BENEFICIAL MORTGAGE SERVICES INC
S-3, 1997-02-11
Previous: SALOMON BROTH MOR SEC VII ASSET BAC FLOAT RT CER SE 1997 LB1, 8-K, 1997-02-11
Next: EQUITY INCOME FUND SEL SER YEAR AH P/E TO GROWTH PORT DAF, S-6EL24, 1997-02-11



    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 10, 1997
                                                           REGISTRATION NO. 33-

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-3
                             REGISTRATION STATEMENT

                                      Under

                           THE SECURITIES ACT OF 1933

                       BENEFICIAL MORTGAGE SERVICES, INC.
      (Exact name of registrant as specified in its governing instruments)

            Delaware                              (to be applied for)
     (State of incorporation)           (I.R.S. Employer Identification No.)

                              One Christina Centre
                             301 North Walnut Street
                           Wilmington, Delaware 19801

                    (Address of principal executive offices)

                             Scott A. Siebels, Esq.
                              One Christina Centre
                             301 North Walnut Street
                           Wilmington, Delaware 19801
                                 (302) 425-2500

                     (Name and address of agent for service)

                                 With a copy to:
                                Malcolm S. Dorris
                             Dechert Price & Rhoads
                              30 Rockefeller Plaza
                            New York, New York 10112

      APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From
time to time on or after the effective date of the registration statement, as
determined by market conditions.

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

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

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

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

        If delivery of the prospectus is expected to be made pursuant to
Rule 434, please check the following box. [  ]



<PAGE>

<TABLE>

                         CALCULATION OF REGISTRATION FEE
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                 Proposed            Proposed
                                               Amount             Maximum             Maximum           Amount of
Title of Each Class of                          to be         Offering Price         Aggregate        Registration
Securities to Be Registered                 Registered(1)       Per Unit(2)      Offering Price(2)         Fee
- -----------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                    <C>               <C>                    <C>

Asset Backed Securities................      $1,000,000            100%              $1,000,000             $303.03
- -----------------------------------------------------------------------------------------------------------------------

(1) This Registration Statement relates to the initial offering from time to
    time of $1,000,000 aggregate principal amount of Asset Backed Securities
    and to any resales thereof in market making transactions to the extent
    required.

(2) Estimated solely for purposes of calculating the registration fee on the
    basis of the proposed maximum aggregate offering price.

</TABLE>


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


<PAGE>

                                EXPLANATORY NOTE

        This Registration Statement includes a basic prospectus and an
illustrative form of prospectus supplement for use in an offering of Asset
Backed Securities. The description in the form of prospectus supplement of
credit enhancement mechanisms or other features is intended merely as an
illustration of the principal features of a possible series of Asset Backed
Securities; the features applicable to any actual series of Asset Backed
Securities may include some, all or none of the features so illustrated and may
include any features specified in the prospectus.


<PAGE>


                 SUBJECT TO COMPLETION, DATED FEBRUARY ___, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus dated February ___, 1997)

                              $--------------------
              Beneficial Home Equity Loan Asset Backed Certificates

                  Beneficial Mortgage Services, Inc., Depositor
                               -------------------
       The Beneficial Home Equity Loan Asset Backed Certificates, Series 199_-_ 
(the "Certificates") will consist of ____ classes of senior Certificates (the
"Class (__) Certificates") and _____ classes of subordinate Certificates (the
"Class (__) Certificates," the "Class (__) Certificates" and the "Class (__)
Certificates,"). Only the Class ___, Class ___ and Class ___ Certificates (the
"Offered Certificates") are offered hereby. The Certificates represent undivided
interests in a trust fund (the "Trust Fund") consisting primarily of certain
balances of a pool (the "Pool") of home equity revolving credit line accounts
(the "Home Equity Loans") secured by deeds of trust or mortgages (of which
approximately _____% by principal balance are first deeds of trust or mortgages
and the remainder are second deeds of trust or mortgages) on residential
properties that are primarily one- to four-family properties (the "Mortgaged
Properties"). The Home Equity Loans were originated or acquired by the Depositor
and certain of its affiliates in the ordinary course of their business. The
Originators (as hereinafter defined) are all wholly-owned direct or indirect
subsidiaries of Beneficial Corporation. The Depositor will acquire certain of
the Home Equity Loans from the Originators, and transfer them to the Trust Fund
pursuant to a Pooling and Servicing Agreement (the "Agreement") dated as of
___________, 199_ between the Depositor, as depositor and Beneficial Mortgage
Corporation, as master servicer (in such capacity, the "Master Servicer") and
_______________ as Trustee. The obligations of the Master Servicer, as such, are
limited to its contractual servicing obligations.
                                             (Cover continued on following page)
        PROSPECTIVE INVESTORS SHOULD CONSIDER THE DISCUSSION OF CERTAIN FACTORS
SET FORTH UNDER "RISK FACTORS" CONTAINED HEREIN ON PAGES ____________.
                               -------------------

        THE DATE OF THIS PROSPECTUS SUPPLEMENT IS __________, 199_. INFORMATION
CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A REGISTRATION STATEMENT
RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY OFFERS TO BUY BE ACCEPTED
PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES SHALL NOT CONSTITUTE AN OFFER
TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF
THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.

        THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST FUND ONLY
AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, BENEFICIAL
CORPORATION OR ANY AFFILIATE THEREOF.  NEITHER THE CERTIFICATES NOR THE HOME
EQUITY LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY. COLLECTIONS
IN RESPECT OF THE HOME EQUITY LOANS IN THE TRUST FUND ARE THE SOLE SOURCE OF
DISTRIBUTION ON THE CERTIFICATES.
                               -------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                               -------------------
     THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR
ENDORSED THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS
UNLAWFUL.
                               -------------------
<TABLE>
<CAPTION>
===========================================================================================================================
                                      Price to Public             Underwriting Discount           Proceeds to Company
- ---------------------------------------------------------------------------------------------------------------------------
<S>                            <C>           <C>              <C>           <C>              <C>           <C>
Per Class A Certificate                      %                              %                              %
- ---------------------------------------------------------------------------------------------------------------------------
Total                          $                              $                              $
===========================================================================================================================
</TABLE>

        The Offered Certificates are offered subject to prior sale, when, as and
if issued by the Trust Fund and accepted by the Underwriter and subject to its
right to reject orders in whole or in part. It is expected that delivery of the
Offered Certificates to the Underwriter will be made in book-entry form only
through the Same-Day Funds Settlement System of The Depository Trust Company,
Cedel Bank, societe anonyme, and the Euroclear System on or about ____________,
199_.

          The date of this Prospectus Supplement is ____________, 199_.


<PAGE>




        Distributions of principal and interest on the Certificates will be made
on the ____ day of each month or, if such day is not a business day, the next
succeeding business day (each, a "Distribution Date"), beginning on __________,
199_. On each Distribution Date, holders of the Offered Certificates (the
"Certificateholders") will be entitled to receive, from and to the extent of
funds available in the Certificate Account, interest on the aggregate
outstanding principal balance of the Offered Certificates (the "Certificate
Principal Balance") at the floating interest rates described herein and
distributions with respect to the Trust Percentage of principal of the Home
Equity Loans, calculated as set forth herein. The rights of holders of the Class
(__) Subordinate Certificates to receive distributions with respect to the Home
Equity Loans are subordinated to the extent described herein to the rights of
holders of the Class A Certificates, and the rights of holders of the Class (__)
Certificates to receive distributions with respect to the Home Equity Loans are
subordinated to the rights of holders of the Class (__) and Class (__)
Certificates. The rights of holders of the Class (__) Certificates to receive
distributions are subordinated to the rights of holders of the Class (__), Class
(__) and Class (__) Certificates.

        An election will [not] be made to treat the Trust Fund as a real estate
mortgage investment conduit ("REMIC") for federal income tax purposes. [As
described more fully herein, the Class (__), Class (__) and Class (__)
Certificates will constitute "regular interests" in the REMIC and the Class (__)
Certificates will constitute the single class of "residual interests" in the
REMIC.] See "Certain Federal Income Tax Consequences" herein and in the
Prospectus.

        Prior to their issuance, there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide the Certificateholders with liquidity or will
continue for the life of the Offered Certificates. The Underwriter(s) intends,
but is not obligated, to make a market in the Offered Certificates.
See "Risk Factors" herein.

                               -------------------
        THE OFFERED CERTIFICATES CONSTITUTE PART OF A SEPARATE SERIES OF
CERTIFICATES ISSUED BY THE DEPOSITOR AND ARE BEING OFFERED PURSUANT TO THIS
PROSPECTUS SUPPLEMENT AND THE DEPOSITOR'S PROSPECTUS DATED ____________, 199_,
OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS
PROSPECTUS SUPPLEMENT. THE PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING
THIS OFFERING WHICH IS NOT CONTAINED HEREIN, AND PROSPECTIVE INVESTORS ARE URGED
TO READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE
OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED
BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

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

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

                               -------------------
        IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER(S) MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE OFFERED
CERTIFICATES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
                               -------------------
        Until 90 days after the date of this Prospectus Supplement, all dealers
effecting transactions in the Offered Certificates, whether or not participating
in this distribution, may be required to deliver a Prospectus Supplement and
Prospectus. This is in addition to the obligation of dealers to deliver a
Prospectus Supplement and Prospectus when acting as underwriters and with
respect to their unsold allotments or subscriptions.

                                       S-2

<PAGE>


                          PROSPECTUS SUPPLEMENT SUMMARY

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

Offered Certificates.......     The Trust Fund will issue its Home Equity Loan
                                   Asset Backed Certificates, Series 199_-_, in
                                   four classes pursuant to a Pooling and
                                   Servicing Agreement dated as of ___________,
                                   199_ (the "Agreement") by and between the
                                   Depositor, the Master Servicer and the
                                   Trustee. The Class (__) Certificates (the
                                   "Class (__) Certificates") will be senior
                                   certificates and the Class (__) Certificates
                                   (the "Class (__) Certificates"), and the
                                   Class (__) Certificates (the "Subordinate
                                   Certificates") will be subordinate
                                   certificates, all as described herein. Only
                                   the Class (__), Class (__) and Class (__)
                                   Certificates (collectively, the "Offered
                                   Certificates") are being offered hereby. The
                                   Certificates will initially represent
                                   undivided ownership interests in the Trust
                                   Balances of certain home equity revolving
                                   credit line accounts (the "Home Equity
                                   Loans") sold to the Trust Fund and secured by
                                   either first or second deeds of trust or
                                   mortgages. Each Class of Offered Certificates
                                   represents the right to receive specified
                                   portions of the Trust Percentage of payments
                                   received in respect of the Home Equity Loans
                                   after _________, 199_ (the "Cut-Off Date"),
                                   as set forth in the Agreement. No Class
                                   represents any interest in any additional
                                   amounts advanced under the Home Equity Loans
                                   after the Cut-Off Date (the "Additional
                                   Balances"). All the ownership interests in
                                   (and the obligations to fund) the Additional
                                   Balances will be retained by the related
                                   Originators.

Depositor..................     Beneficial Mortgage Services, Inc. (the
                                   "Depositor"), an indirect wholly-owned,
                                   subsidiary of Beneficial Corporation.

Cut-off Date Pool Balance...    $______________

Trust Balance..............     The "Trust Balance" for any Home Equity Loan for
                                   any day (i.e., the portion of the outstanding
                                   principal balance of such Home Equity Loan
                                   owned by the Trust Fund on such day) is equal
                                   to the unpaid principal balance of the Home
                                   Equity Loan as of the Cut-Off Date (the
                                   "Cut-Off Date Trust Balance") less (i) (x) as
                                   to any payment applied to reduce the
                                   outstanding balance of such Home Equity Loan
                                   that is received during the Collection Period
                                   in which such payment is due, the Trust
                                   Percentage of such payment, and (y) as to any
                                   such payment received during a Collection
                                   Period that was due and not received in a
                                   prior Collection Period, the Overdue Trust
                                   Percentage of such payment (the sum of (x)
                                   and (y) being referred to as the "Trust
                                   Principal Payments") and (ii) the Trust
                                   Percentage of certain insurance proceeds
                                   applied in reduction of the Loan Balance for
                                   such Home Equity Loan ("Trust Insurance
                                   Proceeds").

                                       S-3

<PAGE>


                                The"Loan Balance" for any Home Equity Loan and
                                   for any day is the principal balance of such
                                   Home Equity Loan on such day. As of the
                                   Cut-Off Date, the Trust Balance and the Loan
                                   Balance will be equal and the corresponding
                                   Trust Percentage will therefore equal 100%.
                                   The Loan Balance will exceed the Trust
                                   Balance to the extent of any Additional
                                   Balances in respect of the related Home
                                   Equity Loan. All collections on the Home
                                   Equity Loans generally will be allocated pro
                                   rata to the Trust Fund and the Originator
                                   that owns such Additional Balance based on
                                   the portions of the Loan Balance represented
                                   by the Trust Balance and such Additional
                                   Balance, respectively. At such time as the
                                   Trust Balance for any Home Equity Loan is
                                   reduced to zero, such Home Equity Loan will
                                   be released from the Trust Fund.

                                The"Trust Percentage" for any Collection Period
                                   is the percentage obtained by dividing the
                                   average daily Trust Balance for the second
                                   preceding Collection Period by the average
                                   daily Loan Balance for such second preceding
                                   Collection Period; provided that as to any
                                   Foreclosed Home Equity Loan, the Trust
                                   Percentage will be the percentage in effect
                                   for the Collection Period in which such Home
                                   Equity Loan became a Foreclosed Home Equity
                                   Loan.

                                The"Overdue Trust Percentage" for any
                                   Collection Period and any payment received in
                                   respect of a Home Equity Loan that was due in
                                   a previous Collection Period is the
                                   percentage obtained by dividing the average
                                   daily Trust Balance for all consecutive prior
                                   Collection Periods from and including the
                                   Collection Period in which such payment was
                                   due to and including the Collection Period in
                                   which such payment was received in full by
                                   the average daily Loan Balance for such
                                   consecutive prior Collection Periods. The
                                   Overdue Trust Percentage shall be applied
                                   only to payments received in a given
                                   Collection Period that were due in a prior
                                   Collection Period.

                                A  "Collection Period" for any Home Equity Loan
                                   for any Distribution Date is the one-month
                                   period ending on the last day of the monthly
                                   billing cycle for such Home Equity Loan (the
                                   "Cycle Date") in the calendar month preceding
                                   the calendar month in which such Distribution
                                   Date occurs; provided that the first
                                   Collection Period will begin on the Cut-Off
                                   Date and end on the applicable Cycle Date in
                                   _________, 199_. When used with respect to
                                   all the Home Equity Loans and a Distribution
                                   Date, the term "Collection Period" means the
                                   respective Collection Periods applicable to
                                   each of the Home Equity Loans that commenced
                                   in the second preceding calendar month (or,
                                   in the case of the first Collection Period,
                                   the Cut-Off Date) and ended in the calendar
                                   month immediately preceding the month of such
                                   Distribution Date.

Originators of the Home Equity
  Loans......                   Each of the originators of the Home Equity Loans
                                   is a wholly-owned direct or indirect
                                   subsidiary of Beneficial Corporation (the
                                   "Originators").

                                       S-4

<PAGE>



Master Servicer............     Beneficial Mortgage Corporation will act
                                   as Master Servicer of the Home Equity Loans.
                                   Each Home Equity Loan originated by another
                                   of the Originators will be subserviced by
                                   such Originator on behalf of the Master
                                   Servicer. However, the Agreement will provide
                                   that the Master Servicer will remain
                                   primarily liable for the servicing of the
                                   Home Equity Loans and have the ultimate
                                   responsibility for ensuring that the
                                   subservicers perform their duties as such.
                                   The Master Servicer will be entitled to
                                   retain on behalf of itself and the
                                   subservicers as a servicing fee (the
                                   "Servicing Fee") a portion of the interest
                                   payments received with respect to the Home
                                   Equity Loans.

Trustee....................     __________________, a ________________.

Distributions on the
  Certificates.............     Distributions of principal and interest to each
                                   Certificateholder will be made on the ____
                                   day of each month or, if such day is not a
                                   business day, the next succeeding business
                                   day (each, a "Distribution Date"), commencing
                                   on __________, 199_, in an amount equal to
                                   the product of such Certificateholder's
                                   Percentage Interest and the amount
                                   distributed in respect of the related Class.
                                   Distributions are required to be made on each
                                   Distribution Date to Certificateholders of
                                   record as reflected in the certificate
                                   register maintained by the Trustee on the day
                                   prior to such Distribution Date, or, if
                                   Definitive Certificates are issued and
                                   beneficial ownership of the regular interests
                                   shall no longer be held through book-entry
                                   certificates, the last day of the month
                                   preceding the month of such Distribution Date
                                   (the "Record Date"). The "Percentage
                                   Interest" of any Offered Certificate will be
                                   equal to the percentage obtained by dividing
                                   the original principal balance of such
                                   Offered Certificate by the aggregate of the
                                   original balance of all the Offered
                                   Certificates of the same Class. Distributions
                                   on the Offered Certificates will be applied
                                   first to accrued and unpaid interest and then
                                   to principal. The "Accrual Period" for each
                                   Class on any Distribution Date shall be the
                                   period from and including the preceding
                                   Distribution Date (or ____________, 199_ in
                                   the case of the first Distribution Date) to
                                   and including the day prior to the current
                                   Distribution Date. Interest on the Offered
                                   Certificates will be calculated on the basis
                                   of the actual number of days in the related
                                   Accrual Period and a year assumed to consist
                                   of 360 days. Thefunds available in the
                                   Certificate Account for distribution in
                                   respect of the Certificates on a Distribution
                                   Date (the "Available Funds") will be applied
                                   in the amounts and the order of priority set
                                   forth under subheadings A, B, C and D below.
                                   See "Description of the Certificates --
                                   Amount of Distributions" herein for a
                                   detailed description of the amounts on
                                   deposit in the Certificate Account that will
                                   constitute the Available Funds on each
                                   Distribution Date. The aggregate amounts
                                   distributed to the Class (__), Class (__) and
                                   Class (__) Certificateholders in respect of a
                                   Distribution Date are the Class (__)
                                   Distribution Amount, the Class (__)
                                   Distribution Amount and the Class (__)

                                       S-5

<PAGE>


                                   Distribution Amount, respectively, which are
                                   described under "Description of the
                                   Certificates -- Amount of Distributions"
                                   herein. The Distribution Amount for a Class
                                   of Certificates is generally equal to the sum
                                   of (i) the lesser of (a) the portion of
                                   Available Funds allocated to such Class and
                                   (b) the sum of the amount of interest accrued
                                   on the outstanding principal balance of such
                                   Class (together with any unpaid interest from
                                   prior Distribution Dates plus interest
                                   thereon, to the extent legally permitted) and
                                   scheduled principal payments for such Class
                                   (together with any unpaid principal from
                                   prior Distribution Dates plus interest
                                   thereon) and (ii) any remaining Available
                                   Funds not required to be distributed in
                                   respect of another Class.

    A. Class (__) Interest....  Interest for the related Accrual Period will be
                                   paid on the Class (__) Certificates on each
                                   Distribution Date, to the extent of the
                                   Available Funds for the Class (__)
                                   Certificates for such date, at the Class (__)
                                   Pass-Through Rate on the then outstanding
                                   Class (__) Certificate Balance. The "Class
                                   (__) Pass-Through Rate" for any Accrual
                                   Period will be equal to __________. The
                                   "Class (__) Certificate Balance" as of any
                                   Distribution Date is the original principal
                                   balance of the Class (__) Certificates less
                                   all amounts distributed on account of
                                   principal to holders of the Class (__)
                                   Certificates on prior Distribution Dates. In
                                   the event that, on a particular Distribution
                                   Date, Available Funds are not sufficient to
                                   make a full distribution of interest to the
                                   holders of the Class (__) Certificates, the
                                   amount of any interest shortfall will be
                                   carried forward and added to the amount of
                                   interest such holders will be entitled to
                                   receive on the next Distribution Date. Any
                                   such amount so carried forward will itself
                                   bear interest at the Class (__) Pass-Through
                                   Rate to the extent legally permitted. See
                                   "Description of the Certificates -- Amount of
                                   Distributions" herein.

    B. Class (__) and Class (__)
        Interest.............   Interest for the related Accrual Period will be
                                   paid on the Class (__) and Class (__)
                                   Certificates on each Distribution Date to the
                                   extent of the amount available therefor for
                                   such Distribution Date, at the Class (__)
                                   Pass-Through Rate on the then outstanding
                                   Class (__) Certificate Balance and at the
                                   Class (__) Pass-Through Rate on the then
                                   outstanding Class (__) Certificate Balance.
                                   The "Class (__) Pass-Through Rate" for any
                                   Accrual Period will be equal to __________.
                                   The "Class (__) Pass-Through Rate" for any
                                   Accrual Period will be equal to __________.
                                   The "Class (__) Certificate Balance" and the
                                   "Class (__) Certificate Balance" as of any
                                   Distribution Date are the original principal
                                   balances of the Class (__) Certificates and
                                   Class (__) Certificates less all amounts
                                   distributed on account of principal to
                                   holders of the Class (__) Certificates and
                                   the Class (__) Certificates on prior
                                   Distribution Dates, respectively. The rights
                                   of holders of the Class (__) Certificates to
                                   receive distributions of interest will be
                                   subordinated to the rights of holders of the
                                   Class (__) Certificates to receive such

                                       S-6

<PAGE>


                                   distributions. See "Description of the
                                   Certificates -- Subordination" herein. In the
                                   event that, on a particular Distribution
                                   Date, the Amount Available for Class (__)
                                   Interest or the Amount Available for Class
                                   (__) Interest (as described herein under
                                   "Description of the Certificates -- Amount of
                                   Distributions") is not sufficient to make a
                                   full distribution of interest to the holders
                                   of the related Class of Certificates, the
                                   amount of any interest shortfall will be
                                   carried forward and added to the amount of
                                   interest such holders will be entitled to
                                   receive on the next Distribution Date. Any
                                   such amount so carried forward will itself
                                   bear interest at the related Pass-Through
                                   Rate to the extent legally permitted. See
                                   "Description of the Certificates -- Amount of
                                   Distributions" herein.

    C. Class (__) Principal...  On each Distribution Date, the Class (__)
                                   Certificateholders will be entitled to
                                   receive, based upon the Class (__)
                                   Certificate Balance, as distributions of
                                   principal, to the extent of the Available
                                   Funds after payment of all interest payable
                                   on the Class (__), Class (__) and Class (__)
                                   Certificates on such date, the sum of (i) the
                                   Trust Percentage or Overdue Trust Percentage,
                                   as applicable, of each principal payment
                                   received during the related Collection Period
                                   in respect of the Home Equity Loans, (ii) the
                                   aggregate of any Trust Insurance Proceeds
                                   received during the related Collection
                                   Period, (iii) the Trust Balance of each Home
                                   Equity Loan at the end of the related
                                   Collection Period that is repurchased by the
                                   Depositor on account of (x) a breach of a
                                   representation or warranty made by the
                                   Depositor in the Agreement that materially
                                   and adversely affects the interests of the
                                   Certificateholders, (y) a material defect in
                                   the related loan documentation or (z) the
                                   failure to satisfy certain conditions with
                                   respect to such Home Equity Loan as of the
                                   Closing Date (any such Home Equity Loan
                                   described in (x), (y) or (z) above being
                                   referred to herein as a "Defective Home
                                   Equity Loan"), (iv) the Substitution
                                   Adjustment Amount for each Defective Home
                                   Equity Loan that was replaced by one or more
                                   Eligible Substitute Home Equity Loans on the
                                   business day preceding such Distribution
                                   Date, (v) the Trust Balance of each Home
                                   Equity Loan (other than a Defective Home
                                   Equity Loan to be purchased not later than
                                   such Distribution Date) that became a
                                   Liquidated Home Equity Loan during the
                                   calendar month next preceding the month of
                                   such Distribution Date and (vi) any
                                   previously unpaid shortfalls in required
                                   distributions of principal. In addition, on
                                   the Distribution Date on which the
                                   Certificate Balances of the Subordinate
                                   Certificates have been reduced to zero and on
                                   each Distribution Date thereafter, Class (__)
                                   Certificateholders will be entitled to
                                   receive on account of principal the Class
                                   (__) Excess Available Amount (described below
                                   under "Certain Other Distributions of
                                   Principal to Class (__) and Class (__)
                                   Certificateholders"), exclusive of any
                                   portion thereof distributed to the Class (__)
                                   Certificateholders on

                                       S-7

<PAGE>


                                   the Class (__) Termination Date, until the
                                   Class (__) Certificate Balance is reduced to
                                   zero.

                                Notwithstanding the foregoing, in no event shall
                                   the aggregate distributions of principal to
                                   holders of the Class (__) Certificates exceed
                                   the original Class (__) Certificate Balance.

    D. Class (__) and Class (__)
        Principal...........    Except for payments of the Class (__) Excess
                                   Available Amount as described below, payments
                                   of principal in respect of the Class (__)
                                   Certificates will not commence until the
                                   Distribution Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date") and
                                   payments of principal in respect of the Class
                                   (__) Certificates will not commence until the
                                   Distribution Date following the Class (__)
                                   Termination Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date"). On the
                                   Class (__) Termination Date and on each
                                   Distribution Date thereafter, payments of
                                   principal in respect of the Class (__)
                                   Certificates will be made in an amount equal
                                   to the sum of the amounts specified in
                                   clauses (i)-(vi) under "Class (__) Principal"
                                   above (net of any principal paid in respect
                                   of the Class (__) Certificates on the Class
                                   (__) Termination Date), to the extent of
                                   Available Funds remaining after payment of
                                   all interest payable on the Class (__)
                                   Certificates and the Class (__) Certificates
                                   on such dates. On each Distribution Date on
                                   or after the Class (__) Termination Date,
                                   payments of the Class (__) Certificates will
                                   be made in an amount equal to the sum of the
                                   amounts specified in clauses (i)-(vi) under
                                   "Class (__) Principal" above (net of
                                   principal paid in respect of the Class (__)
                                   Certificates on the Class (__) Termination
                                   Date), to the extent of Available Funds
                                   remaining after payment of all interest
                                   payable on the Class (__) Certificates on
                                   such date. Notwithstanding the foregoing, in
                                   no event shall the aggregate distributions of
                                   principal to holders of the Class (__) and
                                   Class (__) Certificates exceed the original
                                   Class (__) and Class (__) Certificate
                                   Balance, respectively.

Certain Other Distributions
  of Principal to Class (__)
  and Class (__)
  Certificateholders.......     On each Distribution Date to and including the
                                   Distribution Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date"), the
                                   Class (__) Certificateholders will be
                                   entitled to receive as payments of principal
                                   (in addition to the amounts, if any,
                                   distributable as described in "Class (__) and
                                   Class (__) Principal" above) an amount equal
                                   to the lesser of (x) Excess Available Funds
                                   and (y) an amount equal to approximately
                                   ______% of the Pool Balance for such
                                   Distribution Date (such amount, the "Class
                                   (__) Excess Available Amount"). "Excess
                                   Available Funds" in respect of a Distribution
                                   Date is the amount, if any, by which
                                   Available Funds exceed the sum of (i) the
                                   Class (__) Formula Amount, (ii) the Class
                                   (__) Formula Amount and

                                       S-8

<PAGE>


                                   (iii) the Class (__) Interest Requirement.
                                   The Class (__) and Class (__) Formula Amounts
                                   and Class (__) Interest Requirement are
                                   described under "Description of the
                                   Certificates -- Amount of Distributions"
                                   herein. The Class (__) and Class (__) Formula
                                   Amounts are generally equal to the sum of all
                                   interest accrued on each such Class of
                                   Certificates (together with interest due and
                                   unpaid from prior Distribution Dates with
                                   interest thereon at the applicable
                                   Pass-Through Rate) plus the amounts described
                                   in the first paragraph under "Class (__)
                                   Principal" above, in the case of the Class
                                   (__) Certificates, and under "Class (__) and
                                   Class (__) Principal" above, in the case of
                                   the Class (__) Certificates.

                                On the Class (__) Termination Date and on each
                                   Distribution Date thereafter until the
                                   Distribution Date on which the Class (__)
                                   Principal Balance is reduced to zero, the
                                   Class (__) Certificateholders will be
                                   entitled to receive as payments of principal
                                   (in addition to the amounts, if any,
                                   distributable as described in "Class (__) and
                                   Class (__) Principal" above) the Class (__)
                                   Excess Available Amount (net of any such
                                   amounts paid in respect of the Class (__)
                                   Certificates on the Class (__) Termination
                                   Date).

                                Since, as described above, all principal
                                   proceeds of the Trust Balance of the Home
                                   Equity Loans will initially be applied
                                   towards the payment of principal of the Class
                                   (__) Certificates, the existence of Excess
                                   Available Funds on any Distribution Date
                                   prior to the Class (__) Termination Date will
                                   depend upon the interest spread on the Home
                                   Equity Loans (i.e., the amount, if any, by
                                   which (x) aggregate interest payments
                                   received on the Home Equity Loans (less the
                                   Servicing Fee) exceed (y) the interest
                                   distributable in respect of the Certificates
                                   at the related Pass-Through Rates and
                                   realized losses in respect of the Home Equity
                                   Loans).

Subordination of the Class
  (__) and Class (__)
  Certificates.............     The rights of holders of the Class (__) and
                                   Class (__) Certificates to receive
                                   distributions of amounts collected on the
                                   Home Equity Loans will be subordinated, to
                                   the extent described herein, to the rights of
                                   holders of the Class (__) Certificates to
                                   receive such distributions and the rights of
                                   holders of the Class (__) Certificates to
                                   receive distributions of such amounts will be
                                   further subordinated to the rights of the
                                   holders of the Class (__) Certificates to
                                   receive such distributions. The subordination
                                   of the Class (__) and Class (__) Certificates
                                   to the Class (__) Certificates is intended to
                                   enhance the likelihood of timely receipt by
                                   holders of the Class (__) Certificates of
                                   their required monthly interest payments and
                                   the ultimate receipt by such holders of
                                   principal equal to the original Class (__)
                                   Certificate Balance. The subordination of the
                                   Class (__) Certificates to the Class (__)
                                   Certificates is intended to enhance the
                                   likelihood of timely receipt by holders of
                                   the Class (__) Certificates of their required
                                   monthly interest payments and

                                       S-9

<PAGE>
                                   the ultimate receipt by such holders of
                                   principal equal to the original Class (__)
                                   Certificate Balance. See "Risk Factors" and
                                   "Maturity and Prepayment Considerations"
                                   herein.

                                Theprotection afforded to holders of Class (__)
                                   Certificates by means of the subordination,
                                   to the extent provided herein, of the Class
                                   (__) and Class (__) Certificates will be
                                   accomplished by (i) the application of the
                                   Available Funds as described under
                                   "Distributions on the Certificates" above and
                                   (ii) if the Available Funds on a Distribution
                                   Date are not sufficient to permit the
                                   distribution of the entire Class (__) Formula
                                   Amount to the Class (__) Certificateholders,
                                   respectively, the distribution to Class (__)
                                   Certificateholders, until the Class (__)
                                   Certificate Balance is reduced to zero, of
                                   Available Funds on future Distribution Dates
                                   that would otherwise have been payable to
                                   holders of the Class (__) and Class (__)
                                   Certificates.

                                   The protection afforded to holders of Class
                                   (__) Certificates by means of the
                                   subordination, to the extent provided
                                   herein, of the Class (__) Certificates will
                                   be accomplished by (i) the application of
                                   the Available Funds as described under
                                   "Distributions on the Certificates" above
                                   and (ii) if the Available Funds remaining
                                   for distribution of principal to the Class
                                   (__) Certificates on a Distribution Date are
                                   not sufficient to permit the distribution of
                                   the entire Class (__) Formula Amount to such
                                   Certificateholders, the distribution to Class
                                   (__) Certificateholders, until the Class (__)
                                   Certificate Balance is reduced to zero, of
                                   Available Funds on future Distribution Dates
                                   that would otherwise have been payable to
                                   holders of the Class (__) Certificates.

                                   Although the Class (__) and Class (__)
                                   Certificates are subordinated to the Class
                                   (__) Certificates and the Class (__)
                                   Certificates are subordinated to the Class
                                   (__) Certificates, on each Distribution Date
                                   prior to the Class (__) Termination Date, any
                                   Class (__) Excess Available Amount will be
                                   distributed to the Class (__)
                                   Certificateholders in reduction of the Class
                                   (__) Certificate Balance, and on the Class
                                   (__) Termination Date and on each
                                   Distribution Date thereafter, any Class (__)
                                   Excess Available Amount will be distributed
                                   to the Class (__) Certificateholders in
                                   reduction of the Class (__) Certificate
                                   Balance. These distributions will have the
                                   effect of accelerating the amortization of
                                   the Class (__) and Class (__) Certificates
                                   and are expected to result in the Class (__)
                                   and Class (__) Certificate Balances being
                                   reduced to zero prior to the Class (__)
                                   Termination Date and the Class (__)
                                   Certificate Balance being reduced to zero
                                   prior to the Class (__) Termination Date. Any
                                   such acceleration would create
                                   overcollateralization (i.e., the Pool Balance
                                   being greater than the sum of the Class (__)
                                   Certificate Balance, the Class (__)
                                   Certificate Balance and the Class (__)
                                   Certificate Balance), which has the effect of
                                   providing credit support for the Offered
                                   Certificates. See "Maturity and Prepayment
                                   Considerations" and "Description of the
                                   Certificates -- Subordination of the Class
                                   (__) and Class (__) Certificates" herein.


                                      S-10

<PAGE>


Servicer Letter of Credit.....  Unless the short-term debt obligations of
                                   Beneficial Corporation are rated at least A-1
                                   by Standard & Poor's Debt Ratings Group
                                   ("Standard & Poor's"), P-1 by Moody's
                                   Investors Service, Inc. ("Moody's") and F-1
                                   by Fitch Investors Service, L.P. ("Fitch"
                                   and, together with Standard & Poor's and
                                   Moody's, the "Rating Agencies"), if the
                                   Master Servicer wishes to commingle with its
                                   own funds the proceeds of the Home Equity
                                   Loans prior to the time such proceeds would
                                   otherwise be required to be deposited in the
                                   Certificate Account, the Master Servicer
                                   must, as a condition to such commingling,
                                   enter into a letter of credit, surety or
                                   similar agreement or other arrangement
                                   acceptable to the Rating Agencies that would
                                   not cause a reduction or withdrawal of the
                                   then-current ratings of any Class of
                                   Certificates (the "Servicer Letter of
                                   Credit") with a qualified financial
                                   institution. If the Master Servicer obtains
                                   such a Servicer Letter of Credit and fails to
                                   deposit in the Certificate Account the
                                   amounts required to be deposited therein on
                                   or prior to the business day preceding the
                                   related Distribution Date, the Trustee will,
                                   pursuant to the agreement governing the terms
                                   of the Servicer Letter of Credit, make a draw
                                   on such Servicer Letter of Credit in an
                                   amount equal to such deficiency (such amount
                                   not to exceed the maximum coverage then
                                   provided under the Servicer Letter of Credit)
                                   and deposit such funds in the Certificate
                                   Account. Any fees for a Servicer Letter of
                                   Credit will be paid by the Master Servicer
                                   and will not be an expense of the Trust Fund.
                                   See "Risk Factors" and "Description of the
                                   Certificates -- Servicer Letter of Credit"
                                   herein.

Servicing Fee..............     The Servicing Fee will be retained by the
                                   Master Servicer each month out of interest
                                   collections on each Home Equity Loan in an
                                   amount equal to one-twelfth of the product of
                                   ___% (the "Servicing Fee Rate") and the
                                   related Trust Balance as of the beginning of
                                   the preceding Collection Period. The
                                   Originators will be entitled to a portion of
                                   such fee in their capacity as subservicers.

The Home Equity Loans......     The Home Equity Loans are home equity revolving
                                   credit line loans originated or acquired by
                                   the Originators in their home equity
                                   revolving credit line loan programs and are
                                   secured by deeds of trust or mortgages (of
                                   which approximately _____% by principal
                                   balance as of the Cut-Off Date are first
                                   deeds of trust or mortgages and the remainder
                                   are second deeds of trust or mortgages) on
                                   properties that are primarily one- to
                                   four-family residential properties located in
                                   the Included States.

    A. Payments............     As described herein, the minimum monthly payment
                                   required under each Home Equity Loan is
                                   automatically changed each time the Reference
                                   Rate adjusts or whenever an Additional
                                   Balance is advanced. The advance of an
                                   Additional Balance will involve the extension
                                   of the period (ranging from 5 to 30 years, as
                                   provided in the Loan Agreement) over which
                                   the full amortization of the Loan Balance
                                   would occur if equal monthly payments were
                                   made in such minimum amount and the Loan Rate
                                   remained constant throughout. Thus, the
                                   maturity dates of

                                      S-11

<PAGE>


                                   the Home Equity Loans, and, therefore, the
                                   Offered Certificates, may be continuously
                                   extended. Interest on each Home Equity Loan
                                   is computed and payable monthly on the
                                   average daily outstanding Loan Balance at a
                                   floating rate per annum (the "Loan Rate")
                                   equal at any time to the sum of the prime
                                   rate charged by _____________________
                                   ("Prime") on the first day of the months of
                                   March, June, September and December (or, for
                                   ____% of the Home Equity Loans by Cut-Off
                                   Date Loan Balance, the London interbank
                                   offered rate for three-month United States
                                   dollar deposits as published in the Wall
                                   Street Journal) ("Three-Month LIBOR") (each
                                   such rate, the "Reference Rate") and a
                                   specified margin (ranging from ____% to
                                   ____%, with a weighted average as of the
                                   Cut-Off Date of ____% or, in the case of Home
                                   Equity Loans where the Loan Rate is based on
                                   Three-Month LIBOR, ranging from ____% to
                                   ____%, with a weighted average as of the
                                   Cut-Off Date of ____%). The maximum Loan
                                   Rates on the Home Equity Loans generally
                                   range from ____% to ____% per annum and the
                                   weighted average maximum Loan Rate of the
                                   Home Equity Loans as of the Cut-Off Date was
                                   ____% per annum. In certain of the states
                                   where the Mortgaged Properties are located,
                                   adjustments in any year (commencing on the
                                   anniversary date of the account) will not
                                   increase or decrease by more than a specified
                                   percentage (ranging from ____% to ____%) for
                                   home equity loans. See "The Home Equity Loan
                                   Pool" herein. Principal amounts may be drawn
                                   (up to the maximum permitted principal amount
                                   or "Credit Limit") or repaid under each Home
                                   Equity Loan from time to time. The Home
                                   Equity Loans have monthly billing cycles
                                   which end on Cycle Dates which fall on
                                   various days throughout each calendar month.
                                   The Cycle Date for each Home Equity Loan
                                   generally corresponds to the day of the month
                                   on which such Home Equity Loan was originally
                                   closed. Billing statements are produced as of
                                   each Cycle Date reflecting all payment
                                   activity and any additional borrowings by the
                                   borrower during the one-month period since
                                   the previous Cycle Date. All payments of
                                   principal of and interest on a Home Equity
                                   Loan in respect of any Collection Period
                                   (including payments made after any increased
                                   borrowings by a borrower subsequent to the
                                   Cut-Off Date), in general, will be allocated
                                   pro rata between the Trust Fund and the
                                   related Originator on the basis of the
                                   average daily Trust Balance and the
                                   Additional Balance during the second
                                   preceding Collection Period.

    B. The Pool............     The Cut-Off Date Trust Balances of the Home
                                   Equity Loans generally ranged from $________
                                   to $________ and averaged $________. Credit
                                   Limits as of the Cut-Off Date ranged from
                                   $________ to $________ and averaged
                                   $________. Each Home Equity Loan was
                                   originated between _______, 199_ and
                                   _________, 199_, and as of the Cut-Off Date
                                   the weighted average loan utilization rate
                                   (computed by dividing the Loan Balance for
                                   each Home Equity Loan by the related Credit
                                   Limit) was ____% weighted by Credit Limit.
                                   Based on the Sample Pool (as hereinafter
                                   defined), the weighted average second lien
                                   ratio (computed

                                      S-12

<PAGE>


                                   by dividing the Credit Limit for each Home
                                   Equity Loan by the sum of such Credit Limit
                                   and the outstanding balances of all loans
                                   secured by first mortgages or deeds of trust
                                   affecting the related Mortgaged Property) was
                                   ____%. The weighted average Combined
                                   Loan-to-Value Ratio of the Home Equity Loans
                                   in the Sample Pool was ____%. See "The Home
                                   Equity Lending Program" herein.

                                   All of the Home Equity Loans are required to
                                   be covered by standard hazard insurance
                                   policies insuring against losses due to fire
                                   and various other causes. See "Description
                                   of the Certificates" herein.

Losses on Liquidated Home
  Equity Loans.............     A "Liquidated Home Equity Loan," as to any
                                   Distribution Date, is any Home Equity Loan
                                   (other than a Defective Home Equity Loan to
                                   be repurchased or replaced on or prior to
                                   such Distribution Date) as to which the
                                   Master Servicer has determined as of the end
                                   of the calendar month next preceding the
                                   month of such Distribution Date that all
                                   proceeds that it expects to recover in
                                   connection with the liquidation thereof (the
                                   "Liquidation Proceeds") have been recovered.
                                   As described under "Distributions on the
                                   Certificates" above, Class (__)
                                   Certificateholders and, commencing on the
                                   Class (__) Termination Date, Class (__)
                                   Certificateholders will be entitled to
                                   receive on each Distribution Date in respect
                                   of each Home Equity Loan that became a
                                   Liquidated Home Equity Loan in such preceding
                                   calendar month the entire Trust Balance of
                                   such Liquidated Home Equity Loan, regardless
                                   of whether the Trust Percentage of the
                                   related Net Liquidation Proceeds (i.e., the
                                   Liquidation Proceeds less expenses incurred
                                   in connection with liquidating the related
                                   Home Equity Loan) is equal to its Trust
                                   Balance. If on any Distribution Date the
                                   aggregate amount of losses of principal
                                   realized in respect of Liquidated Home Equity
                                   Loans as of the end of the calendar month
                                   next preceding the month of such Distribution
                                   Date causes the amount of Available Funds to
                                   be less than the sum of the Class (__)
                                   Formula Amount, the Class (__) Formula Amount
                                   and the Class (__) Distribution Amount
                                   (exclusive of the Class (__) Excess Available
                                   Amount component thereof), the resulting
                                   shortfall will be carried forward to future
                                   Distribution Dates and will be distributed to
                                   the extent, if any, that amounts remain in
                                   the Certificate Account after distribution of
                                   the required components of the Class (__) and
                                   Class (__) Formula Amounts. See "Risk Factors
                                   -- Yield Sensitivity of Subordinate
                                   Certificateholders" and "Description of the
                                   Certificates -- Subordination of the Class
                                   (__) and Class (__) Certificates" herein.

Optional Purchase..........     On any Distribution Date on which the aggregate
                                   of the Trust Balances (the "Pool Balance") is
                                   10% or less of the Pool Balance as of the
                                   Cut-Off Date (the "Cut-Off Date Pool
                                   Balance"), the Master Servicer will have the
                                   option to purchase from the Trust Fund each
                                   Home Equity Loan and all property acquired in
                                   respect of any Home Equity Loan remaining in
                                   the Trust Fund. The purchase price will be
                                   equal to the greatest of (i) the sum of (x)
                                   the Pool Balance as of the first day of

                                      S-13

<PAGE>


                                   the related Collection Period and (y) one
                                   month's interest at the applicable Net Loan
                                   Rate on the Pool Balance as of such day
                                   (including any Foreclosed Home Equity Loans),
                                   (ii) the aggregate fair market value as
                                   determined by the Master Servicer of all of
                                   the assets of the Trust Fund and (iii) the
                                   sum of the Class (__), Class (__) and Class
                                   (__) Certificate Balances, plus accrued and
                                   unpaid interest thereon and on any overdue
                                   interest at the respective Pass- Through
                                   Rates. The portion of such purchase price
                                   equal to the Class (__), Class (__) and Class
                                   (__) Certificate Balances and any unpaid
                                   interest shortfall thereon, together with
                                   interest at the related Pass-Through Rates on
                                   the Class (__), Class (__) and Class (__)
                                   Certificate Balances and interest at such
                                   rates on any related unpaid interest
                                   shortfall (to the extent legally permitted),
                                   will be distributed to holders of the Class
                                   (__), Class (__) and Class (__) Certificates,
                                   respectively, thereby effecting early
                                   retirement of the Certificates.

Termination................     If not previously terminated in accordance with
                                   the terms of the Agreement, the Trustee will
                                   sell the assets remaining in the Trust Fund
                                   on the ______________ Distribution Date and
                                   the Trust Fund will terminate.

ERISA Considerations.......     A fiduciary of a pension or other employee
                                   benefit plan (a "Plan") subject to the
                                   Employee Retirement Income Security Act of
                                   1974, as amended ("ERISA"), contemplating the
                                   purchase of Class (__) Certificates should
                                   consult its counsel before making a purchase
                                   and the fiduciary and such legal advisors
                                   should consider whether the conditions of the
                                   administrative exemption (collectively, the
                                   "Exemption") granted to the Underwriter(s)
                                   from certain of the prohibited transaction
                                   rules of ERISA are satisfied or the possible
                                   application of certain other exemptions
                                   described herein. The Exemption will be
                                   applicable to the acquisition, holding and
                                   resale of the Class (__) Certificates (but
                                   not the Class (__) and Class (__)
                                   Certificates) by a Plan subject to ERISA
                                   provided that certain conditions (some of
                                   which are described herein under "ERISA
                                   Considerations -- Class (__) Certificates")
                                   are met. The Class (__) and Class (__)
                                   Certificates are not eligible for acquisition
                                   by any Plan subject to ERISA. See "ERISA
                                   Considerations" herein. Legal Investment
                                   Considerations........... 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 secured by
                                   first liens may not be legally authorized to
                                   invest in the Certificates because they are
                                   not "mortgage related securities" under
                                   SMMEA.

Registration of Certificates... Beneficial Owners may elect to hold their
                                   Offered Certificate interests through the
                                   Depository Trust Company ("DTC"), in the
                                   United States, or Cedel Bank, societe anonyme
                                   ("Cedel") or the Euroclear System
                                   ("Euroclear"), in Europe. The Offered
                                   Certificates will initially be registered in
                                   the name of Cede, the nominee of DTC. Offered

                                      S-14

<PAGE>


                                   Certificates will be available in definitive
                                   form only under the limited circumstances
                                   described herein. Consequently, for purposes
                                   of the Agreement, Cede will be the sole
                                   record holder of the Offered Certificates
                                   unless and until Offered Certificates are
                                   issued in definitive form. The interests of
                                   beneficial owners ("Beneficial Owners") of
                                   Offered Certificates will be represented by
                                   book-entries on the records of DTC and
                                   participating members thereof. Beneficial
                                   Owners will only be able to exercise the
                                   rights of Certificateholders through DTC and
                                   its participants. All references in this
                                   Prospectus to "holders" or
                                   "Certificateholders" shall be deemed, unless
                                   the context clearly requires otherwise, to
                                   refer to Cede, as the sole holder of the
                                   Offered Certificates. See "Risk Factors" and
                                   "Description of the Certificates --
                                   Registration of Certificates" herein.
Certain Federal Tax
  Aspects..................     An election will [not] be made to treat the
                                   Trust Fund as a "real estate mortgage
                                   investment conduit" ("REMIC") for federal
                                   income tax purposes. The Class (__), Class
                                   (__) and Class (__) Certificates will be
                                   designated as "regular interests" in the
                                   REMIC and will be treated as debt instruments
                                   of the Trust Fund for federal income tax
                                   purposes. [The Class (___) Certificates will
                                   be designated as "residual interests" in the
                                   REMIC. Beneficial Owners, including
                                   Beneficial Owners that generally report
                                   income on the cash method of accounting, will
                                   be required to include interest on the Class
                                   (__) Certificates, the Class (__)
                                   Certificates or the Class (__) Certificates
                                   in income in accordance with the accrual
                                   method of accounting. ln general, as a result
                                   of the qualification of the Trust Fund as a
                                   REMIC, the Certificates will be treated as
                                   (i) assets described in Section
                                   7701(a)(19)(C) of the Internal Revenue Code
                                   of 1986, as amended (the "Code") and (ii)
                                   "real estate assets" under Section 856(c) of
                                   the Code in the same proportion that the
                                   assets in the REMIC consist of qualifying
                                   assets under such sections. For further
                                   information regarding the federal income tax
                                   consequences of investing in the
                                   Certificates]. See "Certain Federal Income
                                   Tax Consequences" herein and in the
                                   Prospectus.

Use of Proceeds............     The net proceeds to be received from the sale
                                   of the Offered Certificates will be used by
                                   the Depositor to pay the purchase price for
                                   the Home Equity Loans purchased from the
                                   Depositor.

Rating.....................     It is a condition to the issuance of the Class
                                   (__) Certificates that they be rated (not
                                   lower than) "___" by ___________. A rating is
                                   not a recommendation to purchase, hold or
                                   sell the Offered Certificates. There can be
                                   no assurance that the initial ratings
                                   assigned to the Offered Certificates will not
                                   be lowered or withdrawn by any of the Rating
                                   Agencies in the future. A rating by any
                                   Rating Agency is not a recommendation to
                                   purchase, hold or sell Offered Certificates.
                                   See "Certificate Ratings" herein and "Rating"
                                   in the Prospectus.

                                      S-15

<PAGE>


                                  RISK FACTORS

        Prospective investors should consider, in addition to the special
considerations discussed under "Special Considerations" in the Prospectus and
the other matters discussed in this Prospectus Supplement and the Prospectus,
the following factors.

Limited Liquidity

        Prior to their issuance there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide holders of the Offered Certificates with liquidity
or will continue for the life of the Offered Certificates. The Underwriter(s)
intends, but is not obligated, to make a market in the Offered Certificates.

Sample Pool

        As discussed under "The Home Equity Loan Pool" herein, until July 7,
1996, the Originators did not maintain in their electronic records certain data
with respect to the Home Equity Loans, including information relating to the
location of the Mortgaged Properties and information required to determine the
Combined Loan-to-Value Ratios for the Home Equity Loans. Certain of the
information presented in the tables under "The Home Equity Loan Pool" (including
information with respect to the geographical distribution of the Mortgaged
Properties and the Combined Loan-to-Value Ratios for the Home Equity Loans) only
relates to Home Equity Loans originated after July 7, 1996 (the "Sample Pool").
Although the Depositor believes that the Sample Pool is representative of the
entire Pool of Home Equity Loans in all material respects, no assurance can be
given in that regard.

Residential Real Estate Market Conditions; Nature of Security

        An overall decline in the residential real estate market in one or more
of the applicable regions could adversely affect the values of the Mortgaged
Properties securing the related Home Equity Loans such that the Loan Balances of
such Home Equity Loans, together with any primary financing on such Mortgaged
Properties, equal or exceed the value of such Mortgaged Properties. Since a
significant portion of the Home Equity Loans are secured by second deeds of
trust or mortgages subordinate to the rights of the beneficiaries under the
related first deeds of trust or mortgages, a decline in real estate values would
adversely affect the position of the Trust Fund as the holder of a second lien
before having such an effect on that of the holder of the related first lien.

        A rise in interest rates over a period of time, the general condition of
a Mortgaged Property and other factors may also have the effect of reducing the
value of such Mortgaged Property from the appraised value at the time the Home
Equity Loan was originated. If, following origination, there is a subsequent
reduction in the value of the Mortgaged Property, the ratio of the amount of the
Home Equity Loan to the value of the Mortgaged Property may exceed the ratio in
effect at the time the Home Equity Loan was originated. Such an increase may
reduce the likelihood that, in the event of a default by the borrower,
liquidation or other proceeds will be sufficient to satisfy the Home Equity Loan
after satisfaction of any senior liens. In addition, an increase in interest
rates over the Loan Rate in effect at the time a Home Equity Loan was originated
may have an adverse effect on the borrower's ability to pay the required monthly
payment. If the borrower also has a first lien loan which is an adjustable rate
loan and interest rates have increased above the initial rate on such first lien
loan, the borrower's ability to pay the required monthly payment may be further
adversely

                                      S-16

<PAGE>


affected by the increase in monthly payments on such first lien loan. Moreover,
such an increase in interest rates may reduce the borrower's ability to obtain
refinancing.

        Even assuming that the Mortgaged Properties provide adequate security
for the Home Equity Loans, substantial delays could be encountered in connection
with the liquidation of defaulted Home Equity Loans and corresponding delays in
the receipt of related proceeds by the Certificateholders could occur. Further,
liquidation expenses (such as legal fees, real estate taxes, and maintenance and
preservation expenses) will reduce the proceeds payable to Certificateholders
and thereby reduce the security for the Home Equity Loans. In the event the
Mortgaged Properties fail to provide adequate security for the Home Equity
Loans, holders of the Offered Certificates could experience a loss.

Amortization of the Home Equity Loans; Prepayment Considerations

        As described herein under "The Home Equity Lending Program -- Home
Equity Loan Terms," minimum monthly payments due under a Home Equity Loan are
recomputed whenever an Additional Balance is advanced. Such recomputation is
based upon a level installment payment schedule providing for the monthly
payment of interest at the then-current Loan Rate and the amortization of the
Loan Balance over a period corresponding to the period over which the Home
Equity Loan was originally scheduled to amortize. The effect of any such
reamortization will be to extend the final date on which the Home Equity Loan
will be paid in full to a date which corresponds to the term at origination
(i.e., a Home Equity Loan which amortized over 30 years at origination will be
reamortized so as to be paid in full 30 years subsequent to the date of its most
recent advance) and to minimize any current requirement to pay principal. As a
result, in the absence of voluntary prepayments by borrowers, the Home Equity
Loans could extend continuously with negligible reductions in their Loan
Balances and, accordingly, the Certificates could remain outstanding for an
extended period but not to exceed the life of the Trust Fund. The pro rata basis
upon which payments of principal of a Home Equity Loan are allocated between the
Trust Balance and any Additional Balance may also increase the weighted average
lives of the Offered Certificates over those which otherwise would be
experienced were payments to be allocated first to the Trust Fund (until the
Trust Balance has been reduced to zero) and then to the Additional Balances held
by the Originators. See "Allocations of Payments on the Home Equity Loans
Between the Trust Fund and the Originators" herein. Although, for the reasons
described above, it is possible that the Offered Certificates will remain
outstanding (albeit at greatly reduced Certificate Principal Balances)
substantially beyond the time at which generally contemporaneous certificates
evidencing interests in substantially comparable trust funds have been paid in
full, the Master Servicer will have the option to purchase the Trust Balance of
each Home Equity Loan from the Trust Fund on any Distribution Date upon which
the Pool Balance is 10% or less of the Cut-Off Date Pool Balance. The
Originators are unable to project when sufficient Home Equity Loans will have
been paid to reduce the Pool Balance to the level at which the Master Servicer
has the option to purchase the remaining Home Equity Loans. If exercised, this
option would result in a final distribution to holders of the Offered
Certificates. Notwithstanding the foregoing, the Trustee will sell the assets
remaining in the Trust Fund on the ______________ Distribution Date and the
Trust Fund will terminate.

        The rate of prepayment of the Home Equity Loans is unpredictable and
will likely depend upon a number of factors. Since home equity loans are not
generally viewed by borrowers as permanent financing, the Home Equity Loans may
experience a higher rate of prepayments than traditional mortgage loans. In
addition, enforcement of the "due-on-sale" provisions of the Home Equity Loans
may also increase prepayments as may the obligation of the Depositor to
repurchase the Trust Balance of any Home Equity Loan as to which the Credit
Limit has been increased following the Cut-Off Date or as to which certain
representations and warranties have been breached

                                      S-17

<PAGE>


as of the Cut-Off Date. See "Description of the Certificates -- Amendments to
Loan Agreements" and " -- Collection and Other Servicing Procedures" herein and
"Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses" in the
Prospectus. On the other hand, the possibility that prepayment charges described
herein under "The Home Equity Lending Program -- Home Equity Loan Terms" may be
imposed in connection with the prepayment of certain Home Equity Loans could
slow prepayments during the early years of the Trust Fund during which such
charges may be assessed. Additional factors that may also be expected to affect
the prepayment experience of the Trust Fund include general economic conditions,
interest rates, the availability of alternative financing, homeowner mobility
and any changes limiting or eliminating the deductibility for federal income tax
purposes of interest payments on home equity loans. Furthermore, the prepayment
experience of the Trust Fund will be affected by the extent to which (i) in the
case of Defective Home Equity Loans, the Trust Balances of such Home Equity
Loans are repurchased by the Depositor, (ii) in the case of Liquidated Home
Equity Loans, the Trust Balance is, to the extent of Available Funds,
distributed to holders of the Offered Certificates and (iii) casualty losses are
incurred in respect of Home Equity Loans resulting in the receipt of Insurance
Proceeds by the Trust Fund. See "Description of the Certificates -- Amount of
Distributions" herein.

        As a result of the initial allocation of principal proceeds of the Trust
Balances of the Home Equity Loans to the distribution of principal in respect of
the Class (__) Certificates, and after the Class (__) Termination Date, in
respect of the Class (__) Certificates, an increase in the rate of prepayments
of the Home Equity Loans will likely have the effect of reducing the weighted
average lives of the Class (__) and Class (__) Certificates. In addition, on the
Distribution Date on which the Class (__) and Class (__) Certificate Balances
are reduced to zero and on each Distribution Date thereafter until the Class
(__) Certificate Balance is reduced to zero, the holders of the Class (__)
Certificates are entitled to receive as distributions of principal the Class
(__) Excess Available Amount. Such distributions will have the effect of
accelerating the amortization of the Class (__) Certificates. By contrast, prior
to the Class (__) Termination Date, distributions of principal to the Class (__)
and Class (__) Certificateholders will be limited to the Class (__) Excess
Available Amount, if any, which will be distributed first to the Class (__)
Certificateholders until the Class (__) Certificate Balance is reduced to zero,
and then to the Class (__) Certificateholders until the Class (__) Certificate
Balance is reduced to zero. Since an increase in the level of prepayments of the
Home Equity Loans will likely have the effect of reducing the aggregate interest
payments required on the Home Equity Loans on subsequent dates relative to the
amount of interest distributable on the Offered Certificates during such period,
such an increase in prepayments may have the effect of extending the weighted
average life of the Class (__) and Class (__) Certificates. Conversely, a
decreased level of prepayments will likely have the effect of increasing the
aggregate interest payments required on the Home Equity Loans on subsequent
dates relative to the interest distributable on the Offered Certificates during
such period and, accordingly, will have the effect of reducing the weighted
average lives of the Class (__) and Class (__) Certificates.

Cash Flow Considerations

        In order to enhance the likelihood of receipt by the Class (__)
Certificateholders of the Class (__) Formula Amount on each Distribution Date,
the rights of Class (__) and Class (__) Certificateholders to receive
distributions with respect to the Home Equity Loans will be subordinated to
certain rights of Class (__) Certificateholders to receive such distributions.
The rights of holders of the Class (__) Certificates will be further
subordinated to certain rights of holders of the Class (__) Certificates to
receive such distributions. Prior to the Class (__) Termination Date, holders of
the Class (__) Certificates will receive as distributions of principal all
payments of principal made on the Trust Balances of the Home Equity Loans and,
commencing on the Class (__)

                                      S-18

<PAGE>

Termination Date, until the Class (__) Termination Date, holders of the Class
(__) Certificates will receive as distributions of principal all such payments.
The entitlement of such Certificates to all of the payments of principal of the
Home Equity Loans will have the effect of accelerating the amortization of the
Class (__) Certificates, from what it would have been if such amounts had been
distributed pro rata on the basis of the principal balances of all Classes of
the Offered Certificates. Until the Class (__) Termination Date, holders of the
Class (__) Certificates will receive distributions of principal only to the
extent of the Class (__) Excess Available Amount, if any. Similarly, following
the Class (__) Termination Date and until the Class (__) Termination Date,
holders of the Class (__) Certificates will receive distributions of principal
only to such extent. Such distributions are expected to have the effect of
accelerating the amortization of the Class (__) and Class (__) Certificates. See
"Yield Sensitivity of Class (__) and Class (__) Certificates" below.

Bankruptcy and Insolvency Considerations

        Retention of Documentation. Under the terms of the Agreement, during the
period that the Offered Certificates are outstanding and so long as Beneficial
Corporation's long-term unsecured debt is rated at least A- by Standard &
Poor's, A3 by Moody's and A- by Fitch, the Originators will be entitled to
maintain possession of the documentation relating to each Home Equity Loan sold
by them, including the Loan Agreement or other evidence of indebtedness signed
by the borrower, and assignments of the Home Equity Loans in favor of the
Trustee will not be required to be recorded. Failure to deliver such documents
to the Trustee, when required as described below, and to record the assignments
of the Home Equity Loans in favor of the Trustee will have the result of making
the sale thereof potentially ineffective against (i) any creditors of the
Originators who may have been fraudulently or inadvertently induced to rely on
the Home Equity Loans as assets of the Originators or (ii) in the event the
Originators fraudulently or inadvertently resell a Home Equity Loan to a
purchaser who had no notice of the prior sale thereof and takes possession of
the related Loan Agreement or other evidence of indebtedness, against such a
purchaser. The Agreement will provide that if any loss is suffered in respect of
a Home Equity Loan as a result of an Originator's retention of the documentation
relating to such Home Equity Loan or the failure to record the assignment of the
Home Equity Loan, the Depositor will purchase the Trust Balance of such Home
Equity Loan from the Trust Fund. In the event Beneficial Corporation's long-term
unsecured debt rating does not satisfy the above referenced standards while the
Offered Certificates are outstanding, the documentation relating to each Home
Equity Loan will be delivered to and maintained by the Trustee, and assignments
of the Home Equity Loans in favor of the Trustee will be required to be recorded
(unless an opinion of counsel is obtained to the effect that such recording is
not required to protect the Trustee's right, title and interest in and to the
related Home Equity Loan).

        True Sale. The Originators intend that the transfer of the Trust Balance
of each of the Home Equity Loans to the Depositor, will constitute a sale by
each of the Originators to the Depositor and the Depositor intends that its
transfer of the Trust Balance of each of the Home Equity Loans to the Trust Fund
will constitute a sale by it to the Trust Fund. Accordingly, it is intended that
such Trust Balance will not be part of the bankruptcy estate of either any
Originator, or the Depositor and will not be available to the creditors of any
Originator, or the Depositor. However, in the event of an insolvency of an
Originator, or the Depositor, it is possible that the bankruptcy trustee or a
creditor of such Originator, or the Depositor or such Originator, as
debtor-in-possession may argue that the transaction between such Originator and
the Depositor or the Depositor and the Trust Fund, as applicable, was a pledge
of the Trust Percentage of each such Home Equity Loan rather than a true sale.
This position, if accepted by a court, could prevent timely payments of amounts
due on the Offered Certificates. In the event that the documentation relating to
the Home Equity Loans is not delivered to the Trustee and the Originators have
not recorded assignments of the Home Equity

                                      S-19

<PAGE>


Loans in favor of the Trustee as described herein under "Description of the
Certificates -- Assignment of Home Equity Loans" prior to the insolvency of an
Originator, or the Depositor, the Trust Fund will not have a perfected security
interest in the related Home Equity Loans and the collections thereon, which may
result in delays in payment and failure to pay amounts due on the Offered
Certificates. In addition, unless the Trust Fund's pro rata share of the
collections on the Home Equity Loans is required to be deposited in the
Certificate Account within two business days following receipt in accordance
with the Agreement, cash collections may be commingled with the Master
Servicer's own funds and used for the Master Servicer's own benefit prior to
each Distribution Date. In the event of the insolvency of the Master Servicer,
the Trust Fund likely will not have a perfected interest in such collections 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 Offered Certificates.

        If a filing of a petition for relief by or against the Originators, or
the Depositor under applicable federal bankruptcy laws were made and a claim
were made that the transfer of the Trust Percentage of each Home Equity Loan to
the Trust Fund should be characterized not as a sale but rather as a transaction
intended to create a security interest to secure obligations of the Originators,
or the Depositor, delays in payments on the Offered Certificates and possible
reductions in the amount of distributions of principal and interest could occur.
In addition, so long as the Originators retain the documentation relating to the
Home Equity Loans in their possession, if such a recharacterization were to
occur, holders of the Offered Certificates may be treated as unsecured creditors
of the Originators.

General Federal and State Regulations

        Applicable state laws generally regulate interest rates and other
charges, require certain disclosures, and require licensing of the originator
and holder of loans such as the Home Equity Loans. In addition, many states have
other laws, public policies and general principles of equity relating to the
protection of consumers, unfair and deceptive trade practices and debt
collection practices which may apply to the origination, servicing and
collection of the Home Equity 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 Originators, as
subservicers, and, thus, the Master Servicer, to collect all or part of the
principal of or interest on the Home Equity Loans, may entitle the borrower to a
refund of amounts previously paid and, in addition, could subject the
Originators, as subservicers, and the Master Servicer to damages and
administrative enforcement remedies. See "Certain Legal Aspects of Mortgage
Loans" in the Prospectus.

        The Home Equity Loans are also subject to federal laws, including:

               (i) the Federal Truth in Lending Act and Regulation Z promulgated
        thereunder, which require certain disclosures to the borrowers regarding
        the terms of the Home Equity Loans;

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

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


                                      S-20

<PAGE>


               (iv) the Fair Debt Collection Practices Act and the Federal Trade
        Commission rule on Credit Practices, which regulate practices used to
        effect collection on consumer loans;

               (v) for Home Equity Loans that were 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 loan agreements 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;

               (vi) the Real Estate Settlement Procedures Act and Regulation X
        promulgated thereunder, which require certain disclosures to borrowers
        regarding settlement costs; and

               (vii) the Flood Disaster Protection Act of 1973, as amended by
        the National Flood Insurance Reform Act of 1994, which prohibits certain
        lending or servicing institutions from making or modifying loans secured
        by real estate in certain flood hazard areas unless the underlying
        property is covered by appropriate flood insurance.

        Numerous other federal and state statutory provisions, including the
federal bankruptcy laws, the Soldiers' and Sailors' Civil Relief Act of 1940 and
state debtor relief laws, may adversely affect the Master Servicer's ability to
collect the principal of or interest on the Home Equity Loans and could also
affect the interests of the Certificateholders in the Home Equity Loans if such
laws result in Home Equity Loans being written off as uncollectible. See
"Description of the Certificates -- Amount of Distributions" herein and "Certain
Legal Aspects of Mortgage Loans -- Anti-Deficiency Legislation and Other
Limitations on Lenders" in the Prospectus.

Distributions of Principal to Class (__) and Class (__) Certificateholders;
Effect on Class (__) and Class (__) Certificateholders of Losses on Home Equity
Loans

        Prior to the Class (__) Termination Date, the Class (__)
Certificateholders will not receive any distributions from principal payments on
or in respect of the Home Equity Loans, and the Class (__) Certificateholders
will not receive any such distributions until the Class (__) Termination Date.
The Class (__) Certificateholders will receive as distributions of principal the
Class (__) Excess Available Amount until the Class (__) Termination Date and the
Class (__) Certificateholders will receive as distributions of principal such
amount thereafter. It is not possible to predict whether there will be any Class
(__) Excess Available Amount on any Distribution Date. It is also not possible
to predict when the Class (__) Termination Date, Class (__) Termination Date or
Class (__) Termination Date will occur, if ever. However, each such date will be
affected by the rate of voluntary principal prepayments and recoveries on
account of the liquidation of defaulted Home Equity Loans. The aggregate amount
of distributions on the Class (__) Certificates and the Class (__) Certificates
will be affected by the loss experience of the Home Equity Loans. If the amount
of Available Funds, if any, remaining after the application of Available Funds
to interest due on the Offered Certificates and principal due to be distributed
(exclusive of the portion thereof equal to principal losses on liquidated Home
Equity Loans) (the "Remaining Available Funds") is insufficient to cover such
losses, such losses will be borne by the Class (__) Certificateholders until the
Class (__) Termination Date and thereafter by the Class (__) Certificateholders.
Consequently, Class (__) and Class (__) Certificateholders may not recover their
initial investment in their respective Class of Certificates. In addition, under
such circumstances, such losses will have the effect of reducing the amount of
the Class (__) Excess Available Amount, thereby decreasing the rate of
amortization of the Class (__) Certificates and, after the Class (__)
Termination Date, the Class (__) Certificates. See "Maturity and Prepayment
Considerations" herein.

                                      S-21

<PAGE>


Yield Sensitivity of Class (__) and Class (__) Certificateholders

        As described herein under "Description of the Certificates -- Amount of
Distributions," Class (__) Certificateholders and, after the Class (__)
Termination Date, Class (__) Certificateholders, will be entitled to receive on
each Distribution Date in respect of each Home Equity Loan that became a
Liquidated Home Equity Loan in such preceding calendar month the entire Trust
Balance of such Home Equity Loan, regardless of whether the Trust Percentage of
the related Net Liquidation Proceeds (i.e., the Liquidation Proceeds less
expenses incurred in connection with liquidating the related Home Equity Loan)
is equal to its Trust Balance. In the event that the aggregate amount of losses
in respect of Liquidated Home Equity Loans causes the sum of the Class (__),
Class (__) and Class (__) Certificate Balances to equal or exceed the Pool
Balance and such losses are not covered by future Excess Available Funds, if
any, such losses will be borne by the holders of the Class (__) Certificates
and, after the date, if any, on which the sum of the Class (__) Certificate
Balance and the Class (__) Certificate Balance equals or exceeds the Pool
Balance, by the holders of the Class (__) Certificates. Consequently, the yield
on the Class (__) Certificates and, after such date, the Class (__)
Certificates, will be extremely sensitive to the losses experienced by the Pool
and the timing of any such losses. If the actual rate and amount of losses
experienced by the Pool exceed the rate and amount of such losses assumed by an
investor in the Class (__) or Class (__) Certificates, such investor's yield to
maturity may be lower than anticipated.

                ALLOCATIONS OF PAYMENTS ON THE HOME EQUITY LOANS
                   BETWEEN THE TRUST FUND AND THE ORIGINATORS

        The aggregate outstanding Loan Balance of the Home Equity Loans in the
Pool on the Cut-Off Date, including the right to receive all payments of
interest on such Loan Balance (net of the Servicing Fee), have been sold and
assigned to the Trust Fund. Although each Loan Agreement could in the future
evidence more than the Trust Balance, the balance assigned to the Trust Fund
will be the balance outstanding as of the Cut-Off Date. If Additional Balances
are drawn by the borrowers, future payments and other recoveries (including
proceeds of any insurance policy or liquidation proceeding) of both principal
and interest on the related Home Equity Loans will be allocated for any
Distribution Date on a pro rata basis between the Trust Fund and the Originators
in amounts reflecting the portions of the Loan Balance represented by the
average daily Trust Balance and any average daily Additional Balance.

                                  THE DEPOSITOR

        Beneficial Mortgage Services, Inc., the Depositor, an indirect
wholly-owned subsidiary of Beneficial Corporation, was formed on
February 6, 1997 under the laws of the State of Delaware.  The Depositor was
formed for the limited purpose of purchasing and selling mortgage loans,
mortgage pass-through certificates, certain other mortgage-backed securities,
home improvement installment sale contracts and certain direct obligations of
the United States, and issuing, or causing trusts or partnerships to issue,
securities collateralized by, or evidencing on ownership interest in, such
assets.

                               THE MASTER SERVICER

        Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation. Each Home Equity Loan will
be serviced directly by the Master Servicer if such Home Equity Loan was
originated by Beneficial Mortgage Corporation, or, if originated by
another Originator, subserviced by such Originator as subservicer on behalf of
the Master Servicer. The servicing and collection policies of the Originators
and the Master Servicer are substantially similar except for differences
attributable to differences in local law and regional economic conditions. In no
event are such differences materially adverse to the interest of
Certificateholders. The Agreement will provide that the Master Servicer will
remain primarily liable for the servicing of the Accounts and have the ultimate
responsibility for ensuring that the subservicers perform their duties as such.
The Master Servicer will be entitled to retain the Servicing Fee on behalf of
itself and the subservicers. The Originators will be entitled to a portion of
the Servicing Fee in their capacity as subservicers.


                                      S-22

<PAGE>


                                 THE ORIGINATORS

        The Originators, wholly-owned direct and indirect subsidiaries of
Beneficial Corporation, are each licensed as required to make home equity
revolving credit line loans in the states where the Mortgaged Properties
securing Home Equity Loans originated by them are located. The Originators will
sell and assign the Trust Balance of each Home Equity Loan to the Depositor
immediately prior to the issuance of the Certificates.

                                 USE OF PROCEEDS

        The net proceeds to be received from the sale of the Certificates will
be used by the Depositor to pay for the Home Equity Loans purchased from the
Originators.

                         THE HOME EQUITY LENDING PROGRAM

General

        The Originators have originated closed-end, fixed-rate mortgages for
over twenty-five years, and have offered home equity revolving credit line
accounts (the "home equity loans") since 1982. As of _______, 199_, the
subsidiaries of the Originators' parent corporation, Beneficial Corporation, had
approximately $________ billion of home equity loans in their owned and managed
portfolios. Of this total amount, approximately $________ billion in home equity
loans were made to customers in the Included States.

Underwriting Procedures Relating to Home Equity Loans

        All home equity loan applications received by the Originators are
subjected to an initial credit approval process. The first step in the credit
approval process is to develop a customer analysis profile ("CAP") based upon
information disclosed in the credit application, such as salary, current
employment, and length of period of employment. Each region of the United States
has its own empirically derived numerical credit scoring system, which is used
as an indicator of probability of prompt repayment. If the initial CAP subtotal
is acceptable, an independent credit bureau report is obtained and reviewed,
along with credit references where appropriate. Credit ratings obtained through
the review of the credit bureau report are used to determine the total CAP
score. A loan will not be approved if the total CAP score is lower than the
minimum acceptable total for that region. In addition, a total CAP score which
meets or exceeds the acceptable score for that region is not sufficient reason
in itself for approval of an application.

        All home equity loan applications achieving an acceptable CAP score are
next subjected to a direct credit investigation. This investigation includes, in
addition to the above-referenced independent credit bureau report, obtaining (i)
a verification of the first deed of trust or mortgage balance, if any, and
payment history, (ii) verification of employment, income and residence, (iii) a
title search to ensure that all liens, except for any existing first trust deed
or mortgage, are paid prior to, or at the time of, the funding of the loan, and
(iv) for home equity loans with a Credit Limit of $10,000 or more, an
independent appraisal of the property, using a certified appraiser and standard
FNMA/FHLMC appraisal forms.

        After this investigation is completed, a decision is made to accept or
reject the loan application. The Originators base their lending decisions
primarily on their analysis of the borrower's ability to repay the loan. If the
application is accepted, a maximum credit limit ("Credit Limit") is

                                      S-23

<PAGE>


assigned based on the borrower's ability to repay and an acceptable combined
loan-to-value ratio. Generally, all prospective borrowers must have a
debt-to-income ratio of no greater than 50% where debt is defined as the sum of
the first deed of trust or mortgage payment, including escrow payments for
hazard insurance premiums, real estate taxes, mortgage insurance premiums and
any owner's association dues, plus payments on any installment debt (including
payments on the home equity loan, computed on the basis of the Credit Limit
applied for at the then-current interest rate on the home equity loan) that
extends beyond ten months, and alimony, child support or maintenance payments,
and where income is defined as stable monthly gross income from the borrower's
primary source of employment, plus acceptable secondary income. In addition, an
assessment is made of the adequacy of the borrower's remaining income to pay
other monthly obligations, taking into consideration such factors as the number
of dependents. The borrowers are not required to requalify or update their
applications for their home equity loans following the initial credit
application process. The determination of an acceptable combined loan-to-value
ratio (which takes into account any senior lien loan) is based on the real
estate's quality, condition, appreciation history and prospective market
conditions. The home equity loans generally will have a combined loan-to-value
ratio not in excess of 75% if secured by a second deed of trust or mortgage, or
80% if secured by a first deed of trust or mortgage. All home equity loans with
a Credit Limit of $10,000 or more are required to be covered by title insurance
policies or, in Georgia, Ohio and Pennsylvania, foreclosure impairment insurance
which is underwritten by affiliates of the Originators.

Home Equity Loan Terms

        The borrower may access the home equity loan by writing a check. The
borrower must, however, on the opening of an account, draw an initial advance.
The minimum initial advance ranges from $2,500 to $5,500. Each home equity loan
is assigned an amortization basis when the account is opened. The "amortization
basis" is the length of time in which the initial advance plus interest is
scheduled to be repaid in full. The amortization bases of the home equity loans
range from 60 months (5 years) to 360 months (30 years) depending on the Credit
Limit assigned. Generally, the amortization basis is longer the higher the
Credit Limit. The minimum monthly payment on a home equity loan is equal to the
sum of the following: (i) a Monthly Payment Amount (which is the amount
necessary to completely repay the balance and the applicable finance charge in
equal installments over the assigned amortization basis); (ii) any monthly
insurance charges; (iii) any delinquency or other similar charges; and (iv) any
past due amounts, including past due finance charges. The Monthly Payment Amount
will be recomputed each time the Reference Rate adjusts and whenever an
additional amount is advanced under the home equity loan (such amount, an
"advance"); such recomputation in the case of an advance also resets the
amortization schedule. The effect of each such advance on the related home
equity loan is to reset the commencement date of the original amortization basis
to the date of the most recent advance. For example, a home equity loan made
originally with a 15-year amortization basis measured from the date of
origination changes at the time of the next advance to a home equity loan with
an amortization basis of 15 years measured from the date of such advance.
Interest on home equity loans is calculated on the basis of actual days elapsed
over a year of 360 days. Accordingly, in the case of home equity loans having a
30-year amortization basis, there may be no repayment of principal for billing
cycles in which there are more than 30 days. Generally, a borrower's minimum
monthly payment is due one month after the billing date. A billing cycle for a
home equity loan is a one-month period which generally commences on the day
following the end of the preceding billing cycle (or the date such home equity
loan was originated, in the case of the first billing cycle) and ends on the
corresponding day of the following month. Billing statements are produced as of
the end of each billing cycle which reflect all payment activity and any
additional borrowings during such billing cycle.


                                      S-24

<PAGE>


        Each home equity loan bears interest at a variable rate which may change
each calendar quarter based on changes in the Reference Rate. The initial
interest rate generally will be the Reference Rate plus from ____ to ____
percentage points, rounded up to the nearest one-quarter percent (the "Margin").
The applicable Margin on any home equity loan is determined by an overall
evaluation of the borrower and market conditions. Subsequently, the interest
rate charged on the home equity loan will be reviewed on the first day of the
months of March, June, September and December and will be increased or decreased
if the Reference Rate in effect on such dates is different by ___ of ____% or
more from the Reference Rate used to calculate the interest rate then in effect
on the home equity loan. Any such adjustment in the interest rate on a home
equity loan will take effect on the first day of the borrower's billing cycle in
April, July, October and January, respectively. Depending on the date on which a
home equity loan account is opened, the first adjustment may take place earlier
than three calendar months after the opening of the account. In certain of the
Included States, adjustments in any year (commencing on the anniversary date of
the account) will not increase or decrease by more than a specified percentage
(ranging from ____% to ____%) for home equity loans. The Home Equity Loans have
maximum Loan Rates generally ranging from ____% to ____% per annum. The weighted
average maximum Loan Rate of the Home Equity Loans as of the Cut-Off Date was
____%. The interest rates on the home equity loans are generally not subject to
a floor annual percentage rate.

        For home equity loans secured by real property located in certain
states, the Originators may have a right to assess a penalty in connection with
the prepayment of a Home Equity Loan. The amount of the prepayment charge will
generally be based on the interest rate on the home equity loan in effect on the
date of prepayment. A prepayment charge also may be assessed against the
borrower if a home equity loan account is closed by the related Originator due
to a default by the borrower under the loan agreement evidencing the home equity
loan (the "loan agreement"). It has been the Originators' general policy to
collect prepayment charges on all home equity loans evidenced by loan agreements
which provide for a prepayment charge, although in some limited cases such
prepayment charges may be waived. The prepayment charges collected on the home
equity loans will not be distributed to the Certificateholders, but will be
retained by the Master Servicer and paid to the Originators as compensation for
the origination costs of the home equity loans incurred by the Originators. See
"Maturity and Prepayment Considerations" herein.

        Each loan agreement provides that the related Originator has the right
to require the borrower to pay the entire balance plus all other accrued but
unpaid charges immediately, and to cancel the borrower's credit privileges under
the loan agreement if, among other things, the borrower fails to make any
minimum monthly payment when due under the loan agreement, if there is a
material change in the borrower's ability to repay the home equity loan, if the
borrower sells any interest in the property securing the loan agreement, thereby
causing the "due-on-sale" clause in the trust deed or mortgage to become
effective, or if, as a result of unfavorable economic conditions or legislation,
the Originators determine not to continue to offer home equity loans to new
borrowers.

        In the event of a default on a first deed of trust or mortgage that is
senior to any home equity loan, the related Originator has the right to satisfy
the defaulted senior lien loan in full or to cure such default and bring the
defaulted senior lien loan current, in either event adding any amounts expended
in connection with such satisfaction or cure to the then-current principal
balance of such home equity loan. In such event, the Originators will either
take the action described above or may refrain from taking any action based upon
reasonable commercial practice in the home equity revolving credit line loan
industry generally. See "Certain Legal Aspects of Mortgage Loans -- Foreclosure"
and " -- Junior Mortgages" in the Prospectus.


                                      S-25

<PAGE>


        None of the home equity loans are insured by the Federal Housing
Administration, guaranteed by the Veterans Administration or otherwise insured
or guaranteed in any manner (except for title, foreclosure impairment and hazard
insurance).

Servicing of Home Equity Loans

        Each Home Equity Loan will be serviced directly by the Master Servicer
or, if originated by another Originator, by such Originator as subservicer on
behalf of the Master Servicer. The servicing and collection policies of the
Originators and the Master Servicer are substantially similar except for
differences attributable to differences in local law and local economic
conditions which in no event are materially adverse to the interests of
Certificateholders. The Master Servicer and the Originators, through local loan
offices, keep abreast of, and in making servicing decisions take account of,
local economies and other regional considerations. The Master Servicer and the
Originators believe that this type of regionalized, consumer-oriented attention
enables them to service their portfolios of home equity loans in the most
efficient manner.

        The current policy of the Master Servicer and the Originators is
generally to consider initiating the foreclosure process on the mortgaged
property after a home equity loan is more than 60 days contractually delinquent
and, in the case of non-judicial foreclosure, after all notices required by law
have been sent to the borrower. Upon obtaining title to the property, the loan
is written down to its net realizable value and any losses are recognized. After
six months, such loan is written down an additional 25% of its net realizable
value. Any real estate which is owned and not resold is ordinarily charged off
after 12 months. However, losses on Liquidated Home Equity Loans will be
realized by the Trust Fund as described herein under "Description of the
Certificates -- Amount of Distributions."

        Servicing and charge-off policies and collection practices may change
over time in accordance with the Master Servicer's business judgment, changes in
the Master Servicer's home equity loan portfolio and applicable laws and
regulations, as well as other items.

        The information in the tables below represents (i) the loan loss
experience for the total real estate portfolio (both revolving home equity loans
and traditional closed-end second mortgages, since separate loan loss data on
the revolving home equity loans is not maintained) for both the entire United
States servicing portfolio of the consumer finance subsidiaries of Beneficial
Corporation (such portfolio, the "Total U.S. Real Estate Portfolio") and their
combined servicing portfolio in the Included States (such portfolio, the
"Included States Portfolio"), and (ii) the delinquency experience for revolving
home equity loans for both the entire United States servicing portfolio of such
subsidiaries (such portfolio, the "U.S. Servicing Portfolio") and the Included
States Portfolio.

        The delinquency information presented in the tables is based upon
calendar month information, whereas the Home Equity Loan delinquencies will be
reported to the Certificateholders on a billing cycle basis. See "Description of
the Certificates -- Reports to Certificateholders" herein.


                                      S-26

<PAGE>


<TABLE>
              Total U.S. Real Estate Portfolio Loan Loss Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of Real Estate Loans
  Serviced.........................
Average Aggregate Loan Balance of
  Real Estate Serviced.............
Gross Credit Losses(1)
        Dollars........................
        Percentage.....................
- ---------
(1) Not including accrued interest.
(2) Annualized.
</TABLE>

<TABLE>
                 Included States Portfolio Loan Loss Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of Real Estate Loans
  Serviced.........................
Average Aggregate Loan Balance of
  Real Estate Serviced.............
Gross Credit Losses(1)
        Dollars........................
        Percentage.....................
- ---------
(1) Not including accrued interest.
(2) Annualized.
</TABLE>


                                      S-27

<PAGE>

<TABLE>
                    Home Equity Revolving Credit Line (HELS)
                 U.S. Servicing Portfolio Delinquency Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of HELs Serviced............
Loan Balance of HELs Serviced......
Loan Balance of HELs 2 Months
  Delinquent(1)....................
Loan Balance of HELs 3 Months or
  more Delinquent(1)...............
Total of 2 Months or more
  Delinquent as a Percentage of the
  Loan Balance of HELs
  Serviced(1)......................
- ---------
(1) On a contractual basis.
</TABLE>

<TABLE>
                    Home Equity Revolving Credit Line (HELS)
                Included States Portfolio Delinquency Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of HELs Serviced............
Loan Balance of HELs Serviced......
Loan Balance of HELs 2 Months
  Delinquent(1)....................
Loan Balance of HELs 3 Months or
  more Delinquent(1)...............
Total of 2 Months or more
  Delinquent as a Percentage of the
  Loan Balance of HELs
  Serviced(1)......................
- ---------
(1) On a contractual basis.
</TABLE>


                                      S-28

<PAGE>


                            THE HOME EQUITY LOAN POOL

        The Home Equity Loans are evidenced by loan agreements (each, a "Loan
Agreement") secured by deeds of trust or mortgages on the Mortgaged Properties.

        Each Home Equity Loan was selected by the related Originator for
inclusion in the Pool from among those that met the following criteria: (i) as
of the Cut-Off Date, a current Loan Balance of not less than $________, (ii) as
of the Cut-Off Date, the most recent payment in respect of each Home Equity Loan
was received on or subsequent to the ______, 199_ billing date, (iii) secured by
a first or second lien position, (iv) originated by loan offices of the
Originators doing business in the Included States, (v) did not have a remaining
term or original term greater than 360 months and (vi) did not provide for
negative amortization. Each Home Equity Loan was originated between ________,
199_ and _________, 199_ in the ordinary course of the Originators' Home Equity
Loan programs. As of the Cut-Off Date, the average principal balance of the Home
Equity Loans was $________. As of the Cut-Off Date, the weighted average Margin
of the Home Equity Loans where the Reference Rate is based on Prime was ____%,
the weighted average loan utilization rate (computed by dividing the Loan
Balance for each Home Equity Loan by the related Credit Limit) of the Home
Equity Loans was ____% weighted by Credit Limit and the weighted average Net
Loan Rate was ____%. As of the Cut-Off Date, ____% of the Home Equity Loans (by
Trust Balance) were secured by first deeds of trust or mortgages and the
remainder were secured by second deeds of trust or mortgages.

        Prior to July 7, 1996, the Originators did not maintain in their
electronic records the following data: (i) the valuation of the related
mortgaged properties and the balance of each mortgage loan that is senior to a
Home Equity Loan, which information is needed in order to compute the Combined
Loan-to-Value Ratio of such Home Equity Loan, (ii) the existence of liens senior
to the related Home Equity Loan, (iii) the type of Mortgaged Property (e.g.,
single-family), (iv) the use of the Mortgaged Property (e.g., owner-occupied),
or (v) the actual location of the Mortgaged Property. Although such information
is contained in the original physical files for each Home Equity Loan, the
Originators do not enter such information into their electronic records. The
Originators have on their electronic records information with respect to the
billing address of the borrower and the location of the Originator's loan
office, but do not have information with respect to the actual location of the
Mortgaged Property. The Depositor cannot predict to what extent there is a
correlation between the billing address or the location of the Originator's loan
office, on the one hand, and the actual location of the Mortgaged Property, on
the other hand. Therefore, the Depositor cannot determine whether the billing
addresses of the borrowers or the location of the Originator's loan offices
would provide an accurate picture of the geographical distribution of the
Mortgaged Properties. Consequently, certain of the tables below are based solely
on information on the Sample Pool which includes all Home Equity Loans
originated after ________, 199_ (the "Sample Pool Home Equity Loans"). The _____
Home Equity Loans in the Sample Pool represent ____% of the ______ Home Equity
Loans and _____% of the aggregate Trust Balance of the Home Equity Loans.
Although the Depositor believes that the Sample Pool is representative of the
entire Pool in all material respects, no assurance can be given in this regard.
Based on the Trust Balances of the Sample Pool Home Equity Loans as of
_________, 199_ (the "Sample Pool Balance"), the weighted average Combined
Loan-to-Value Ratio was approximately ____%, and the Combined Loan-to-Value
Ratios did not exceed ____%, in the case of approximately ____% by Sample Pool
Balance of such Sample Pool Home Equity Loans, and did not exceed __%, in the
case of ____% by Sample Pool Balance of such Sample Pool Home Equity Loans. In
addition, ____% of the Sample Pool Home Equity Loans by Sample Pool Balance were
secured by deeds of trust or mortgages on single-family residences and ____% of
the Sample Pool Home Equity Loans by Sample Pool Balance were secured by
properties

                                      S-29

<PAGE>


represented by the borrowers to be their primary residences. "Combined
Loan-to-Value Ratio" for any Home Equity Loan means the ratio of (i) the credit
limit as of the date of origination of such Home Equity Loan plus the then
current balance of any first mortgage to (ii) the appraised value of the related
Mortgaged Property, as determined in connection with the origination of such
Home Equity Loan.

        The sum of the individual balances and percentages set forth on the
following schedules may not equal the total due to rounding. The following
schedules are indicative of certain additional characteristics of the Home
Equity Loans and the Sample Pool Home Equity Loans as of the Cut-Off Date:



                         Cut-Off Date Trust Balances(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Range of              Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Trust Balances          Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) The average Cut-Off Date Trust Balance is $________.


                           Cut-Off Date Loan Rates(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Range of             Home Equity            Trust               Cut-Off Date
Loan Rates              Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%

- -------------------
(1) The Weighted Average Cut-Off Date Loan Rate is ____% per annum.


                                      S-30

<PAGE>


                    Cut-Off Date Margin Ranges -- LIBOR(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Margin Ranges           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%

- -------------------
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Three-Month LIBOR is ____%.

(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Three-Month LIBOR.


                            Cut-Off Date Margin Ranges-Prime (1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Margin Ranges           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Prime is _____%.

(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Prime.


                      Cut-Off Date Maximum Interest Rate(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Cut-off Date          Number of             Date                   Pool By
Maximum              Home Equity            Trust               Cut-Off Date
Interest Rate           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) The Weighted Average Cut-Off Date Maximum Interest Rate is ____% per annum.


                                      S-31

<PAGE>

                     Cut-Off Date Loan Amortization Term(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Loan Amortization     Number of             Date                   Pool By
Term                 Home Equity            Trust               Cut-Off Date
Trust Balances          Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) The Weighted Average Cut-Off Date Loan Amortization Term is approximately
    ___ months. The effect of an Additional Balance in connection with a Home
    Equity Loan is to reset the commencement date of the original amortization
    basis to the date such Additional Balance is drawn.


                 Sample Pool Types of Mortgaged Properties(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
                     Home Equity            Trust                Sample Pool
Property Type           Loans              Balance                 Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) Based on information supplied by the borrower in loan application.
(2) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the property type
    of the Mortgaged Property that has the highest appraised value securing such
    Home Equity Loan.


                  Sample Pool Use of Mortgaged Properties(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off               Percentage
                      Number of             Date                     of   
                     Home Equity            Trust                Sample Pool
Property Use            Loans              Balance                 Balance
- --------------------------------------------------------------------------------

  Total                                                             100.00%
                                                                    =======

- -------------------
(1) Based on information supplied by the borrower in loan application.
(2) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the use of the
    Mortgaged Property that has the highest appraised value securing such Home
    Equity Loan.



                                      S-32

<PAGE>

                               Year of Origination
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Year of              Home Equity            Trust               Cut-Off Date
Origination             Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======


                   Sample Pool Combined Loan-to-Value Ratio(1)
- --------------------------------------------------------------------------------
                                           Cut-Off               Percentage
Range of              Number of             Date                     of
Combined             Home Equity            Trust                Sample Pool
Loan-to-Value Ratios     Loans              Balance                 Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======
- -----------------
(1) The weighted average of the Sample Pool Combined Loan-to-Value Ratio is
____%.


        Sample Pool Geographical Distribution of Mortgaged Properties(1)
- --------------------------------------------------------------------------------

                                           Cut-Off               Percentage
                      Number of             Date                     of
                     Home Equity            Trust                Sample Pool
State                   Loans              Balance                 Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======
- ------------------
(1) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been geographically categorized according to the
    location of the Mortgaged Property that has the highest appraised value
    securing such Home Equity Loan.


                                      S-33


<PAGE>

                     MATURITY AND PREPAYMENT CONSIDERATIONS

        As described herein, the actual maturity of the Offered Certificates
will depend on the timing of the receipt of principal (including prepayments) on
the Home Equity Loans, the amount of Excess Available Amounts distributed on
each Distribution Date and, among other things, the extent to which the Home
Equity Loans become Liquidated Home Equity Loans. All of the Home Equity Loans
may be prepaid in full or in part at any time. In certain of the Included
States, however, the Originators may have a right to assess a penalty in
connection with prepayments of any such Home Equity Loans. The prepayment
charges collected on the Home Equity Loans will not be distributed to
Certificateholders, but will be retained by the Master Servicer and paid to the
related Originator as compensation for the origination costs of the Home Equity
Loans incurred by the Originator. See "The Home Equity Lending Program -- Home
Equity Loan Terms" herein.

        The Originators do not generally maintain records of the historical
prepayment experience on their portfolios of home equity loans, and the
Depositor is not aware of any publicly available studies or statistics on the
rate of prepayment of home equity loans such as the Home Equity Loans.
Generally, home equity loans are not viewed by mortgagors as permanent
financing. Accordingly, the Home Equity Loans may experience a higher rate of
prepayment than traditional mortgage loans. On the other hand, because the
amortization schedules relating to the Home Equity Loans are reset upon
additional draws by the related borrowers, in the absence of voluntary borrower
prepayments, slower rates of principal payments could be experienced relative to
traditional fully amortizing first mortgages. The prepayment experience of the
Home Equity Loans may be affected by a wide variety of factors, including
general economic conditions, interest rates, the availability of alternative
financing and homeowner mobility. Notwithstanding the foregoing, the Trustee
will sell the assets remaining in the Trust Fund on the Distribution Date
occurring in ______________ and the Trust Fund will terminate.

        Borrower payments of principal (including prepayments) with respect to
any Home Equity Loan will be applied on a pro rata basis to the reduction of the
related Trust Balance and any related Additional Balance. As described above,
holders of Class (__) Certificates are entitled to distributions of principal
equal to the Trust Percentage of all principal received on or in respect of the
Home Equity Loans until the Class (__) Termination Date. After such date,
holders of the M Certificates will be entitled to all such amounts until the
Class (__) Termination Date and thereafter holders of the Class (__)
Certificates will be entitled to all such amounts. In addition, the rate at
which the Class (__), Class (__) and Class (__) Certificate Balances amortize
will be affected by the application of Excess Available Funds as described
herein and by any repurchases of Home Equity Loans by the Depositor pursuant to
the Agreement. Furthermore, substantially all of the Home Equity Loans contain
due-on-sale provisions, and the Master Servicer intends to enforce such
provisions unless such enforcement is not permitted by applicable law. The
enforcement of a due-on-sale provision will have the same effect as a prepayment
of the related Home Equity Loan. See "Description of the Certificates --
Collection and Other Servicing Procedures" herein and "Certain Legal Aspects of
Mortgage Loans -- Due-on-Sale Clauses" in the Prospectus for a description of
certain provisions of the Agreement that may affect the prepayment experience on
the Home Equity Loans. The yield to an investor in any Class of Offered
Certificates who purchases such Offered Certificates at a price that is
different from par will be different if the rate of prepayment on the Home
Equity Loans is actually different than the rate anticipated by such investor at
the time such Certificates were purchased. Holders of the Offered Certificates
will bear the risk of being able to reinvest their distributions of principal at
a yield at least equal to the yield on their Offered Certificates.


                                      S-34

<PAGE>

        Collections on the Home Equity Loans may vary because, among other
things, borrowers may make payments during any month as low as the interest
payment for such month plus an amount of principal or as high as the entire
outstanding balance plus accrued interest thereon. Collections on the Home
Equity Loans may also vary due to seasonal purchasing and payment habits of
borrowers.

        No assurance can be given as to the level of prepayments that the Home
Equity Loans will experience, and it can be expected that a portion of borrowers
will not prepay their Home Equity Loans to any significant degree.

        Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The prepayment assumption model used in this
Prospectus Supplement is based on a Constant Prepayment Rate ("CPR"). CPR
represents a constant rate of prepayment on the Home Equity Loans each month
relative to the aggregate outstanding principal balance of the Home Equity
Loans. CPR does not purport to be either a historical description of the
prepayment experience of any pool of home equity loans or a prediction of the
anticipated rate of prepayment of any pool of home equity loans, including the
Home Equity Loans, and no representation is made to the effect that the Home
Equity Loans will prepay at the specified CPR. Furthermore, the Depositor does
not make any representation about the appropriateness of the CPR model.

        The following tables set forth the percentages of the initial Class (__)
and Class (__) Certificate Balances that would be outstanding after each of the
dates shown, based on CPRs of 0%, 10%, 20%, 25%, 30% and 40% per annum. It is
very unlikely that the Home Equity Loans will prepay at a constant rate of CPR
until maturity or that all of the Home Equity Loans will prepay at the same
rate.

        The following tables assume that the Home Equity Loans have been
aggregated into a pool with a principal balance of $______________, a weighted
average Loan Rate of _____%, and a weighted average Net Loan Rate of _____%. In
addition, such tables assume that (i) the distributions are made in accordance
with the description set forth under "Description of the Certificates -- Amount
of Distributions" herein, (ii) distributions of principal and interest on the
Offered Certificates will be made on the ____ day of each calendar month
regardless of the day on which the Distribution Date actually occurs, (iii) no
delinquencies or losses occur on the Home Equity Loans, (iv) scheduled monthly
payments on the Home Equity Loans are comprised of interest only and the only
principal payments on the Home Equity Loans are those represented by prepayments
calculated under each of the prepayment assumptions as set forth in the previous
paragraph, (v) all prepayments are prepayments in full, (vi) the scheduled due
date for each of the Home Equity Loans is the first day of each month and each
Home Equity Loan accrues interest on the basis of a 360-day year of twelve
30-day months, (vii) the Closing Date is ____________, 199_, (viii) other than
as indicated in the tables, the Home Equity Loans are not purchased as described
under "Description of the Certificates -- Termination; Retirement of the
Certificates" herein, (ix) the difference between the weighted average Loan Rate
of _____% and the weighted average Net Loan Rate of _____% is sufficient to pay
servicing fees, (x) the initial Class (__) Certificate Balance is $___________
the initial Class (__) Certificate Balance is $__________ and the initial Class
(__) Certificate Balance is $__________ and (xi) the Class (__), Class (__) and
Class (__) Pass-Through Rates remain constant at ______%, ______% and ______%
per annum, respectively.

        Since the tables were prepared on the basis of the assumptions in the
preceding paragraph, there will be discrepancies between the characteristics of
the actual Home Equity Loans and the characteristics assumed in preparing the
tables. Any such discrepancy may have an effect upon the percentages of the
Class (__) and Class (__) Certificate Balances outstanding and the weighted

                                      S-35


<PAGE>

average lives of the Offered Certificates set forth in the tables. In
particular, all the rates on the Home Equity Loans are adjustable and will most
likely vary from the assumed interest rate, which variation may have a
significant effect on the percentages of the Class (__) and Class (__)
Certificate Balances outstanding and the weighted average lives. As a result of
the foregoing, the distributions of principal on the Offered Certificates may be
made earlier or later than indicated in the tables. In addition, the tables show
the weighted average lives of each Class of the Offered Certificates assuming
that the Master Servicer exercises its option to purchase the Home Equity Loans
when the Pool Balance is 10% or less of the Cut-Off Date Pool Balance, as
described herein under "Description of the Certificates -- Termination;
Retirement of the Certificates." There can be no assurance that such purchase
will occur.

        Based upon the assumptions set forth above, the weighted average life
and expected maturity date of the Class (__) Certificates are ____ years and
__________, 199_, assuming a CPR of 0%, ____ years and _______, 199_, assuming a
CPR of 30%, and ____ years and ___________, 199_, assuming a CPR of 40%.

        The Master Servicer has the option of purchasing all of the assets of
the Trust Fund at such time as the Pool Balance is less than 10% of the Cut-Off
Date Pool Balance. In the event the Master Servicer exercises its option of
purchasing all of the assets of the Trust Fund, distributions allocable to
principal will be made to holders of the Offered Certificates in advance (and
possibly significantly in advance) of the time that the aggregate amount of such
distributions would otherwise have been made to Certificateholders. See
"Description of the Certificates -- Termination; Retirement of the Certificates"
herein. Further, the distribution of all or a portion of the Excess Available
Funds in reduction of principal of the Class (__) Certificates for so long as
such Certificates are outstanding, and thereafter in reduction of principal of
the Class (__) Certificates, will accelerate the rate of principal distributable
thereon. In addition, if the Class (__) Certificates remain outstanding
following the retirement of the Class (__) and Class (__) Certificates, all or a
portion of the Excess Available Funds will be distributed in reduction of
principal of the Class (__) Certificates and, accordingly, will accelerate the
amortization of such Class.

<TABLE>
              PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING
                             Class (__) CERTIFICATES
<CAPTION>
Distribution Dates                     0%       10%      20%       25%       30%       40%
                                      ---       ---      ---       ---       ---       ---
<S>                                   <C>       <C>      <C>       <C>       <C>       <C>
Initial..........................     100%      100%     100%      100%      100%      100%

Weighted Average Life(1).........
Expected Maturity Date...........
Weighted Average Life(2).........
Expected Maturity Date(2)........

- ---------

(1) The weighted average life of the Class (__) Certificates is determined by
    (i) multiplying the amount of each principal payment by the number of years
    from the date of issuance to the related Distribution Date, (ii) adding the
    results and (iii) dividing the sum by the initial Certificate Balance for
    such Certificates.
</TABLE>
                                      S-36

<PAGE>

(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.

<TABLE>
            PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING OF
                             Class (__) CERTIFICATES
<CAPTION>
Distribution Dates                     0%       10%      20%       25%       30%       40%
                                      ---       ---      ---       ---       ---       ---
<S>                                  <C>       <C>      <C>       <C>       <C>       <C>

Initial..........................    100%      100%     100%      100%      100%      100%

Weighted Average Life(1).........
Expected Maturity Date...........
Weighted Average Life(2).........
Expected Maturity Date(2)........

- ---------
(1) The weighted average life of the Class (__) Certificates is determined by
    (i) multiplying the amount of each principal payment by the number of years
    from the date of issuance to the related Distribution Date, (ii) adding the
    results and (iii) dividing the sum by the initial Class (__) Certificates
    Balance.

(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.
</TABLE>

                         DESCRIPTION OF THE CERTIFICATES

        The Certificates will be issued pursuant to the Agreement, which will be
filed with the Securities and Exchange Commission on a Form 8-K current report
after the initial issuance of the Certificates. The following summaries describe
certain provisions of the Agreement, but do not purport to be complete and are
subject to, and are qualified in their entirety by reference to, all of the
provisions of the Agreement. Wherever particular sections or defined terms of
the Agreement are referred to, such sections or defined terms are hereby
incorporated herein by reference. The description of the Agreement herein
supersedes the description of a Pooling and Servicing Agreement in the
Prospectus.

General

        The Offered Certificates will be issued in denominations of $________
and integral multiples thereof and will evidence specified beneficial ownership
interests in the Trust Fund. (Section ____). The Trust Fund consists of, to the
extent provided in the Agreement, (i) the Trust Balance of each of the Home
Equity Loans that from time to time are subject to the Agreement, (ii) the
assets that from time to time are identified as deposited in respect thereof in
the Certificate Account referred to below under Payments on Home Equity Loans;
Establishment of Home Equity Loan Payment Record; Deposits to Certificate
Account" in accordance with the Agreement (except as otherwise provided
therein), (iii) the Trust Percentage of property acquired by foreclosure of such
Home Equity Loans or deed in lieu of foreclosure and (iv) any Servicer Letter of
Credit. (Article and Section ____). Definitive Certificates, if issued, will be
transferable and exchangeable at the corporate trust office of the Trustee,
acting as Certificate Registrar. No service charge will be made for any

                                      S-37


<PAGE>

registration of exchange or transfer of Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge. (Section ____).

Assignment of Home Equity Loans

        At the time of issuance of the Certificates, the Originators will assign
to the Depositor, who in turn will assign to the Trustee, all of the
Originators' right, title and interest in and to the Trust Percentage of each
Home Equity Loan, including the Trust Percentage of all principal and interest
received on or with respect to each such Home Equity Loan subsequent to the
Cut-Off Date (other than principal and interest allocable to any Additional
Balance and any prepayment charges, fees or amounts received in respect of
taxes, insurance premiums, assessments and similar items, as provided in the
Agreement), together with all their right, title and interest in and to the
Trust Percentage of the proceeds of any related insurance policies received
after the Cut-Off Date. (Section ____). The Trustee, concurrently with the
Depositor's assignment, will deliver the Certificates to the Depositor in
exchange for the Home Equity Loans. (Section ____).

        Under the terms of the Agreement, during the period that the
Certificates are outstanding and so long as Beneficial Corporation's long-term
senior debt is rated at least A- by Standard & Poor's, A3 by Moody's and A- by
Fitch, the related Originators shall be entitled to maintain possession of
certain documents relating to the Home Equity Loans (the "Mortgage Files") and
will not be required to deliver any of them to the Trustee. In addition, during
such time the Originators shall not be required to record assignments of the
Home Equity Loans in favor of the Trustee. In the event, however, that
possession of any Mortgage File is required by the Master Servicer, the Master
Servicer will be entitled to request delivery thereof and to retain the same for
as long as necessary for servicing purposes. Any such Mortgage Files will be
returned to the related Originator (unless returned to the related borrower in
connection with the payment in full of the related Home Equity Loan) when
possession thereof is no longer required. In the event that Beneficial
Corporation's long-term senior debt rating does not satisfy the above-referenced
standards while the Certificates are outstanding, the documentation relating to
each Home Equity Loan will be delivered to and maintained by the Trustee and the
Originators will be required to record assignments of the Home Equity Loans in
favor of the Trustee (unless opinions of counsel are delivered to the Trustee to
the effect that recordation of assignments is not required to protect the
interests of the Trustee in the Home Equity Loans). The Agreement will provide
that the Master Servicer will notify each of the Originators and the Trustee
upon learning that Beneficial Corporation's long-term senior debt rating does
not satisfy the above-referenced standards. Under the Agreement, the Trustee is
appointed attorney-in-fact for each Originator with power to prepare, execute
and record assignments of the Home Equity Loans in the event that the
Originators fail to do so on a timely basis. (Section ____).

        In the event the Mortgage Files are delivered to the Trustee, the
Trustee will review such Mortgage Files within 60 days of receipt thereof.
(Section ____). If any such document is found to be missing or defective in any
material respect and if the omission or defect is not cured within a 30-day
period, the Depositor will be obligated either (i) to repurchase the Trust
Balance of the related Home Equity Loan from the Trust Fund at a price equal to
the sum of the Trust Balance of such Home Equity Loan as of the end of the
Collection Period preceding the date of repurchase and accrued and unpaid
interest on such Trust Balance at the Net Loan Rate to the end of the related
Collection Period (the "Purchase Price") or (ii) within two years from the
original issuance of the Certificates, to substitute therefor one or more
Eligible Substitute Home Equity Loans and deliver the positive difference
between the Trust Balance of the replaced Home Equity Loan (together with any
accrued and unpaid interest thereon) and the amount of the conveyed balance of
the Eligible

                                      S-38

<PAGE>

Substitute Home Equity Loans (such difference, the "Substitution Adjustment
Amount") to the Master Servicer for deposit in the Certificate Account prior to
the following Distribution Date.
(Section ____).

        The Depositor will make certain representations and warranties as to the
accuracy in all material respects of certain information furnished to the
Trustee with respect to each Home Equity Loan (e.g., original Combined
Loan-to-Value Ratio, Cut-Off Date Trust Balance and Loan Rate). In addition, the
Depositor will represent and warrant that, as of the applicable Cycle Date
immediately preceding the Cut-Off Date, no payment of principal or interest on
or in respect of any Home Equity Loan is more than 30 days past due on a
contractual basis. (Section ____). Upon discovery of a breach of any such
representation and warranty which materially and adversely affects the interests
of the Certificateholders in the related Home Equity Loan, the Depositor will
have a period of 60 days after discovery or notice of a breach to effect a cure.
If the breach is not cured within such 60-day period, the Depositor will be
obligated either (i) to repurchase the Trust Balance of the related Home Equity
Loan from the Trust Fund at the Purchase Price or (ii) within two years from the
original issuance of the Certificates, to substitute for such Trust Balance an
Eligible Substitute Home Equity Loan and remit the Substitution Adjustment
Amount to the Master Servicer, as described above, in either case for deposit in
the Certificate Account prior to the Distribution Date following the end of the
related cure period. Upon receipt by the Trustee of written notification of any
such repurchase or substitution, the Trustee shall execute and deliver an
instrument of transfer or assignment necessary to vest in the Depositor legal
and beneficial ownership of the Trust Balance of such Home Equity Loan
(including any property acquired in respect thereof or proceeds of any insurance
policy with respect thereto). The obligation of the Depositor to repurchase or
replace the Trust Balance of any such Home Equity Loan shall be the sole remedy
available to Certificateholders or the Trustee for any such breach. (Sections
____ and ____). In a separate agreement among the Originators and the Depositor
the Originators will make corresponding representations, warranties and
covenants to the Depositor and will indemnify the Depositor for any losses
resulting from breaches in any representations and warranties relating to the
Home Equity Loans.

        An Eligible Substitute Home Equity Loan is a Home Equity Loan that
conforms to the representations and warranties of the Depositor in the Agreement
described above (deemed to have been made as of the date of substitution), has a
Loan Rate of not less than the Loan Rate of the Defective Home Equity Loan and
not more than ____% in excess thereof, has a final maturity no more than six
months earlier or later than the final maturity of the Defective Home Equity
Loan, has an original Combined Loan-to-Value Ratio not greater than that of the
Defective Home Equity Loan and has a Mortgage of the same or higher level of
priority of the Mortgage relating to the Defective Home Equity Loan (an
"Eligible Substitute Home Equity Loan"). (Section ____). [The remedies in the
event of a breach of representation or warranty with respect to an Eligible
Substitute Home Equity Loan will be similar to those described above (to the
extent permitted by laws applicable at the time to REMICs, except that
substitution will not be permitted after two years following the initial
issuance of the Certificates). (Section ____)].

        [Notwithstanding the foregoing, in the case of any repurchase or
substitution of the Trust Balance of a Home Equity Loan that would result in the
realization of a gain by the Trust Fund, the Depositor will not be required to
repurchase or replace the Trust Balance of such Home Equity Loan unless it is a
Defective Home Equity Loan and the Trustee has received (i) either an opinion of
counsel to the effect that such repurchase or substitution will not be subject
to tax as a result of being deemed a "prohibited transaction" under section
860F(a)(2) of the Code or a certificate from the Depositor to the effect that
such repurchase or substitution will not give rise to net income taxable under
section 860F(a)(1) of the Code and (ii) an opinion of counsel to the effect that
such

                                      S-39

<PAGE>

repurchase or substitution will not be deemed a contribution to the REMIC after
the "start-up day" that would give rise to the tax specified under section
860G(d)(1) of the Code. Any such opinion or certificate will be provided solely
at the expense of the Master Servicer. In the absence of such opinion or
certificate, the Depositor will not be required to repurchase the Trust Balance
of such Home Equity Loan unless it is a Defective Home Equity Loan and there is
an actual or imminent default with respect thereto or unless such breach
adversely affects the enforceability of such Home Equity Loan. (Section ____)].

        Pursuant to the Agreement, the Master Servicer will, or will cause the
related Originator, as subservicer, to, service and administer the Home Equity
Loans as more fully set forth below.

Amendments to Loan Agreements

        [The Master Servicer and any Originator in its capacity as subservicer
may consent to the modification of the terms of any of the Loan Agreements not
expressly prohibited by the Agreement, if (i) the effect of such modification
will not be to materially and adversely affect the security afforded by the
Mortgaged Property or, except as provided in the following sentence, decrease or
slow the timing of receipt of any payments required thereunder, (ii) such
modification will not cause the Trust Fund to fail to qualify as a REMIC under
the REMIC Provisions, (iii) after such modification of the Loan Agreement or
Mortgage, the related Home Equity Loan is a "qualified mortgage" as defined in
the REMIC Provisions, and (iv) the modification does not cause the Trust Fund to
owe additional tax to any state or federal governmental agency. (Section ____).
The Master Servicer and any Subservicer also may in its discretion (i) waive any
late payment charge or any prepayment or other fees which may be collected in
the ordinary course of servicing the Home Equity Loans and (ii) arrange with a
borrower a schedule for the payment of interest due and unpaid, provided such
arrangement is consistent with the Master Servicer's or Subservicer's
then-current policies with respect to comparable home equity loans held in its
own portfolio. (Section ____)].

        The Master Servicer and each Originator in its capacity as subservicer
may also consent to the placing of a lien or liens junior to that of the
Mortgage on the related Mortgaged Property so long as the total of the principal
amount of any first deed of trust or mortgage, the Credit Limit and the
aggregate principal balance secured by any such junior lien or liens does not
exceed ____%, if such Mortgage is a second deed of trust or mortgage, or ____%,
if such Mortgage is a first deed of trust, of the appraised value of the
Mortgaged Property as specified in an appraisal made by or on behalf of the
Master Servicer at the time of and in connection with such consent. (Section
____).

        In addition, the Master Servicer and each Originator in its capacity as
subservicer may consent to an increase in the Credit Limit for any Home Equity
Loan, provided (i) the Master Servicer or such Originator in its capacity as
subservicer and such borrower enter into a new Loan Agreement providing for such
increase and (ii) the Master Servicer deposits in the Certificate Account the
amount necessary to prepay in full on behalf of the borrower the Trust Balance
of the related Home Equity Loan. (Section ____).

        In the event that any tax is imposed on "prohibited transactions" of the
Trust Fund, as defined in section 860F(a)(2) of the Code, such tax will be
charged against amounts otherwise distributable to holders of the Class (__)
Certificates. To the extent such amounts are insufficient, such tax will be paid
by the Master Servicer from its own funds, in which case the Master Servicer may
retain from amounts otherwise distributable to the holders of the Class (__)
Certificates on any subsequent Distribution Date funds sufficient to reimburse
the Master Servicer for any such payments. (Section ____).

                                      S-40

<PAGE>

Consent to Senior Liens

        The Master Servicer and each Originator, in its capacity as a
subservicer, to the extent consistent with its then-current practice respecting
comparable mortgage loans held in its own portfolio, may permit the replacement
of an existing senior lien loan with a new senior lien loan on any Mortgaged
Property. The Master Servicer and each Originator in its capacity as subservicer
may consent to the placement of a lien or liens senior to that of the Mortgage
on the related Mortgaged Property; provided that the Combined Loan-to-Value
Ratio for such Home Equity Loan after placement of such lien or liens will not
exceed the Combined Loan-to-Value Ratio of such Home Equity Loan at origination.
(Section ____).

Payments on Home Equity Loans; Establishment of Home Equity Loan Payment Record;
Deposits to Certificate Account

        The Master Servicer and each of the Originators, in its capacity as
subservicer, will follow such collection procedures as it follows from time to
time with respect to mortgage loans in its servicing portfolio which are
comparable to the Home Equity Loans. Collections in respect of the Trust
Percentage of the Home Equity Loans that constitute part of the Trust Fund will
be recorded in a record (the "Home Equity Loan Payment Record") to be
established and maintained by the Master Servicer. The Master Servicer will
credit to the Home Equity Loan Payment Record payments in respect of each Home
Equity Loan attributable to Trust Interest, Trust Principal Payments, Trust
Liquidation Proceeds (i.e., the Trust Percentage of Liquidation Proceeds), the
Purchase Price of any Trust Balance repurchased and Trust Insurance Proceeds
(collectively, "Home Equity Loan Collections"). Payments and collections that do
not constitute Home Equity Loan Collections (e.g., annual fees or prepayment
charges) will not be credited to the Home Equity Loan Payment Record.
(Section ____).

        Debits to the Home Equity Loan Payment Record will be permitted to make
deposits in the Certificate Account to be established by the Master Servicer
with the Trustee as described below. (Section ____). Until so debited, all funds
recorded on the Home Equity Loan Payment Record will be held in trust for the
Certificateholders. (Section ____).

        The Master Servicer will establish and maintain a separate account (the
"Certificate Account") with the Trustee for the benefit of the
Certificateholders. The Certificate Account must be (i) maintained with a
depository institution whose long-term deposits or long-term unsecured debt
obligations at the time of any deposit therein are rated by each of the Rating
Agencies in its highest rating category, (ii) an account or accounts the
deposits in which are fully insured under the Bank Insurance Fund or The Savings
Association Insurance Fund, as from time to time constituted, (iii) a segregated
trust account maintained with the Trustee in its fiduciary capacity in its
corporate trust department or (iv) an account otherwise acceptable to each
Rating Agency, as evidenced by a letter from such Rating Agency. The collateral
that is eligible to secure amounts in the Certificate Account is limited to
Permitted Investments (i.e., United States government securities and other
high-quality investments). (Article and Section ____). Funds in the Certificate
Account may be invested in Permitted Investments maturing in general not later
than the business day preceding the next Distribution Date. All income and gain
realized from any such investment will be for the benefit of the Master
Servicer. The amount of any loss incurred in connection with any such investment
must be deposited in the Certificate Account by the Master Servicer out of its
own funds immediately as realized. (Section ____).


                                      S-41

<PAGE>

        The Master Servicer will deposit in the Certificate Account not later
than (i) the business day preceding each Distribution Date, provided the Master
Servicer is entitled to retain and commingle funds pursuant to Section ____ of
the Agreement, or (ii) the second business day following receipt of such funds,
in the event the Master Servicer is not entitled to retain and commingle funds
pursuant to Section ____ of the Agreement, an amount equal to the aggregate of
the following amounts:

               (i) the total amount of Home Equity Loan Collections received
          during the related Collection Period; and

               (ii) the Purchase Price for any Defective Home Equity Loans which
        the Master Servicer is required to repurchase on the business day
        preceding such Distribution Date.

        Subject to the requirements to deposit such amounts in the Certificate
Account as set forth in the preceding paragraph, the Master Servicer may retain
and commingle funds to be deposited in the Certificate Account with its own
funds so long as (i) no Event of Default shall have occurred and be continuing
and (ii) either (x) the Master Servicer remains an affiliate of Beneficial
Corporation and the short-term debt obligations of Beneficial Corporation are
rated at least A-1 by Standard & Poor's and P-1 by Moody's (or such lower rating
as each such organization may otherwise agree to in writing) or (y) the Master
Servicer arranges for and maintains a Servicer Letter of Credit securing the
Master Servicer's obligations acceptable in form and substance to each Rating
Agency; provided, however, that amounts permitted to be retained and commingled
pursuant to this subclause (y) shall not exceed the maximum amount of coverage
under the Servicer Letter of Credit in accordance with the terms thereof (the
"Available Servicer LOC Amount"). As of any Distribution Date on which a
Servicer Letter of Credit is maintained, the Available Servicer LOC Amount will
be the maximum amount of coverage thereunder in accordance with the terms
thereof. (Section ____).

Servicer Letter of Credit

        If a Servicer Letter of Credit is required to be maintained, the terms
of this paragraph shall be applicable. In the event that the Master Servicer is
at any time commingling with its own funds proceeds of the Home Equity Loans and
fails to deposit in the Certificate Account on or before the business day prior
to a Distribution Date funds collected in connection with the Home Equity Loans
which the Master Servicer is obligated to so deposit, the Trustee will, pursuant
to the terms of the Servicer Letter of Credit, make a proper demand under the
Servicer Letter of Credit that the institution that is then obligated under the
Servicer Letter of Credit (the "Servicer LOC Issuer") pay as promptly as
practicable to the Trustee for deposit in the Certificate Account the lesser of
(i) Home Equity Loan Collections for the related Distribution Date and (ii) the
amount by which the total deposited by the Master Servicer in the Certificate
Account is less than the amount of such Home Equity Loan Collections (but in no
event shall the amount of such demand exceed the Available Servicer LOC Amount).
(Section ____).

Method of Distribution on the Certificates

        The Collection Period for any Home Equity Loan for any Distribution Date
will be the one-month period ending on the Cycle Date for such Home Equity Loan
in the month preceding the month of the related Distribution Date; provided that
the first Collection Period will begin on the Cut-Off Date and end on the
applicable Cycle Date in ________, 199_. (Section ____).

        Since the Collection Period for the initial Distribution Date will
consist, as to each Home Equity Loan, of only that portion of the billing cycle
beginning in ______ 199_ which falls on or after

                                      S-42

<PAGE>

the Cut-Off Date, the Master Servicer will be required to deposit in the
Certificate Account either (i) on the business day prior to the initial
Distribution Date, if the Master Servicer is permitted to commingle funds, or
(ii) on the second business day following the Closing Date, if the Master
Servicer is not permitted to commingle funds, the amount by which the sum of the
Class (__) Formula Amount, the Class (__) Formula Amount, the Class (__)
Interest Requirement and approximately ____% of the Pool Balance for the initial
Distribution Date exceeds the amount representing payments on and collections in
respect of the Trust Percentage of the Home Equity Loans received on or after
the Cut-Off Date and prior to the end of the related Collection Period. (Section
____).

        Distributions of principal and interest on the Certificates will be made
by the Trustee on each Distribution Date (i.e., the ____ day of each month or,
if such date is not a business day, the next succeeding business day, commencing
__________, 199_), to the persons in whose names such Certificates are
registered as of the Record Date. Distributions will be made by check or money
order mailed (or upon the request of a Certificateholder owning Certificates
having denominations aggregating at least $_________, by wire transfer or
otherwise) to the address of the person entitled thereto (which, in the case of
Book-Entry Certificates, will be DTC or its nominee) as it appears on the
certificate register maintained by the Trustee in amounts calculated as
described herein on the fifth business day prior to the related Distribution
Date (the "Determination Date"). However, the final distribution in respect of
the Certificates will be made only upon presentation and surrender thereof at
the office or the agency of the Trustee specified in the notice to
Certificateholders of such final distribution. (Sections ____ and ____).

Amount of Distributions

Pass-Through Rates

        The "Class (__) Pass-Through Rate" for any Distribution Date is
____________. Calculations of interest with respect to the Class (__)
Certificates will be based on the actual number of days elapsed during the
related Accrual Period and a year assumed to consist of 360 days. (Section
____).

        In the event that, on a particular Distribution Date, Available Funds
are not sufficient to make a full distribution of interest to the holders of the
Class (__) Certificates, the amount of any interest shortfall will be carried
forward and added to the amount of interest such holders will be entitled to
receive on the next Distribution Date. Any such amount so carried forward will
itself bear interest at the related Pass-Through Rate to the extent legally
permitted.

        The "Class (__) Pass-Through Rate" for any Accrual Period will be
___________. The "Class (__) Pass-Through Rate" for any Accrual Period will be
____________. Calculations of interest with respect to the Class (__) and the
Class (__) Certificates will be based on the actual number of days elapsed
during the related Accrual Period and a year assumed to consist of 360 days.
(Section ____).

        In the event that on a particular Distribution Date, the Amount
Available for Class (__) Interest or the Amount Available for Class (__)
Interest is not sufficient to make a full distribution of interest to the
holders of the Class (__) and Class (__) Certificates, the amount of any
interest shortfall will be carried forward and added to the amount of interest
such holders will be entitled to receive on the next Distribution Date. Any such
amount so carried forward will itself bear interest at the related Pass-Through
Rate to the extent legally permitted.


                                      S-43

<PAGE>

Calculation of LIBOR

        On the second business day preceding each Distribution Date (or, in the
case of the initial Accrual Period, the second business day preceding the first
day of such Accrual Period) (each such date, a "LIBOR Determination Date"), the
Trustee will determine the London interbank offered rate for one- month U.S.
dollar deposits ("LIBOR") for the next Accrual Period for the Certificates on
the basis of the rate for such deposits that appears on the Telerate Page 3750
as of 11:00 a.m., London time, on that LIBOR Determination Date (or in the case
of the initial Accrual Period, on the second business day preceding the Closing
Date). As used in this section, "business day" means a day on which banks are
open for dealing in foreign currency and exchange in London and New York City
and "Telerate Page 3750" means the display designated as page "3750" on the
Telerate Service (or such other page as may replace the 3750 page on that
service or such other service or services as may be nominated by the British
Bankers' Association for the purpose of displaying London interbank offered
rates for U.S. dollar deposits). (Section ____).

        With respect to a LIBOR Determination Date on which no rate appears on
Telerate Page 3750, LIBOR will be determined on the basis of the rates at which
one-month U.S. dollar deposits are offered at approximately 11:00 a.m., London
time, on that LIBOR Determination Date by four "Reference Banks" to prime banks
in the London interbank market commencing on the second business day immediately
following that LIBOR Determination Date. "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) which have been designated as such by the Trustee and (iii) not
controlling, controlled by, or under common control with, the Depositor. The
Trustee will request the principal London office of each of the Reference Banks
to provide a quotation of its rate. If at least two such quotations are
provided, LIBOR in respect of that LIBOR Determination Date will be the
arithmetic mean of such quotations. If fewer than two quotations are provided,
LIBOR in respect of that LIBOR Determination Date will be the higher of (x)
LIBOR as determined on the previous LIBOR Determination Date and (y) the Reserve
Interest Rate. The "Reserve Interest Rate" shall be the rate per annum that the
Trustee determines to be either (i) the arithmetic mean (rounded upwards if
necessary to the nearest whole multiple of 1/16%) of the one-month U.S. dollar
lending rates which at least two New York City banks selected by the Trustee are
quoting on the relevant LIBOR Determination Date to the principal London offices
of leading banks in the London interbank market or (ii) in the event that the
Trustee can determine no such arithmetic mean, the lowest one-month U.S. dollar
lending rate which at least two New York City banks selected by the Trustee are
quoting on such LIBOR Determination Date to leading European banks. (Section
____).

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

Class (__) Certificates

        On each Distribution Date, the Trustee will distribute from the
Certificate Account to the Class (__) Certificateholders of record on the
related Record Date the Class (__) Distribution Amount. The "Class (__)
Distribution Amount" for any Distribution Date will be the sum of (i) the lesser
of (x) Available Funds for the Class (__) Certificates and (y) the Class (__)
Formula Amount and (ii) any Class (__) Excess Available Amount to which the
Class (__) Certificateholders are entitled.

                                      S-44

<PAGE>

        The "Class (__) Formula Amount" for any Distribution Date is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Unpaid Class (__) Interest Shortfall (as defined below);

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest calculated pursuant to clause (a) above for such
        previous Distribution Date and (ii) the amount of interest actually
        distributed to holders of the Class (__) Certificates on such previous
        Distribution Date (the "Unpaid Class (__) Interest Shortfall");

               (c) the sum of (A) all principal payments received during the
        related Collection Period in respect of the Trust Percentage or Overdue
        Trust Percentage, as applicable, of the Home Equity Loans, (B) all Trust
        Insurance Proceeds received during the related Collection Period, (C)
        the Trust Balance on the last day of the related Collection Period of
        each Defective Home Equity Loan that was purchased by the Depositor on
        the business day next preceding such Distribution Date, (D) the
        Substitution Adjustment Amount for each Defective Home Equity Loan that
        was replaced by an Eligible Substitute Home Equity Loan on the business
        day next preceding such Distribution Date and (E) the Trust Balance on
        the last day of the related Collection Period of each Home Equity Loan
        that became a Liquidated Home Equity Loan during the calendar month
        preceding the month of such Distribution Date; and

               (d) to the extent not previously distributed, if distribution of
        the amount of principal calculated pursuant to clause (c) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of principal calculated pursuant to clause (c) above for such
        previous Distribution Date and (ii) the amount of principal actually
        distributed to holders of the Class (__) Certificates on such previous
        Distribution Date (the "Unpaid Class (__) Principal Shortfall");

provided, however, that the portion of the Class (__) Distribution Amount to be
distributed as principal will be limited to the Class (__) Certificate Balance
immediately prior to such Distribution Date. The amounts distributable pursuant
to clauses (c) and (d) above will be distributed only after the distribution of
the amounts in clauses (a) and (b) and the distribution of the Class (__) and
Class (__) Interest Requirements.

        "Available Funds" for a Distribution Date will consist of:

               (i) the total amount of interest (net of the Servicing Fee)
        received in connection with the Trust Balances of the Home Equity Loans
        (such amount, the "Trust Interest") during the related Collection
        Period; plus

               (ii) Trust Principal Payments received during the related 
        Collection Period; plus

               (iii) Trust Insurance Proceeds received during the related 
        Collection Period; plus

               (iv) Trust Liquidation Proceeds received during the related 
        Collection Period; plus

                                      S-45

<PAGE>

               (v) the aggregate Purchase Price for the Trust Balances of any
        Home Equity Loans repurchased by the Depositor on the business day next
        preceding such Distribution Date pursuant to the Agreement; plus

               (vi) the aggregate Substitution Adjustment Amount for any
        Defective Home Equity Loans that were replaced by Eligible Substitute
        Home Equity Loans during the related Collection Period.

        On any Distribution Date on or after the date on which both the Class
(__) and Class (__) Certificate Balances have been reduced to zero, the holders
of the Class (__) Certificates will also be entitled to receive on account of
principal the Class (__) Excess Available Amount (net of principal paid in
respect of the Class (__) Certificates on the Class (__) Termination Date) until
the Class (__) Certificate Balance is reduced to zero.

        The "Class (__) Excess Available Amount" is the lesser of (x) the Excess
Available Funds and (y) an amount equal to approximately ______% of the Pool
Balance for such Distribution Date.

Class (__) and Class (__) Certificates

        On each Distribution Date, the Trustee will distribute from the
Certificate Account to the Class (__) and Class (__) Certificateholders of
record on the related Record Date, and prior to any distribution being made on
the Class (__) Certificates, an amount equal to the Class (__) Distribution
Amount and Class (__) Distribution Amount, respectively. The Class (__)
Distribution Amount for any Distribution Date will be the sum of (i) the Class
(__) Formula Amount and (ii) with respect to any Distribution Date on or after
the Class (__) Termination Date, the Class (__) Excess Available Amount (on the
Class (__) Termination Date, exclusive of the portion thereof, if any,
distributed to the Class (__) Certificateholders).

        The "Class (__) Formula Amount" for any Distribution Date is the sum of:

               (i) the Amount Available for Class (__) Interest; and

               (ii) commencing on the Class (__) Termination Date and on each
        Distribution Date thereafter, the Amount Available for Class (__)
        Principal.

        The "Amount Available for Class (__) Principal" for each Distribution
Date on and after the Class (__) Termination Date is the lesser of:

               (i) Available Funds for such Distribution Date less (a) any
        amounts distributed in respect of the Class (__) Certificates on such
        date, (b) the Class (__) Interest Requirement and (c) the Class (__)
        Interest Requirement; and

               (ii) the sum of:

                      (a) the sum of the amounts described in clause (c) of the
               definition of "Class (__) Formula Amount" (net of principal
               distributed on of the Class (__) Certificates on the Class (__)
               Termination Date); and

                      (b) to the extent not previously distributed, if 
               distribution of the amount payable pursuant to the preceding 
               clause (a) was not made in full on a previous

                                      S-46

<PAGE>

               Distribution Date, the difference between (x) the amount so
               payable and (y) the amount of principal actually distributed to
               holders of the Class (__) Certificates on such previous
               Distribution Date (the "Unpaid Class (__) Principal Shortfall").

        The "Amount Available for Class (__) Interest" for any Distribution Date
will be the lesser of (i) Available Funds in excess of the Class (__) Interest
Requirement for such Distribution Date and (ii) the "Class (__) Interest
Requirement," which is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Class (__) Unpaid Interest Shortfall (defined below); plus

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest which holders of such Class would have received
        on such Distribution Date if the Amount Available for Class (__)
        Interest in the Certificate Account had been sufficient and (ii) the
        amount of interest actually distributed to such holders on such
        Distribution Date (the "Unpaid Class (__) Interest Shortfall").

        The "Class (__) Distribution Amount" will be calculated for any
Distribution Date as the sum of (i) the Amount Available for Class (__)
Interest, (ii) the Class (__) Excess Available Amount and (iii) with respect to
any Distribution Date on or after the Class (__) Termination Date following the
Class (__) Termination Date, the sum of the amounts described in clause (c) of
the definition of "Class (__) Formula Amount" (net of principal distributed on
the Class (__) Certificates on the Class (__) Termination Date). The "Amount
Available for Class (__) Interest" for any Distribution Date will be the lesser
of (i) Available Funds in excess of the Class (__) Interest Requirement and the
Class (__) Interest Requirement for such Distribution Date and (ii) the "Class
(__) Interest Requirement," which is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Unpaid Class (__) Interest Shortfall (defined below); plus

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest which holders of such Class would have received
        on such Distribution Date if the Amount Available for Class (__)
        Interest in the Certificate Account had been sufficient and (ii) the
        amount of interest actually distributed to such holders on such
        Distribution Date (the "Unpaid Class (__) Interest Shortfall").

        Amounts distributed to holders of the Class (__) and Class (__)
Certificates on a Distribution Date will be deemed to be applied, first, to
distribution of current interest (i.e., the amount calculated pursuant to clause
(a) of the description of the Class (__) Interest Requirement or Class (__)
Interest Requirement above), second, to the distribution of any previously
unpaid interest on such Classes (i.e., the amount calculated pursuant to clause
(b) of such description), and third, to the distribution of principal, if any,
of such Classes.

        On each Distribution Date prior to the Class (__) Termination Date,
distributions of principal on the Class (__) and Class (__) Certificates will be
limited to the Class (__) Excess Available Amount, if any, which will be
distributed to the Class (__) Certificateholders until the Class (__)

                                      S-47

<PAGE>

Termination Date and thereafter will be distributed to the Class (__)
Certificateholders until the Class (__) Termination Date. (Section ____).

Subordination of the Class (__) and Class (__) Certificates

        The rights of holders of the Class (__) and Class (__) Certificates to
receive distributions with respect to the Home Equity Loans will be subordinated
to the rights of holders of the Class (__) Certificates by means of the
preferential right of holders of the Class (__) Certificates to receive the
Class (__) Interest Requirements from Available Funds prior to any distribution
being made out of funds on deposit in the Certificate Account in respect of the
Class (__) and Class (__) Certificates. This subordination is intended to
enhance the likelihood of timely receipt of the interest on Class (__)
Certificates by holders of the Class (__) Certificates on each Distribution Date
and the ultimate receipt by such holders of principal equal to the original
Class (__) Certificate Balance and to afford such Certificateholders limited
protection against losses.

        In addition, the rights of holders of the Class (__) Certificates to
receive distributions with respect to the Home Equity Loans will be further
subordinated to the rights of holders of the Class (__) Certificates by means of
the preferential right of holders of the Class (__) Certificates to receive the
Class (__) Interest Requirements from Available Funds remaining after payment of
the Class (__) Interest Requirements prior to any distribution being made out of
funds on deposit in the Certificate Account in respect of the Class (__)
Certificates. This subordination is intended to enhance the likelihood of timely
receipt of the interest on Class (__) Certificates by holders of the Class (__)
Certificates on each Distribution Date and the ultimate receipt by such holders
of principal equal to the original Class (__) Certificate Balance and to afford
such Certificateholders limited protection against losses.

        Class (__) Certificateholders, and after the Class (__) Termination
Date, Class (__) Certificateholders, will be entitled to receive on each
Distribution Date in respect of each Home Equity Loan that became a Liquidated
Home Equity Loan in such preceding calendar month the entire Trust Balance of
such Home Equity Loan, regardless of whether the Trust Percentage of the related
Net Liquidation Proceeds (i.e., the Liquidation Proceeds less expenses incurred
in connection with liquidating the related Home Equity Loan) are equal to its
Trust Balance. In the event that the aggregate amount of losses in respect of a
Liquidated Home Equity Loan exceeds the amount of Remaining Available Funds, the
Class (__) Certificateholders will absorb all such losses. The holders of the
Class (__) Certificates will bear an increasing risk of loss as the Class (__)
Certificate Balance and the Class (__) Certificate Balance are reduced. In
addition, if the aggregate of the Trust Balances were reduced to equal the sum
of the Class (__) Certificate Balance, holders of the Class (__) Certificates
would thereafter absorb the effect of all Liquidated Loan Loss Amounts on the
Home Equity Loans if Remaining Available Funds were insufficient to cover such
losses and, accordingly, could incur a loss on their investment. See "Amount of
Distributions" herein. Similarly, Holders of the Class (__) Certificates will
bear an increasing risk of loss as the Class (__) Certificate Balance is
reduced. If the aggregate Trust Balances were reduced to equal the sum of the
Class (__) and Class (__) Certificate Balances, holders of the Class (__)
Certificates would thereafter absorb the effect of all Liquidated Loan Loss
Amounts on the Home Equity Loans if Remaining Available Funds were insufficient
to cover such losses and, accordingly, could incur a loss on their investment. A
"Liquidated Loan Loss Amount" is, with respect to any Distribution Date, the
excess, if any, of (x) the sum of (A) the Trust Balance of any Home Equity Loan
that became a Liquidated Home Equity Loan during the month immediately preceding
the month of such Distribution Date and (B) accrued and unpaid interest thereon
at the rate of interest applicable to the Trust Balance of such Home Equity Loan

                                      S-48

<PAGE>

(the "Loan Rate") less the Servicing Fee Rate (the "Net Loan Rate") over (y) the
Net Liquidation Proceeds thereon.

        Holders of the Class (__) and Class (__) Certificates will not be
required to refund any amounts properly distributed to them, regardless of
whether there are sufficient funds on any subsequent Distribution Date to make a
full distribution to holders of any more senior Class of Certificates.

Reports to Certificateholders

        Concurrently with each monthly remittance to the Certificate Account,
the Master Servicer will forward to the Trustee for mailing to each
Certificateholder a statement setting forth:

               (i) the amount of such distribution to holders of the Class (__)
        Certificates allocable to principal, any Unpaid Class (__) Principal
        Shortfall included in such distribution and any remaining Unpaid Class
        (__) Principal Shortfall after giving effect to such distribution;

               (ii) the amount of such distribution to holders of the Class (__)
        Certificates allocable to interest, any Unpaid Class (__) Interest
        Shortfall included in such distribution and any remaining Unpaid Class
        (__) Interest Shortfall after giving effect to such distribution;

               (iii) the amount of any principal shortfall and any interest 
        shortfall in respect of the Class (__) Certificates for such 
        Distribution Date;

               (iv) the Class (__) Certificate Balance and the Principal Factors
        in respect of the Class (__) Certificates, each after giving effect to
        the distribution of principal on such Distribution Date;

               (v) the amount of such distribution to holders of the Class (__)
        and Class (__) Certificates allocable to principal, any Unpaid Class
        (__) Principal Shortfall and any remaining Unpaid Class (__) Principal
        Shortfall after giving effect to such distribution;

               (vi) the amount of such distribution to holders of the Class (__)
        and Class (__) Certificates allocable to interest, any Unpaid Class (__)
        Interest Shortfall or any unpaid Class (__) Interest Shortfall included
        in such distribution and any remaining Unpaid Class (__) Interest
        Shortfall or any Unpaid Class (__) Interest Shortfall after giving
        effect to such distribution;

               (vii) the amount of any principal shortfall and any interest
        shortfall in respect of each Class (__) and Class (__) Certificates for
        such Distribution Date;

               (viii) the Class (__) and Class (__) Certificate Balance and the
        Principal Factor in respect of the Class (__) and Class (__)
        Certificates, each after giving effect to the distribution of principal
        on such Distribution Date;

               (ix) the Pool Balance for the following Distribution Date and the
        number of outstanding Home Equity Loans for the following Distribution
        Date;

               (x) the number and aggregate Trust Balances of Home Equity Loans
        as to which no payment of interest or principal has been received for a
        period of at least (a) one billing cycle

                                      S-49

<PAGE>

        and (b) two or more billing cycles, respectively, as of the end of 
        the month in which the related Collection Period ends;

               (xi) any Liquidated Loan Loss Amount for such Distribution Date;

               (xii) the book value (within the meaning of 12 C.F.R. SS571.13 or
        comparable provision) of the Trust Percentage of any real estate
        acquired through foreclosure or grant of a deed in lieu of foreclosure
        and held by the Trust Fund as of the last day of the related Collection
        Period; and

               (xiii) the Class (__) Pass-Through Rate, the Class (__)
        Pass-Through Rate and the Class (__) Pass-Through Rate applicable to the
        distribution on the following Distribution Date.

        In the case of information furnished pursuant to clauses (i), (ii),
(v) and (vi) above, the amounts will be expressed as a dollar amount per
Certificate with a $1,000 denomination. (Section ___).

        The Agreement will define "Principal Factor" with respect to each Class
as the percentage, carried to seven places (rounded down), obtained by dividing
either the Class (__) Certificate Balance, Class (__) Certificate Balance or
Class (__) Certificate Balance, as of any Distribution Date (after giving effect
to all payments of principal made on such Distribution Date) by the original
Class (__) Certificate Balance, Class (__) Certificate Balance or Class (__)
Certificate Balance. (Section ____).

        Within 90 days after the end of each calendar year, the Master Servicer
will forward to the Trustee for mailing to each Person who at any time during
the calendar year was a Certificateholder a statement containing the information
set forth in clauses (i) and (ii) (for Class (__) Certificateholders) or (v) and
(vi) (for Class (__) and Class (__) Certificateholders) above aggregated for
such calendar year or applicable portion thereof during which such Person was a
Certificateholder. (Section ____). Unless and until Replacement Certificates are
issued as described herein, Cede will be the sole Certificateholder as such term
is used in the Agreement and will not forward to Beneficial Owners the reports
referred to above. However, such reports may be made available to Beneficial
Owners upon request to their Participants. See "Registration of Certificates"
herein.

Collection and Other Servicing Procedures

        The Master Servicer and each Originator, in its capacity as subservicer,
will follow such collection procedures as it follows from time to time with
respect to mortgage loans held in its own portfolio which are comparable to the
Home Equity Loans. Consistent with the above, the Master Servicer and each
Originator may in its discretion (i) waive any late payment charge or any
prepayment or other fee that may be collected in the ordinary course of
servicing the Home Equity Loans and (ii) arrange with a borrower a schedule for
the payment of interest due and unpaid; provided such arrangement is consistent
with the Master Servicer's or such Originator's policies with respect to
comparable home equity loans held in its own portfolio. (Section ____).

        In any case in which a Mortgaged Property is being conveyed by the
borrower, the Master Servicer and each Originator will be obligated to exercise,
to the extent permitted under applicable law, its right to accelerate the
maturity of the related Home Equity Loan under any due-on-sale

                                      S-50

<PAGE>

clause applicable thereto. See "Certain Legal Aspects of Mortgage Loans --
Due-on-Sale Clauses" in the Prospectus. (Section ____).

Hazard Insurance

        The Agreement requires the Master Servicer to (i) cause to be maintained
for each Home Equity Loan hazard insurance with an appropriate endorsement in
favor of the Master Servicer or the related subservicer and extended coverage in
an amount equal to the lesser of (x) the maximum insurable value of the
improvements securing the related Home Equity Loan from time to time and (y) the
combined principal balance owing on such Home Equity Loan and any mortgage loan
senior to such Home Equity Loan from time to time, and (ii) maintain for any
property acquired upon foreclosure of a Home Equity Loan, or by deed in lieu of
such foreclosure, hazard insurance with an appropriate endorsement in favor of
the Master Servicer or the related Originator, in its capacity as subservicer,
and extended coverage in an amount equal to the lesser of (x) the maximum
insurable value from time to time of the improvements which are a part of such
property or (y) the combined principal balance of such Home Equity Loan and any
mortgage loan senior to such Home Equity Loan at the time of such foreclosure,
or deed in lieu of foreclosure, plus accrued interest and the good faith
estimate of the Master Servicer of related liquidation expenses to be incurred
in connection therewith. The ability of the Master Servicer to assure that
hazard insurance proceeds are appropriately applied may be dependent on its
being named as an additional insured under any hazard insurance policy and under
any flood insurance policy referred to below, or upon the extent to which
information in this regard is furnished to the Master Servicer by a borrower. As
set forth above, all amounts collected by the Master Servicer under any hazard
policy (except for amounts to be applied to the restoration or repair of the
Mortgaged Property or released to the borrower in accordance with the Master
Servicer's normal servicing procedures), to the extent they constitute Trust
Liquidation Proceeds or Trust Insurance Proceeds, will ultimately be deposited
in the Certificate Account. The Agreement will provide that the Master Servicer
may satisfy its obligation to cause hazard policies to be maintained by
maintaining a blanket policy issued by an insurer acceptable to the Rating
Agencies insuring against losses on the Home Equity Loans. If such blanket
policy contains a deductible clause, the Master Servicer will deposit in the
Certificate Account the Trust Percentage of all sums which would have been
deposited therein but for such clause. (Section ____).

        In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements on the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Home Equity Loans will be
underwritten by different insurers and therefore will not contain identical
terms and conditions, the basic terms thereof dictated by applicable state laws
typically do not cover any physical damage resulting from the following: war,
revolution, governmental actions, floods or other water-related causes, earth
movement (including earthquakes, landslides and mudflows), 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. When a
Mortgaged Property is located in a federally designated flood area at the time
of origination of the related Home Equity Loan, the Agreement will require the
related Originator to cause flood insurance (to the extent available) to be
maintained for each such Home Equity Loan in an amount equal in general to the
lesser of the amount required to compensate for any loss or damage on a
replacement cost basis or the maximum insurance available under the federal
flood insurance program. (Section ____).

                                      S-51

<PAGE>

        The hazard insurance policies covering the Mortgaged Properties
typically contain a co-insurance clause which in effect requires the insured at
all times to carry insurance of a specified percentage (generally 80% to 90%) of
the full replacement value of the improvements on the property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause generally provides that the
insurer's liability in the event of partial loss does not exceed the greater of
(i) the replacement cost of the improvements less physical depreciation 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 residential properties have historically appreciated in value over
time, if the amount of hazard insurance maintained on the improvements securing
the Home Equity Loans were to decline as the principal balances owing thereon
decreased, hazard insurance proceeds could be insufficient to restore fully the
damaged property in the event of a partial loss.

Foreclosure Upon Home Equity Loans

        The Master Servicer, or the applicable Originator, as subservicer, will
foreclose upon or otherwise comparably convert to ownership Mortgaged Properties
securing such of the Home Equity Loans serviced by it as come into and continue
in default when, in the opinion of the Master Servicer, no satisfactory
arrangements can be made for the collection of delinquent payments. In
determining whether to foreclose upon or otherwise comparably convert the
ownership of a Mortgaged Property, the Master Servicer and each Originator shall
take into account (and shall not be required to foreclose or otherwise convert
the ownership of such Mortgaged Property in the case of) the existence of any
hazardous substances, hazardous wastes or solid wastes, as such terms are
defined in the Comprehensive Environmental Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local environmental legislation, on such Mortgaged Property. In connection
with such foreclosure or other conversion, the Master Servicer and each
Originator will follow such practices and procedures as it deems necessary or
advisable and as are in keeping with its general first or second mortgage
servicing activities; provided that neither the Master Servicer nor any
Originator will expend its own funds in connection with foreclosure or other
conversion, correction of a default on a senior deed of trust or mortgage or
restoration of any property unless it determines that such foreclosure,
correction or restoration will increase Trust Liquidation Proceeds. [Any
Mortgaged Property so acquired by the Trust Fund will be disposed of in
accordance with applicable federal income tax regulations and consistent with
the status of the Trust Fund as a REMIC. (Section ____)].

        Upon the receipt of any liquidation proceeds net of related expenses
(the "Net Liquidation Proceeds") relating to a Foreclosed Home Equity Loan, the
Trust Percentage of such Net Liquidation Proceeds (the "Trust Liquidation
Proceeds") will be deposited in the Certificate Account for distribution to
Certificateholders on the following Distribution Date. A "Foreclosed Home Equity
Loan" is any Home Equity Loan which is not a Liquidated Home Equity Loan and as
to which the related Mortgaged Property is held in the Trust Fund upon the
foreclosure or comparable conversion thereof.

Servicing and Other Compensation and Payment of Expenses

        The principal servicing compensation to be paid to the Master Servicer
in respect of its servicing activities relating to the Certificates will be
retained by it from collections of interest on the Trust Balance of each Home
Equity Loan in the Trust Fund at the time such collections are received at a
rate equal to __% per annum on such Trust Balance as of the beginning of the
related

                                      S-52

<PAGE>

Collection Period. A portion of such servicing compensation will be paid to each
of the Originators in its capacity as subservicer of the Home Equity Loans. In
addition, the Master Servicer will retain any benefit from the investment of
funds in the Certificate Account. All assumption fees, prepayment charges and
late payment charges, to the extent collected from borrowers, will be retained
by the Master Servicer. (Section ____).

        The Master Servicer will pay from its own funds certain ongoing expenses
associated with the Trust Fund and incurred by it in connection with its
responsibilities under the Agreement, including, without limitation, payment of
the fees and disbursements of the Trustee, any custodian appointed by the
Trustee, the Certificate Registrar and any payment agent. In addition, the
Master Servicer will be entitled to reimbursement for certain expenses incurred
by it in connection with Liquidated Home Equity Loans and in connection with the
restoration of Mortgaged Properties, such right of reimbursement being prior to
the rights of Certificateholders to receive any related Trust Insurance Proceeds
or Trust Liquidation Proceeds. (Section ____).

Evidence as to Compliance

        The Agreement provides for delivery on or before ________ in each year,
beginning ________, 199_, to the Trustee of an annual statement signed by an
officer of the Master Servicer to the effect that the Master Servicer has
fulfilled its material obligations under the Agreement throughout the preceding
calendar year. (Section ____).

        The Agreement provides that on or before ________ in each year,
beginning ________, 199_, a firm of independent public accountants will furnish
a statement to the Trustee to the effect that such firm has examined, for the
preceding calendar year, certain documents and records related to the servicing
of mortgage loans under agreements (including the Agreement) substantially
similar to the Agreement and such examination, which shall have been conducted
substantially in compliance with the Uniform Single Audit Program for Mortgage
Bankers, has disclosed no items of non-compliance with the provisions of the
Agreement which, in the opinion of such firm, are material, except for such
items of non-compliance as will be referred to in the report. (Section ____).

Certain Matters Regarding the Master Servicer

        The Agreement will provide that the Master Servicer may not resign from
its obligations and duties thereunder, except in connection with a permitted
transfer of servicing, unless such duties and obligations are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently carried
on by it. No such resignation will become effective until the Trustee or a
successor Master Servicer shall have assumed the Master Servicer's obligations
and duties under the Agreement. (Section ____).

        The Agreement will provide that neither the Master Servicer nor any
director, officer, employee or agent of the Master Servicer will be under any
liability to the Trust Fund or the Certificateholders for any action taken or
for refraining from the taking of any action in good faith pursuant to the
Agreement, or for errors in judgment. However, neither the Master Servicer nor
any such person will be protected against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties thereunder. The Agreement will further provide that the Master Servicer
and any director, officer, employee or agent of the Master Servicer is entitled
to indemnification by the Trust Fund and will be held harmless against any loss,
liability or expense incurred in connection with any legal action relating to
the Agreement or the Certificates, other than

                                      S-53

<PAGE>

any loss, liability or expense related to any specific Home Equity Loan or Home
Equity 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, the Agreement will provide that the Master Servicer
will be under no obligation to appear in, prosecute or defend any legal action
which is not incidental to its duties under the Agreement and which in its
opinion may involve it in any expense or liability. The Master Servicer 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 interest of the Certificateholders thereunder. In
such event, the legal expenses and costs of such action and any liability
resulting therefrom will be expenses, costs and liabilities of the Trust Fund
and the Master Servicer will be entitled to be reimbursed therefor from amounts
otherwise distributable to holders of the residual certificates on any
subsequent Distribution Date. The Master Servicer's right to such indemnity or
reimbursement shall survive any resignation or termination of the Master
Servicer with respect to any losses, expenses, costs or liabilities arising
prior to such resignation or termination (or arising from events that occurred
prior to such resignation or termination). (Section ____).

        Any corporation into which the Master Servicer may be merged or
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Master Servicer shall be a party, or any corporation
succeeding to the business of the Master Servicer shall be the successor of the
Master Servicer under the Agreement, without the execution or filing of any
paper or any further act on the part of any of the parties thereto, anything
herein to the contrary notwithstanding. (Section ____).

        The Master Servicer will not be obligated as part of its servicing
responsibilities to make any advances with respect to the Home Equity Loans.

Events of Default

        Events of Default under the Agreement (each, an "Event of Default") will
consist of (i) any failure by the Master Servicer to deposit in the Certificate
Account any deposit required to be made under the Agreement, which failure
continues unremedied for five business days after the giving of written notice
of such failure to the Master Servicer by the Trustee, or to the Master Servicer
or the Trustee by holders of any Class of Certificates affected thereby,
evidencing, as to such Class, Percentage Interests aggregating not less than
51%; (ii) any failure by the Master Servicer duly to observe or perform in any
material respect any other of its covenants or agreements in the Agreement which
materially affects the rights of holders of any Class of Certificates or
residual certificates and continues unremedied for 60 days after the giving of
written notice of such failure to the Master Servicer by the Trustee, or to the
Master Servicer or the Trustee by holders of any Class of Certificates affected
thereby, evidencing, as to such Class, Percentage Interests aggregating not less
than 51%; (iii) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings regarding the Master Servicer
and certain actions by the Master Servicer indicating its insolvency or
inability to pay its obligations; and (iv) realized losses on the Home Equity
Loans exceeding certain levels more fully described in the Agreement. (Section
____).

Rights Upon Event of Default

        So long as an Event of Default remains unremedied, either the Trustee or
holders of any Class of Certificates affected thereby, evidencing, as to such
Class, Percentage Interests aggregating

                                      S-54

<PAGE>

not less than 51%, may terminate all of the rights and obligations of the Master
Servicer under the Agreement covering such Trust Fund and in and to the Home
Equity Loans, whereupon the Trustee will succeed to all the responsibilities,
duties and liabilities of the Master Servicer under such Agreement and will be
entitled to similar compensation arrangements. In the event that the Trustee
would be obligated to succeed the Master Servicer but is unwilling or unable so
to act, it may appoint, or petition a court of competent jurisdiction for the
appointment of, a housing and home finance institution that is then servicing a
home equity loan portfolio with all licenses and permits required by applicable
law and a net worth of at least $__________ to act as successor to the Master
Servicer under the Agreement. Pending such appointment, the Trustee is obligated
to act in such capacity unless prohibited by law. Such successor will be
entitled to receive the same compensation the Master Servicer would otherwise
have received (or such lesser compensation as the Trustee and such successor may
agree). (Sections ____ and ____).

        No holder of a Certificate has any right under the 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 holders
of any Class of Certificates affected thereby, evidencing, as to such Class,
Percentage Interests aggregating not less than 51%, have made written requests
upon the Trustee to institute such proceeding in its own name as Trustee
thereunder, have offered to the Trustee reasonable indemnity and the Trustee for
60 days has neglected or refused to institute any such proceeding. (Section
_____). However, the Trustee will be under no obligation to exercise any of the
trusts or powers vested in it by the Agreement or to make any investigation of
matters arising thereunder or to institute, conduct or defend any litigation
thereunder or in relation thereto at the request, order or direction of any of
the holders of Certificates, unless such holders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby. (Section ____).

Amendment

        The Master Servicer, the Depositor and the Trustee may from time to time
amend the Agreement with the consent of any Servicer LOC Issuer (if its rights
are materially and adversely affected) but without the consent of any holders of
the Certificates, to cure any ambiguity, to correct or supplement any provisions
therein which may be inconsistent with any other provisions therein, or to add
any other provisions with respect to matters or questions arising under the
Agreement which shall not be inconsistent with the provisions of the Agreement,
provided that such action will not, as evidenced by an opinion of counsel,
materially and adversely affect the interests of any Certificateholder or, as
evidenced by a letter from each Rating Agency, result in a downgrading of the
rating of any rated Class of Certificates. The Agreement may also be amended
from time to time by the Master Servicer, the Depositor and the Trustee, with
the consent of any Servicer LOC Issuer and the holders of any Class of
Certificates affected thereby, evidencing, as to such Class, Percentage
Interests aggregating not less than 51%, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
the Agreement or of modifying in any manner the rights of holders of the
Certificates; provided that no such amendment will (i) reduce in any manner the
amount of, or delay the timing of, collections of payments of Home Equity Loans
or distributions which are required to be made on any Certificate without the
consent of the holder of such Certificate, or (ii) reduce the aforesaid
percentage required to consent to any such amendment, without the consent of the
holders of all Certificates then outstanding. (Section ____).

                                      S-55

<PAGE>

Termination; Retirement of the Certificates

        The obligations of the Master Servicer and the Trustee pursuant to the
Agreement generally will terminate upon the last action required to be taken by
the Trustee on the final Distribution Date pursuant to the Agreement following
the earlier of (i) the repurchase by the Master Servicer, or the sale by the
Trustee, of the Trust Percentage of each Home Equity Loan, and all property
acquired in respect of the Trust Percentage of any Home Equity Loan, remaining
in the Trust Fund and (ii) the final payment or other liquidation of the Trust
Balance of the last Home Equity Loan subject thereto or the disposition of all
property acquired upon foreclosure of any such Home Equity Loan. In no event,
however, will the Trust Fund created by the Agreement continue in perpetuity.
Written notice of termination of the Agreement will be given to each
Certificateholder, and the final distribution will be made only upon surrender
and cancellation of the Certificates at an office or agency appointed by the
Trustee which will be specified in the notice of termination. (Section ____).
Notwithstanding the foregoing, the Trustee will sell the assets remaining in the
Trust Fund on the ______________ Distribution Date and the Trust Fund will
terminate.

        On any Distribution Date upon which the Pool Balance immediately prior
to such Distribution Date is 10% or less of the Cut-Off Date Pool Balance, the
Master Servicer will have the option to purchase from the Trust Fund all
remaining Home Equity Loans held by the Trust Fund at a price equal to the
greatest of (x) the sum of (A) the aggregate of the Trust Balances of the Home
Equity Loans as of the first day of the Collection Period immediately preceding
such final Distribution Date, and (B) one month's interest at the applicable Net
Loan Rate on the Trust Balance of each Home Equity Loan (including any
Foreclosed Home Equity Loans); (y) the aggregate fair market value (as
determined by the Master Servicer) of all the assets of the Trust Fund and (z)
the sum of (i) the Class (__) Certificate Balance together with any related
Unpaid Class (__) Interest Shortfall and interest accrued thereon during the
related Accrual Period at the Class (__) Pass-Through Rate, (ii) the Class (__)
Certificate Balance together with any Unpaid Class (__) Interest Shortfall and
interest accrued thereon at the Class (__) Pass-Through Rate and (iii) the Class
(__) Certificate Balance together with any Unpaid Class (__) Interest Shortfall
and interest accrued thereon at the Class (__) Pass-Through Rate. Such purchase
price (not to exceed the sum of the Class (__), Class (__) and Class (__)
Certificate Balances together with interest thereon at the applicable
Pass-Through Rates), will be distributed to the Certificateholders, thereby
effecting early retirement of the Certificates (Section ____).

        [The termination of the Trust Fund will be effected in a manner
consistent with applicable federal income tax regulations and its status as a
REMIC. (Section ____)].

The Trustee

        The Trustee, __________________, a _________________, may have normal
banking relationships with the Depositor, the Master Servicer, the Originators
and their affiliates.

        The Trustee may resign at any time, in which event the Master Servicer
will be obligated to appoint a successor Trustee. The Master Servicer may also
remove the Trustee if the Trustee ceases to be eligible to continue as such
under the Agreement or if the Trustee becomes legally unable to act or
insolvent. Upon such removal, the Master Servicer will be obligated to appoint a
successor Trustee. Any resignation or removal of the Trustee and appointment of
a successor Trustee will not become effective until acceptance of the
appointment by the successor Trustee. (Section ____).

                                      S-56

<PAGE>

        The Master Servicer is obligated to pay to the Trustee reasonable
compensation for its services and to reimburse the Trustee for all reasonable
expenses, disbursements and advances. In addition, the Master Servicer is
obligated to indemnify the Trustee from, and to hold it harmless against, all
losses, liabilities, damages, claims and expenses arising in connection with its
performance of the Agreement other than those resulting from the Trustee's
negligence or bad faith. (Section ____).

Registration of Certificates

        Beneficial Owners may hold their Offered Certificates through 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 Offered Certificates will initially be registered in the name of
Cede & Co., the nominee of DTC ("Cede"). Cedel and Euroclear will hold omnibus
positions on behalf of their participants through customers' securities accounts
in Cedel's and Euroclear's names on the books of their respective depositaries
which in turn will hold such positions in customers' securities accounts in the
depositaries' names on the books of DTC. Citibank will act as depositary for
Cedel and Morgan will act as depositary for Euroclear (in such capacities,
individually the "Depositary" and collectively the "Depositaries").

        Transfers between Participants (as hereinafter defined) 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 its 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 its 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 Depositaries.

        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
or Euroclear Participant to a 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 "Global Clearance, Settlement and Tax Documentation
Procedures" in Annex I hereto.

        Beneficial Owners who are not Participants but desire to purchase, sell
or otherwise transfer ownership of Certificates may do so only through
Participants or indirect participants (unless and until

                                      S-57

<PAGE>

Definitive Certificates, as defined below, are issued). In addition, Beneficial
Owners will receive all distributions of principal of, and interest on, Offered
Certificates from the Trustee through DTC and Participants. Beneficial 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, it is anticipated
that the only "Certificateholder" of the Offered Certificates will be Cede.
Beneficial Owners therefore will not be Certificateholders as that term is used
in the Agreement and will only be permitted to exercise the rights of
Certificateholders indirectly through Participants and DTC.

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

        Unless and until Definitive Certificates are issued, Beneficial 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 Beneficial
Owners.

        DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
1934 Act. DTC accepts securities for deposit from its participating
organizations ("Participants") and facilitates the clearance and settlement of
securities transactions between Participants in such securities through
electronic book-entry changes in accounts of Participants, thereby eliminating
the need for physical movement of certificates. Participants include securities
brokers and dealers (including the Underwriter(s)), banks and trust companies
and clearing corporations and may include certain other organizations. Indirect
access to the DTC system is also available to others such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly ("indirect
participants").

        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,

                                      S-58

<PAGE>

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 (and the
Underwriter(s)), 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
(including the Underwriter(s)) 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 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 its Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. See "Certain Federal Income Tax Consequences" herein and in the
Prospectus. Cedel or the Euroclear Operator, as the case may be, will take any
other action permitted to be taken by a Certificateholder under the Agreement on
behalf of a Cedel Participant or Euroclear Participant only

                                      S-59

<PAGE>

in accordance with its relevant rules and procedures and subject to its
Depositary's ability to effect such actions on its behalf through DTC.

        Offered Certificates will be issued in registered, certificated form to
Beneficial Owners, or their nominees, rather than to DTC (such Offered
Certificates being referred to herein as "Definitive Certificates"), only if (i)
DTC or the Master Servicer advises the Trustee in writing that DTC is no longer
willing or able to discharge properly its responsibilities as nominee and
depository with respect to the Offered Certificates and the Master Servicer is
unable to locate a qualified successor, (ii) the Master Servicer, at its sole
option, elects to terminate the book-entry system through DTC or (iii) after the
occurrence of an Event of Default, DTC, at the direction of Participants acting
on behalf of Beneficial Owners having a majority in Percentage Interests of the
Offered Certificates, advises the Trustee in writing that the continuation of a
book-entry system through DTC (or a successor thereto) to the exclusion of any
physical certificates being issued to Beneficial Owners is no longer in the best
interests of Beneficial Owners. Upon issuance of Definitive Certificates to
Beneficial Owners, such Offered Certificates will be transferable directly (and
not exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.

        DTC has advised the Master Servicer and the Trustee that, unless and
until Definitive Certificates are issued, DTC will take any action permitted to
be taken by a Certificateholder under the Agreement only at the direction of one
or more Participants to whose DTC accounts the Certificates are credited. DTC
has advised the Master Servicer that DTC will take such action with respect to
any Percentage Interests of the Offered Certificates only at the direction of
and on behalf of such Participants with respect to such Percentage Interests of
the Offered Certificates. DTC may take actions, at the direction of the related
Participants, with respect to some Offered Certificates which conflict with
actions taken with respect to other Offered Certificates.

        Because DTC can only act on behalf of Participants, who in turn act on
behalf of indirect participants and certain banks, the ability of Beneficial
Owners to pledge such Offered Certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Offered Certificates, may be limited due to the lack of a definitive certificate
for such Offered Certificates.

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

        An election will [not] be made to treat the assets of the Trust Fund as
a REMIC for federal income tax purposes. The Class (__) Certificates, the Class
(__) Certificates and the Class (__) Certificates will be regular interests in
the Trust Fund and the Class (__) Certificates will be residual interests in the
Trust Fund.

        The Class (__), Class (__) and Class (__) Certificates may [will not] be
treated as having been issued with original issue discount. The prepayment
assumption that will be used for purposes of computing original issue discount,
if any, for federal income tax purposes is a CPR of ____%. No representation is
made that the Mortgage Loans will, in fact, prepay at this or any other rate.


                                      S-60

<PAGE>

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

                              ERISA CONSIDERATIONS

        The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain restrictions on employee benefit plans that are
subject to ERISA ("Plans") and on persons who are fiduciaries with respect to
such Plans. See "ERISA Considerations" in the Prospectus.

Class (__) Certificates

        The U.S. Department of Labor has granted to the underwriter(s) (the
"Underwriter(s)") an administrative exemption (Prohibited Transaction Exemption
90-29, Exemption Application ____________________) (the "Exemption") from
certain of the prohibited transaction rules of ERISA with respect to the initial
purchase, the holding and the subsequent resale by Plans of certificates
representing interests in asset-backed pass-through trusts that consist of
certain receivables, loans and other obligations that meet the conditions and
requirements of the Exemption. The receivables covered by the Exemption apply to
mortgage loans such as the Trust Balances in the Trust Fund. The Exemption will
apply to the acquisition, holding and resale of the Class (__) Certificates by a
Plan, provided that certain conditions (certain of which are described below)
are met.

        Among the conditions which must be satisfied for the Exemption to apply
to the Class (__) Certificates are the following:

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

               (2) The rights and interests evidenced by the Class (__)
        Certificates acquired by the Plan are not subordinate to the rights and
        interests evidenced by other certificates of the Trust Fund;

               (3) The Class (__) Certificates acquired by the Plan have
        received a rating at the time of such acquisition that is in one of the
        three highest generic rating categories from either Standard & Poor's,
        Moody's, Duff & Phelps Inc. or Fitch;

               (4) The Trustee is not an affiliate of any member of the
        Restricted Group (as defined below);

               (5) The sum of all payments made to the Underwriter(s) in
        connection with the distribution of the Class (__) Certificates
        represents not more than reasonable compensation for underwriting the
        Class (__) Certificates. The sum of all payments made to and retained by
        the Company pursuant to the sale of the Class (__) Certificates to the
        Trust Fund represents not more than the fair market value of such
        Mortgage Loans. The sum of all payments made to and retained by the
        Master Servicer represents not more than reasonable compensation for the
        Master Servicer's services under the Agreement and reimbursement of the
        Master Servicer's reasonable expenses in connection therewith; and

               (6) The Plan investing in the Class (__) 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 "Securities Act of 1933").

                                      S-61

<PAGE>


        Moreover, the Exemption would provide relief from certain
self-dealing/conflict of interest prohibited transactions only if, among other
requirements, (i) in the case of the acquisition of Class (__) Certificates in
connection with the initial issuance, at least fifty (50) percent of the Class
(__) Certificates are acquired by persons independent of the Restricted Group
(as defined below), (ii) the Plan's investment in Class (__) Certificates does
not exceed twenty-five (25) percent of all of the Class (__) Certificates
outstanding at the time of the acquisition and (iii) immediately after the
acquisition, no more than twenty-five (25) percent of the assets of the Plan 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 the Depositor, the Underwriter(s), the Trustee, the
Master Servicer, any obligor with respect to Home Equity 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").

        The Depositor believes that the Exemption will apply to the acquisition
and holding by Plans of the Class (__) Certificates sold by the Underwriter(s)
and that all conditions of the Exemption other than those within the control of
the investors have been met. In addition, as of the date hereof, no obligor with
respect to Home Equity Loans included in the Trust Fund constitutes more than
five percent of the aggregate unamortized Trust Balances.

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

        Any Plan fiduciary who proposes to cause a Plan to purchase Class (__)
Certificates should consult with its own counsel with respect to the potential
consequences under ERISA and the Code, of the Plan's acquisition and ownership
of Class (__) Certificates. Assets of a Plan or individual retirement account
should not be invested in the Class (__) Certificates unless it is clear that
the assets of the Trust Fund will not be plan assets or unless it is clear that
the Exemption or a prohibited transaction class exemption will apply and exempt
all potential prohibited transactions.

The Class (__) and Class (__) Certificates

        Because the Class (__) and Class (__) Certificates are subordinate
interest, the Exemption is not available. Accordingly, the Class (__) and Class
(__) Certificates are not eligible for purchase by Plans and no beneficial
interests therein may be sold or otherwise transferred to a Plan.

        The Agreement and each Class (__) and Class (__) Certificate will
provide that in accepting and holding such Certificate, the Beneficial Owner of
such Class (__) or Class (__) Certificate will be deemed to have represented and
warranted that it is not (i) an employee benefit plan (as defined in Section
3(3) of ERISA) that is subject to the provision of Title 1 of ERISA, (ii) a plan
described in Section 4975(e)(1) of the Code or (iii) any entity whose underlying
assets include plan assets by reason of a plan's investment in the entity.

                                 USE OF PROCEEDS

        Substantially all of the net proceeds to be received from the sale of
the Offered Certificates will be applied by the Depositor to the purchase price
of the Trust Balances and expenses connected with pooling the Trust Balances and
issuing the Certificates.

                                      S-62

<PAGE>

                                  UNDERWRITING

        The underwriter(s) has agreed, on the terms and conditions of the
Underwriting Agreement and a Terms Agreement (together, the "Underwriting
Agreement") relating to the Offered Certificates, to purchase the entire
principal amount of the Offered Certificates.

        In the Underwriting Agreement, the Underwriter(s) has agreed, subject to
the terms and conditions set forth therein, to purchase all the Offered
Certificates offered hereby if any Offered Certificates are purchased.

        The distribution of the Offered Certificates by the Underwriter(s) may
be effected from time to time in one or more negotiated transactions, or
otherwise, at varying prices to be determined, in each case, at the time of
sale. The Underwriter(s) may effect such transactions by selling the Offered
Certificates to or through dealers, and such dealers may receive compensation in
the form of underwriting discounts, concessions or commissions from the
Underwriter(s). In connection with the sale of the Offered Certificates, the
Underwriter(s) may be deemed to have received compensation from the Depositor in
the form of underwriting compensation. The Underwriter(s) and any dealers that
participate with the Underwriter(s) in the distribution of the Offered
Certificates may be deemed to be underwriters and any commissions received by
them and any profit on the resale of the Offered Certificates positioned by them
may be deemed to be underwriting discounts and commissions under the Securities
Act of 1933.

        The Underwriting Agreement provides that the Depositor will indemnify
the Underwriter(s) against certain liabilities, including liabilities under the
Securities Act of 1933, or contribute to payments the Underwriter(s) may be
required to make in respect thereof.

        All of the Trust Balances (not originated by the Depositor) evidenced by
the Certificates will have been acquired by the Depositor in certain privately
negotiated transactions with the Depositor.

        The Underwriter(s) has represented and agreed that (i) it has not
offered or sold and, prior to the expiration of the period of six months from
the Closing Date, will not offer or sell any Offered Certificates to persons in
the United Kingdom, except to persons whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments (as principal or agent)
for the purposes of their businesses or otherwise in circumstances which have
not resulted and will not result in an offer to the public in the United Kingdom
within the meaning of the Public Offers of Securities Regulation 1995; (ii) it
has complied and will comply with all applicable provisions of the Financial
Services Act 1986 with respect to anything done by it in relation to the Offered
Certificates in, from or otherwise involving the United Kingdom; and (iii) it
has only issued or passed on and will only issue or pass on in the United
Kingdom any document received by it in connection with the issue of the Offered
Certificates to a person who is of a kind described in Article 11(3) of the
Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order 1995,
or is a person to whom such document may otherwise lawfully be issued or passed
on.

                                  LEGAL MATTERS

        Certain legal matters will be passed upon for the Company and the
Underwriter(s) by _________________. The material federal income tax
consequences of the Certificates and certain other legal matters will be passed
upon for the Depositor by Dechert Price & Rhoads, New York, New York.


                                      S-63

<PAGE>

                               CERTIFICATE RATINGS

        It is a condition to the issuance of the Certificates that the Class
(__) Certificates be rated (not lower than ) "___" by _______, that the Class
(__) Certificates be rated (not lower than ) "___" by _______, and that the
Class (__) Certificates be rated (not lower than ) "___" by _______. A rating is
not a recommendation to purchase, hold or sell the Certificates, inasmuch as
such rating does not comment as to the market price or suitability for a
particular investor. There is no assurance that a rating will remain for any
given period of time or that such rating will not be lowered or withdrawn by any
of the Rating Agencies if in its judgment circumstances so warrant.

        There can be no assurance as to whether any rating agency other than the
Rating Agencies will rate the Class (__), Class (__) or Class (__) Certificates
or, if one does, what rating would be assigned by any such other rating agency.


                                      S-64

<PAGE>



                            INDEX OF PRINCIPAL TERMS

Definition

CAP..........................................................................23
Class (__) Formula Amount....................................................45
Euroclear....................................................................14
LIBOR........................................................................44
Accrual Period ...............................................................5
Additional Balances...........................................................3
Advance......................................................................24
Agreement..................................................................1, 3
Amount Available for Class (__) Interest.....................................47
Amount Available for Class (__) Principal....................................46
Available Funds...........................................................5, 45
Available Servicer LOC Amount................................................42
Beneficial Owners............................................................15
Business day.................................................................44
Cede.........................................................................57
Cedel........................................................................14
Cedel Participants...........................................................58
Certificate Account..........................................................41
Certificate Principal Balance.................................................2
Certificateholder............................................................58
Certificateholders............................................................2
Certificates   ...............................................................1
Class (__) Certificate Balance................................................6
Class (__) Certificates.......................................................1
Class (__) Distribution Amount...............................................44
Class (__) Excess Available Amount........................................8, 46
Class (__) Interest Requirement..............................................47
Class (__) Pass-Through Rate..............................................6, 43
Class (__) Principal..........................................................8
Class (__) Termination Date...................................................8
Code.........................................................................15
Collection Period.............................................................4
Combined Loan-to-Value Ratio.................................................30
Cooperative..................................................................59
CPR..........................................................................35
Credit Limit.............................................................12, 23
Cut-Off Date..................................................................3
Cut-Off Date Pool Balance....................................................13
Cut-Off Date Trust Balance....................................................3
Cycle Date....................................................................4
Defective Home Equity Loan....................................................7
Definitive Certificates......................................................60
Depositaries.................................................................57
Depositary...................................................................57
Depositor.....................................................................3
Determination Date...........................................................43

                                      S-65

<PAGE>

Distribution Date..........................................................2, 5
DTC.......................................................................14, 1
Eligible Substitute Home Equity Loan.........................................39
ERISA....................................................................14, 61
Euroclear Operator...........................................................59
Euroclear Participants.......................................................59
Event of Default.............................................................54
Exemption................................................................14, 61
Fitch........................................................................11
Foreclosed Home Equity Loan..................................................52
Global Securities.............................................................1
Home Equity Loan Collections.................................................41
Home Equity Loan Payment Record..............................................41
Home Equity Loans......................................................1, 3, 23
Included States Portfolio....................................................26
Indirect participants........................................................58
LIBOR Determination Date.....................................................44
Liquidated Loan Loss Amount..................................................48
Liquidation Proceeds.........................................................13
Loan agreement ..........................................................25, 29
Loan Balance..................................................................4
Loan Rate................................................................12, 49
Margin.......................................................................25
Master Servicer...............................................................1
Moody's......................................................................11
Mortgage Files...............................................................38
Mortgaged Properties..........................................................1
Net Liquidation Proceeds.....................................................52
Net Loan Rate................................................................49
Offered Certificates.......................................................1, 3
Overdue Trust Percentage......................................................4
Participants.................................................................58
Percentage Interest...........................................................5
Plan.........................................................................14
Plans........................................................................61
Pool..........................................................................1
Pool Balance.................................................................13
Principal Factor.............................................................50
Purchase Price ..............................................................38
Rating Agencies..............................................................11
Record Date...................................................................5
Reference Banks..............................................................44
Reference Rate ..............................................................12
Regular interests.............................................................2
Remaining Available Funds....................................................21
REMIC.....................................................................2, 15
Reserve Interest Rate........................................................44
Residual interests............................................................2
Restricted Group.............................................................62
Rules........................................................................58

                                      S-66

<PAGE>

Sample Pool..................................................................16
Sample Pool Balance..........................................................29
Sample Pool Home Equity Loans................................................29
Securities Act of 1933.......................................................61
Servicer Letter of Credit....................................................11
Servicer LOC Issuer..........................................................42
Servicing Fee  ...............................................................5
Servicing Fee Rate...........................................................11
SMMEA........................................................................14
Standard & Poor's............................................................11
Subordinate Certificates......................................................3
Substitution Adjustment Amount...............................................39
Telerate Page 3750...........................................................44
Terms and Conditions.........................................................59
Three-Month LIBOR............................................................12
Total U.S. Real Estate Portfolio.............................................26
Trust Balance.................................................................3
Trust Fund....................................................................1
Trust Insurance Proceeds......................................................3
Trust Interest ..............................................................45
Trust Liquidation Proceeds...................................................52
Trust Percentage..............................................................4
Trust Principal Payments......................................................3
U.S. Person...................................................................4
U.S. Servicing Portfolio.....................................................26
Underwriter(s) ..............................................................61
Underwriting Agreement.......................................................63
Unpaid Class (__) Interest Shortfall.........................................45
Unpaid Class (__) Principal Shortfall....................................45, 47



                                      S-67

<PAGE>


                      [THIS PAGE INTENTIONALLY LEFT BLANK]



                                      S-68

<PAGE>

                                                                        ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

        Except in certain limited circumstances, the globally offered Beneficial
Home Equity Loan Asset Backed Certificates (the "Global Securities") will be
available only in book entry form. Investors in the Global Securities may hold
such Global Securities through any of 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 home equity loan asset backed
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 home equity loan asset
backed certificates issues. Investor securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

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


                                       A-1

<PAGE>

Secondary Market Trading

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

        Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior home
equity loan asset backed certificates issues in same-day funds.

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

        Trading between DTC seller and Cedel or Euroclear 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 A-1 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 (i) the actual number of
days in such accrual period and a year assumed to consist of 360 days. For
transactions settling on the 31st of the month, payment will include interest
accrued to and excluding the first day of the following month. Payment will then
be made by the respective Depositary of the DTC Participant's account against
delivery of the Global Securities. After settlement has been completed, the
Global Securities will be credited to the respective clearing system and by the
clearing system, in accordance with its usual procedures, to the Cedel
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade fails),
the Cedel or Euroclear cash debt will be valued instead as of the actual
settlement date.

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

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


                                       A-2

<PAGE>

        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 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 Participant 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 (i) the
actual number of days in such accrual period and a year assumed to consist of
360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Cedel Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account 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

                                       A-3

<PAGE>

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

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


                                       A-4

<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]


                                       A-5


<PAGE>

PROSPECTUS

                            Asset Backed Certificates

                               Asset Backed Notes
                              (Issuable in Series)

                       Beneficial Mortgage Services, Inc.
                                    Depositor
                           ---------------------------

        The Asset Backed Certificates (the "Certificates") and Asset Backed
Notes (the "Notes" and, together with the Certificates, the "Securities")
offered hereby and by Supplements to this Prospectus (the "Offered Securities")
will be offered from time to time in one or more series. Each series of
Certificates will represent in the aggregate the entire beneficial ownership
interest in a trust fund (with respect to any series, the "Trust Fund")
consisting of one or more segregated pools of various types of single family
and/or multifamily mortgage loans (or certain balances thereof) (collectively,
the "Mortgage Loans"), unsecured home improvement installment sales contracts
and installment loans ("Unsecured Home Improvement Loans"), mortgage
participations ("Mortgage Participations"), mortgage pass-through certificates
or mortgage-backed securities evidencing interests therein or secured thereby
(the "MBS"), manufactured housing installment sale contracts or installment loan
agreements ("Contracts"), certain direct obligations of the United States,
agencies thereof or agencies created thereby (the "Government Securities"), or a
combination of Mortgage Loans, Unsecured Home Improvement Loans, Mortgage
Participations, MBS, Contracts and/or Government Securities (with respect to any
series, collectively, "Assets"). The Mortgage Loans, Mortgage Participations and
MBS are collectively referred to herein as the "Mortgage Assets." If a series of
Securities includes Notes, such Notes will be issued and secured pursuant to an
indenture and will represent indebtedness of the Trust Fund. If so specified in
the related Prospectus Supplement, the Trust Fund for a series of Securities may
include letters of credit, insurance policies, guarantees, reserve funds or
other types of credit support, or any combination thereof (with respect to any
series, collectively, "Credit Support"), and currency or interest rate exchange
agreements and other financial assets, or any combination thereof (with respect
to any series, collectively, "Cash Flow Agreements"). See "Description of the
Trust Funds," "Description of the Securities" and "Description of Credit
Support."
                                                (cover continued on next page)
                                      -------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
     PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR THE RELATED
            PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                               -------------------
     Prior to issuance there will have been no market for the Securities of
any series and there can be no assurance that a secondary market for any Offered
Securities will develop or that, if it does develop, it will continue. This
Prospectus may not be used to consummate sales of the Offered Securities of any
series unless accompanied by the Prospectus Supplement for such series.

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

                The date of this Prospectus is February __, 1997


<PAGE>




(cover continued from previous page)

        Each series of Securities will consist of one or more classes of
Securities that may (i) provide for the accrual of interest thereon based on
fixed, variable or adjustable rates; (ii) be senior or subordinate to one or
more other classes of Securities in respect of certain distributions on the
Securities; (iii) be entitled to principal distributions, with
disproportionately low, nominal or no interest distributions; (iv) be entitled
to interest distributions, with disproportionately low, nominal or no principal
distributions; (v) provide for distributions of accrued interest thereon
commencing only following the occurrence of certain events, such as the
retirement of one or more other classes of Securities of such series; (vi)
provide for distributions of principal as described in the related Prospectus
Supplement; and/or (vii) provide for distributions based on a combination of two
or more components thereof with one or more of the characteristics described in
this paragraph, to the extent of available funds, in each case as described in
the related Prospectus Supplement. Any such classes may include classes of
Offered Securities. See "Description of the Securities."

        Principal and interest with respect to Securities will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified in the related Prospectus Supplement. Distributions on the Securities
of any series will be made only from the assets of the related Trust Fund.

        The Securities of each series will not represent an obligation of or
interest in the Depositor, any Master Servicer, any Sub-Servicer or any of their
respective affiliates, except to the limited extent described herein and in the
related Prospectus Supplement. Neither the Securities nor any assets in the
related Trust Fund will be guaranteed or insured by any governmental agency or
instrumentality or by any other person, unless otherwise provided in the related
Prospectus Supplement. The assets in each Trust Fund will be held in trust for
the benefit of the holders of the related series of Certificates pursuant to a
Pooling and Servicing Agreement or a Trust Agreement, as more fully described
herein.

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

        If so provided in the related Prospectus Supplement, one or more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Certain Federal Income Tax Consequences" herein.

                               -------------------
        Prospective investors should review the information appearing under the
caption "Special Considerations" herein and such information as may be set forth
under the caption "Risk Factors" in the related Prospectus Supplement before
purchasing any Offered Security.

        Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the Offered 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

        As more particularly described herein, the Prospectus Supplement
relating to the Offered Securities of each series will, among other things, set
forth with respect to such Securities, as appropriate: (i) a description of the
class or classes of Securities, the payment provisions with respect to each such
class and the Pass-Through Rate or interest rate or method of determining the
Pass-Through Rate or interest rate with respect to each such class; (ii) the
aggregate principal amount and distribution dates relating to such series and,
if applicable, the initial and final scheduled distribution dates for each
class; (iii) information as to the assets comprising the Trust Fund, including
the general characteristics of the assets included therein, including the Assets
and any Credit Support and Cash Flow Agreements (with respect to the Securities
of any series, the "Trust Assets"); (iv) the circumstances, if any, under which
the Trust Fund may be subject to early

                                        2

<PAGE>



termination; (v) additional information with respect to the method of
distribution of such Certificates; (vi) whether one or more REMIC elections will
be made and designation of the regular interests and residual interests; (vii)
the aggregate original percentage ownership interest in the Trust Fund to be
evidenced by each class of Securities; (viii) information as to any Master
Servicer, any Sub-Servicer and the Trustee, as applicable; (ix) 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 (x)
whether such Securities will be initially issued in definitive or book-entry
form.

                              AVAILABLE INFORMATION

        The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (of which this Prospectus forms a part)
under the Securities Act of 1933, as amended, with respect to the Offered
Securities. This Prospectus and the Prospectus Supplement relating to each
series of Securities contain summaries of the material terms of the documents
referred to herein and therein, but do not contain all of the information set
forth in the Registration Statement pursuant to the rules and regulations of the
Commission. For further information, reference is made to such Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its Regional Offices located as follows:
Chicago Regional Office, Suite 1400, Citicorp Center, 500 West Madison Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade Center,
13th Floor, New York, New York 10048. The Commission maintains a Web site at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding registrants, including the Depositor, that file
electronically with the Commission.

        No person has been authorized to give any information or to make any
representations 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 Offered Securities
or an offer of the Offered Securities to any person in any state or other
jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus and any Prospectus Supplement hereto at any time does not imply that
information herein is correct as of any time subsequent to its date.

        A Master Servicer or the Trustee will be required to mail to holders of
Offered Securities of each series periodic unaudited reports concerning the
related Trust Fund. Unless and until definitive Securities are issued, or unless
otherwise provided in the related Prospectus Supplement, such reports will be
sent on behalf of the related Trust Fund to Cede & Co. ("Cede"), as nominee of
The Depository Trust Company ("DTC") and registered holder of the Offered
Securities, pursuant to the applicable Agreement. Such reports may be available
to holders of interests in the Securities (the "Securityholders") upon request
to their respective DTC participants. See "Description of the Securities --
Reports to Securityholders" and "Description of the Agreements -- Evidence as to
Compliance." The Depositor will file or cause to be filed with the Commission
such periodic reports with respect to each Trust Fund as are required under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), the rules and
regulations of the Commission thereunder, as interpreted by the staff of the
Commission thereunder.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

        There are incorporated herein by reference all documents and reports
filed or caused to be filed by the Depositor with respect to a Trust Fund
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the
termination of an offering of Offered Securities evidencing interests therein.
Upon request, the Depositor will provide or cause to be provided without charge
to each person to whom this Prospectus is delivered in connection with the
offering of one or more classes of Offered Securities, a copy of any or all
documents or reports incorporated herein by reference, in each case to the
extent such documents or reports relate to one or more of such classes of such
Offered Securities, other than the exhibits to such documents (unless such
exhibits are specifically incorporated by reference in such documents). Requests
to the Depositor should be directed in writing to Beneficial Mortgage
Corporation, One Christina Centre, 301 North Walnut Street, Wilmington, Delaware
19801, Attention: Scott A. Siebels or by telephone at (302) 425-2500.
The Depositor has determined that its financial statements are not material to
the offering of any Offered Securities.


                                        3

<PAGE>



                                TABLE OF CONTENTS

                                                                      Page
                                                                      ----
Prospectus Supplement...............................................   2
Available Information...............................................   3
Incorporation of Certain Information
  by Reference......................................................   3
Summary of Prospectus...............................................   5
Special Considerations..............................................  14
Description of the Trust Funds......................................  20
Use of Proceeds.....................................................  25
Yield Considerations................................................  25
The Depositor.......................................................  30
Description of the Securities.......................................  30
Description of the Agreements.......................................  37
Description of Credit Support.......................................  57

Certain Legal Aspects of Mortgage
  Loans.............................................................  59
Certain Legal Aspects of the
  Contracts.........................................................  69
Certain Federal Income Tax
  Consequences......................................................  73
State Tax Considerations............................................ 104
ERISA Considerations................................................ 104
Legal Investment.................................................... 106
Plan of Distribution................................................ 108
Legal Matters....................................................... 109
Financial Information............................................... 109
Rating.............................................................. 109
Index of Principal Definitions...................................... 111



                                        4

<PAGE>





                              SUMMARY OF PROSPECTUS

        The following summary of certain pertinent information is qualified in
its entirety by reference to the more detailed information appearing elsewhere
in this Prospectus and by reference to the information with respect to each
series of Securities contained in the Prospectus Supplement to be prepared and
delivered in connection with the offering of such series. An Index of Principal
Definitions is included at the end of this Prospectus.

Title of Certificates...............     Asset-Backed Certificates (the
                                         "Certificates") and Asset Backed Notes
                                         (the "Notes" and, together with the
                                         Certificates, the "Securities"),
                                         issuable in series.

Depositor...........................     Beneficial Mortgage Services, Inc., an
                                         indirect wholly owned subsidiary of
                                         Beneficial Corporation (the
                                         "Depositor"). Neither Beneficial
                                         Corporation nor any of its affiliates,
                                         including the Depositor, will insure or
                                         guarantee the Certificates or the
                                         Mortgage Loans or be otherwise
                                         obligated in respect thereof.

Master Servicer.....................     Unless otherwise set forth in the
                                         related Prospectus Supplement,
                                         Beneficial Mortgage Corporation will
                                         act as the master servicer (the "Master
                                         Servicer") for each series of
                                         Securities. See "Description of the
                                         Agreements" and "-- Collection and
                                         Other Servicing Procedures."

Trustee.............................     The trustee (the "Trustee") for each
                                         series of Certificates will be named in
                                         the related Prospectus Supplement. See
                                         "Description of the Agreements -- The
                                         Trustee."

The Trust Assets....................     Each series of Certificates will
                                         represent in the aggregate the entire
                                         beneficial ownership interest in a
                                         Trust Fund. If a series of Securities
                                         includes Notes, such Notes will
                                         represent indebtedness of the Trust
                                         Fund and will be secured by a security
                                         interest in the Assets of the Trust
                                         Fund. A Trust Fund will consist
                                         primarily of any of the following
                                         assets (the Mortgage Assets, Unsecured
                                         Home Improvement Loans, Contracts and
                                         Government Securities may be referred
                                         to collectively or individually as
                                         "Assets"):

        (a) Mortgage Assets.........     The Mortgage Assets with respect to a
                                         series of Certificates will consist of
                                         a pool of single family and/or
                                         multifamily loans (or certain balances
                                         thereof) (collectively, the "Mortgage
                                         Loans"), mortgage participations
                                         ("Mortgage Participations") or mortgage
                                         pass-through certificates or other
                                         mortgage-backed securities evidencing
                                         interests in or secured by Mortgage
                                         Loans (collectively, the "MBS") or a
                                         combination of Mortgage Loans, Mortgage
                                         Participations and/or MBS. The Mortgage
                                         Loans will not be guaranteed or insured
                                         by the Depositor or any of its
                                         affiliates or, unless otherwise
                                         provided in the Prospectus Supplement,
                                         by any governmental agency or
                                         instrumentality or other person. The
                                         Mortgage Loans will be secured by first
                                         and/or junior liens on (i) one- to
                                         four-family residential properties or
                                         security interests in shares issued by
                                         cooperative housing corporations
                                         ("Single Family Properties") and/or
                                         (ii) residential properties consisting
                                         of five or more dwelling units,
                                         including mixed residential and
                                         commercial structures ("Multifamily
                                         Properties"). The Mortgage Loans may
                                         include (i) closed-end and/or revolving
                                         home equity loans or certain balances
                                         thereof ("Home Equity Loans") and/or
                                         (ii)

                                        5

<PAGE>




                                         home improvement installment sales
                                         contracts and installment loan
                                         agreements ("Home Improvement
                                         Contracts"). The Mortgaged Properties
                                         may be located in any one of the fifty
                                         states, the District of Columbia, the
                                         Commonwealth of Puerto Rico or Canada.
                                         The Prospectus Supplement will indicate
                                         additional jurisdictions (which may be
                                         outside the United States), if any, in
                                         which the Mortgaged Properties may be
                                         located. Unless otherwise provided in
                                         the related Prospectus Supplement, all
                                         Mortgage Loans will have individual
                                         principal balances at origination of
                                         not less than $10,000 and original
                                         terms to maturity of not more than 40
                                         years. All Mortgage Assets will have
                                         been originated or purchased, either
                                         directly or indirectly, by the
                                         Depositor on or before the date of
                                         initial issuance of the related series
                                         of Certificates. The related Prospectus
                                         Supplement will indicate if any such
                                         persons are affiliates of the
                                         Depositor.

                                         Each Mortgage Loan may provide for
                                         accrual of interest thereon at an
                                         interest rate (a "Mortgage Rate") that
                                         is fixed over its term or that adjusts
                                         from time to time, or that may be
                                         converted from an adjustable to a fixed
                                         Mortgage Rate, or from a fixed to an
                                         adjustable Mortgage Rate, from time to
                                         time at the mortgagor's election, in
                                         each case as described in the related
                                         Prospectus Supplement. Adjustable
                                         Mortgage Rates on the Mortgage Loans in
                                         a Trust Fund may be based on one or
                                         more indices. Each Mortgage Loan may
                                         provide for scheduled payments to
                                         maturity, payments that adjust from
                                         time to time to accommodate changes in
                                         the Mortgage Rate or to reflect the
                                         occurrence of certain events, and may
                                         provide for negative amortization or
                                         accelerated amortization, in each case
                                         as described in the related Prospectus
                                         Supplement. Each Mortgage Loan may be
                                         fully amortizing or require a balloon
                                         payment due on its stated maturity
                                         date, in each case as described in the
                                         related Prospectus Supplement. Each
                                         Mortgage Loan may contain prohibitions
                                         on prepayment or require payment of a
                                         premium or a yield maintenance penalty
                                         in connection with a prepayment, in
                                         each case as described in the related
                                         Prospectus Supplement. The Mortgage
                                         Loans may provide for payments of
                                         principal, interest or both, on due
                                         dates that occur monthly, quarterly,
                                         semi-annually or at such other interval
                                         as is specified in the related
                                         Prospectus Supplement. See "Description
                                         of the Trust Funds -- Assets."

        (b) Unsecured Home Improvement
            Loans...................     The Assets with respect to a series of
                                         Securities may consist of or include
                                         home improvement installment sales
                                         contracts or installment loans that are
                                         unsecured ("Unsecured Home Improvement
                                         Loans"). The Unsecured Home Improvement
                                         Loans may have any of the features
                                         described under "(a) Mortgage Assets"
                                         above, except that they will not be
                                         secured by a lien on or other security
                                         interest in any property. Unless the
                                         context otherwise requires, references
                                         in this Prospectus to Mortgage Loans,
                                         Whole Loans and related terms shall
                                         include Unsecured Home Improvement
                                         Loans and related terms to the extent
                                         relevant (e.g., a reference to a
                                         Mortgaged Property or hazard insurance
                                         does not relate to an Unsecured Home
                                         Improvement Contract).

                                             6

<PAGE>





        (c) Contracts...............     The Contracts with respect to a series
                                         of Securities will consist of
                                         manufactured housing installment sale
                                         contracts and installment loan
                                         agreements secured by a security
                                         interest in a new or used manufactured
                                         home (each, a "Manufactured Home"),
                                         and, to the extent, if any, indicated
                                         in the related Prospectus Supplement,
                                         by real property. The Contracts will
                                         not be insured or guaranteed by the
                                         Depositor or any of its affiliates or,
                                         unless otherwise specified in the
                                         related Prospectus Supplement, by any
                                         governmental agency or instrumentality
                                         or any other person. The Manufactured
                                         Homes may be located in any of the
                                         fifty states or any other jurisdiction
                                         specified in the related Prospectus
                                         Supplement. All Contracts will have
                                         been originated or purchased, either
                                         directly or indirectly, by the
                                         Depositor on or before the date of
                                         initial issuance of the related series
                                         of Certificates. The related Prospectus
                                         Supplement will indicate if any such
                                         persons are affiliates of the
                                         Depositor. Each Contract may provide
                                         for an annual percentage rate thereon
                                         (a "Contract Rate") that is fixed over
                                         its term or that adjusts as described
                                         in the related Prospectus Supplement.
                                         The manner of determining scheduled
                                         payments due on the Contract will be
                                         described in the Prospectus Supplement.
                                         The Prospectus Supplement will describe
                                         the minimum principal balance of the
                                         Contracts at origination and the
                                         maximum original term to maturity of
                                         the Contracts.

        (d) Government Securities        If so provided in the related
                                         Prospectus Supplement, the Trust Fund
                                         may include, in addition to Mortgage
                                         Assets and/or Contracts, certain direct
                                         obligations of the United States,
                                         agencies thereof or agencies created
                                         thereby which provide for payment of
                                         interest and/or principal
                                         (collectively, "Government
                                         Securities").

        (e) Collection Accounts          Each Trust Fund will include one or
                                         more accounts established and
                                         maintained on behalf of the
                                         Securityholders into which the person
                                         or persons designated in the related
                                         Prospectus Supplement will, to the
                                         extent described herein and in such
                                         Prospectus Supplement, deposit all
                                         payments and collections received with
                                         respect to the Assets and other assets
                                         in the Trust Fund. Such an account may
                                         be maintained as an interest bearing or
                                         a non-interest bearing account, and
                                         funds held therein may be held as cash
                                         or invested in certain short-term,
                                         investment grade obligations, in each
                                         case as described in the related
                                         Prospectus Supplement. See "Description
                                         of the Agreements -- Collection Account
                                         and Related Accounts."

        (f) Credit Support..........     If so provided in the related
                                         Prospectus Supplement, partial or full
                                         protection against certain defaults and
                                         losses on the Assets in the related
                                         Trust Fund may be provided to one or
                                         more classes of Securities of the
                                         related series in the form of
                                         subordination of one or more other
                                         classes of Securities of such series,
                                         which other classes may include one or
                                         more classes of Offered Securities, or
                                         by one or more other types of credit
                                         support, such as a letter of credit,
                                         insurance policy, guarantee, reserve
                                         fund or another type of credit support,
                                         or a combination thereof (any such
                                         coverage with respect to the

                                        7


<PAGE>




                                         Securities of any series, "Credit
                                         Support"). The amount and types of
                                         coverage, the identification of the
                                         entity providing the coverage (if
                                         applicable) and related information
                                         with respect to each type of Credit
                                         Support, if any, will be described in
                                         the Prospectus Supplement for a series
                                         of Securities. The Prospectus
                                         Supplement for any series of Securities
                                         evidencing an interest in a Trust Fund
                                         that includes MBS will describe any
                                         similar forms of credit support that
                                         are provided by or with respect to, or
                                         are included as part of the trust fund
                                         evidenced by or providing security for,
                                         such MBS. See "Special Considerations
                                         -- Credit Support Limitations" and
                                         "Description of Credit Support."

        (g) Cash Flow Agreements         If so provided in the related
                                         Prospectus Supplement, the Trust Fund
                                         may include guaranteed investment
                                         contracts pursuant to which moneys held
                                         in the funds and accounts established
                                         for the related series will be invested
                                         at a specified rate. The Trust Fund may
                                         also include certain other agreements,
                                         such as interest rate exchange
                                         agreements, interest rate cap or floor
                                         agreements, currency exchange
                                         agreements or similar agreements
                                         provided to reduce the effects of
                                         interest rate or currency exchange rate
                                         fluctuations on the Assets or on one or
                                         more classes of Securities. (Currency
                                         exchange agreements might be included
                                         in the Trust Fund if some or all of the
                                         Mortgage Assets (such as Mortgage Loans
                                         secured by Mortgaged Properties located
                                         outside the United States) were
                                         denominated in a non-United States
                                         currency.) The principal terms of any
                                         such guaranteed investment contract or
                                         other agreement (any such agreement, a
                                         "Cash Flow Agreement"), including,
                                         without limitation, provisions relating
                                         to the timing, manner and amount of
                                         payments thereunder and provisions
                                         relating to the termination thereof,
                                         will be described in the Prospectus
                                         Supplement for the related series. In
                                         addition, the related Prospectus
                                         Supplement will provide certain
                                         information with respect to the obligor
                                         under any such Cash Flow Agreement. The
                                         Prospectus Supplement for any series of
                                         Securities evidencing an interest in a
                                         Trust Fund that includes MBS will
                                         describe any cash flow agreements that
                                         are included as part of the trust fund
                                         evidenced by or providing security for
                                         such MBS. See "Description of the Trust
                                         Funds -- Cash Flow Agreements."

        (h) Pre-Funding Account          To the extent provided in a Prospectus
                                         Supplement, the Depositor will be
                                         obligated (subject only to the
                                         availability thereof) to sell at a
                                         predetermined price, and the Trust Fund
                                         for the related series of Securities
                                         will be obligated to purchase (subject
                                         to the satisfaction of certain
                                         conditions described in the applicable
                                         Agreement), additional Assets (the
                                         "Subsequent Assets") from time to time
                                         (as frequently as daily) within the
                                         number of months specified in the
                                         Prospectus Supplement after the
                                         issuance of such series of Securities
                                         having an aggregate principal balance
                                         approximately equal to the amount on
                                         deposit in the Pre-Funding Account (the
                                         "Pre-Funded Amount") for such series on
                                         date of such issuance.


                                        8

<PAGE>




Description of Securities                Each series of Certificates will
                                         evidence an interest in the related
                                         Trust Fund and will be issued pursuant
                                         to a pooling and servicing agreement or
                                         a trust agreement. Pooling and
                                         servicing agreements and trust
                                         agreements are referred to herein as
                                         the "Agreements." If a series of
                                         Securities includes Notes, such Notes
                                         will represent indebtedness of the
                                         related Trust Fund and will be secured
                                         by a security interest in the Assets of
                                         the Trust Fund (or a specified group
                                         thereof) pursuant to an indenture.

                                         Each series of Securities will include
                                         one or more classes. Each class of
                                         Securities (other than certain Stripped
                                         Interest Securities, as defined below)
                                         will have a stated principal amount (a
                                         "Security Balance") and except for
                                         certain Stripped Principal Securities,
                                         as defined below, will accrue interest
                                         thereon based on a fixed, variable or
                                         adjustable interest rate (in the case
                                         of Certificates, a "Pass-Through
                                         Rate"). The related Prospectus
                                         Supplement will specify the Security
                                         Balance, if any, and the Pass-Through
                                         Rate or interest rate for each class of
                                         Securities or, in the case of a
                                         variable or adjustable Pass-Through
                                         Rate or interest rate, the method for
                                         determining the Pass-Through Rate or
                                         interest rate.

Distributions on Securities              Each series of Securities will consist
                                         of one or more classes of Securities
                                         that may (i) provide for the accrual of
                                         interest thereon based on fixed,
                                         variable or adjustable rates; (ii) be
                                         senior (collectively, "Senior
                                         Securities") or subordinate
                                         (collectively, "Subordinate
                                         Securities") to one or more other
                                         classes of Securities in respect of
                                         certain distributions on the
                                         Securities; (iii) be entitled to
                                         principal distributions, with
                                         disproportionately low, nominal or no
                                         interest distributions (collectively,
                                         "Stripped Principal Securities"); (iv)
                                         be entitled to interest distributions,
                                         with disproportionately low, nominal or
                                         no principal distributions
                                         (collectively, "Stripped Interest
                                         Securities"); (v) provide for
                                         distributions of accrued interest
                                         thereon commencing only following the
                                         occurrence of certain events, such as
                                         the retirement of one or more other
                                         classes of Securities of such series
                                         (collectively, "Accrual Securities");
                                         (vi) provide for distributions of
                                         principal as described in the related
                                         Prospectus Supplement; and/or (vii)
                                         provide for distributions based on a
                                         combination of two or more components
                                         thereof with one or more of the
                                         characteristics described in this
                                         paragraph, including a Stripped
                                         Principal Security component and a
                                         Stripped Interest Security component,
                                         to the extent of available funds, in
                                         each case as described in the related
                                         Prospectus Supplement. If so specified
                                         in the related Prospectus Supplement,
                                         distributions on one or more classes of
                                         a series of Securities may be limited
                                         to collections from a designated
                                         portion of the Mortgage Loans in the
                                         related Mortgage Pool or Contracts in
                                         the related Contract Pool (each such
                                         portion of Mortgage Loans, a "Mortgage
                                         Loan Group" and each such portion of
                                         the Contracts, a "Contract Group"). See
                                         "Description of the Securities --
                                         General." Any such classes may include
                                         classes of Offered Securities. With
                                         respect to Securities with two or more
                                         components, references herein to
                                         Security Balance, notional amount and
                                         Pass-Through Rate or interest rate
                                         refer

                                        9

<PAGE>




                                         to the principal balance, if any,
                                         notional amount, if any, and the
                                         Pass-Through Rate or interest rate, if
                                         any, for any such component.

                                         The Securities will not be guaranteed
                                         or insured by the Depositor or any of
                                         its affiliates, by any governmental
                                         agency or instrumentality or by any
                                         other person, unless otherwise provided
                                         in the related Prospectus Supplement.
                                         See "Special Considerations -- Limited
                                         Assets" and "Description of the
                                         Securities."

        (a) Interest................     Interest on each class of Offered
                                         Securities (other than Stripped
                                         Principal Securities and certain
                                         classes of Stripped Interest
                                         Securities) of each series will accrue
                                         at the applicable Pass-Through Rate or
                                         interest rate on the outstanding
                                         Security Balance thereof and will be
                                         distributed to Securityholders as
                                         provided in the related Prospectus
                                         Supplement. The specified date on which
                                         distributions are to be made is a
                                         "Distribution Date." Distributions with
                                         respect to interest on Stripped
                                         Interest Securities may be made on each
                                         Distribution Date on the basis of a
                                         notional amount as described in the
                                         related Prospectus Supplement.
                                         Distributions of interest with respect
                                         to one or more classes of Securities
                                         may be reduced to the extent of certain
                                         delinquencies, losses, prepayment
                                         interest shortfalls, and other
                                         contingencies described herein and in
                                         the related Prospectus Supplement. See
                                         "Special Considerations -- Average Life
                                         of Securities; Prepayments; Yields,"
                                         "Yield Considerations" and "Description
                                         of the Securities -- Distributions of
                                         Interest on the Securities."

        (b) Principal...............     The Securities of each series
                                         initially will have an aggregate
                                         Security Balance no greater than the
                                         outstanding principal balance of the
                                         Assets as of, unless the related
                                         Prospectus Supplement provides
                                         otherwise, the close of business on the
                                         first day of the month of formation of
                                         the related Trust Fund (the "Cut-off
                                         Date"), after application of scheduled
                                         payments due on or before such date,
                                         whether or not received. The Security
                                         Balance of a Security outstanding from
                                         time to time represents the maximum
                                         amount that the holder thereof is then
                                         entitled to receive in respect of
                                         principal from future cash flow on the
                                         assets in the related Trust Fund.
                                         Unless otherwise provided in the
                                         related Prospectus Supplement,
                                         distributions of principal will be made
                                         on each Distribution Date to the class
                                         or classes of Securities entitled
                                         thereto until the Security Balances of
                                         such Securities have been reduced to
                                         zero. Unless otherwise specified in the
                                         related Prospectus Supplement,
                                         distributions of principal of any class
                                         of Securities will be made on a pro
                                         rata basis among all of the Securities
                                         of such class or by random selection,
                                         as described in the related Prospectus
                                         Supplement or otherwise established by
                                         the related Trustee. Stripped Interest
                                         Securities with no Security Balance
                                         will not receive distributions in
                                         respect of principal. See "Description
                                         of the Securities -- Distributions of
                                         Principal of the Securities."

Termination.........................     If so specified in the related 
                                         Prospectus Supplement, a series of
                                         Securities may be subject to optional
                                         early termination

                                       10

<PAGE>




                                         through the repurchase of the Assets in
                                         the related Trust Fund by the party
                                         specified therein, under the
                                         circumstances and in the manner set
                                         forth therein. If so provided in the
                                         related Prospectus Supplement, upon the
                                         reduction of the Security Balance of a
                                         specified class or classes of
                                         Securities to a specified percentage or
                                         amount or on and after a date specified
                                         in such Prospectus Supplement, the
                                         party specified therein will solicit
                                         bids for the purchase of all of the
                                         Assets of the Trust Fund, or of a
                                         sufficient portion of such Assets to
                                         retire such class or classes, or
                                         purchase such Assets at a price set
                                         forth in the related Prospectus
                                         Supplement. In addition, if so provided
                                         in the related Prospectus Supplement,
                                         certain classes of Securities may be
                                         purchased subject to similar
                                         conditions. See "Description of the
                                         Securities -- Termination."

Registration of Securities               If so provided in the related
                                         Prospectus Supplement, one or more
                                         classes of the Offered Securities will
                                         initially be represented by one or more
                                         certificates or notes, as applicable,
                                         registered in the name of Cede & Co.,
                                         as the nominee of DTC. No person
                                         acquiring an interest in Offered
                                         Securities so registered will be
                                         entitled to receive a definitive
                                         certificate or note, as applicable,
                                         representing such person's interest
                                         except in the event that definitive
                                         certificates or notes, as applicable,
                                         are issued under the limited
                                         circumstances described herein. See
                                         "Special Considerations -- Book-Entry
                                         Registration" and "Description of the
                                         Securities -- Book-Entry Registration
                                         and Definitive Securities."

Tax Status of the Certificates           The Certificates of each series will
                                         constitute, as specified in the related
                                         Prospectus Supplement, either (i)
                                         "regular interests" ("REMIC Regular
                                         Certificates") and "residual interests"
                                         ("REMIC Residual Certificates") in a
                                         Trust Fund treated as a real estate
                                         mortgage investment conduit ("REMIC")
                                         under Sections 860A through 860G of the
                                         Internal Revenue Code of 1986, as
                                         amended (the "Code"), (ii) interests
                                         ("Grantor Trust Certificates") in a
                                         Trust Fund treated as a grantor trust
                                         under applicable provisions of the Code
                                         or (iii) an interest in a Trust Fund
                                         treated as a partnership for purposes
                                         of federal and state income tax.

        (a) REMIC...................     REMIC Regular Certificates generally
                                         will be treated as debt obligations of
                                         the applicable REMIC for federal income
                                         tax purposes. Certain REMIC Regular
                                         Certificates may be issued with
                                         original issue discount for federal
                                         income tax purposes. See "Certain
                                         Federal Income Tax Consequences" herein
                                         and in the related Prospectus
                                         Supplement. The Offered Certificates
                                         evidencing an interest in a Trust Fund
                                         containing Mortgage Loans (not
                                         including Unsecured Home Improvement
                                         Loans, SBA Loans and SBA 504 Loans)
                                         will be treated as (i) "qualifying real
                                         property loans" within the meaning of
                                         Section 593(d)(1) of the Internal
                                         Revenue Code of 1986, as amended (the
                                         "Code"), (ii) assets described in
                                         section 7701(a)(19)(C) of the Code and
                                         (iii) "real estate assets" within the
                                         meaning of Section 856(c)(5)(A) of the
                                         Code, in each case to the extent
                                         described herein and in the Prospectus.
                                         See "Certain Federal Income Tax
                                         Consequences" herein and in the related
                                         Prospectus Supplement.

                                       11

<PAGE>





        (b) Grantor Trust...........     If the related Prospectus Supplement
                                         specifies that the related Trust Fund
                                         will be a grantor trust, the Trust Fund
                                         will be classified as a grantor trust
                                         and not as an association taxable as a
                                         corporation for federal income tax
                                         purposes, and therefore holders of
                                         Certificates will be treated as the
                                         owners of undivided pro rata interests
                                         in the Assets held by the Trust Fund.

        (c) Partnership.............     If so specified in a Prospectus
                                         Supplement, the related Trust Fund will
                                         be treated as a partnership for
                                         purposes of federal and state income
                                         tax, and each Certificateholder, by the
                                         acceptance of a Certificate of such
                                         Trust Fund, will agree to treat the
                                         Trust Fund as a partnership in which
                                         such Certificateholder is a partner for
                                         federal income and state tax purposes.
                                         Alternative characterizations of such
                                         Trust Fund and such Certificates are
                                         possible, but would not result in
                                         materially adverse tax consequences to
                                         Certificateholders. Investors are
                                         advised to consult their tax advisors
                                         and to review "Certain Federal Income
                                         Tax Consequences" herein and in the
                                         related Prospectus Supplement.

Tax Status of Notes.................     Unless otherwise specified in the
                                         related Prospectus Supplement, Notes of
                                         a series will be treated as
                                         indebtedness for federal and state
                                         income tax purposes and the Noteholder,
                                         in accepting the Note, will agree to
                                         treat such Note as indebtedness. See
                                         "Certain Federal Income Tax
                                         Consequences" herein and in such
                                         Prospectus Supplement. Investors are
                                         advised to consult their tax advisors
                                         and to review "Certain Federal Income
                                         Tax Consequences" herein and in the
                                         related Prospectus Supplement.

ERISA Considerations................     A fiduciary of an employee benefit plan
                                         and certain other retirement plans and
                                         arrangements, including individual
                                         retirement accounts, annuities, Keogh
                                         plans, and collective investment funds
                                         and separate accounts in which such
                                         plans, accounts, annuities or
                                         arrangements are invested, that is
                                         subject to the Employee Retirement
                                         Income Security Act of 1974, as amended
                                         ("ERISA"), or Section 4975 of the Code
                                         should carefully review with its legal
                                         advisors whether the purchase or
                                         holding of Offered Securities could
                                         give rise to a transaction that is
                                         prohibited or is not otherwise
                                         permissible either under ERISA or
                                         Section 4975 of the Code. See "ERISA
                                         Considerations" herein and in the
                                         related Prospectus Supplement. Certain
                                         classes of Securities may not be
                                         transferred unless the Trustee and the
                                         Depositor are furnished with a letter
                                         of representations or an opinion of
                                         counsel to the effect that such
                                         transfer will not result in a violation
                                         of the prohibited transaction
                                         provisions of ERISA and the Code and
                                         will not subject the Trustee, the
                                         Depositor or the Master Servicer to
                                         additional obligations. See
                                         "Description of the Securities --
                                         General" and "ERISA Considerations."

Legal Investment....................     Each Prospectus Supplement will specify
                                         which class or classes of Offered
                                         Securities, if any, will constitute
                                         "mortgage-related securities" for
                                         purposes of the Secondary Mortgage
                                         Market Enhancement Act of 1984
                                         ("SMMEA"). Institutions whose
                                         investment activities are subject to
                                         legal investment laws and

                                       12

<PAGE>




                                         regulations or review by certain
                                         regulatory authorities may be subject
                                         to restrictions on investment in
                                         certain classes of the Offered
                                         Securities. See "Legal Investment"
                                         herein.

Rating..............................     At the date of issuance, as to each
                                         series, each class of Offered
                                         Securities will be rated not lower than
                                         investment grade by one or more
                                         nationally recognized statistical
                                         rating agencies (each, a "Rating
                                         Agency"). See "Rating" herein.


                                       13

<PAGE>



                                    SPECIAL CONSIDERATIONS

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

Limited Liquidity

        At the time of issuance of a series of Securities, there will be no
secondary market for any of the Securities. There can be no assurance that a
secondary market for the Securities of any series will develop or, if it does
develop, that it will provide holders with liquidity of investment or will
continue while Securities of such series remain outstanding.

Limited Assets

        The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their affiliates. The only obligations
with respect to the Securities or the Assets will be the obligations (if any) of
the Warranting Party (as defined herein) pursuant to certain limited
representations and warranties made with respect to the Mortgage Loans or
Contracts, the Master Servicer's and any Sub-Servicer's servicing obligations
under the related Agreement and, if and to the extent expressly described in the
related Prospectus Supplement, certain limited obligations of the Master
Servicer in connection with an agreement to purchase or act as remarketing agent
with respect to a convertible ARM Loan (as defined herein) upon conversion to a
fixed rate or a different index. Since certain representations and warranties
   with respect to the Mortgage Assets or Contracts may have been made and/or
assigned in connection with transfers of such Mortgage Assets or Contracts prior
to the Closing Date, the rights of the Trustee and the Securityholders with
respect to such representations or warranties will be limited to their rights as
an assignee thereof. Unless otherwise specified in the related Prospectus
Supplement, none of the Depositor, the Master Servicer or any affiliate thereof
will have any obligation with respect to representations or warranties made by
any other entity. Unless otherwise specified in the related Prospectus
Supplement, neither the Securities nor the underlying Assets will be guaranteed
or insured by any governmental agency or instrumentality, or by the Depositor,
the Master Servicer, any Sub-Servicer or any of their affiliates. Proceeds of
the assets included in the related Trust Fund for each series of Securities
(including the Assets and any form of credit enhancement) will be the sole
source of payments on the Securities, and there will be no recourse to the
Depositor or any other entity in the event that such proceeds are insufficient
or otherwise unavailable to make all payments provided for under the Securities.

        Unless otherwise specified in the related Prospectus Supplement, a
series of Securities will not have any claim against or security interest in the
Trust Funds for any other series. If the related Trust Fund is insufficient to
make payments on such Securities, no other assets will be available for payment
of the deficiency. Additionally, certain amounts remaining in certain funds or
accounts, including the Collection Account and any accounts maintained as Credit
Support, may be withdrawn under certain conditions, as described in the related
Prospectus Supplement. In the event of such withdrawal, such amounts will not be
available for future payment of principal of or interest on the Securities. If
so provided in the Prospectus Supplement for a series of Securities consisting
of one or more classes of Subordinate Securities, on any Distribution Date in
respect of which losses or shortfalls in collections on the Assets have been
incurred, the amount of such losses or shortfalls will be borne first by one or
more classes of the Subordinate Securities, and, thereafter, by the remaining
classes of Securities in the priority and manner and subject to the limitations
specified in such Prospectus Supplement.


Average Life of Securities; Prepayments; Yields

        Prepayments (including those caused by defaults) on the Assets in any
Trust Fund generally will result in a faster rate of principal payments on one
or more classes of the related Securities than if payments on such Assets were
made as scheduled. Thus, the prepayment experience on the Assets may affect the
average life of

                                       14

<PAGE>



each class of related Securities. The rate of principal payments on pools of
mortgage loans or manufactured housing contracts varies between pools and from
time to time is influenced by a variety of economic, demographic, geographic,
social, tax, legal and other factors. There can be no assurance as to the rate
of prepayment on the Assets in any Trust Fund or that the rate of payments will
conform to any model described herein or in any Prospectus Supplement. If
prevailing interest rates fall significantly below the applicable mortgage
interest rates, principal prepayments are likely to be higher than if prevailing
rates remain at or above the rates borne by the Mortgage Loans underlying or
comprising the Mortgage Assets in any Trust Fund. As a result, the actual
maturity of any class of Securities evidencing an interest in a Trust Fund
containing Mortgage Assets could occur significantly earlier than expected. The
relationship of prevailing interest rates and prepayment rates on Contracts will
be discussed in the related Prospectus Supplement. In addition, certain
prepayments may result in the collection of less interest than would otherwise
be the case in the month of prepayment.

        A series of Securities may include one or more classes of Securities
with priorities of payment and, as a result, yields on other classes of
Securities, including classes of Offered Securities, of such series may be more
sensitive to prepayments on Assets. A series of Securities may include one or
more classes offered at a significant premium or discount. Yields on such
classes of Securities will be sensitive, and in some cases extremely sensitive,
to prepayments on Mortgage Assets and, where the amount of interest payable with
respect to a class is disproportionately high, as compared to the amount of
principal, as with certain classes of Stripped Interest Securities, a holder
might, in some prepayment scenarios, fail to recoup its original investment. A
series of Securities may include one or more classes of Securities, including
classes of Offered Securities, that provide for distribution of principal
thereof from amounts attributable to interest accrued but not currently
distributable on one or more classes of Accrual Securities and, as a result,
yields on such Securities will be sensitive to (a) the provisions of such
Accrual Securities relating to the timing of distributions of interest thereon
and (b) if such Accrual Securities accrue interest at a variable or adjustable
Pass-Through Rate or interest rate, changes in such rate. See "Yield
Considerations" herein and, if applicable, in the related Prospectus Supplement.

Limited Nature of Ratings

        Any rating assigned by a Rating Agency to a class of Securities will
reflect such Rating Agency's assessment solely of the likelihood that holders 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 (including those caused
by defaults) on the related Mortgage Assets 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 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. Each Prospectus Supplement will identify any payment to
which holders of Offered Securities of the related series are entitled that is
not covered by the applicable rating.

Mortgage Loans and Mortgaged Properties In General

        An investment in securities such as the Securities which generally
represent interests in Mortgage Loans may be affected by, among other things, a
decline in real estate values and changes in the mortgagors' financial
condition. No assurance can be given that values of the Mortgaged Properties
have remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. If the residential real estate market should experience
an overall decline in property values such that the outstanding balances of the
Mortgage Loans, and any secondary financing on the Mortgaged Properties, become
equal to or greater than the value of the Mortgaged Properties, the actual rates
of delinquencies, foreclosures and losses could be higher than those now
generally experienced in the mortgage lending industry. In addition, in the case
of Mortgage Loans that are subject to negative amortization, due to the addition
to principal balance of deferred interest, the principal balances of such
Mortgage Loans could be increased to an amount equal to or in excess of the
value of the underlying Mortgaged Properties, thereby increasing the likelihood
of default. To the extent

                                       15

<PAGE>



that such losses are not covered by the applicable Credit Support, if any,
holders of Securities of the series evidencing interests in the related Mortgage
Loans will bear all risk of loss resulting from default by mortgagors and will
have to look primarily to the value of the Mortgaged Properties for recovery of
the outstanding principal and unpaid interest on the defaulted Mortgage Loans.
Certain of the types of Mortgage Loans may involve additional uncertainties not
present in traditional types of loans. For example, certain of the Mortgage
Loans provide for escalating or variable payments by the mortgagor under the
Mortgage Loan, as to which the mortgagor is generally qualified on the basis of
the initial payment amount. In some instances the mortgagors' income may not be
sufficient to enable them to continue to make their loan payments as such
payments increase and thus the likelihood of default will increase. In addition
to the foregoing, certain geographic regions of the United States from time to
time will experience weaker regional economic conditions and housing markets,
and, consequently, will experience higher rates of loss and delinquency than
will be experienced on mortgage loans generally. The Mortgage Loans underlying
certain series of Certificates may be concentrated in these regions, and such
concentration may present risk considerations in addition to those generally
present for similar mortgage-backed securities without such concentration.
Furthermore, the rate of default on Mortgage Loans that are refinance or limited
documentation mortgage loans, and on Mortgage Loans with high Loan-to-Value
Ratios, may be higher than for other types of Mortgage Loans. Additionally, a
decline in the value of the Mortgaged Properties will increase the risk of loss
particularly with respect to any related junior Mortgage Loans. See "-- Junior
Mortgage Loans."

        Mortgage Loans secured by Multifamily Properties may entail risks of
delinquency and foreclosure, and risks of loss in the event thereof, that are
greater than similar risks associated with loans secured by Single Family
Properties. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of such property rather than upon the existence of independent income
or assets of the borrower; thus, the value of an income-producing property
typically is directly related to the net operating income derived from such
property. If the net operating income of the property is reduced (for example,
if rental or occupancy rates decline or real estate tax rates or other operating
expenses increase), the borrower's ability to repay the loan may be impaired. In
addition, the concentration of default, foreclosure and loss risk for a pool of
Mortgage Loans secured by Multifamily Properties may be greater than for a pool
of Mortgage Loans secured by Single Family Properties of comparable aggregate
unpaid principal balance because the pool of Mortgage Loans secured by
Multifamily Properties is likely to consist of a smaller number of higher
balance loans.

        If applicable, certain legal aspects of the Mortgage Loans for a series
of Certificates may be described in the related Prospectus Supplement. See also
"Certain Legal Aspects of Mortgage Loans" herein.

Balloon Payments

        Certain of the Mortgage Loans (the "Balloon Mortgage Loans") as of the
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. Mortgage Loans with balloon payments involve a greater degree
of risk because the ability of a mortgagor to make a balloon payment typically
will depend upon its ability either to timely refinance the loan or to timely
sell the related Mortgaged Property. The ability of a mortgagor to accomplish
either of these goals will be affected by a number of factors, including the
level of available mortgage interest rates at the time of sale or refinancing,
the mortgagor's equity in the related Mortgaged Property, the financial
condition of the mortgagor, the value of the Mortgaged Property, tax laws,
prevailing general economic conditions and the availability of credit for single
family or multifamily real properties generally.

Junior Mortgage Loans

        Certain of the Mortgage Loans may be secured by junior liens and the
related first and other senior liens, if any (collectively, the "senior lien"),
may not be included in the Mortgage Pool. The primary risk to holders of
Mortgage Loans secured by junior liens is the possibility that adequate funds
will not be received in connection with a foreclosure of the related senior lien
to satisfy fully both the senior lien and the Mortgage Loan. In the event that a
holder of the senior lien forecloses on a Mortgaged Property, the proceeds of
the

                                       16

<PAGE>



foreclosure or similar sale will be applied first to the payment of court costs
and fees in connection with the foreclosure, second to real estate taxes, third
in satisfaction of all principal, interest, prepayment or acceleration
penalties, if any, and any other sums due and owing to the holder of the senior
lien. The claims of the holder of the senior lien will be satisfied in full out
of proceeds of the liquidation of the Mortgage Loan, if such proceeds are
sufficient, before the Trust Fund as holder of the junior lien receives any
payments in respect of the Mortgage Loan. If the Master Servicer were to
foreclose on any Mortgage Loan, it would do so subject to any related senior
lien. In order for the debt related to the Mortgage Loan to be paid in full at
such sale, a bidder at the foreclosure sale of such Mortgage Loan would have to
bid an amount sufficient to pay off all sums due under the Mortgage Loan and the
senior lien or purchase the Mortgaged Property subject to the senior lien. In
the event that such proceeds from a foreclosure or similar sale of the related
Mortgaged Property were insufficient to satisfy both loans in the aggregate, the
Trust Fund, as the holder of the junior lien, and, accordingly, holders of the
Certificates, would bear the risk of delay in distributions while a deficiency
judgment against the borrower was being obtained and the risk of loss if the
deficiency judgment were not realized upon. Moreover, deficiency judgments may
not be available in certain jurisdictions. In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses
subject to the senior mortgage.

Contracts and Manufactured Homes In General

        An investment in Certificates evidencing an interest in a Trust Fund
containing Contracts may be affected by, among other things, a downturn in
national, regional or local economic conditions. The geographic location of the
Manufactured Homes in any Contract Pool at origination of the related Contract
will be set forth in the related Prospectus Supplement under "The Contract
Pool". Regional and local economic conditions are often volatile and,
historically, regional and local economic conditions, as well as national
economic conditions, have affected the delinquency, loan loss and repossession
experience of manufactured housing installment sales contracts and/or
installment loan contracts (hereinafter generally referred to as "contracts" or
"manufactured housing contracts"). Moreover, regardless of its location,
manufactured housing generally depreciates in value. Thus, such Securityholders
should expect that, as a general matter, the market value of any Manufactured
Home will be lower than the outstanding principal balance of the related
Contract. Sufficiently high delinquencies and liquidation losses on the
Contracts in a Contract Pool will have the effect of reducing, and could
eliminate, the protection against loss afforded by any credit enhancement
supporting any class of the related Securities. If such protection is eliminated
with respect to a class of Securities, the holders of such Securities will bear
all risk of loss on the related Contracts and will have to rely on the value of
the related Manufactured Homes for recovery of the outstanding principal of and
unpaid interest on any defaulted Contracts in the related Contract Pool. See
"Description of Credit Support."

Security Interests and Certain Other Legal Aspects of the Contracts

        The Originator in respect of a Contract will represent that such
Contract is secured by a security interest in a Manufactured Home. Perfection of
security interests in the Manufactured Homes and enforcement of rights to
realize upon the value of the Manufactured Homes as collateral for the Contracts
are subject to a number of federal and state laws, including the Uniform
Commercial Code as adopted in each state and each state's certificate of title
statutes. The steps necessary to perfect the security interest in a Manufactured
Home will vary from state to state. Because of the expense and administrative
inconvenience involved, the Master Servicer will not amend any certificates of
title to change the lienholder specified therein from the Originator to the
Trustee and will not deliver any certificate of title to the Trustee or note
thereon the Trustee's interest. Consequently, in some states, in the absence of
such an amendment, the assignment to the Trustee of the security interest in the
Manufactured Home may not be effective or such security interest may not be
perfected and, in the absence of such notation or delivery to the Trustee, the
assignment of the security interest in the Manufactured Home may not be
effective against creditors of the Originator or a trustee in bankruptcy of the
Originator. In addition, numerous federal and state consumer protection laws
impose requirements on lending under installment sales contracts and installment
loan agreements such as the Contracts, and the failure by the lender or seller
of goods to comply with such requirements could give rise to liabilities of
assignees for amounts due under such agreements and claims by such assignees may
be subject to set-off as result of such lender's or seller's noncompliance.
These laws would apply to the Trustee as assignee of the Contracts. The

                                       17

<PAGE>



Originator will warrant that each Contract complies with all requirements of law
and will make certain warranties relating to the validity, subsistence,
perfection and priority of the security interest in each Manufactured Home
securing a Contract. A breach of any such warranty that materially adversely
affects any Contract would create an obligation of the Originator and the
Depositor to repurchase such Contract unless such breach is cured. If the Credit
Support is exhausted and recovery of amounts due on the Contracts is dependent
on repossession and resale of Manufactured Homes securing Contracts that are in
default, certain other factors may limit the ability of the Certificateholders
to realize upon the Manufactured Home or may limit the amount realized to less
than the amount due. See "Certain Legal Aspects of the Contracts."

Unsecured Home Improvement Loans

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

Credit Support Limitations

        The Prospectus Supplement for a series of Certificates will describe any
Credit Support in the related Trust Fund, which may include letters of credit,
insurance policies, guarantees, reserve funds or other types of credit support,
or combinations thereof. Use of Credit Support will be subject to the conditions
and limitations described herein and in the related Prospectus Supplement.
Moreover, such Credit Support may not cover all potential losses or risks; for
example, Credit Support may or may not cover fraud or negligence by a mortgage
loan or contract originator or other parties.

        A series of Securities may include one or more classes of Subordinate
Securities (which may include Offered Securities), if so provided in the related
Prospectus Supplement. Although subordination is intended to reduce the risk to
holders of Senior Securities of delinquent distributions or ultimate losses, the
amount of subordination will be limited and may decline under certain
circumstances. In addition, if principal payments on one or more classes of
Securities of a series are made in a specified order of priority, any limits
with respect to the aggregate amount of claims under any related Credit Support
may be exhausted before the principal of the lower priority classes of
Securities of such series has been repaid. As a result, the impact of
significant losses and shortfalls on the Assets may fall primarily upon those
classes of Securities having a lower priority of payment. Moreover, if a form of
Credit Support covers more than one series of Securities (each, a "Covered
Trust"), holders of Securities evidencing an interest in a Covered Trust will be
subject to the risk that such Credit Support will be exhausted by the claims of
other Covered Trusts.

        The amount of any applicable Credit Support supporting one or more
classes of Offered Securities, including the subordination of one or more
classes of Securities, will be determined on the basis of criteria established
by each Rating Agency rating such classes of Securities based on an assumed
level of defaults, delinquencies, other losses or other factors. There can,
however, be no assurance that the loss experience on the related Assets will not
exceed such assumed levels. See "-- Limited Nature of Ratings," "Description of
the Securities" and "Description of Credit Support."

        Regardless of the form of credit enhancement provided, the amount of
coverage will be limited in amount and in most cases will be subject to periodic
reduction in accordance with a schedule or formula. The Master Servicer will
generally be permitted to reduce, terminate or substitute all or a portion of
the credit

                                       18

<PAGE>



enhancement for any series of Securities, if the applicable Rating Agency
indicates that the then-current rating thereof will not be adversely affected.
The rating of any series of Securities by any applicable Rating Agency may be
lowered following the initial issuance thereof as a result of the downgrading of
the obligations of any applicable Credit Support provider, or as a result of
losses on the related Assets substantially in excess of the levels contemplated
by such Rating Agency at the time of its initial rating analysis. None of the
Depositor, the Master Servicer or any of their affiliates will have any
obligation to replace or supplement any Credit Support or to take any other
action to maintain any rating of any series of Securities.

Subordination of the Subordinate Certificates; Effect of Losses on the Assets

        The rights of Subordinate Securityholders to receive distributions to
which they would otherwise be entitled with respect to the Assets will be
subordinate to the rights of the Master Servicer (to the extent that the Master
Servicer is paid its servicing fee, including any unpaid servicing fees with
respect to one or more prior Due Periods, and is reimbursed for certain
unreimbursed liquidation expenses) and the Senior Securityholders to the extent
described in the related Prospectus Supplement. As a result of the foregoing,
investors must be prepared to bear the risk that they may be subject to delays
in payment and may not recover their initial investments in the Subordinate
Securities. See "-- Allocation of Losses and Shortfalls."

        The yields on the Subordinate Securities may be extremely sensitive to
the loss experience of the Assets and the timing of any such losses. If the
actual rate and amount of losses experienced by the Assets exceed the rate and
amount of such losses assumed by an investor, the yields to maturity on the
Subordinate Securities may be lower than anticipated.

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

        Holders of REMIC Residual Certificates will be required to report on
their federal income tax returns as ordinary income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of cash payments, as described in "Certain Federal Income Tax Consequences --
REMICs." Accordingly, under certain circumstances, holders of Offered Securities
that constitute REMIC Residual Certificates may have taxable income and tax
liabilities arising from such investment during a taxable year in excess of the
cash received during such period. Individual holders of REMIC Residual
Certificates may be limited in their ability to deduct servicing fees and other
expenses of the REMIC. In addition, REMIC Residual Certificates are subject to
certain restrictions on transfer. Because of the special tax treatment of REMIC
Residual Certificates, the taxable income arising in a given year on a REMIC
Residual Certificate will not be equal to the taxable income associated with
investment in a corporate bond or stripped instrument having similar cash flow
characteristics and pre-tax yield. Therefore, the after-tax yield on the REMIC
Residual Certificate may be significantly less than that of a corporate bond or
stripped instrument having similar cash flow characteristics. Additionally,
prospective purchasers of a REMIC Residual Certificate should be aware that
recently issued temporary regulations provide restrictions on the ability to
mark-to-market certain "negative value" REMIC residual interests. See "Certain
Federal Income Tax Consequences -- REMICs."

Book-Entry Registration

        If so provided in the Prospectus Supplement, one or more classes of the
Securities will be initially represented by one or more certificates registered
in the name of Cede, the nominee for DTC, and will not be registered in the
names of the Securityholders or their nominees. Because of this, unless and
until Definitive Securities are issued, Securityholders will not be recognized
by the Trustee as "Securityholders" (as that term is to be used in the related
Agreement). Hence, until such time, Securityholders will be able to exercise the
rights of Securityholders only indirectly through DTC and its participating
organizations. See "Description of the Securities -- Book-Entry Registration and
Definitive Securities."



                                       19

<PAGE>



                         DESCRIPTION OF THE TRUST FUNDS

Assets

        The primary assets of each Trust Fund (the "Assets") will include (i)
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the "Mortgage Loans"), including without limitation, Home Equity
Loans and Home Improvement Contracts, (ii) unsecured home improvement loans
("Unsecured Home Improvement Loans"), (iii) mortgage participations ("Mortgage
Participations"), (iv) pass-through certificates or other mortgage-backed
securities evidencing interests in or secured by one or more Mortgage Loans or
other similar participations, certificates or securities ("MBS"), (v)
manufactured housing installment sale contracts and installment loan agreements
(the "Contracts"), (vi) direct obligations of the United States, agencies
thereof or agencies created thereby which are not subject to redemption prior to
maturity at the option of the issuer and are (a) interest- bearing securities,
(b) non-interest-bearing securities, (c) originally interest-bearing securities
from which coupons representing the right to payment of interest have been
removed, or (d) interest-bearing securities from which the right to payment of
principal has been removed (the "Government Securities") or (vii) a combination
of Mortgage Loans, Unsecured Home Improvement Loans, Mortgage Participations,
Contracts, MBS and Government Securities. As used herein, "Mortgage Loans"
refers to both whole Mortgage Loans (or certain balances thereof) and Mortgage
Loans underlying Mortgage Participations or MBS. Mortgage Loans that secure, or
interests in which are evidenced by, MBS are herein sometimes referred to as
"Underlying Mortgage Loans." Mortgage Loans (or certain balances thereof) that
are not Underlying Mortgage Loans are sometimes referred to as "Whole Loans."
Any pass-through certificates or other asset-backed certificates in which an MBS
evidences an interest or which secure an MBS are sometimes referred to herein
also as MBS or as "Underlying MBS." Mortgage Loans, Mortgage Participations and
MBS are sometimes referred to herein as "Mortgage Assets." The Mortgage Assets
will not be guaranteed or insured by Beneficial Mortgage Corporation (the
"Depositor") or any of its affiliates or, unless otherwise provided in the
Prospectus Supplement, by any governmental agency or instrumentality or by any
other person. Each Asset will be selected by the Depositor for inclusion in a
Trust Fund from among those originated by the Depositor or purchased, either
directly or indirectly, from a prior holder thereof (an "Originator"), which may
be an affiliate of the Depositor and, with respect to Assets, which prior holder
may or may not be the originator of such Mortgage Loan or Contract or the issuer
of such MBS.

        Unless otherwise specified in the related Prospectus Supplement, the
Securities will be entitled to payment only from the assets of the related Trust
Fund and will not be entitled to payments in respect of the assets of any other
trust fund established by the Depositor. If specified in the related Prospectus
Supplement, the assets of a Trust Fund will consist of certificates representing
beneficial ownership interests in, or indebtedness of, another trust fund that
contains the Assets.

Mortgage Loans

General

        Unless otherwise specified in the related Prospectus Supplement, each
Mortgage Loan will be secured by (i) a lien on a Mortgaged Property consisting
of a one- to four-family residential property (a "Single Family Property" and
the related Mortgage Loan a "Single Family Mortgage Loan") or a residential
property consisting of five or more dwelling units in multi-story structures (a
"Multifamily Property" and the related Mortgage Loan a "Multifamily Mortgage
Loan") or (ii) a security interest in shares issued by private cooperative
housing corporations ("Cooperatives"). If so specified in the related Prospectus
Supplement, a Mortgaged Property may include some commercial use. Mortgaged
Properties will be located, unless otherwise specified in the related Prospectus
Supplement, in any one of the fifty states, the District of Columbia or the
Commonwealth of Puerto Rico. To the extent specified in the related Prospectus
Supplement, the Mortgage Loans will be secured by first and/or junior mortgages
or deeds of trust or other similar security instruments creating a first or
junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by Cooperatives. The Mortgaged Properties may include leasehold
interests in properties, the title to which is held by third party lessors.
Unless otherwise specified in the Prospectus Supplement, the term of any

                                       20

<PAGE>



such leasehold shall exceed the term of the related mortgage note by at least
five years. Each Mortgage Loan will have been originated by the Depositor or a
person other than the Depositor (the "Originator"). The related Prospectus
Supplement will indicate if any Originator is an affiliate of the Depositor. The
Mortgage Loans will be evidenced by promissory notes (the "Mortgage Notes")
secured by mortgages, deeds of trust or other security instruments (the
"Mortgages") creating a lien on the Mortgaged Properties.

Loan-to-Value Ratio

        The "Loan-to-Value Ratio" of a Mortgage Loan at any given time is the
ratio (expressed as a percentage) of the outstanding principal balance of the
Mortgage Loan as of the date of origination to the Value of the related
Mortgaged Property. The "Value" of a Mortgaged Property, other than with respect
to Refinance Loans, is generally 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. "Refinance Loans" are loans made
to refinance existing loans. Unless otherwise set forth in the related
Prospectus Supplement, the Value of the Mortgaged Property securing a Refinance
Loan is the appraised value thereof determined in an appraisal obtained at the
time of origination of the Refinance Loan. The Value of a Mortgaged Property as
of the date of initial issuance of the related series of Certificates may be
less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market.

Mortgage Loan Information in Prospectus Supplements

        Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage Loans, (vii) the state or states in which most of the Mortgaged
Properties are located, (viii) information with respect to the prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable Mortgage Rates ("ARM Loans"), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan and (x) information regarding the payment
characteristics of the Mortgage Loans, including without limitation balloon
payment and other amortization provisions. If specific information respecting
the Mortgage Loans is not known to the Depositor at the time Securities are
initially offered, more general information of the nature described above will
be provided in the Prospectus Supplement, and specific information will be set
forth in a report which will be available to purchasers of the related
Securities at or before the initial issuance thereof and will be filed as part
of a Current Report on Form 8-K with the Securities and Exchange Commission
within fifteen days after such initial issuance.

        The related Prospectus Supplement may specify whether the Mortgage Loans
include (i) closed-end and/or revolving home equity loans or certain balances
thereof ("Home Equity Loans"), which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) home improvement
installment sales contracts or installment loan agreements (the "Home
Improvement Contracts") originated by a home improvement contractor and secured
by a Mortgage on the related Mortgaged Property that is junior to other liens on
the Mortgaged Property. Except as otherwise described in the related Prospectus
Supplement, the home improvements purchased with the Home Improvement Contracts
will generally be replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels. The related Prospectus Supplement will specify whether the Home
Improvement Contracts are partially insured under Title I of the National
Housing Act and, if so, the limitations on such insurance.


                                       21

<PAGE>


Payment Provisions of the Mortgage Loans

        Unless otherwise specified in the related Prospectus Supplement, all of
the Mortgage Loans will (i) have individual principal balances at origination of
not less than $10,000, (ii) have original terms to maturity of not more than 40
years and (iii) provide for payments of principal, interest or both, on due
dates that occur monthly, quarterly or semi-annually or at such other interval
as is specified in the related Prospectus Supplement. Each Mortgage Loan may
provide for no accrual of interest or for accrual of interest thereon at an
interest rate (a "Mortgage Rate") that is fixed over its term or that adjusts
from time to time, or that may be converted from an adjustable to a fixed
Mortgage Rate or a different adjustable Mortgage Rate, or from a fixed to an
adjustable Mortgage Rate, from time to time pursuant to an election or as
otherwise specified on the related Mortgage Note, in each case as described in
the related Prospectus Supplement. Each Mortgage Loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the Mortgage Rate or to reflect the occurrence of certain events or
that adjust on the basis of other methodologies, and may provide for negative
amortization or accelerated amortization, in each case as described in the
related Prospectus Supplement. Each Mortgage Loan may be fully amortizing or
require a balloon payment due on its stated maturity date, in each case as
described in the related Prospectus Supplement. Each Mortgage Loan may contain
prohibitions on prepayment (a "Lock-out Period" and, the date of expiration
thereof, a "Lock-out Date") or require payment of a premium or a yield
maintenance penalty (a "Prepayment Premium") in connection with a prepayment, in
each case as described in the related Prospectus Supplement. In the event that
holders of any class or classes of Offered Securities will be entitled to all or
a portion of any Prepayment Premiums collected in respect of Mortgage Loans, the
related Prospectus Supplement will specify the method or methods by which any
such amounts will be allocated.

Mortgage Participations

        Mortgage Participations will evidence an undivided participation
interest in Underlying Mortgage Loans. To the extent available to the Depositor,
the related Prospectus Supplement will contain information in respect of the
Underlying Mortgage Loans substantially similar to the information described
above in respect of Mortgage Loans. Such Prospectus Supplement will also specify
the amount of the participation interest and describe the servicing provisions
of the participation and servicing agreements.

Unsecured Home Improvement Loans

        The Unsecured Home Improvement Loans may consist of conventional
unsecured home improvement loans and FHA insured unsecured home improvement
loans. Except as otherwise set forth in the related Prospectus Supplement, the
Unsecured Home Improvement Loans will be fully amortizing and will bear interest
at a fixed or variable annual percentage rate. Unless the context otherwise
requires, references in this Prospectus to Mortgage Loans, Whole Loans and
related terms shall include Unsecured Home Improvement Loans and related terms
to the extent relevant (e.g., a reference to a Mortgaged Property or hazard
insurance does not relate to an Unsecured Home Improvement Loan).

MBS

        Any MBS will have been issued pursuant to a pooling and servicing
agreement, a trust agreement, an indenture or similar agreement (an "MBS
Agreement"). A seller (the "MBS Issuer") and/or servicer (the "MBS Servicer") of
the underlying Mortgage Loans (or Underlying MBS) will have entered into the MBS
Agreement with a trustee or a custodian under the MBS Agreement (the "MBS
Trustee"), if any, or with the original purchaser of the interest in the
underlying Mortgage Loans or MBS evidenced by the MBS.

        Distributions of any principal or interest, as applicable, will be made
on MBS on the dates specified in the related Prospectus Supplement. The MBS may
be issued in one or more classes with characteristics similar to the classes of
Securities described in this Prospectus. Any principal or interest distributions
will be made on the MBS by the MBS Trustee or the MBS Servicer. The MBS Issuer
or the MBS Servicer or another person specified in the related Prospectus
Supplement may have the right or obligation to repurchase or substitute assets
underlying the MBS after a certain date or under other circumstances specified
in the related Prospectus Supplement.

                                       22

<PAGE>




        Enhancement in the form of reserve funds, subordination or other forms
of credit support similar to that described for the Securities under
"Description of Credit Support" may be provided with respect to the MBS. The
type, characteristics and amount of such credit support, if any, will be a
function of certain characteristics of the Underlying Mortgage Loans or
Underlying MBS evidenced by or securing such MBS and other factors and generally
will have been established for the MBS on the basis of requirements of either
any Rating Agency that may have assigned a rating to the MBS or the initial
purchasers of the MBS.

        The Prospectus Supplement for a series of Securities evidencing
interests in Mortgage Assets that include MBS will specify, to the extent
available to the Depositor, (i) the aggregate approximate initial and
outstanding principal amount or notional amount, as applicable, and type of the
MBS to be included in the Trust Fund, (ii) the original and remaining term to
stated maturity of the MBS, if applicable, (iii) whether such MBS is entitled
only to interest payments, only to principal payments or to both, (iv) the
pass-through or bond rate of the MBS or formula for determining such rates, if
any, (v) the applicable payment provisions for the MBS, including, but not
limited to, any priorities, payment schedules and subordination features, (vi)
the MBS Issuer, MBS Servicer and MBS Trustee, as applicable, (vii) certain
characteristics of the credit support, if any, such as subordination, reserve
funds, insurance policies, letters of credit or guarantees relating to the
related Underlying Mortgage Loans, the Underlying MBS or directly to such MBS,
(viii) the terms on which the related Underlying Mortgage Loans or Underlying
MBS for such MBS or the MBS may, or are required to, be purchased prior to their
maturity, (ix) the terms on which Mortgage Loans or Underlying MBS may be
substituted for those originally underlying the MBS, (x) the servicing fees
payable under the MBS Agreement, (xi) the type of information in respect of the
Underlying Mortgage Loans described under "-- Mortgage Loans -- Mortgage Loan
Information in Prospectus Supplements" above, and the type of information in
respect of the Underlying MBS described in this paragraph, (xii) the
characteristics of any cash flow agreements that are included as part of the
trust fund evidenced or secured by the MBS and (xiii) whether the MBS is in
certificated form or held through a depository such as The Depository Trust
Company or the Participants Trust Company.

Contracts

General

        Unless otherwise specified in the related Prospectus Supplement, each
Contract will be secured by a security interest in a new or used Manufactured
Home. Such Prospectus Supplement will specify the states or other jurisdictions
in which the Manufactured Homes are located as of the related Cut-off Date. The
method of computing the "Loan-to-Value Ratio" of a Contract will be described in
the related Prospectus Supplement.

Contract Information in Prospectus Supplements

        Each Prospectus Supplement will contain certain information, as of the
dates specified in such Prospectus Supplement and to the extent then applicable
and specifically known to the Depositor, with respect to the Contracts,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Contracts as of the
applicable Cut-off Date, (ii) whether the Manufactured Homes were new or used as
of the origination of the related Contracts, (iii) the weighted average (by
principal balance) of the original and remaining terms to maturity of the
Contracts, (iv) the earliest and latest origination date and maturity date of
the Contracts, (v) the range of the Loan-to-Value Ratios at origination of the
Contracts, (vi) the Contract Rates or range of Contract Rates and the weighted
average Contract Rate borne by the Contracts, (vii) the state or states in which
most of the Manufactured Homes are located at origination, (viii) information
with respect to the prepayment provisions, if any, of the Contracts, (ix) with
respect to Contracts with adjustable Contract Rates ("ARM Contracts"), the
index, the frequency of the adjustment dates, and the maximum Contract Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Contract, and (x) information regarding the payment
characteristics of the Contracts. If specific information respecting the
Contracts is not known to the Depositor at the time Securities are initially
offered, more general information of the nature described above will be provided
in the Prospectus Supplement, and specific information will be set forth in a
report which will be

                                       23


<PAGE>



available to purchasers of the related Securities at or before the initial
issuance thereof and will be filed as part of a Current Report on Form 8-K with
the Securities and Exchange Commission within fifteen days after such initial
issuance.

Payment Provisions of the Contracts

        Unless otherwise specified in the related Prospectus Supplement, all of
the Contracts will (i) have individual principal balances at origination of not
less than $1,000, (ii) have original terms to maturity of not more than 40 years
and (iii) provide for payments of principal, interest or both, on due dates that
occur monthly or at such other interval as is specified in the related
Prospectus Supplement. Each Contract may provide for no accrual of interest or
for accrual of interest thereon at an annual percentage rate (a "Contract Rate")
that is fixed over its term or that adjusts from time to time, or as otherwise
specified in the related Prospectus Supplement. Each Contract may provide for
scheduled payments to maturity or payments that adjust from time to time to
accommodate changes in the Contract Rate as otherwise described in the related
Prospectus Supplement.

Government Securities

        The Prospectus Supplement for a series of Securities evidencing
interests in Assets of a Trust Fund that include Government Securities will
specify, to the extent available, (i) the aggregate approximate initial and
outstanding principal amounts or notional amounts, as applicable, and types of
the Government Securities to be included in the Trust Fund, (ii) the original
and remaining terms to stated maturity of the Government Securities, (iii)
whether such Government Securities are entitled only to interest payments, only
to principal payments or to both, (iv) the interest rates of the Government
Securities or the formula to determine such rates, if any, (v) the applicable
payment provisions for the Government Securities and (vi) to what extent, if
any, the obligation evidenced thereby is backed by the full faith and credit of
the United States.

Pre-Funding Account

        To the extent provided in a Prospectus Supplement, the Depositor will be
obligated (subject only to the availability thereof) to sell at a predetermined
price, and the Trust Fund for the related series of Securities will be obligated
to purchase (subject to the satisfaction of certain conditions described in the
applicable Agreement), additional Assets (the "Subsequent Assets") from time to
time (as frequently as daily) within the number of months specified in the
related Prospectus Supplement after the issuance of such series of Securities
having an aggregate principal balance approximately equal to the amount on
deposit in the Pre-Funding Account (the "Pre-Funded Amount") for such series on
the date of such issuance.

Accounts

        Each Trust Fund will include one or more accounts established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received with respect to the Assets and other assets in the Trust Fund. Such an
account may be maintained as an interest bearing or a non-interest bearing
account, and funds held therein may be held as cash or invested in certain
short-term, investment grade obligations, in each case as described in the
related Prospectus Supplement. See "Description of the Agreements -- Collection
Account and Related Accounts."

Credit Support

        If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more classes of Securities in the related
series in the form of subordination of one or more other classes of Securities
in such series or by one or more other types of credit support, such as a letter
of credit, insurance policy, guarantee, reserve fund or another type of credit
support, or a combination thereof (any such coverage with respect to the
Securities of any series, "Credit Support"). The amount and types of coverage,
the identification of the entity providing

                                       24


<PAGE>



the coverage (if applicable) and related information with respect to each type
of Credit Support, if any, will be described in the Prospectus Supplement for a
series of Securities. See "Special Considerations -- Credit Support Limitations"
and "Description of Credit Support."

Cash Flow Agreements

        If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more classes of Securities. (Currency exchange agreements might be
included in the Trust Fund if some or all of the Mortgage Assets (such as
Mortgage Loans secured by Mortgaged Properties located outside the United
States) were denominated in a non-United States currency.) The principal terms
of any such guaranteed investment contract or other agreement (any such
agreement, a "Cash Flow Agreement"), including, without limitation, provisions
relating to the timing, manner and amount of payments thereunder and provisions
relating to the termination thereof, will be described in the Prospectus
Supplement for the related series. In addition, the related Prospectus
Supplement will provide certain information with respect to the obligor under
any such Cash Flow Agreement.

                                 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 Assets, or the payment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.


                              YIELD CONSIDERATIONS

General

        The yield on any Offered Security will depend on the price paid by the
Securityholder, the Pass-Through Rate of the Security, the receipt and timing
of receipt of distributions on the Security and the weighted average life of
the Assets in the related Trust Fund (which may be affected by prepayments,
defaults, liquidations or repurchases). See "Special Considerations."

Pass-Through Rate and Interest Rate

        Securities of any class within a series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any series of Securities will specify the
Pass-Through Rate or interest rate for each class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more classes of Securities; and whether the distributions of interest on the
Securities of any class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

        If so specified in the related Prospectus Supplement, the effective
yield to maturity to each holder of Securities entitled to payments of interest
will be below that otherwise produced by the applicable Pass-Through Rate or
interest rate and purchase price of such Security because, while interest may
accrue on

                                       25


<PAGE>



each Asset during a certain period, the distribution of such interest will be
made on a day which may be several days, weeks or months following the period of
accrual.

Timing of Payment of Interest

        Each payment of interest on the Securities (or addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued during the Interest Accrual Period for such Distribution Date.
As indicated above under "-- Pass-Through Rate and Interest Rate," if the
Interest Accrual Period ends on a date other than the day before a Distribution
Date for the related series, the yield realized by the holders of such
Securities may be lower than the yield that would result if the Interest Accrual
Period ended on such day before the Distribution Date.

Payments of Principal; Prepayments

        The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans and Contracts resulting from both voluntary prepayments by the borrowers
and involuntary liquidations). The rate at which principal prepayments occur on
the Mortgage Loans and Contracts will be affected by a variety of factors,
including, without limitation, the terms of the Mortgage Loans and Contracts,
the level of prevailing interest rates, the availability of mortgage credit and
economic, demographic, geographic, tax, legal and other factors. In general,
however, if prevailing interest rates fall significantly below the Mortgage
Rates on the Mortgage Loans comprising or underlying the Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher principal
prepayments than if prevailing rates remain at or above the rates borne by such
Mortgage Loans. In this regard, it should be noted that certain Assets may
consist of Mortgage Loans with different Mortgage Rates and the stated
pass-through or pay-through interest rate of certain MBS may be a number of
percentage points higher or lower than certain of the Underlying Mortgage Loans.
The rate of principal payments on some or all of the classes of Securities of a
series will correspond to the rate of principal payments on the Assets in the
related Trust Fund and is likely to be affected by the existence of Lock-out
Periods and Prepayment Premium provisions of the Mortgage Loans underlying or
comprising such Assets, and by the extent to which the servicer of any such
Mortgage Loan is able to enforce such provisions. Mortgage Loans with a Lock-out
Period or a Prepayment Premium provision, to the extent enforceable, generally
would be expected to experience a lower rate of principal prepayments than
otherwise identical Mortgage Loans without such provisions, with shorter
Lock-out Periods or with lower Prepayment Premiums.

        Because of the depreciating nature of manufactured housing, which limits
the possibilities for refinancing, and because the terms and principal amounts
of manufactured housing contracts are generally shorter and smaller than the
terms and principal amounts of mortgage loans secured by site-built homes,
changes in interest rates have a correspondingly smaller effect on the amount of
the monthly payments on manufactured housing contracts than on the amount of the
monthly payments on mortgage loans secured by site-built homes. Consequently,
changes in interest rates may play a smaller role in prepayment behavior of
manufactured housing contracts than they do in the prepayment behavior of loans
secured by mortgage on site-built homes. Conversely, local economic conditions
and certain of the other factors mentioned above may play a larger role in the
prepayment behavior of manufactured housing contracts than they do in the
prepayment behavior of loans secured by mortgages on site-built homes.

        If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the Prospectus Supplement for a series of Securities, the effect on yield on
one or more classes of the Securities of such series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
classes.


                                       26


<PAGE>



        Unless otherwise specified in the related Prospectus Supplement, when a
full prepayment is made on a Mortgage Loan or a Contract, the obligor is charged
interest on the principal amount of the Mortgage Loan or Contract so prepaid for
the number of days in the month actually elapsed up to the date of the
prepayment. Unless otherwise specified in the related Prospectus Supplement, the
effect of prepayments in full will be to reduce the amount of interest paid in
the following month to holders of Securities entitled to payments of interest
because interest on the principal amount of any Mortgage Loan or Contract so
prepaid will be paid only to the date of prepayment rather than for a full
month. Unless otherwise specified in the related Prospectus Supplement, a
partial prepayment of principal is applied so as to reduce the outstanding
principal balance of the related Mortgage Loan or Contract as of the Due Date in
the month in which such partial prepayment is received.

        The timing of changes in the rate of principal payments on the Assets
may significantly affect an investor's actual yield to maturity, even if the
average rate of distributions of principal is consistent with an investor's
expectation. In general, the earlier a principal payment is received on the
Mortgage Assets and distributed on a Security, the greater the effect on such
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 a given period may not be offset by a subsequent like decrease
(or increase) in the rate of principal payments.

        The Securityholder will bear the risk of being able to reinvest
principal received in respect of a Security at a yield at least equal to the
yield on such Security.

Prepayments -- Maturity and Weighted Average Life

        The rates at which principal payments are received on the Assets
included in or comprising a Trust Fund and the rate at which payments are made
from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity and the weighted average life of
each class of such series. Prepayments on the Mortgage Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund will generally
accelerate the rate at which principal is paid on some or all of the classes of
the Securities of the related series.

        If so provided in the Prospectus Supplement for a series of Securities,
one or more classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the Security Balance thereof is scheduled
to be reduced to zero, calculated on the basis of the assumptions applicable to
such series set forth therein.

        Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of a
class of Securities of a series will be influenced by the rate at which
principal on the Mortgage Loans or Contracts comprising or underlying the Assets
is paid to such class, which may be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

        In addition, the weighted average life of the Securities may be affected
by the varying maturities of the Mortgage Loans or Contracts comprising or
underlying the Assets in a Trust Fund. If any Mortgage Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund have actual terms
to maturity less than those assumed in calculating final scheduled Distribution
Dates for the classes of Securities of the related series, one or more classes
of such Securities may be fully paid prior to their respective final scheduled
Distribution Dates, even in the absence of prepayments. Accordingly, the
prepayment experience of the Assets will, to some extent, be a function of the
mix of Mortgage Rates or Contract Rates and maturities of the Mortgage Loans or
Contracts comprising or underlying such Assets. See "Description of the Trust
Funds."

        Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment

                                       27


<PAGE>



each month relative to the then outstanding principal balance of a pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

        Neither CPR nor SPA nor any other prepayment model or assumption
purports to be a historical description of prepayment experience or a prediction
of the anticipated rate of prepayment of any pool of loans, including the
Mortgage Loans or Contracts underlying or comprising the Assets.

        The Prospectus Supplement with respect to each series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered Securities of such series and the percentage of the
initial Security Balance of each such class that would be outstanding on
specified Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the Mortgage Loans
comprising or underlying the related Assets are made at rates corresponding to
various percentages of CPR, SPA or such other standard specified in such
Prospectus Supplement. Such tables and assumptions are intended to illustrate
the sensitivity of the weighted average life of the Securities to various
prepayment rates and will not be intended to predict or to provide information
that will enable investors to predict the actual weighted average life of the
Securities. It is unlikely that prepayment of any Mortgage Loans or Contracts
comprising or underlying the Assets for any series will conform to any
particular level of CPR, SPA or any other rate specified in the related
Prospectus Supplement.

Other Factors Affecting Weighted Average Life

Type of Mortgage Asset or Contract

        If so specified in the related Prospectus Supplement, a number of
Mortgage Loans may have balloon payments due at maturity, and because the
ability of a mortgagor to make a balloon payment typically will depend upon its
ability either to refinance the loan or to sell the related Mortgaged Property,
there is a risk that a number of Mortgage Loans having balloon payments may
default at maturity. In the case of defaults, recovery of proceeds may be
delayed by, among other things, bankruptcy of the mortgagor or adverse
conditions in the market where the property is located. In order to minimize
losses on defaulted Mortgage Loans, the servicer may, to the extent and under
the circumstances set forth in the related Prospectus Supplement, be permitted
to modify Mortgage Loans that are in default or as to which a payment default is
imminent. Any defaulted balloon payment or modification that extends the
maturity of a Mortgage Loan will tend to extend the weighted average life of the
Securities, thereby lengthening the period of time elapsed from the date of
issuance of a Security until it is retired.

        With respect to certain Mortgage Loans, including ARM Loans, the
Mortgage Rate at origination may be below the rate that would result if the
index and margin relating thereto were applied at origination. With respect to
certain Contracts, the Contract Rate may be "stepped up" during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor under each Mortgage Loan or Contract generally will be qualified on
the basis of the Mortgage Rate or Contract Rate in effect at origination. The
repayment of any such Mortgage Loan or Contract may thus be dependent on the
ability of the mortgagor or obligor to make larger level monthly payments
following the adjustment of the Mortgage Rate or Contract Rate. In addition,
certain Mortgage Loans may be subject to temporary buydown plans ("Buydown
Mortgage Loans") pursuant to which the monthly payments made by the mortgagor
during the early years of the Mortgage Loan will be less than the scheduled
monthly payments thereon (the "Buydown Period"). The periodic increase in the
amount paid by the mortgagor of a Buydown Mortgage Loan during or at the end of
the applicable Buydown Period may create a greater financial burden for the
mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.


                                       28


<PAGE>



        The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related class or
classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed the amount of scheduled principal and accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related class or classes of Securities,
the weighted average life of such Securities will be reduced and may adversely
affect yield to holders thereof, depending upon the price at which such
Securities were purchased.

Defaults

        The rate of defaults on the Mortgage Loans or Contracts will also affect
the rate, timing and amount of principal payments on the Assets and thus the
yield on the Securities. In general, defaults on mortgage loans or contracts are
expected to occur with greater frequency in their early years. The rate of
default on Mortgage Loans which are refinance or limited documentation mortgage
loans, and on Mortgage Loans with high Loan-to-Value Ratios, may be higher than
for other types of Mortgage Loans. Furthermore, the rate and timing of
prepayments, defaults and liquidations on the Mortgage Loans and Contracts will
be affected by the general economic condition of the region of the country in
which the related Mortgage Properties or Manufactured Homes are located. The
risk of delinquencies and loss is greater and prepayments are less likely in
regions where a weak or deteriorating economy exists, as may be evidenced by,
among other factors, increasing unemployment or falling property values.

Foreclosures

        The number of foreclosures or repossessions and the principal amount of
the Mortgage Loans or Contracts comprising or underlying the Assets that are
foreclosed or repossessed in relation to the number and principal amount of
Mortgage Loans or Contracts that are repaid in accordance with their terms will
affect the weighted average life of the Mortgage Loans or Contracts comprising
or underlying the Assets and that of the related series of Securities.

Refinancing

        At the request of a mortgagor, the Master Servicer or a Sub-Servicer may
allow the refinancing of a Mortgage Loan or Contract in any Trust Fund by
accepting prepayments thereon and permitting a new loan secured by a mortgage on
the same property. In the event of such a refinancing, the new loan would not be
included in the related Trust Fund and, therefore, such refinancing would have
the same effect as a prepayment in full of the related Mortgage Loan or
Contract. A Sub-Servicer or the Master Servicer may, from time to time,
implement programs designed to encourage refinancing. Such programs may include,
without limitation, modifications of existing loans, general or targeted
solicitations, the offering of pre-approved applications, reduced origination
fees or closing costs, or other financial incentives. In addition, Sub-Servicers
may encourage the refinancing of Mortgage Loans or Contracts, including
defaulted Mortgage Loans or Contracts, that would permit creditworthy borrowers
to assume the outstanding indebtedness of such Mortgage Loans or Contracts.



                                       29


<PAGE>


Due-on-Sale Clauses

        Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
Prospectus Supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include "due-on-sale" clauses that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Whole Loans, unless otherwise provided in the
related Prospectus Supplement, the Master Servicer will generally enforce any
due-on-sale clause to the extent it has knowledge of the conveyance or proposed
conveyance of the underlying Mortgaged Property and it is entitled to do so
under applicable law; provided, however, that the Master Servicer will not take
any action in relation to the enforcement of any due-on-sale provision which
would adversely affect or jeopardize coverage under any applicable insurance
policy. See "Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses" and
"Description of the Agreements -- Due-on-Sale Provisions." Unless otherwise
specified in the related Prospectus Supplement, the Contracts, in general,
prohibit the sale or transfer of the related Manufactured Homes without the
consent of the Master Servicer and permit the acceleration of the maturity of
the Contracts by the Master Servicer upon any such sale or transfer that is not
consented to. Unless otherwise specified in the related Prospectus Supplement,
it is expected that the Master Servicer will permit most transfers of
Manufactured Homes and not accelerate the maturity of the related Contracts. In
certain cases, the transfer may be made by a delinquent obligor in order to
avoid a repossession of the Manufactured Home. In the case of a transfer of a
Manufactured Home after which the Master Servicer desires to accelerate the
maturity of the related Contract, the Master Servicer's ability to do so will
depend on the enforceability under state law of the "due-on-sale" clause. See
"Certain Legal Aspects of the Contracts -- Transfers of Manufactured Homes;
Enforceability of Due-on-Sale Clauses."


                                  THE DEPOSITOR

        Beneficial Mortgage Services, Inc., the Depositor,
an indirect wholly-owned subsidiary of Beneficial Corporation, was formed on
February 6, 1997 under the laws of the State of Delaware.  The Depositor was
formed for the limited purpose of purchasing and selling mortgage loans,
mortgage pass-through certificates, certain other mortgage-backed securities,
home improvement installment sale contracts and certain direct obligations of
the United States, and issuing, or causing trusts or partnerships to issue
securities collateralized by, or evidencing on ownership interest in, such
assets.  The principal executive offices of the Depositor are located at One
Christina Centre, 301 North Walnut Street, Wilmington, Delaware 19801.
Its telephone number is (302) 425-2500.

        The Depositor does not have, nor is it expected in the future to have,
any significant assets.


                              THE MASTER SERVICER

        Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation.  Unless otherwise set forth
in the related Prospectus Supplement, the Master Servicer will service the
Assets for each series of Securities.


                          DESCRIPTION OF THE SECURITIES

General

        The Certificates of each series (including any class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in the
Trust Fund created pursuant to the related Agreement. If a series of Securities
includes Notes, such Notes will represent indebtedness of the related Trust Fund
and will be issued and secured pursuant to an indenture (an "Indenture"). Each
series of Securities will consist of one or more classes of Securities that may
(i) provide for the accrual of interest thereon based on fixed, variable or
adjustable rates; (ii) be senior (collectively, "Senior Securities") or
subordinate (collectively, "Subordinate Securities") to one or more other
classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled to principal distributions, with disproportionately low,
nominal or no interest distributions (collectively, "Stripped Principal
Securities"); (iv) be entitled to interest distributions, with
disproportionately low, nominal or no principal distributions (collectively,
"Stripped Interest Securities"); (v) provide for distributions of accrued
interest thereon commencing only following the occurrence of certain events,
such as the retirement of one or more other classes of Securities of such series
(collectively, "Accrual Securities"); (vi) provide for payments of principal as
described in the related Prospectus Supplement, from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described in the related Prospectus Supplement; and/or (vii) provide for
distributions based on a combination of two or more components thereof with one
or more of the characteristics described in this paragraph including a Stripped

                                       30


<PAGE>



Principal Security component and a Stripped Interest Security component. If so
specified in the related Prospectus Supplement, distributions on one or more
classes of a series of Securities may be limited to collections from a
designated portion of the Whole Loans in the related Mortgage Pool (each such
portion of Whole Loans, a "Mortgage Loan Group") or a designated portion of
Contracts in the related Contract Pool (each such portion of Contracts, a
"Contract Group"). Any such classes may include classes of Offered Securities.

        Each class of Offered Securities of a series will be issued in minimum
denominations corresponding to the Security Balances or, in case of Stripped
Interest Securities, notional amounts or percentage interests specified in the
related Prospectus Supplement. The transfer of any Offered Securities may be
registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more classes of Securities of a series may be issued in definitive form
("Definitive Securities") or in book-entry form ("Book-Entry Securities"), as
provided in the related Prospectus Supplement. See "Special Considerations --
Book-Entry Registration" and "Description of the Securities -- Book-Entry
Registration and Definitive Securities." Definitive Securities will be
exchangeable for other Securities of the same class and series of a like
aggregate Security Balance, notional amount or percentage interest but of
different authorized denominations. See "Special Considerations -- Limited
Liquidity" and "-- Limited Assets."

Distributions

        Distributions on the Securities of each series will be made by or on
behalf of the Trustee on each Distribution Date as specified in the related
Prospectus Supplement from the Available Distribution Amount for such series and
such Distribution Date. Except as otherwise specified in the related Prospectus
Supplement, distributions (other than the final distribution) will be made to
the persons in whose names the Securities are registered at the close of
business on the last business day of the month preceding the month in which the
Distribution Date occurs (the "Record Date"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "Determination Date"). All
distributions with respect to each class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securities in such class or by
random selection, as described in the related Prospectus Supplement or otherwise
established by the related Trustee. Payments will be made either by wire
transfer in immediately available funds to the account of a Securityholder at a
bank or other entity having appropriate facilities therefor, if such
Securityholder has so notified the Trustee or other person required to make such
payments no later than the date specified in the related Prospectus Supplement
(and, if so provided in the related Prospectus Supplement, holds Securities in
the requisite amount specified therein), or by check mailed to the address of
the person entitled thereto as it appears on the Security Register; provided,
however, that the final distribution in retirement of the Securities (whether
Definitive Securities or Book-Entry Securities) will be made only upon
presentation and surrender of the Securities at the location specified in the
notice to Securityholders of such final distribution.

Available Distribution Amount

        All distributions on the Securities of each series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement. Unless
provided otherwise in the related Prospectus Supplement, the "Available
Distribution Amount" for each Distribution Date equals the sum of the following
amounts:

               (i) the total amount of all cash on deposit in the related
        Collection Account as of the corresponding Determination Date, exclusive
        of:

                      (a) all scheduled payments of principal and interest
               collected but due on a date subsequent to the related Due Period
               (unless the related Prospectus Supplement provides otherwise, a
               "Due Period" with respect to any Distribution Date will commence
               on the second day of the month in which the immediately preceding
               Distribution Date occurs, or the day

                                       31


<PAGE>



               after the Cut-off Date in the case of the first Due Period, and
               will end on the first day of the month of the related
               Distribution Date),

                      (b) unless the related Prospectus Supplement provides
               otherwise, all prepayments, together with related payments of the
               interest thereon and related Prepayment Premiums, Liquidation
               Proceeds, Insurance Proceeds and other unscheduled recoveries
               received subsequent to the related Due Period, and

                      (c) all amounts in the Collection Account that are due or
               reimbursable to the Depositor, the Trustee, an Originator, a
               Sub-Servicer, the Master Servicer or any other entity as
               specified in the related Prospectus Supplement or that are
               payable in respect of certain expenses of the related Trust Fund;

               (ii) if the related Prospectus Supplement so provides, interest
        or investment income on amounts on deposit in the Collection Account,
        including any net amounts paid under any Cash Flow Agreements;

               (iii) if and to the extent the related Prospectus Supplement so
        provides, amounts paid by a Master Servicer or any other entity as
        specified in the related Prospectus Supplement with respect to interest
        shortfalls resulting from prepayments during the related Prepayment
        Period; and

               (iv) unless the related Prospectus Supplement provides otherwise,
        to the extent not on deposit in the related Collection Account as of the
        corresponding Determination Date, any amounts collected under, from or
        in respect of any Credit Support with respect to such Distribution Date.

        As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

Distributions of Interest on the Securities

        Each class of Securities (other than classes of Stripped Principal
Securities that have no Pass-Through Rate or interest rate) may have a different
Pass-Through Rate or interest rate, which will be a fixed, variable or
adjustable rate at which interest will accrue on such class or a component
thereof (the "Pass-Through Rate" in the case of Certificates). The related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each class or component or, in the case of a variable or adjustable Pass-Through
Rate or interest rate, the method for determining the Pass-Through Rate or
interest rate. Unless otherwise specified in the related Prospectus Supplement,
interest on the Securities will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

        Distributions of interest in respect of the Securities of any class will
be made on each Distribution Date (other than any class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
Prospectus Supplement, and any class of Stripped Principal Securities that are
not entitled to any distributions of interest) based on the Accrued Security
Interest for such class and such Distribution Date, subject to the sufficiency
of the portion of the Available Distribution Amount allocable to such class on
such Distribution Date. Prior to the time interest is distributable on any class
of Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such class will be added to the Security Balance thereof on
each Distribution Date. With respect to each class of Securities and each
Distribution Date (other than certain classes of Stripped Interest Securities),
"Accrued Security Interest" will be equal to interest accrued for a specified
period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Unless otherwise provided in the Prospectus Supplement,
Accrued Security Interest on Stripped Interest Securities will be equal to
interest accrued for a specified period on the outstanding notional amount
thereof immediately prior to each Distribution Date, at the applicable
Pass-Through Rate or interest rate, reduced as described below. The method of
determining

                                       32


<PAGE>



the notional amount for any class of Stripped Interest Securities will be
described in the related Prospectus Supplement. Reference to notional amount is
solely for convenience in certain calculations and does not represent the right
to receive any distributions of principal. Unless otherwise provided in the
related Prospectus Supplement, the Accrued Security Interest on a series of
Securities will be reduced in the event of prepayment interest shortfalls, which
are shortfalls in collections of interest for a full accrual period resulting
from prepayments prior to the due date in such accrual period on the Mortgage
Loans or Contracts comprising or underlying the Assets in the Trust Fund for
such series. The particular manner in which such shortfalls are to be allocated
among some or all of the classes of Securities of that series will be specified
in the related Prospectus Supplement. The related Prospectus Supplement will
also describe the extent to which the amount of Accrued Certificate Interest
that is otherwise distributable on (or, in the case of Accrual Securities, that
may otherwise be added to the Security Balance of) a class of Offered Securities
may be reduced as a result of any other contingencies, including delinquencies,
losses and deferred interest on or in respect of the Mortgage Loans or Contracts
comprising or underlying the Assets in the related Trust Fund. Unless otherwise
provided in the related Prospectus Supplement, any reduction in the amount of
Accrued Security Interest otherwise distributable on a class of Securities by
reason of the allocation to such class of a portion of any deferred interest on
the Mortgage Loans or Contracts comprising or underlying the Assets in the
related Trust Fund will result in a corresponding increase in the Security
Balance of such class. See "Special Considerations -- Average Life of
Securities; Prepayments; Yields" and "Yield Considerations."

Distributions of Principal of the Securities

        The Securities of each series, other than certain classes of Stripped
Interest Securities, will have a "Security Balance" which, at any time, will
equal the then maximum amount that the holder will be entitled to receive in
respect of principal out of the future cash flow on the Assets and other assets
included in the related Trust Fund. The outstanding Security Balance of a
Security will be reduced to the extent of distributions of principal thereon
from time to time and, if and to the extent so provided in the related
Prospectus Supplement, by the amount of losses incurred in respect of the
related Assets, may be increased in respect of deferred interest on the related
Mortgage Loans to the extent provided in the related Prospectus Supplement and,
in the case of Accrual Securities prior to the Distribution Date on which
distributions of interest are required to commence, will be increased by any
related Accrued Security Interest. Unless otherwise provided in the related
Prospectus Supplement, the initial aggregate Security Balance of all classes of
Securities of a series will not be greater than the outstanding aggregate
principal balance of the related Assets as of the applicable Cut-off Date. The
initial aggregate Security Balance of a series and each class thereof will be
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, distributions of principal will be made on each
Distribution Date to the class or classes of Securities entitled thereto in
accordance with the provisions described in such Prospectus Supplement until the
Security Balance of such class has been reduced to zero. Stripped Interest
Securities with no Security Balance are not entitled to any distributions of
principal.

Components

        To the extent specified in the related Prospectus Supplement,
distribution on a class of Securities may be based on a combination of two or
more different components as described under "-- General" above. To such extent,
the descriptions set forth under "-- Distributions of Interest on the
Securities" and "-- Distributions of Principal of the Securities" above also
relate to components of such a class of Securities. In such case, reference in
such sections to Security Balance and Pass-Through Rate or interest rate refer
to the principal balance, if any, of any such component and the Pass-Through
Rate or interest rate, if any, on any such component, respectively.

Distributions on the Securities of Prepayment Premiums

        If so provided in the related Prospectus Supplement, Prepayment Premiums
that are collected on the Mortgage Assets in the related Trust Fund will be
distributed on each Distribution Date to the class or classes of Securities
entitled thereto in accordance with the provisions described in such Prospectus
Supplement.


                                       33


<PAGE>



Allocation of Losses and Shortfalls

        If so provided in the Prospectus Supplement for a series of Securities
consisting of one or more classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

Reports to Securityholders

        Unless otherwise provided in the Prospectus Supplement, with each
distribution to holders of any class of Securities of a series, the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement, will
forward or cause to be forwarded to each such holder, to the Depositor and to
such other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:

               (i) the amount of such distribution to holders of Securities of
        such class applied to reduce the Security Balance thereof;

               (ii) the amount of such distribution to holders of Securities of
        such class allocable to Accrued Security Interest;

               (iii) the amount of such distribution allocable to Prepayment
        Premiums;

               (iv) the amount of related servicing compensation received by a
        Master Servicer (and, if payable directly out of the related Trust Fund,
        by any Sub-Servicer) and such other customary information as any such
        Master Servicer or the Trustee deems necessary or desirable, or that a
        Securityholder reasonably requests, to enable Securityholders to prepare
        their tax returns;

               (v) the aggregate principal balance of the Assets at the close
        of business on such Distribution Date;

               (vi) the number and aggregate principal balance of Whole Loans or
        Contracts in respect of which (a) one scheduled payment is delinquent,
        (b) two scheduled payments are delinquent, (c) three or more scheduled
        payments are delinquent and (d) foreclosure proceedings have been
        commenced;

               (vii) with respect to any Whole Loan or Contract liquidated
        during the related Due Period, (a) the portion of such liquidation
        proceeds payable or reimbursable to the Master Servicer (or any other
        entity) in respect of such Mortgage Loan and (b) the amount of any loss
        to Securityholders;

               (viii) with respect to each REO Property relating to a Whole Loan
        or Contract and included in the Trust Fund as of the end of the related
        Due Period, (a) the loan number of the related Mortgage Loan or Contract
        and (b) the date of acquisition;

               (ix) with respect to each REO Property relating to a Whole Loan
        or Contract and included in the Trust Fund as of the end of the related
        Due Period, (a) the book value, (b) the principal balance of the related
        Mortgage Loan or Contract immediately following such Distribution Date
        (calculated as if such Mortgage Loan or Contract were still outstanding
        taking into account certain limited modifications to the terms thereof
        specified in the Agreement), (c) the aggregate amount of unreimbursed
        servicing expenses in respect thereof and (d) if applicable, the
        aggregate amount of interest accrued and payable on related servicing
        expenses;

               (x) with respect to any such REO Property sold during the related
        Due Period (a) the aggregate amount of sale proceeds, (b) the portion of
        such sales proceeds payable or reimbursable to

                                       34


<PAGE>



        the Master Servicer in respect of such REO Property or the related
        Mortgage Loan or Contract and (c) the amount of any loss to
        Securityholders in respect of the related Mortgage Loan;

               (xi) the aggregate Security Balance or notional amount, as the
        case may be, of each class of Securities (including any class of
        Securities not offered hereby) at the close of business on such
        Distribution Date, separately identifying any reduction in such Security
        Balance due to the allocation of any loss and increase in the Security
        Balance of a class of Accrual Securities in the event that Accrued
        Security Interest has been added to such balance;

               (xii) the aggregate amount of principal prepayments made during
        the related Due Period;

               (xiii) the amount deposited in the reserve fund, if any, on such
        Distribution Date;

               (xiv) the amount remaining in the reserve fund, if any, as of
`       the close of business on such Distribution Date;

               (xv) the aggregate unpaid Accrued Security Interest, if any, on
        each class of Securities at the close of business on such Distribution
        Date;

               (xvi) in the case of Securities with a variable Pass-Through Rate
        or interest rate, the Pass-Through Rate or interest rate applicable to
        such Distribution Date, and, if available, the immediately succeeding
        Distribution Date, as calculated in accordance with the method specified
        in the related Prospectus Supplement;

               (xvii) in the case of Securities with an adjustable Pass-Through
        Rate or interest rate, for statements to be distributed in any month in
        which an adjustment date occurs, the adjustable Pass-Through Rate or
        interest rate applicable to such Distribution Date, if available, and
        the immediately succeeding Distribution Date as calculated in accordance
        with the method specified in the related Prospectus Supplement;

               (xviii) as to any series which includes Credit Support, the
        amount of coverage of each instrument of Credit Support included therein
        as of the close of business on such Distribution Date; and

               (xix) the aggregate amount of payments by the obligors of (a)
        default interest, (b) late charges and (c) assumption and modification
        fees collected during the related Due Period.

        In the case of information furnished pursuant to subclauses (i)-(iv)
above, the amounts shall be expressed as a dollar amount per minimum
denomination of Securities or for such other specified portion thereof. In
addition, in the case of information furnished pursuant to subclauses (i), (ii),
(xii), (xvi) and (xvii) above, such amounts shall also be provided with respect
to each component, if any, of a class of Securities. The Master Servicer or the
Trustee, as specified in the related Prospectus Supplement, will forward or
cause to be forwarded to each holder, to the Depositor and to such other parties
as may be specified in the Agreement, a copy of any statements or reports
received by the Master Servicer or the Trustee, as applicable, with respect to
any MBS. The Prospectus Supplement for each series of Offered Securities will
describe any additional information to be included in reports to the holders of
such Securities.

        Within a reasonable period of time after the end of each calendar year,
the Master Servicer or the Trustee, as provided in the related Prospectus
Supplement, shall furnish to each person who at any time during the calendar
year was a holder of a Security a statement containing the information set forth
in subclauses (i)-(iv) above, aggregated for such calendar year or the
applicable portion thereof during which such person was a Securityholder. Such
obligation of the Master Servicer or the Trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Master Servicer or the Trustee pursuant to any requirements of
the Code as are from time to time in force. See "Description of the Securities
- -- Book-Entry Registration and Definitive Securities."

                                       35


<PAGE>




Termination

        The obligations created by the related Agreement for each series of
Certificates will terminate upon the payment to Certificateholders of that
series of all amounts held in the Collection Account or by the Master Servicer,
if any, or the Trustee and required to be paid to them pursuant to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last Asset subject thereto or the disposition of all property acquired upon
foreclosure of any Whole Loan or Contract subject thereto and (ii) the purchase
of all of the assets of the Trust Fund by the party entitled to effect such
termination, under the circumstances and in the manner set forth in the related
Prospectus Supplement. In no event, however, will the trust created by the
Agreement continue beyond the date specified in the related Prospectus
Supplement. Written notice of termination of the Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

        If so specified in the related Prospectus Supplement, a series of
Securities may be subject to optional early termination through the repurchase
of the assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified class or classes of Securities by a specified percentage or amount,
the party specified therein will solicit bids for the purchase of all assets of
the Trust Fund, or of a sufficient portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus Supplement, in each case, under the circumstances and in the manner
set forth therein.

Book-Entry Registration and Definitive Securities

        If so provided in the related Prospectus Supplement, one or more classes
of the Offered Securities of any series will be issued as Book-Entry Securities,
and each such class will be represented by one or more single Securities
registered in the name of a nominee for the depository, The Depository Trust
Company ("DTC").

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

        Unless otherwise provided in the related Prospectus Supplement,
investors that are not Participants or Indirect Participants but desire to
purchase, sell or otherwise transfer ownership of, or other interests in,
Book-Entry Securities may do so only through Participants and Indirect
Participants. In addition, such investors ("Security Owners") will receive all
distributions on the Book-Entry Securities through DTC and its Participants.
Under a book-entry format, Security Owners will receive payments after the
related Distribution Date because, while payments are required to be forwarded
to Cede & Co., as nominee for DTC ("Cede"), on each such date, DTC will forward
such payments to its Participants which thereafter will be required to forward
them to Indirect Participants or Security Owners. Unless otherwise provided in
the related Prospectus Supplement, the only "Securityholder" (as such term is
used in the Agreement) will be Cede, as nominee of DTC, and the Security Owners
will not be recognized by the Trustee as Securityholders under the Agreement.
Security Owners will be permitted to exercise the rights of Securityholders
under the related Agreement, Trust Agreement or Indenture, as applicable, only
indirectly through the Participants who in turn will exercise their rights
through DTC.


                                       36


<PAGE>



        Under the rules, regulations and procedures creating and affecting DTC
and its operations, DTC is required to make book-entry transfers among
Participants on whose behalf it acts with respect to the Book-Entry Securities
and is required to receive and transmit distributions of principal of and
interest on the Book-Entry Securities. Participants and Indirect Participants
with which Security Owners have accounts with respect to the Book-Entry
Securities similarly are required to make book-entry transfers and receive and
transmit such payments on behalf of their respective Security Owners.

        Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Security
Owner to pledge its interest in the Book-Entry Securities to persons or entities
that do not participate in the DTC system, or otherwise take actions in respect
of its interest in the Book-Entry Securities, may be limited due to the lack of
a physical certificate evidencing such interest.

        DTC has advised the Depositor that it will take any action permitted to
be taken by a Securityholder under an Agreement only at the direction of one or
more Participants to whose account with DTC interests in the Book-Entry
Securities are credited.

        Unless otherwise specified in the related Prospectus Supplement,
Securities initially issued in book-entry form will be issued in fully
registered, certificated form to Security Owners or their nominees ("Definitive
Securities"), rather than to DTC or its nominee only if (i) the Depositor
advises the Trustee in writing that DTC is no longer willing or able to properly
discharge its responsibilities as depository with respect to the Securities and
the Depositor is unable to locate a qualified successor or (ii) the Depositor,
at its option, elects to terminate the book-entry system through DTC.

        Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Securities for the Security Owners. Upon
surrender by DTC of the certificate or certificates representing the Book-Entry
Securities, together with instructions for reregistration, the Trustee will
issue (or cause to be issued) to the Security Owners identified in such
instructions the Definitive Securities to which they are entitled, and
thereafter the Trustee will recognize the holders of such Definitive Securities
as Securityholders under the Agreement.


                          DESCRIPTION OF THE AGREEMENTS

Agreements Applicable to a Series

        REMIC Certificates, Grantor Trust Certificates. Certificates that are
REMIC Certificates or Grantor Trust Certificates will be issued, and the related
Trust Fund will be created, pursuant to a pooling and servicing agreement (a
"Pooling and Servicing Agreement") among the Depositor, the Master Servicer and
the Trustee. The Assets of such Trust Fund will be transferred to the Trust Fund
and thereafter serviced in accordance with the terms of the Pooling and
Servicing Agreement. In the context of the conveyance and servicing of the
related Assets, the Pooling and Servicing Agreement may be referred to herein as
the "Agreement". Notwithstanding the foregoing, if the Assets of the Trust Fund
for such a series consists only of Government Securities or MBS, such Assets
will be conveyed to the Trust Fund and administered pursuant to a trust
agreement between the Depositor and the Trustee (a "Trust Agreement"), which may
also be referred to herein as the "Agreement."

        Certificates That Are Partnership Interests for Tax Purposes and Notes.
Certificates that are partnership interests for tax purposes will be issued, and
the related Trust Fund will be created, pursuant to a Trust Agreement between
the Depositor and the Trustee. The Assets of the related Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with a
servicing agreement (a "Servicing Agreement") between the Depositor, the
Servicer and the Trustee. In the context of the conveyance and servicing of the
related Assets, a Servicing Agreement may be referred to herein as the
"Agreement."


                                       37


<PAGE>



        A series of Notes issued by a Trust Fund will be issued pursuant to the
indenture (the "Indenture") between the related Trust Fund and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

        Notwithstanding the foregoing, if the Assets of a Trust Fund consist
only of MBS or Government Securities, such Assets will be conveyed to the Trust
Fund and administered in accordance with the terms of the Trust Agreement, which
in such context may be referred to herein as the Agreement.

        General. Any Master Servicer and the Trustee with respect to any series
of Securities will be named in the related Prospectus Supplement. In any series
of Securities for which there are multiple Master Servicers, there may also be
multiple Mortgage Loan Groups or Contract Groups, each corresponding to a
particular Master Servicer; and, if the related Prospectus Supplement so
specifies, the servicing obligations of each such Master Servicer will be
limited to the Whole Loans in such corresponding Mortgage Loan Group or the
Contracts in the corresponding Contract Group. In lieu of appointing a Master
Servicer, a servicer may be appointed pursuant to the Agreement for any Trust
Fund. Such servicer will service all or a significant number of Whole Loans or
Contracts directly without a Sub-Servicer. Unless otherwise specified in the
related Prospectus Supplement, the obligations of any such servicer shall be
commensurate with those of the Master Servicer described herein. References in
this Prospectus to Master Servicer and its rights and obligations, unless
otherwise specified in the related Prospectus Supplement, shall be deemed to
also be references to any servicer servicing Whole Loans or Contracts directly.
A manager or administrator may be appointed pursuant to the Trust Agreement for
any Trust Fund to administer such Trust Fund. 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. Forms of a Pooling and Servicing
Agreement, a Sale and Servicing Agreement and a Trust Agreement have been filed
as exhibits to the Registration Statement of which this Prospectus is a part.

        The following summaries describe certain provisions that may appear in
each Agreement. The Prospectus Supplement for a series of Securities will
describe any provision of the Agreement relating to such series that materially
differs from the description thereof contained in this Prospectus. The summaries
do not purport to be complete and are subject to, and are qualified in their
entirety by reference to, all of the provisions of the Agreement for each Trust
Fund and the description of such provisions in the related Prospectus
Supplement. As used herein with respect to any series, the term "Security"
refers to all of the Securities of that series, whether or not offered hereby
and by the related Prospectus Supplement, unless the context otherwise requires.
The Depositor will provide a copy of the Agreement (without exhibits) relating
to any series of Securities without charge upon written request of a holder of a
Security of such series addressed to Beneficial Mortgage Services, Inc., One
Christina Centre, 301 North Walnut Street, Wilmington, Delaware 19801,
Attention: Scott A. Siebels, Corporate Secretary.

Assignment of Assets; Repurchases

        At the time of issuance of any series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Certificates to the Depositor in exchange for the Assets and the other
assets comprising the Trust Fund for such series. Each Asset will be identified
in a schedule appearing as an exhibit to the related Agreement. Unless otherwise
provided in the related Prospectus Supplement, such schedule will include
detailed information (i) in respect of each Whole Loan included in the related
Trust Fund, including without limitation, the address of the related Mortgaged
Property and type of such property, the Mortgage Rate and, if applicable, the
applicable index, margin, adjustment date and any rate cap information, the
original and remaining term to maturity, the original and outstanding principal
balance and balloon payment, if any, the Value and Loan-to-Value Ratio as of the
date indicated and payment and prepayment provisions, if applicable; (ii) in
respect of each Contract included in the related Trust Fund, including without
limitation the Contract number, the outstanding principal amount and the
Contract Rate; and (iii) in respect of each MBS included in the related Trust
Fund, including without limitation, the MBS

                                       38


<PAGE>



Issuer, MBS Servicer and MBS Trustee, the pass-through or bond rate or formula
for determining such rate, the issue date and original and remaining term to
maturity, if applicable, the original and outstanding principal amount and
payment provisions, if applicable.

        With respect to each Whole Loan, except as otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which unless otherwise specified in the related Prospectus
Supplement will include the original Mortgage Note endorsed, without recourse,
in blank or to the order of the Trustee, the original Mortgage (or a certified
copy thereof) with evidence of recording indicated thereon and an assignment of
the Mortgage to the Trustee in recordable form. Notwithstanding the foregoing, a
Trust Fund may include Mortgage Loans where the original Mortgage Note is not
delivered to the Trustee if the Depositor delivers to the Trustee or the
custodian a copy or a duplicate original of the Mortgage Note, together with an
affidavit certifying that the original thereof has been lost or destroyed. With
respect to such Mortgage Loans, the Trustee (or its nominee) may not be able to
enforce the Mortgage Note against the related borrower. Unless otherwise
specified in the related Prospectus Supplement, the Originator will be required
to agree to repurchase, or substitute for, each such Mortgage Loan that is
subsequently in default if the enforcement thereof or of the related Mortgage is
materially adversely affected by the absence of the original Mortgage Note.
Unless otherwise provided in the related Prospectus Supplement, the related
Agreement will require the Depositor or another party specified therein to
promptly cause each such assignment of Mortgage to be recorded in the
appropriate public office for real property records, except in the State of
California or in other states where, in the opinion of counsel acceptable to the
Trustee, such recording is not required to protect the Trustee's interest in the
related Whole Loan against the claim of any subsequent transferee or any
successor to or creditor of the Depositor, the Master Servicer, the relevant
Asset Seller or any other prior holder of the Whole Loan.

        The Trustee (or a custodian) will review such Whole Loan documents
within a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Certificateholders. Unless otherwise specified in the related Prospectus
Supplement, if any such document is found to be missing or defective in any
material respect, the Trustee (or such custodian) shall immediately notify the
Master Servicer and the Depositor, and the Master Servicer shall immediately
notify the relevant Originator. If the Originator cannot cure the omission or
defect within a specified number of days after receipt of such notice, then
unless otherwise specified in the related Prospectus Supplement, the Depositor
and the relevant Originator will be obligated, within a specified number of days
of receipt of such notice, to repurchase the related Whole Loan from the Trustee
at the Purchase Price or substitute for such Mortgage Loan. There can be no
assurance that an Originator will fulfill this repurchase or substitution
obligation, and the Master Servicer will not be obligated to repurchase or
substitute for such Mortgage Loan if the Originator defaults on its obligation.
Unless otherwise specified in the related Prospectus Supplement, this repurchase
or substitution obligation constitutes the sole remedy available to the
Certificateholders or the Trustee for omission of, or a material defect in, a
constituent document. To the extent specified in the related Prospectus
Supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Originator and the Depositor
may agree to cover any losses suffered by the Trust Fund as a result of such
breach or defect.

        Notwithstanding the preceding two paragraphs, unless otherwise specified
in the related Prospectus Supplement, the documents with respect to Home Equity
Loans, Home Improvement Contracts and Unsecured Home Improvement Loans will not
be delivered to the Trustee (or a custodian), but will be retained by the Master
Servicer, which may also be the Originator. In addition, assignments of the
related Mortgages to the Trustee will not be recorded, unless otherwise provided
in the related Prospectus Supplement.

        With respect to each Contract, unless otherwise specified in the related
Prospectus Supplement, the Master Servicer (which may also be the Originator)
will maintain custody of the original Contract and copies of documents and
instruments related to each Contract and the security interest in the
Manufactured Home securing each Contract. In order to give notice of the right,
title and interest of the Trustee in the Contracts, the Depositor will cause
UCC-1 financing statements to be executed by the related Originator identifying
the

                                       39


<PAGE>



Depositor as secured party and by the Depositor identifying the Trustee as the
secured party and, in each case, identifying all Contracts as collateral. Unless
otherwise specified in the related Prospectus Supplement, the Contracts will not
be stamped or otherwise marked to reflect their assignment from the Company to
the Trust. 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 interest of the Trustee in the Contracts could be
defeated. See "Certain Legal Aspects of the Contracts."

        While the Contract documents will not be reviewed by the Trustee or the
Master Servicer, if the Master Servicer finds that any such document is missing
or defective in any material respect, the Master Servicer shall immediately
notify the Depositor and the relevant Originator. If the Originator cannot cure
the omission or defect within a specified number of days after receipt of such
notice, then unless otherwise specified in the related Prospectus Supplement,
the Depositor and the relevant Originator will be obligated, within a specified
number of days of receipt of such notice, to repurchase the related Contract
from the Trustee at the Purchase Price or substitute for such Contract. There
can be no assurance that an Originator will fulfill this repurchase or
substitution obligation, and the Master Servicer will not be obligated to
repurchase or substitute for such Contract if the Originator defaults on its
obligation. Unless otherwise specified in the related Prospectus Supplement,
this repurchase or substitution obligation constitutes the sole remedy available
to the Certificateholders or the Trustee for omission of, or a material defect
in, a constituent document. To the extent specified in the related Prospectus
Supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Originator and the Depositor
may agree to cover any losses suffered by the Trust Fund as a result of such
breach or defect.

        With respect to each Government Security or MBS in certificated form,
the Depositor will deliver or cause to be delivered to the Trustee (or the
custodian) the original certificate or other definitive evidence of such
Government Security or MBS, as applicable, together with bond power or other
instruments, certifications or documents required to transfer fully such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders. With respect to each Government Security or MBS in
uncertificated or book-entry form or held through a "clearing corporation"
within the meaning of the UCC, the Depositor and the Trustee will cause such
Government Security or MBS to be registered directly or on the books of such
clearing corporation or of a financial intermediary in the name of the Trustee
for the benefit of the Certificateholders. Unless otherwise provided in the
related Prospectus Supplement, the related Agreement will require that either
the Depositor or the Trustee promptly cause any MBS and Government Securities in
certificated form not registered in the name of the Trustee to be re-registered,
with the applicable persons, in the name of the Trustee.

Representations and Warranties; Repurchases

        Unless otherwise provided in the related Prospectus Supplement the
Depositor will, with respect to each Whole Loan or Contract, make (with respect
to each Whole Loan or Contract originated by the Depositor) or assign certain
representations and warranties, as of a specified date (the person making such
representations and warranties, the "Warranting Party") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Whole Loan or Contract on the schedule of Assets appearing as an
exhibit to the related Agreement; (ii) in the case of a Whole Loan, the
existence of title insurance insuring the lien priority of the Whole Loan and,
in the case of a Contract, that the Contract creates a valid first security
interest in or lien on the related Manufactured Home; (iii) the authority of the
Warranting Party to sell the Whole Loan or Contract; (iv) the payment status of
the Whole Loan or Contract; (v) in the case of a Whole Loan, the existence of
customary provisions in the related Mortgage Note and Mortgage to permit
realization against the Mortgaged Property of the benefit of the security of the
Mortgage; and (vi) the existence of hazard and extended perils insurance
coverage on the Mortgaged Property or Manufactured Home.

        Any Warranting Party shall be either the Depositor or an Originator or
an affiliate thereof or such other person acceptable to the Depositor and shall
be identified in the related Prospectus Supplement.


                                       40


<PAGE>



        Representations and warranties made in respect of a Whole Loan or
Contract may have been made as of a date prior to the applicable Cut-off Date. A
substantial period of time may have elapsed between such date and the date of
initial issuance of the related series of Certificates evidencing an interest in
such Whole Loan or Contract. Unless otherwise specified in the related
Prospectus Supplement, in the event of a breach of any such representation or
warranty, the Warranting Party will be obligated to reimburse the Trust Fund for
losses caused by any such breach or either cure such breach or repurchase or
replace the affected Whole Loan or Contract as described below. Since the
representations and warranties may not address events that may occur following
the date as of which they were made, the Warranting Party will have a
reimbursement, cure, repurchase or substitution obligation in connection with a
breach of such a representation and warranty only if the relevant event that
causes such breach occurs prior to such date. Such party would have no such
obligations if the relevant event that causes such breach occurs after such
date.

        Unless otherwise provided in the related Prospectus Supplement, each
Agreement will provide that the Master Servicer and/or Trustee will be required
to notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of a Whole Loan or Contract
that materially and adversely affects the value of such Whole Loan or Contract
or the interests therein of the Certificateholders. If such Warranting Party
cannot cure such breach within a specified period following the date on which
such party was notified of such breach, then such Warranting Party will be
obligated to repurchase such Whole Loan or Contract from the Trustee within a
specified period from the date on which the Warranting Party was notified of
such breach, at the Purchase Price therefor. As to any Whole Loan or Contract,
unless otherwise specified in the related Prospectus Supplement, the "Purchase
Price" is equal to the sum of the unpaid principal balance thereof, plus unpaid
accrued interest thereon at the Mortgage Rate or Contract Rate from the date as
to which interest was last paid to the due date in the Due Period in which the
relevant purchase is to occur, plus certain servicing expenses that are
reimbursable to the Master Servicer. If so provided in the Prospectus Supplement
for a series, a Warranting Party, rather than repurchase a Whole Loan or
Contract as to which a breach has occurred, will have the option, within a
specified period after initial issuance of such series of Certificates, to cause
the removal of such Whole Loan or Contract from the Trust Fund and substitute in
its place one or more other Whole Loans or Contracts, as applicable, in
accordance with the standards described in the related Prospectus Supplement. If
so provided in the Prospectus Supplement for a series, a Warranting Party,
rather than repurchase or substitute a Whole Loan or Contract as to which a
breach has occurred, will have the option to reimburse the Trust Fund or the
Certificateholders for any losses caused by such breach. Unless otherwise
specified in the related Prospectus Supplement, this reimbursement, repurchase
or substitution obligation will constitute the sole remedy available to holders
of Certificates or the Trustee for a breach of representation by a Warranting
Party.

        Neither the Depositor nor the Master Servicer (except to the extent that
either is the Warranting Party) will be obligated to purchase or substitute for
a Whole Loan or Contract if a Warranting Party defaults on its obligation to do
so, and no assurance can be given that Warranting Parties will carry out such
obligations with respect to Whole Loans or Contracts.

        Unless otherwise provided in the related Prospectus Supplement the
Warranting Party will, with respect to a Trust Fund that includes Government
Securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to such Government Securities or MBS, covering (i)
the accuracy of the information set forth therefor on the schedule of Assets
appearing as an exhibit to the related Agreement and (ii) the authority of the
Warranting Party to sell such Assets. The related Prospectus Supplement will
describe the remedies for a breach thereof.

        A Master Servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any such representation of
the Master Servicer which materially and adversely affects the interests of the
Certificateholders and which continues unremedied for the number of days
specified in the Agreement after the giving of written notice of such breach to
the Master Servicer by the Trustee or the Depositor, or to the Master Servicer,
the Depositor and the Trustee by the holders of Certificates evidencing not less
than 25% of the Voting Rights (unless otherwise specified in the related
Prospectus Supplement), will constitute an

                                       41


<PAGE>



Event of Default under such Pooling and Servicing Agreement. See "Events of
Default" and "Rights Upon Event of Default."

Collection Account and Related Accounts

General

        The Master Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "Collection Account"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Certificateholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any class of Securities of such series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
Agreement ("Permitted Investments"). A Collection Account may be maintained as
an interest bearing or a non-interest bearing account and the funds held therein
may be invested pending each succeeding Distribution Date in certain short-term
Permitted Investments. Unless otherwise provided in the related Prospectus
Supplement, any interest or other income earned on funds in the Collection
Account will be paid to a Master Servicer or its designee as additional
servicing compensation. The Collection Account may be maintained with an
institution that is an affiliate of the Master Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies and so specified in the
related Prospectus Supplement, a Collection Account may contain funds relating
to more than one series of mortgage pass-through certificates and may contain
other funds respecting payments on mortgage loans belonging to the Master
Servicer or serviced or master serviced by it on behalf of others.

Deposits

        A Master Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received by the Master Servicer or the Trustee or on its behalf
subsequent to the Cut-off Date (other than payments due on or before the Cut-off
Date, and exclusive of any amounts representing a Retained Interest):

               (i) all payments on account of principal, including principal
        prepayments, on the Assets;

               (ii) all payments on account of interest on the Assets, including
        any default interest collected, in each case net of any portion thereof
        retained by a Master Servicer or a Sub-Servicer as its servicing
        compensation and net of any Retained Interest;

               (iii) all proceeds of the hazard insurance policies to be
        maintained in respect of each Mortgaged Property securing a Whole Loan
        in the Trust Fund (to the extent such proceeds are not applied to the
        restoration of the property or released to the mortgagor in accordance
        with the normal servicing procedures of a Master Servicer or the related
        Sub-Servicer, subject to the terms and conditions of the related
        Mortgage and Mortgage Note) (collectively, "Insurance Proceeds") and all
        other amounts received and retained in connection with the liquidation
        of defaulted Mortgage Loans in the Trust Fund, by foreclosure or
        otherwise ("Liquidation Proceeds"), together with the net proceeds on a
        monthly basis with respect to any Mortgaged Properties acquired for the
        benefit of Securityholders by foreclosure or by deed in lieu of
        foreclosure or otherwise;


                                       42


<PAGE>



               (iv) any amounts paid under any instrument or drawn from any fund
        that constitutes Credit Support for the related series of Securities as
        described under "Description of Credit Support";

               (v) any amounts paid under any Cash Flow Agreement, as described
        under "Description of the Trust Funds -- Cash Flow Agreements";

               (vi) all proceeds of any Asset or, with respect to a Whole Loan,
        property acquired in respect thereof purchased by the Depositor, any
        Originator or any other specified person as described under "Assignment
        of Assets; Repurchases" and "Representations and Warranties;
        Repurchases," all proceeds of any defaulted Mortgage Loan purchased as
        described under "Realization Upon Defaulted Whole Loans," and all
        proceeds of any Asset purchased as described under "Description of the
        Securities -- Termination" (also, "Liquidation Proceeds");

               (vii) any amounts paid by a Master Servicer to cover certain
        interest shortfalls arising out of the prepayment of Whole Loans or
        Contracts in the Trust Fund as described under "Description of the
        Agreements -- Retained Interest; Servicing Compensation and Payment of
        Expenses";

               (viii) to the extent that any such item does not constitute
        additional servicing compensation to a Master Servicer, any payments on
        account of modification or assumption fees, late payment charges or
        Prepayment Premiums on the Mortgage Assets;

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

               (x) any amount required to be deposited by a Master Servicer or
        the Trustee in connection with losses realized on investments for the
        benefit of the Master Servicer or the Trustee, as the case may be, of
        funds held in the Collection Account; and

               (xi) any other amounts required to be deposited in the Collection
        Account as provided in the related Agreement and described in the
        related Prospectus Supplement.

Withdrawals

        A Master Servicer or the Trustee may, from time to time, unless
otherwise specified in the related Prospectus Supplement or the related
Agreement, make withdrawals from the Collection Account for each Trust Fund for
any of the following purposes:

               (i) to make distributions to the Securityholders on each
        Distribution Date;

               (ii) to reimburse a Master Servicer for unpaid servicing fees
        earned and certain unreimbursed servicing expenses incurred with respect
        to Whole Loans or Contracts and properties acquired in respect thereof,
        such reimbursement to be made out of amounts that represent Liquidation
        Proceeds and Insurance Proceeds collected on the particular Whole Loans
        or Contracts and properties, and net income collected on the particular
        properties, with respect to which such fees were earned or such expenses
        were incurred or out of amounts drawn under any form of Credit Support
        with respect to such Whole Loans or Contracts and properties;

               (iii) to reimburse a Master Servicer for any servicing expenses
        described in clause (ii) above which, in the Master Servicer's good
        faith judgment, will not be recoverable from the amounts described in
        clause (ii), such reimbursement to be made from amounts collected on
        other Assets or, if and to the extent so provided by the related
        Agreement and described in the related Prospectus Supplement, just from
        that portion of amounts collected on other Assets that is otherwise
        distributable on one or more classes of Subordinate Securities, if any,
        remain outstanding, and otherwise any outstanding class of Securities,
        of the related series;


                                       43


<PAGE>



               (iv) if and to the extent described in the related Prospectus
        Supplement, to pay a Master Servicer interest accrued on the servicing
        expenses described in clause (ii) above while such remain outstanding
        and unreimbursed;

               (v) to reimburse a Master Servicer, the Depositor, or any of
        their respective directors, officers, employees and agents, as the case
        may be, for certain expenses, costs and liabilities incurred thereby, as
        and to the extent described under "Certain Matters Regarding a Master
        Servicer and the Depositor";

               (vi) if and to the extent described in the related Prospectus
        Supplement, to pay (or to transfer to a separate account for purposes of
        escrowing for the payment of) the Trustee's fees;

               (vii) to reimburse the Trustee or any of its directors, officers,
        employees and agents, as the case may be, for certain expenses, costs
        and liabilities incurred thereby, as and to the extent described under
        "Certain Matters Regarding the Trustee";

               (viii) unless otherwise provided in the related Prospectus
        Supplement, to pay a Master Servicer, as additional servicing
        compensation, interest and investment income earned in respect of
        amounts held in the Collection Account;

               (ix) to pay the person entitled thereto any amounts deposited in
        the Collection Account that were identified and applied by the Master
        Servicer as recoveries of Retained Interest;

               (x) to pay for costs reasonably incurred in connection with the
        proper management and maintenance of any Mortgaged Property acquired for
        the benefit of Securityholders by foreclosure or by deed in lieu of
        foreclosure or otherwise, such payments to be made out of income
        received on such property;

               (xi) if one or more elections have been made to treat the Trust
        Fund or designated portions thereof as a REMIC, to pay any federal,
        state or local taxes imposed on the Trust Fund or its assets or
        transactions, as and to the extent described under "Certain Federal
        Income Tax Consequences -- REMICS -- Prohibited Transactions Tax and
        Other Taxes";

               (xii) to pay for the cost of an independent appraiser or other
        expert in real estate matters retained to determine a fair sale price
        for a defaulted Whole Loan or a property acquired in respect thereof in
        connection with the liquidation of such Whole Loan or property;

               (xiii) to pay for the cost of various opinions of counsel
        obtained pursuant to the related Agreement for the benefit of
        Securityholders;

               (xiv) to pay for the costs of recording the related Agreement if
        such recordation materially and beneficially affects the interests of
        Securityholders, provided that such payment shall not constitute a
        waiver with respect to the obligation of the Warranting Party to remedy
        any breach of representation or warranty under the Agreement;

               (xv) to pay the person entitled thereto any amounts deposited in
        the Collection Account in error, including amounts received on any Asset
        after its removal from the Trust Fund whether by reason of purchase or
        substitution as contemplated by "Assignment of Assets; Repurchase" and
        "Representations and Warranties; Repurchases" or otherwise;

               (xvi) to make any other withdrawals permitted by the related
        Agreement; and

               (xvii) to clear and terminate the Collection Account at the
        termination of the Trust Fund.


                                       44


<PAGE>



Other Collection Accounts

        Notwithstanding the foregoing, if so specified in the related Prospectus
Supplement, the Agreement for any series of Securities may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts described under "-- Deposits" above for one or more series of
Securities. Any amounts on deposit in any such collection account will be
withdrawn therefrom and deposited into the appropriate Collection Account by a
time specified in the related Prospectus Supplement. To the extent specified in
the related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under "-- Withdrawals" above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

Collection and Other Servicing Procedures

        The Master Servicer, directly or through Sub-Servicers, is required to
make reasonable efforts to collect all scheduled payments under the Whole Loans
and will follow or cause to be followed such collection procedures as it would
follow with respect to mortgage loans that are comparable to the Whole Loans or
manufactured housing contracts comparable to the Contracts and held for its own
account, provided such procedures are consistent with (i) the terms of the
related Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related Prospectus Supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
"Servicing Standard"). In connection therewith, the Master Servicer will be
permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late payment on a Whole Loan or Contract.

        Each Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described herein and in any related Prospectus Supplement,
and filing and settling claims thereunder; maintaining escrow or impoundment
accounts of mortgagors for payment of taxes, insurance and other items required
to be paid by any mortgagor pursuant to a Whole Loan; processing assumptions or
substitutions in those cases where the Master Servicer has determined not to
enforce any applicable due-on-sale clause; attempting to cure delinquencies;
supervising foreclosures or repossessions; inspecting and managing Mortgaged
Properties or Manufactured Homes under certain circumstances; and maintaining
accounting records relating to the Whole Loans or Contracts. Unless otherwise
specified in the related Prospectus Supplement, the Master Servicer will be
responsible for filing and settling claims in respect of particular Whole Loans
or Contracts under any applicable instrument of Credit Support. See "Description
of Credit Support."

        The Master Servicer may agree to modify, waive or amend any term of any
Whole Loan or Contract in a manner consistent with the Servicing Standard so
long as the modification, waiver or amendment will not (i) affect the amount or
timing of any scheduled payments of principal or interest on the Whole Loan or
Contract or (ii) in its judgment, materially impair the security for the Whole
Loan or Contract or reduce the likelihood of timely payment of amounts due
thereon. The Master Servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for, a
Whole Loan or Contract if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Whole Loan or
Contract has occurred or a payment default is imminent and (ii) in its judgment,
such modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Whole Loan or Contract on a present value basis
than would liquidation. The Master Servicer is required to notify the Trustee in
the event of any modification, waiver or amendment of any Whole Loan or
Contract.

        In the case of Multifamily Loans, a Mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a Mortgagor under a
Multifamily

                                       45


<PAGE>



Loan that is unable to make Mortgage Loan payments may also be unable to make
timely payment of all required taxes and otherwise to maintain and insure the
related Mortgaged Property. In general, the Servicer will be required to monitor
any Multifamily Loan that is in default, evaluate whether the causes of the
default can be corrected over a reasonable period without significant impairment
of the value of the related Mortgaged Property, initiate corrective action in
cooperation with the Mortgagor if cure is likely, inspect the related
Multifamily Property and take such other actions as are consistent with the
related Agreement. A significant period of time may elapse before the Servicer
is able to assess the success of any such corrective action or the need for
additional initiatives. The time within which the Servicer can make the initial
determination of appropriate action, evaluate the success of corrective action,
develop additional initiatives, institute foreclosure proceedings and actually
foreclose may vary considerably depending on the particular Multifamily Loan,
the Multifamily Property, the Mortgagor, the presence of an acceptable party to
assume the Multifamily Loan and the laws of the jurisdiction in which the
Multifamily Property is located.

Sub-Servicers

        A Master Servicer may delegate its servicing obligations in respect of
the Whole Loans or Contracts to third-party servicers (each, a "Sub-Servicer"),
but such Master Servicer will remain obligated under the related Agreement. Each
sub-servicing agreement between a Master Servicer and a Sub-Servicer (a
"Sub-Servicing Agreement") must be consistent with the terms of the related
Agreement and must provide that, if for any reason the Master Servicer for the
related series of Securities is no longer acting in such capacity, the Trustee
or any successor Master Servicer may assume the Master Servicer's rights and
obligations under such Sub-Servicing Agreement.

        Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will be solely liable for all fees owed by it to any
Sub-Servicer, irrespective of whether the Master Servicer's compensation
pursuant to the related Agreement is sufficient to pay such fees. However, a
Sub-Servicer may be entitled to a Retained Interest in certain Whole Loans or
Contracts. Each Sub-Servicer will be reimbursed by the Master Servicer for
certain expenditures which it makes, generally to the same extent the Master
Servicer would be reimbursed under an Agreement. See "Retained Interest;
Servicing Compensation and Payment of Expenses."

Realization Upon Defaulted Whole Loans

        Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer is required to monitor any Whole Loan or Contract which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is likely, inspect the Mortgaged Property or Manufactured Home and take
such other actions as are consistent with the Servicing Standard. A significant
period of time may elapse before the Master Servicer is able to assess the
success of such corrective action or the need for additional initiatives.

        Any Agreement relating to a Trust Fund that includes Whole Loans or
Contracts may grant to the Master Servicer and/or the holder or holders of
certain classes of Securities a right of first refusal to purchase from the
Trust Fund at a predetermined purchase price any such Whole Loan or Contract as
to which a specified number of scheduled payments thereunder are delinquent. Any
such right granted to the holder of an Offered Security will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "Representations and
Warranties; Repurchases."

        If so specified in the related Prospectus Supplement, the Master
Servicer may offer to sell any defaulted Whole Loan or Contract described in the
preceding paragraph and not otherwise purchased by any person having a right of
first refusal with respect thereto, if and when the Master Servicer determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The related Agreement will provide that any
such offering be made in a commercially reasonable manner for a specified period
and that the Master Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Master Servicer or any
Certificateholder) that constitutes a fair price for such defaulted Whole Loan
or Contract. In the absence of any bid determined in accordance with the related
Agreement to be fair, the

                                       46


<PAGE>



Master Servicer shall proceed with respect to such defaulted Mortgage Loan or
Contract as described below. Any bid in an amount at least equal to the Purchase
Price described under "Representations and Warranties; Repurchases" will in all
cases be deemed fair.

        The Master Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Whole Loan by operation of law or otherwise and may at any
time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Whole Loan or
Contract has occurred or, in the Master Servicer's judgment, is imminent.

        Unless otherwise provided in the related Prospectus Supplement, if title
to any Mortgaged Property is acquired by a Trust Fund as to which a REMIC
election has been made, the Master Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property within two years of acquisition,
unless (i) the Internal Revenue Service grants an extension of time to sell such
property or (ii) the Trustee receives an opinion of independent counsel to the
effect that the holding of the property by the Trust Fund subsequent to two
years after its acquisition will not result in the imposition of a tax on the
Trust Fund or cause the Trust Fund to fail to qualify as a REMIC under the Code
at any time that any Certificate is outstanding. Subject to the foregoing, the
Master Servicer will be required to (i) solicit bids for any Mortgaged Property
so acquired in such a manner as will be reasonably likely to realize a fair
price for such property and (ii) accept the first (and, if multiple bids are
contemporaneously received, the highest) cash bid received from any person that
constitutes a fair price.

        The limitations imposed by the related Agreement and the REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the ownership and management of any Mortgaged Property
acquired on behalf of the Trust Fund may result in the recovery of an amount
less than the amount that would otherwise be recovered. See "Certain Legal
Aspects of Mortgage Loans -- Foreclosure."

        If recovery on a defaulted Whole Loan or Contract under any related
instrument of Credit Support is not available, the Master Servicer nevertheless
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
Whole Loan or Contract. If the proceeds of any liquidation of the property
securing the defaulted Whole Loan or Contract are less than the outstanding
principal balance of the defaulted Whole Loan or Contract plus interest accrued
thereon at the Mortgage Rate or Contract Rate, as applicable, plus the aggregate
amount of expenses incurred by the Master Servicer in connection with such
proceedings and which are reimbursable under the Agreement, the Trust Fund will
realize a loss in the amount of such difference. The Master Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
the Liquidation Proceeds recovered on any defaulted Whole Loan or Contract,
prior to the distribution of such Liquidation Proceeds to Certificateholders,
amounts representing its normal servicing compensation on the Whole Loan or
Contract and unreimbursed servicing expenses incurred with respect to the Whole
Loan or Contract.

        If any property securing a defaulted Whole Loan or Contract is damaged
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 Certificateholders on liquidation of the Whole Loan or Contract
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.

        As servicer of the Whole Loans or Contracts, a Master Servicer, on
behalf of itself, the Trustee and the Securityholders, will present claims to
the obligor under each instrument of Credit Support, and will take such
reasonable steps as are necessary to receive payment or to permit recovery
thereunder with respect to defaulted Whole Loans or Contracts.

        If a Master Servicer or its designee recovers payments under any
instrument of Credit Support with respect to any defaulted Whole Loan or
Contract, the Master Servicer will be entitled to withdraw or cause

                                       47


<PAGE>



to be withdrawn from the Collection Account out of such proceeds, prior to
distribution thereof to Certificateholders, amounts representing its normal
servicing compensation on such Whole Loan or Contract and unreimbursed servicing
expenses incurred with respect to the Whole Loan or Contract. See "Hazard
Insurance Policies" and "Description of Credit Support."

Hazard Insurance Policies

Whole Loans

        Unless otherwise specified in the related Prospectus Supplement, each
Agreement for a Trust Fund comprised of Whole Loans will require the Master
Servicer to cause the mortgagor on each Whole Loan to maintain a hazard
insurance policy providing for such coverage as is required under the related
Mortgage or, if any Mortgage permits the holder thereof to dictate to the
mortgagor the insurance coverage to be maintained on the related Mortgaged
Property, then such coverage as is consistent with the Servicing Standard.
Unless otherwise specified in the related Prospectus Supplement, such coverage
will be in general in an amount equal to the lesser of the principal balance
owing on such Whole Loan and the amount necessary to fully compensate for any
damage or loss to the improvements on the Mortgaged Property on a replacement
cost basis, but in either case not less than the amount necessary to avoid the
application of any co-insurance clause contained in the hazard insurance policy.
The ability of the Master Servicer to assure that hazard insurance proceeds are
appropriately applied may be dependent upon its being named as an additional
insured under any hazard insurance policy and under any other insurance policy
referred to below, or upon the extent to which information in this regard is
furnished by mortgagors. All amounts collected by the Master Servicer under any
such policy (except for amounts to be applied to the restoration or repair of
the Mortgaged Property or released to the mortgagor in accordance with the
Master Servicer's normal servicing procedures, subject to the terms and
conditions of the related Mortgage and Mortgage Note) will be deposited in the
Collection Account. The Agreement will provide that the Master Servicer may
satisfy its obligation to cause each mortgagor to maintain such a hazard
insurance policy by the Master Servicer's maintaining a blanket policy insuring
against hazard losses on the Whole Loans. If such blanket policy contains a
deductible clause, the Master Servicer will be required to deposit in the
Collection Account all sums that 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 of the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Whole Loans will be underwritten
by different insurers under different state laws in accordance with different
applicable state forms, and therefore will 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
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.

        The hazard insurance policies covering the Mortgaged Properties securing
the Whole Loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such clause generally
provides that the insurer's liability in the event of partial loss does not
exceed the lesser of (i) the replacement cost of the improvements less physical
depreciation and (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.

        Each Agreement for a Trust Fund comprised of Whole Loans will require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain all
such other insurance coverage with respect to the related Mortgaged Property as
is consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

                                       48


<PAGE>




        Any cost incurred by the Master Servicer in maintaining any such
insurance policy will be added to the amount owing under the Mortgage Loan where
the terms of the Mortgage Loan so permit; provided, however, that the addition
of such cost will not be taken into account for purposes of calculating the
distribution to be made to Certificateholders. Such costs may be recovered by
the Master Servicer or Sub-Servicer, as the case may be, from the Collection
Account, with interest thereon, as provided by the Agreement.

        Under the terms of the Whole Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Master Servicer, on behalf
of the Trustee and Certificateholders, is obligated to present or cause to be
presented claims under any blanket insurance policy insuring against hazard
losses on Mortgaged Properties securing the Whole Loans. However, the ability of
the Master Servicer to present or cause to be presented such claims is dependent
upon the extent to which information in this regard is furnished to the Master
Servicer by mortgagors.

Contracts

        Except as otherwise specified in the related Prospectus Supplement, the
terms of the Agreement for a Trust Fund comprised of Contracts will require the
Master Servicer to cause to be maintained with respect to each Contract one or
more hazard insurance policies which provide, at a minimum, the same coverage as
a standard form fire and extended coverage insurance policy that is customary
for manufactured housing, issued by a company authorized to issue such policies
in the state in which the Manufactured Home is located, and in an amount which
is not less than the maximum insurable value of such Manufactured Home or the
principal balance due from the obligor on the related Contract, whichever is
less; provided, however, that the amount of coverage provided by each such
hazard insurance policy shall be sufficient to avoid the application of any
co-insurance clause contained therein. When a Manufactured Home's location was,
at the time of origination of the related Contract, within a federally
designated special flood hazard area, the Master Servicer shall cause such flood
insurance to be maintained, which coverage shall be at least equal to the
minimum amount specified in the preceding sentence or such lesser amount as may
be available under the federal flood insurance program. Each hazard insurance
policy caused to be maintained by the Master Servicer shall contain a standard
loss payee clause in favor of the Master Servicer and its successors and
assigns. If any obligor is in default in the payment of premiums on its hazard
insurance policy or policies, the Master Servicer shall pay such premiums out of
its own funds, and may add separately such premium to the obligor's obligation
as provided by the Contract, but may not add such premium to the remaining
principal balance of the Contract.

        The Master Servicer may maintain, in lieu of causing individual hazard
insurance policies to be maintained with respect to each Manufactured Home, and
shall maintain, to the extent that the related Contract does not require the
obligor to maintain a hazard insurance policy with respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
obligor's interest in the Contracts resulting from the absence or insufficiency
of individual hazard insurance policies. The Master Servicer shall pay the
premium for such blanket policy on the basis described therein and shall pay any
deductible amount with respect to claims under such policy relating to the
Contracts.

Fidelity Bonds and Errors and Omissions Insurance

        Unless otherwise specified in the related Prospectus Supplement, each
Agreement will require that the Master Servicer obtain and maintain in effect a
fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Master Servicer. The related Agreement will allow the Master Servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the Master Servicer so long as certain criteria set
forth in the Agreement are met.



                                       49


<PAGE>


Due-on-Sale Provisions

        The Whole Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the Whole
Loan upon any sale, transfer or conveyance of the related Mortgaged Property.
Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer will generally enforce any due-on-sale clause to the extent it has
knowledge of the conveyance or proposed conveyance of the underlying Mortgaged
Property and it is entitled to do so under applicable law; provided, however,
that the Master Servicer will not take any action in relation to the enforcement
of any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. Unless otherwise specified in the related
Prospectus Supplement, 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 Mortgage Loans -- Due-on-Sale Clauses." The Contracts may also
contain such clauses. Unless otherwise provided in the related Prospectus
Supplement, the Master Servicer will permit such transfer so long as the
transferee satisfies the Master Servicer's then applicable underwriting
standards. The purpose of such transfers is often to avoid a default by the
transferring obligor. See "Certain Legal Aspects of the Contracts -- Transfers
of Manufactured Homes; Enforceability of 'Due-on-Sale' Clauses."

Retained Interest; Servicing Compensation and Payment of Expenses

        The Prospectus Supplement for a series of Certificates will specify
whether there will be any Retained Interest in the Assets, and, if so, the
initial owner thereof. If so, the Retained Interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A "Retained Interest" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

        Unless otherwise specified in the related Prospectus Supplement, the
Master Servicer's and a Sub-Servicer's primary servicing compensation with
respect to a series of Certificates will come from the periodic payment to it of
a portion of the interest payment on each Asset. Since any Retained Interest and
a Master Servicer's primary compensation are percentages of the principal
balance of each Asset, such amounts will decrease in accordance with the
amortization of the Assets. The Prospectus Supplement with respect to a series
of Certificates evidencing interests in a Trust Fund that includes Whole Loans
or Contracts may provide that, as additional compensation, the Master Servicer
or the Sub-Servicers may retain all or a portion of assumption fees,
modification fees, late payment charges or Prepayment Premiums collected from
mortgagors and any interest or other income which may be earned on funds held in
the Collection Account or any account established by a Sub-Servicer pursuant to
the Agreement.

        The Master Servicer may, to the extent provided in the related
Prospectus Supplement, pay from its servicing compensation certain expenses
incurred in connection with its servicing and managing of the Assets, including,
without limitation, payment of the fees and disbursements of the Trustee and
independent accountants, payment of expenses incurred in connection with
distributions and reports to Certificateholders, and payment of any other
expenses described in the related Prospectus Supplement. Certain other expenses,
including certain expenses relating to defaults and liquidations on the Whole
Loans or Contracts and, to the extent so provided in the related Prospectus
Supplement, interest thereon at the rate specified therein may be borne by the
Trust Fund.

        If and to the extent provided in the related Prospectus Supplement, the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Whole Loans or
Contracts in the related Trust Fund during such period prior to their respective
due dates therein.

Evidence as to Compliance

        Each Agreement relating to Assets which include Whole Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, 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 either the

                                       50


<PAGE>



Uniform Single Attestation Program for Mortgage Bankers, the Audit Program for
Mortgages serviced for the Federal Home Loan Mortgage Corporation ("FHLMC") or
such other program used by the Master Servicer, the servicing by or on behalf of
the Master Servicer of mortgage loans under agreements substantially similar to
each other (including the related Agreement) was conducted in compliance with
the terms of such agreements or such program except for any significant
exceptions or errors in records that, in the opinion of the firm, either the
Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the Uniform
Single Attestation Program for Mortgage Bankers, or such other program, requires
it to report. In rendering its statement such firm may rely, as to matters
relating to the direct servicing of mortgage 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 or such other program used by such
Sub-Servicer (rendered within one year of such statement) of firms of
independent public accountants with respect to the related Sub-Servicer.

        Each such 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 calendar
year or other specified twelve-month period.

        Unless otherwise provided in the related Prospectus Supplement, copies
of such annual accountants" statement and such statements of officers will be
obtainable by Certificateholders without charge upon written request to the
Master Servicer at the address set forth in the related Prospectus Supplement.

Certain Matters Regarding a Master Servicer and the Depositor

        The Master Servicer, if any, or a servicer for substantially all the
Whole Loans or Contracts under each Agreement will be named in the related
Prospectus Supplement. The entity serving as Master Servicer (or as such
servicer) may be the Depositor or an affiliate of the Depositor and may have
other normal business relationships with the Depositor or the Depositor's
affiliates. Reference herein to the Master Servicer shall be deemed to be to the
servicer of substantially all of the Whole Loans or Contracts, if applicable.

        Unless otherwise specified in the related Prospectus Supplement, the
related Agreement will provide that the Master Servicer may resign from its
obligations and duties thereunder only upon a determination that its duties
under the Agreement are no longer permissible under applicable law or are in
material conflict by reason of applicable law with any other activities carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master Servicer at the date of the
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.

        Unless otherwise specified in the related Prospectus Supplement, each
Agreement will further provide that neither any Master Servicer, the Depositor
nor any director, officer, employee, or agent of a 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; provided, however, that neither
a Master Servicer, the Depositor nor any such person will be protected against
any breach of a representation, warranty or covenant made in such Agreement, or
against any liability specifically imposed thereby, or against any liability
which would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of obligations or duties thereunder or by
reason of reckless disregard of obligations and duties thereunder. Unless
otherwise specified in the related Prospectus Supplement, each Agreement will
further provide that any Master Servicer, the Depositor and any director,
officer, employee or agent of a 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; provided, however, that such
indemnification will not extend to any loss, liability or expense (i)
specifically imposed by such Agreement or otherwise incidental to the
performance of obligations and duties thereunder, including, in the case of a
Master Servicer, the prosecution of an enforcement action in respect of any
specific Whole Loan or Whole Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such

                                       51


<PAGE>



Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the related
Agreement. In addition, each Agreement will provide that neither any 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. Any such 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 Securityholders, and
the Master Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor and to charge the Collection Account.

        Any person into which the Master Servicer or the Depositor may be merged
or consolidated, or any person resulting from any merger or consolidation to
which the Master Servicer or the Depositor is a party, or any person succeeding
to the business of the Master Servicer or the Depositor, will be the successor
of the Master Servicer or the Depositor, as the case may be, under the related
Agreement.

Events of Default under the Agreement

        Unless otherwise provided in the related Prospectus Supplement for a
Trust Fund that includes Whole Loans or Contracts, Events of Default under the
related Agreement will include (i) any failure by the Master Servicer to
distribute or cause to be distributed to Certificateholders, or to remit to the
Trustee or Indenture Trustee, as applicable, for distribution to
Securityholders, any required payment that continues after a grace period, if
any; (ii) any failure by the Master Servicer duly to observe or perform in any
material respect any of its other covenants or obligations under the Agreement
which continues unremedied for 30 days after written notice of such failure has
been given 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
evidencing not less than 25% of the Voting Rights; (iii) any breach of a
representation or warranty made by the Master Servicer under the Agreement which
materially and adversely affects the interests of Securityholders and which
continues unremedied for 30 days after written notice of such breach has been
given 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 evidencing
not less than 25% of the Voting Rights; and (iv) certain events of 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. Material
variations to the foregoing Events of Default (other than to shorten cure
periods or eliminate notice requirements) will be specified in the related
Prospectus Supplement. Unless otherwise specified in the related Prospectus
Supplement, the Trustee shall, not later than the later of 60 days after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an Event of Default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable series notice of such
occurrence, unless such default shall have been cured or waived.

        The manner of determining the "Voting Rights" of a Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

Rights Upon Event of Default under the Agreement

        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
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Master Servicer under the Agreement and in and
to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Master Servicer under the
Agreement and

                                       52


<PAGE>



will be entitled to similar compensation arrangements. Unless otherwise
specified in the related Prospectus Supplement, in the event that the Trustee is
unwilling or unable so to act, it may or, at the written request of the holders
of Securities entitled to at least 51% (or such other percentage specified in
the related Prospectus Supplement) of the Voting Rights, it shall appoint, or
petition a court of competent jurisdiction for the appointment of, a loan
servicing institution acceptable to the Rating Agency with a net worth at the
time of such appointment of at least $15,000,000 (or such other amount specified
in the related Prospectus Supplement) 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 described in the related Prospectus Supplement, the
holders of Securities representing at least 66 2/3% (or such other percentage
specified in the related Prospectus Supplement) of the Voting Rights allocated
to the respective classes of Securities affected by any Event of Default will be
entitled to waive such Event of Default; provided, however, that an Event of
Default involving a failure to distribute a required payment to Securityholders
described in clause (i) under "Events of Default under the Agreement" may be
waived only by all of the Securityholders. Upon any such waiver of an Event of
Default, such Event of Default shall cease to exist and shall be deemed to have
been remedied for every purpose under the Agreement.

        No Securityholders will have the right under any Agreement to institute
any proceeding with respect thereto unless such holder previously has given to
the Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights 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
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the holders of Securities covered by
such Agreement, unless such Securityholders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.

Amendment

        Each Agreement may be amended by the parties thereto, without the
consent of any of the holders of Securities covered by the Agreement, (i) to
cure any ambiguity or mistake, (ii) to correct, modify or supplement any
provision therein which may be inconsistent with any other provision therein or
with the related Prospectus Supplement, (iii) to make any other provisions with
respect to matters or questions arising under the Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not (as evidenced by an opinion of counsel to such effect)
adversely affect in any material respect the interests of any holder of
Securities covered by the Agreement. Unless otherwise specified in the related
Prospectus Supplement, each Agreement may also be amended by the Depositor, the
Master Servicer, if any, and the Trustee, with the consent of the holders of
Securities affected thereby evidencing not less than 51% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights,
for any purpose; provided, however, that unless otherwise specified in the
related Prospectus Supplement, no such amendment may (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans or
Contracts which are required to be distributed on any Security without the
consent of the holder of such Security or (ii) reduce the consent percentages
described in this paragraph without the consent of the holders of all Securities
covered by such Agreement then outstanding. However, with respect to any series
of Certificates as to which a REMIC election is to be made, the Trustee will not
consent to any amendment of the Agreement unless it shall first have received an
opinion of counsel to the effect that such amendment will not result in the
imposition of a tax on the related Trust Fund or cause the related Trust Fund to
fail to qualify as a REMIC at any time that the related Certificates are
outstanding.

                                       53


<PAGE>




The Trustee

        The Trustee under each Agreement or Trust Agreement will be named in the
related Prospectus Supplement. The commercial bank, national banking
association, banking corporation or trust company serving as Trustee may have a
banking relationship with the Depositor and its affiliates and with any Master
Servicer and its affiliates.

Duties of the Trustee

        The Trustee will make no representations as to the validity or
sufficiency of any Agreement or Trust Agreement, the Securities or any Asset or
related document and is not accountable for the use or application by or on
behalf of any Master Servicer of any funds paid to the Master Servicer or its
designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master Servicer. If no Event of Default has occurred and is continuing, the
Trustee is required to perform only those duties specifically required under the
related Agreement or Trust Agreement, as applicable. However, upon receipt of
the various certificates, reports or other instruments required to be furnished
to it, the Trustee is required to examine such documents and to determine
whether they conform to the requirements of the Agreement or Trust Agreement, as
applicable.

Certain Matters Regarding the Trustee

        Unless otherwise specified in the related Prospectus Supplement, the
Trustee and any director, officer, employee or agent of the Trustee shall be
entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's (i) enforcing its rights and remedies
and protecting the interests, of the Securityholders during the continuance of
an Event of Default, (ii) defending or prosecuting any legal action in respect
of the related Agreement or series of Securities (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Securityholders, or (iv) acting or refraining from acting in good
faith at the direction of the holders of the related series of Securities
entitled to not less than 25% (or such other percentage as is specified in the
related Agreement with respect to any particular matter) of the Voting Rights
for such series; provided, however, that such indemnification will not extend to
any loss, liability or expense that constitutes a specific liability of the
Trustee pursuant to the related Agreement, or to any loss, liability or expense
incurred by reason of willful misfeasance, bad faith or negligence on the part
of the Trustee in the performance of its obligations and duties thereunder, or
by reason of its reckless disregard of such obligations or duties, or as may
arise from a breach of any representation, warranty or covenant of the Trustee
made therein.

Resignation and Removal of the Trustee

        The Trustee may at any time resign from its obligations and duties under
an Agreement by giving written notice thereof to the Depositor, the Master
Servicer, if any, and all Securityholders. Upon receiving such notice of
resignation, the Depositor is required promptly to appoint a successor trustee
acceptable to the Master Servicer, if any. If no successor trustee shall have
been so appointed and have accepted appointment within 30 days after the giving
of such notice of resignation, the resigning Trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

        If at any time the Trustee shall cease to be eligible to continue as
such under the related Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Holders of the Securities of any series entitled to at least 51% (or

                                       54


<PAGE>



such other percentage specified in the related Prospectus Supplement) of the
Voting Rights for such series may at any time remove the Trustee without cause
and appoint a successor trustee.

        Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

Certain Terms of the Indenture

        Events of Default. Unless otherwise specified in the related Prospectus
Supplement, Events of Default under the Indenture for each Series of Notes
include: (i) a default for thirty (30) days (or such other number of days
specified in such Prospectus Supplement) or more in the payment of any principal
of or interest on any Note of such series; (ii) failure to perform any other
covenant of the Depositor or the Trust Fund in the Indenture which continues for
a period of sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iii) any
representation or warranty made by the Depositor or the Trust Fund in the
Indenture or in any certificate or other writing delivered pursuant thereto or
in connection therewith with respect to or affecting such series having been
incorrect in a material respect as of the time made, and such breach is not
cured within sixty (60) days (or such other number of days specified in such
Prospectus Supplement) after notice thereof is given in accordance with the
procedures described in the related Prospectus Supplement; (iv) certain events
of bankruptcy, insolvency, receivership or liquidation of the Depositor or the
Trust Fund; or (v) any other Event of Default provided with respect to Notes of
that series.

        If an Event of Default with respect to the Notes of any series at the
time outstanding occurs and is continuing, either the Indenture 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
are Accrual Securities, 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 a majority in aggregate outstanding amount 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 Indenture
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 Indenture 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 thirty (30) days or more, unless (a) the holders of 100% (or such
other percentage specified in the related Prospectus Supplement) of the then
aggregate outstanding amount 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 Indenture 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 Indenture Trustee obtains the consent
of the holders of 66 2/3% (or such other percentage specified in the related
Prospectus Supplement) of the then aggregate outstanding amount of the Notes of
such series.

        In the event that the Indenture Trustee liquidates the collateral in
connection with an Event of Default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a series, the
Indenture provides that the Indenture 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 Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a

                                       55


<PAGE>



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.

        Unless 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
Indenture Trustee, in case an Event of Default shall occur and be continuing
with respect to a series of Notes, the Indenture 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 Indenture 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 Indenture Trustee or exercising
any trust or power conferred on the Indenture 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.

        Discharge 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 Indenture Trustee for cancellation of
all the Notes of such series or, with certain limitations, upon deposit with the
Indenture 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 Indenture 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 maturity 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.

        Indenture Trustee's Annual Report. The Indenture Trustee for each series
of Notes will be required to mail each year to all related Noteholders a brief
report relating to its eligibility and qualification to continue as Indenture
Trustee under the related Indenture, any amounts advanced by it under the
Indenture, the amount, interest rate and maturity date of certain indebtedness
owing by such Trust to the applicable Indenture Trustee in its individual
capacity, the property and funds physically held by such Indenture Trustee as
such and any action taken by it that materially affects such Notes and that has
not been previously reported.

        The Indenture Trustee. The Indenture Trustee for a series of Notes will
be specified in the related Prospectus Supplement. The Indenture Trustee for any
series may resign at any time, in which event the Depositor will be obligated to
appoint a successor trustee for such series. The Depositor may also remove any
such Indenture Trustee if such Indenture Trustee ceases to be eligible to
continue as such under the related Indenture or if such Indenture Trustee
becomes insolvent. In such circumstances the Depositor will be

                                       56


<PAGE>



obligated to appoint a successor trustee for the applicable series of Notes. Any
resignation or removal of the Indenture Trustee and appointment of a successor
trustee for any series of Notes does not become effective until acceptance of
the appointment by the successor trustee for such series.

        The bank or trust company serving as Indenture Trustee may have a
banking relationship with the Depositor or any of its affiliates or the Master
Servicer or any of its affiliates.


                          DESCRIPTION OF CREDIT SUPPORT

General

        For any series of Securities Credit Support may be provided with respect
to one or more classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related Prospectus
Supplement, or any combination of the foregoing. If so provided in the related
Prospectus Supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one series to the extent described therein.

        Unless otherwise provided in the related Prospectus Supplement for a
series of Securities Credit Support will not provide protection against all
risks of loss and will not guarantee repayment of the entire Security Balance of
the Securities and interest thereon. If losses or shortfalls occur that exceed
the amount covered by Credit Support or that are not covered by Credit Support,
Securityholders will bear their allocable share of deficiencies. Moreover, if a
form of Credit Support covers more than one series of Securities (each, a
"Covered Trust"), holders of Securities evidencing interests in any of such
Covered Trusts will be subject to the risk that such Credit Support will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage.

        If Credit Support is provided with respect to one or more classes of
Securities of a series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders" or
policyholders" surplus, if applicable, as of the date specified in the
Prospectus Supplement. See "Special Considerations -- Credit Support
Limitations."

Subordinate Certificates

        If so specified in the related Prospectus Supplement, one or more
classes of Securities of a series may be Subordinate Securities. To the extent
specified in the related Prospectus Supplement, the rights of the holders of
Subordinate Securities to receive distributions of principal and interest from
the Collection Account on any Distribution Date will be subordinated to such
rights of the holders of Senior Securities. If so provided in the related
Prospectus Supplement, the subordination of a class may apply only in the event
of (or may be limited to) certain types of losses or shortfalls. The related
Prospectus Supplement will set forth information concerning the amount of
subordination of a class or classes of Subordinate 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 be effected.


                                       57


<PAGE>


Cross-Support Provisions

        If the Assets for a series are divided into separate groups, each
supporting a separate class or classes of Securities of a series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Assets prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Assets within the Trust Fund. The Prospectus Supplement for a
series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.

Insurance or Guarantees with Respect to the Whole Loans

        If so provided in the Prospectus Supplement for a series of Securities,
the Whole Loans or Contracts in the related Trust Fund will be covered for
various default risks by insurance policies or guarantees.

Letter of Credit

        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 one or more letters of credit, issued by a bank or
financial institution specified in such Prospectus Supplement (the "L/C Bank").
Under a letter of credit, the L/C Bank will be obligated to honor draws
thereunder in an aggregate fixed dollar amount, net of unreimbursed payments
thereunder, generally equal to a percentage specified in the related Prospectus
Supplement of the aggregate principal balance of the Assets on the related
Cut-off Date or of the initial aggregate Security Balance of one or more classes
of Securities. If so specified in the related Prospectus Supplement, the letter
of credit may permit draws in the event of only certain types of losses and
shortfalls. The amount available under the letter of credit will, in all cases,
be reduced to the extent of the unreimbursed payments thereunder and may
otherwise be reduced as described in the related Prospectus Supplement. 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.

Insurance Policies and Surety Bonds

        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.

Reserve Funds

        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 one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such Prospectus Supplement. The
reserve funds for a series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related Prospectus Supplement.

        Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.


                                       58


<PAGE>



        Moneys deposited in any Reserve Funds will be invested in Permitted
Investments, except as otherwise specified in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to the
related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to any related Master Servicer or another service provider as additional
compensation. The Reserve Fund, if any, for a series will not be a part of the
Trust Fund unless otherwise specified in the related Prospectus Supplement.

        Additional information concerning any Reserve Fund will be set forth in
the related Prospectus Supplement, including the initial balance of such Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which such required balance will decrease over time, the manner of funding such
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make distributions to Securityholders and use of investment earnings from the
Reserve Fund, if any.

Credit Support with Respect to MBS

        If so provided in the Prospectus Supplement for a series of Securities,
the MBS in the related Trust Fund and/or the Mortgage Loans underlying such MBS
may be covered by one or more of the types of Credit Support described herein.
The related Prospectus Supplement will specify as to each such form of Credit
Support the information indicated above with respect thereto, to the extent such
information is material and available.


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

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

General

        All of the Mortgage Loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property which may
be mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

        A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties -- a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under

                                       59


<PAGE>



a deed of trust, the mortgagor grants the property, irrevocably until the debt
is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties. By executing a 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, generally with a power of sale
as security for the indebtedness evidenced by the related mortgage note. In case
the mortgagor under a mortgage is a land trust, there would be an additional
party because legal title to the property is held by a land trustee under a land
trust agreement for the benefit of the mortgagor. At origination of a mortgage
loan involving a land trust, the mortgagor executes a separate undertaking to
make payments on the mortgage note. The mortgagee's authority under a mortgage,
the trustee's authority under a deed of trust and the grantee's authority under
a deed to secure debt are governed by the express provisions of the mortgage,
the law of the state in which the real property is located, certain federal laws
(including, without limitation, the Soldiers' and Sailors' Civil Relief Act of
1940) and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

        The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns to the
lender the Mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the Mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.

Interest in Real Property

        The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. Unless otherwise specified in the Prospectus Supplement,
the Depositor or the Originator will make certain representations and warranties
in the Agreement with respect to any Mortgage Loans that are secured by an
interest in a leasehold estate. Such representation and warranties, if
applicable, will be set forth in the Prospectus Supplement.

Cooperative Loans

        If specified in the Prospectus Supplement relating to a series of
Offered Securities, the Mortgage Loans may also consist of cooperative apartment
loans ("Cooperative Loans") secured by security interests in shares issued by a
cooperative housing corporation (a "Cooperative") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives" buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.

        Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the cooperative's apartment building or obtaining of
capital by the cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and

                                       60


<PAGE>



to the interest of the holder of a land lease. If the cooperative is unable to
meet the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize, with a significant portion of principal
being due in one final payment at maturity. The inability of the cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
cooperatives's interest in the property and termination of all proprietary
leases and occupancy agreement. In either event, a foreclosure by the holder of
a blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.

        The cooperative is owned by tenant-stockholders who, through ownership
of stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing such tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a cooperative and accompanying occupancy rights are financed through
a cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative shares. See "Foreclosure -- Cooperative
Loans" below.

Foreclosure

General

        Foreclosure is a legal procedure that allows the mortgagee to recover
its mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

        Foreclosure procedures with respect to the enforcