percent of the aggregate
principal balance of all covered pooled mortgage loans or the principal 
balance of the largest covered pooled mortgage loan; (ii) the existence of a 
pool trustee who is not an affiliate of the pool sponsor; and (iii) a 
limitation on the amount of the payment retained by the pool sponsor, 
together with other funds inuring to its benefit, to not more than adequate 
consideration for selling the mortgage loans plus reasonable compensation for
services provided by the pool sponsor to the Pool. The Depositor believes
<PAGE>
that the first general condition referred to above will be satisfied with 
respect to the Securities in a Series issued without a subordination feature,
or the Securities only in a Series issued with a subordination feature, 
provided that the subordination and Reserve Account, subordination by shifting
of interests, the pool insurance or other form of credit enhancement described
under 'Credit Enhancement' herein (such subordination, pool insurance or other
form of credit enhancement being the system of insurance or other protection
referred to above) with respect to a Series of Securities is maintained in an
amount not less than the greater of one percent of the aggregate principal 
balance of the Loans or the principal balance of the largest Loan. See 
'Description of the Securities' herein. In the absence of a ruling that the 
system of insurance or other protection with respect to a Series of Securities
satisfies the first general condition referred to above, there can be no 
assurance that these features will be so viewed by the DOL. The Trustee will 
not be affiliated with the Depositor.

    Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold Single Family Securities
must make its own determination as to whether the first and third general
conditions, and the specific conditions described briefly in the preceding
paragraph, of PTE 83-1 have been satisfied, or as to the availability of any
other prohibited transaction exemptions. Each Plan fiduciary should also
determine whether, under the general fiduciary standards of investment
prudence and diversification, an investment in the 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.
 
    The DOL has granted to certain underwriters individual administrative
exemptions (the 'Underwriter Exemptions') from certain of the prohibited
transaction rules of ERISA and the related excise tax provisions of Section
4975 of the Code with respect to the initial purchase, the holding and the
subsequent resale by Plans of certificates in pass-through trusts that consist
of certain receivables, loans and other obligations that meet the conditions
and requirements of the Underwriter Exemptions.
 
    While each underwriter Exemption is an individual exemption separately
granted to a specific underwriter, the terms and conditions which generally
apply to the Underwriter Exemptions are substantially the following:
 
        (1) the acquisition of the certificates by a Plan is on terms
    (including the price for the certificates) that are at least as favorable
    to the Plan as they would be in an arm's-length transaction with an
    unrelated party;
 
        (2) the rights and interest evidenced by the certificates acquired by
    the Plan are not subordinated to the rights and interests evidenced by
    other certificates of the trust fund;
 
        (3) the certificates required by the Plan have received a rating at
    the time of such acquisition that is one of the three highest generic
    rating categories from Standard & Poor's Ratings Group, a Division of The
    McGraw-Hill Companies ('S&P'), Moody's Investors Service, Inc.
    ('Moody's'), Duff & Phelps Credit Rating Co. ('DCR') or Fitch Investors
    Service, Inc. ('Fitch');
 
        (4) the trustee must not be an affiliate of any other member of the
    Restricted Group as defined below;
 
        (5) the sum of all payments made to and retained by the underwriters
    in connection with the distribution of the certificates represents not
    more than reasonable compensation for underwriting the certificates; the
    sum of all payments made to and retained by the seller pursuant to the
    assignment of the loans to the trust fund represents not more than the
    fair market value of such loans; the sum of all payments made to and
    retained by the servicer and any other servicer represents not more than
    reasonable compensation for such person's services under the agreement
    pursuant to which the loans are pooled and reimbursements of such person's
    reasonable expenses in connection therewith; and
 
        (6) the Plan investing in the certificates is an 'accredited investor'
    as defined in Rule 501(a)(1) of Regulation D of the Securities and
    Exchange Commission under the Securities Act of 1933 as amended.
 
    The trust fund must also meet the following requirements:
 
      (i)  the corpus of the trust fund must consist solely of assets of the
           type that have been included in other investment pools;
 
     (ii)  certificates in such other investment pools must have been rated
           in one of the three highest rating categories of S&P, Moody's, 
           Fitch or 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.
 
    Moreover, the Underwriter Exemptions generally provide relief from certain
self-dealing/conflict of interest prohibited transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust as to
which the fiduciary (or its affiliate) is an obligor on the receivables held
in the trust provided that, among other requirements: (i) in the case of an
acquisition in connection with the initial issuance of certificates, at least
fifty percent (50%) of each class of certificates in which Plans have invested
is acquired by persons independent of the Restricted Group, (ii) such
fiduciary (or its affiliate) is an obligor with respect to five percent (5%)
or less of the fair market value of the obligations contained in the trust;
(iii) the Plan's investment in certificates of any class does not exceed
twenty-five percent (25%) of all of the certificates of that class outstanding
at the time of the acquisition; and (iv) immediately after the acquisition, no
more than twenty-five percent (25%) of the assets of the Plan with respect to
which such person is a fiduciary is invested in certificates representing an
interest in one or more trusts containing assets sold or serviced by the same
entity. The Underwriter Exemptions do not apply to Plans sponsored by the
Seller, the related Underwriter, the Trustee, the Master Servicer, any insurer
with respect to the Loans, any obligor with respect to Loans included in the
Trust Fund constituting more than five percent (5%) of the aggregate
unamortized principal balance of the assets in the Trust Fund, or any
affiliate of such parties (the 'Restricted Group').
 
    The Prospectus Supplement for each Series of Securities will indicate the
classes of Securities, if any, offered thereby as to which it is expected that
an Underwriter Exemption will apply.
 
    The Underwriter Exemption contains several requirements, some of which
differ from those in PTE 83-l. The Underwriter Exemption contains an expanded
definition of 'certificate' which includes an interest which entitles the
holder to pass-through payments of principal, interest and/or other payments.
The Underwriter Exemption contains an expanded definition of 'trust' which
permits the trust corpus to consist of secured consumer receivables. The
definition of 'trust', however, does not include any investment pool unless,
inter alia, (i) the investment pool consists only of assets of the type which
have been included in other investment pools, (ii) certificates evidencing
interests in such other investment pools have been purchased by investors
other than Plans for at least one year prior to the Plan's acquisition of
certificates pursuant to the Underwriter Exemption, and (iii) certificates in
such other investment pools have been rated in one of the three highest
generic rating categories of the four credit rating agencies noted below.
Generally, the Underwriter Exemption holds that the acquisition of the
certificates by a Plan must be on terms (including the price for the
certificates) that are at least as favorable to the Plan as they would be in
an arm's length transaction with an unrelated party. The Underwriter Exemption
requires that the rights and interests evidenced by the certificates not be
'subordinated' to the rights and interests evidenced by other certificates of
the same trust. The Underwriter Exemption requires that certificates acquired
by a Plan have received a rating at the time of their acquisition that is in
one of the three highest generic rating categories of S&P, Moody's, Fitch or
DCR. The Underwriter Exemption specifies that the pool trustee must not be an
affiliate of the pool sponsor, nor an affiliate of the Underwriter, the pool
servicer, any obligor with respect to mortgage loans included in the trust
constituting more than five percent of the aggregate unamortized principal
balance of the assets in the trust, or any affiliate of such entities.
Finally, the Underwriter Exemption stipulates that any Plan investing in the 
certificates must be an 'accredited investor' as defined in Rule 501(a)(1) of
Regulation D of the Securities and Exchange Commission under the Securities 
Act of 1933.
 
    Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult with their counsel concerning the impact of ERISA and the Code,
the applicability of PTE 83-1 and the Underwriter Exemption, and the potential
consequences in their specific circumstances, prior to making such investment.
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.
 
                               LEGAL INVESTMENT
 
    The Prospectus Supplement for each series of Securities will specify
which, if any, of the classes of Securities offered thereby constitute
'mortgage related securities' for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ('SMMEA'). Classes of Securities that qualify as
'mortgage related securities' will be legal investments for persons, trusts,
corporations, partnerships, associations, business trusts, and business
entities (including depository institutions, life insurance companies and
pension funds) created pursuant to or existing under the laws of the United
States or of any state (including the District of Columbia and Puerto Rico)
whose authorized investments are subject to state regulations to the same
extent as, under applicable law, obligations issued by or guaranteed as to
principal and interest by the United States or any such entities. Under SMMEA,
if a state enacts legislation prior to October 4, 1991 specifically limiting
the legal investment authority of any such entities with respect to 'mortgage
related securities', securities will constitute legal investments for entities
subject to such legislation only to the extent provided therein. Approximately
twenty-one states adopted such legislation prior to the October 4, 1991
deadline. SMMEA provides, however, that in no event will the enactment of any
such legislation affect the validity of any contractual commitment to
purchase, hold or invest in securities, or require the sale or other
disposition of securities, so long as such contractual commitment was made or
such securities were acquired prior to the enactment of such legislation.
 
    SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase 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 authority may prescribe. In this connection, federal credit
unions should review the National Credit Union Administration ('NCUA') Letter
to Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes guidelines to assist federal credit unions in making investment
decisions for mortgage related securities and the NCUA's regulation
'Investment and Deposit Activities' (12 C.F.R. Part 703), which sets forth
certain restrictions on investment by federal credit unions in mortgage
related securities (in each case whether or not the class of Securities under
consideration for purchase constituted a 'mortgage related security').
 
    All depository institutions considering an investment in the Securities
(whether or not the class of Securities under consideration for purchase
constitutes a 'mortgage related security') should review the Federal Financial
Institutions Examination Council's Supervisory Policy Statement on the
Securities Activities (to the extent adopted by their respective regulators)
(the 'Policy Statement') setting forth, in relevant part, certain securities
trading and sales practices deemed unsuitable for an institution's investment
portfolio, and guidelines for (and restrictions on) investing in mortgage
derivative products, including 'mortgage related securities', which are
'high-risk mortgage securities' as defined in the Policy Statement. According
to the Policy Statement, such 'high-risk mortgage securities' include
securities such as Securities not entitled to distributions allocated to
principal or interest, or Subordinated Securities. Under the Policy Statement,
it is the responsibility of each depository institution to determine, prior to
purchase (and at stated intervals thereafter), whether a particular mortgage 
derivative product is a 'high-risk mortgage security', and whether the 
purchase (or retention) of such a product would be consistent with the
Policy Statement.
 
    The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders guidelines or agreements generally
governing investments made by a particular investor, including, but not
limited to 'prudent investor' provisions which may restrict or prohibit
investment in securities which are not 'interest bearing' or 'income 
paying'.
 
    There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Securities or to
purchase Securities representing more than a specified percentage of the
investor's assets. Investors should consult their own legal advisors in
determining whether and to what extent the Securities constitute legal
investments for such investors.
 
                            METHOD OF DISTRIBUTION
 
    Securities are being offered hereby in Series from time to time (each
Series evidencing or relating to a separate Trust Fund) through any of the
following methods:
 
        1. By negotiated firm commitment underwriting and public reoffering by
    underwriters;
 
        2. By agency placements through one or more placement agents primarily
    with institutional investors and dealers; and
 
        3. By placement directly by the Depositor with institutional
    investors.
 
    A Prospectus Supplement will be prepared for each Series which will
describe the method of offering being used for that Series and will set forth
the identity of any underwriters thereof and either the price at which such
Series is being offered, the nature and amount of any underwriting discounts
or additional compensation to such underwriters and the proceeds of the
offering to the Depositor, or the method by which the price at which the
underwriters will sell the Securities will be determined. Each Prospectus
Supplement for an underwritten offering will also contain information
regarding the nature of the underwriters' obligations, any material
relationship between the Depositor and any underwriter and, where appropriate,
information regarding any discounts or concessions to be allowed or reallowed
to dealers or others and any arrangements to stabilize the market for the
Securities so offered. In firm commitment underwritten offerings, the
underwriters will be obligated to purchase all of the Securities of such
Series if any such Securities are purchased. Securities may be acquired by the
underwriters for their own accounts and may be resold from time to time in one
or more transactions, including negotiated transactions, at a fixed public
offering price or at varying prices determined at the time of sale.
 
    Underwriters and agents may be entitled under agreements entered into with
the Depositor to indemnification by the Depositor against certain civil
liabilities, including liabilities under the Securities Act of 1933, as
amended, or to contribution with respect to payments which such underwriters
or agents may be required to make in respect thereof.
 
    If a Series is offered other than through underwriters, the Prospectus
Supplement relating thereto will contain information regarding the nature of
such offering and any agreements to be entered into between the Depositor and
purchasers of Securities of such Series.
 
                                LEGAL MATTERS
 
    The validity of the Securities of each Series, including certain federal
income tax consequences with respect thereto, will be passed upon for the
Depositor by Brown & Wood LLP, One World Trade Center, New York, New York
10048.
 
                            FINANCIAL INFORMATION
 
    A new Trust Fund will be formed with respect to each Series of Securities
and no Trust Fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related Series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.
 
                                    RATING
 
    It is a condition to the issuance of the Securities of each Series offered
hereby and by the Prospectus Supplement that they shall have been rated in one
of the four highest rating categories by the nationally recognized statistical
rating agency or agencies (each, a 'Rating Agency') specified in the related
Prospectus Supplement.
 
    Any such rating would be based on, among other things, the adequacy of the
value of the Trust Fund Assets and any credit enhancement with respect to such
class and will reflect such Rating Agency's assessment solely of the
likelihood that holders of a class of Securities of such class will receive
payments to which such Securityholders are entitled under the related
Agreement. Such rating will not constitute an assessment of the likelihood
that principal prepayments on the related Loans will be made, the degree to
which the rate of such prepayments might differ from that originally
anticipated or the likelihood of early optional termination of the Series of
Securities. Such rating should not be deemed a recommendation to purchase,
hold or sell Securities, inasmuch as it does not address market price or
suitability for a particular investor. Each security rating should be
evaluated independently of any other security rating. Such rating will not
address the possibility that prepayment at higher or lower rates than
anticipated by an investor may cause such investor to experience a lower than
anticipated yield or that an investor purchasing a Security at a significant
premium might fail to recoup its initial investment under certain prepayment
scenarios.
 
    There is also no assurance that any such rating will remain in effect for
any given period of time or that it may not be lowered or withdrawn entirely
by the Rating Agency in the future if in its judgment circumstances in the
future so warrant. In addition to being lowered or withdrawn due to any
erosion in the adequacy of the value of the Trust Fund Assets or any credit
enhancement with respect to a Series, such rating might also be lowered or
withdrawn among other reasons, because of an adverse change in the financial
or other condition of a credit enhancement provider or a change in the rating
of such credit enhancement provider's long term debt.
 
    The amount, type and nature of credit enhancement, if any, established
with respect to a Series of Securities will be determined on the basis of
criteria established by each Rating Agency rating classes of such Series. Such
criteria are sometimes based upon an actuarial analysis of the behavior of
mortgage loans in a larger group. Such analysis is often the basis upon which
each Rating Agency determines the amount of credit enhancement required with
respect to each such class. There can be no assurance that the historical data
supporting any such actuarial analysis will accurately reflect future
experience nor any assurance that the data derived from a large pool of
mortgage loans accurately predicts the delinquency, foreclosure or loss
experience of any particular pool of Loans. No assurance can be given that
values of any Properties have remained or will remain at their levels on the
respective dates of origination of the related Loans. If the residential real
estate markets should experience an overall decline in property values such
that the outstanding principal balances of the Loans in a particular Trust
Fund and any secondary financing on the related Properties become equal to or
greater than the value of the Properties, the rates of delinquencies,
foreclosures and losses could be higher than those now generally experienced
in the mortgage lending industry. In additional, adverse economic conditions
(which may or may not affect real property values) may affect the timely
payment by mortgagors of scheduled payments of principal and interest on the
Loans and, accordingly, the rates of delinquencies, foreclosures and losses
with respect to any Trust Fund. To the extent that such losses are not covered
by credit enhancement, such losses will be borne, at least in part, by the
holders of one or more classes of the Securities of the related Series.
 
                            INDEX OF DEFINED TERMS
 
               Term                   Page
- ----------------------------------  ---------
Accretion Directed................         32
Accrual...........................         33
Accrual Securities................         29
Advance...........................         10
Agreement.........................         20
Amortizable Bond Premium
  Regulations.....................         75
APR...............................         23
Available Funds...................         29
Balloon payment...................         22
Belgian Cooperative...............         38
BIF...............................         48
Book-Entry Securities.............         36
Buydown Fund......................         22
Buydown Loans.....................         22
Calculation Agent.................         33
Cash Flow Bond Method.............         81
CEDEL Participants................         37
CERCLA............................     16, 61
Certificates......................   1, 5, 20
Capitalized Interest Account......         49
Claimable Amount..................         70
Class Security Balance............         29
Closed-End Loans..................          5
Code..............................     11, 71
COFI Securities...................         35
Collateral Value..................         23
Combined Loan-to-Value Ratio......         23
Commission........................          3
Component Securities..............         32
Contingent Regulations............         73
Cooperative Loans.................         21
Cooperatives......................         21
Cut-off Date......................      5, 20
Cut-off Date Principal Balance....         27
DCR...............................         91
Debt Securities...................         71
Definitive Security...............         36
Depositor.........................      1, 24
Detailed Description..............         21
Distribution Date.................          6
DOL...............................         89
DTC...............................     18, 36
Eleventh District.................         34
EPA...............................         61
ERISA.............................         12
Euroclear Operator................         38
Euroclear Participants............         38
European Depositaries.............         36
Exchange Act......................          3
FDIC..............................         25
FHA...............................          9

               Term                   Page
- ----------------------------------  ---------
FHLBSF............................         34
FHLMC.............................         25
Financial Intermediary............         36
Fitch.............................         91
Fixed Rate........................         33
Floating Rate.....................         33
FNMA..............................         25
Foreign person....................         84
Funding Period....................         18
Garn-St Germain Act...............         63
Holder in Due Course Rules........         17
Home Equity Loans.................       1, 5
Home Improvement Contracts........       1, 5
Home Improvements.................          1
Indenture.........................         27
Installment Contract..............         65
Insurance Proceeds................         48
Insured Expenses..................         48
Interest Only.....................         33
Interest Weighted Securities......         74
Inverse Floating Rate.............         33
IRS...............................         73
L/C Bank..........................      8, 40
L/C Percentage....................      9, 40
Liquidation Expenses..............         48
Liquidation Proceeds..............         48
Loan Rate.........................      7, 21
Loans.............................          1
Loan-to-Value Ratio...............         23
Lockout periods...................         22
Master Servicer...................          5
Master Servicing Agreement........         20
Master Servicing Fee..............         53
Moody's...........................     41, 91
Morgan............................         38
Mortgage..........................         46
Mortgage Loan.....................          5
Mortgaged Properties..............         22
National Cost of Funds Index......         35
NCUA..............................         92
Nonresidents......................         82
Notes.............................   1, 5, 20
Notional Amount Securities........         32
OID...............................     11, 71
OID Regulations...................         72
OTS...............................         35
PACs..............................         32
Partial Accrual...................         33
Parties in Interest...............         89
Pass-Through Rate.................      7, 20
Pass-Through Securities...........         80
Pay-Through Security..............         73
 
               Term                   Page
- ----------------------------------  ---------
Percentage Interests..............         55
Permitted Investments.............         41
Planned Principal Class...........         32
Plans.............................         89
Policy Statement..................         93
Pool..............................      5, 20
Pool Insurance Policy.............         42
Pool Insurer......................         42
Pooling and Servicing Agreement...         27
Pre-Funded Amount.................         18
Pre-Funding Account...............      5, 18
Prepayment Assumption.............         73
Primary Mortgage Insurance
  Policy..........................         22
Prime Rate........................         36
Principal Only....................         33
Principal Prepayments.............         30
Properties........................      6, 22
Property Improvement Loans........         67
Proposed Mark-to-Market
  Regulations.....................         79
PTE 83-1..........................         89
Purchase Price....................         26
Rating Agency.....................         94
Ratio Strip Securities............         81
RCRA..............................         62
Record Date.......................         28
Reference Banks...................         33
Refinance Loan....................         23
Regular Interest Securities.......         71
Relevant Depositary...............         36
Relief Act........................         66
REMIC.............................      2, 71
Reserve Account...................      8, 28
Reserve Interest Rate.............         34
Residual Interest Security........         77
Restricted Group..................         91
Retained Interest.................         27
Revolving Credit Line Loans.......          5
Riegle Act........................         17
Rules.............................         37
S&P...............................         91
SAIF..............................         48

               Term                   Page
- ----------------------------------  ---------
Scheduled Principal Class.........         32
Securities........................   1, 5, 20
Security Account..................         47
Security Owners...................         36
Security Register.................         28
Securityholders...................         36
Seller............................          1
Sellers...........................         20
Senior Securities.................      6, 39
Sequential Pay....................         32
Series............................          1
Servicing Fee.....................         80
Short-Term Note...................         84
Single Family Properties..........         22
Single Family Securities..........         90
SMMEA.............................     11, 92
Strip.............................         32
Stripped Securities...............         80
Sub-Servicer......................     10, 20
Sub-Servicing Agreement...........         50
Subordinated Securities...........          6
Subsequent Loans..................         18
Support Class.....................         32
TACs..............................         33
Targeted Principal Class..........         33
Terms and Conditions..............         38
TIN...............................         82
Title I Loans.....................         67
Title I Program...................         67
Title V...........................     64, 65
Trust Agreement...................     20, 27
Trust Fund........................      1, 20
Trust Fund Assets.................   1, 5, 20
Trustee...........................      5, 27
UCC...............................         61
Underwriter Exemptions............         91
U.S. Person.......................         88
VA................................          9
VA Guaranty.......................         53
Variable Rate.....................         33
<PAGE>


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission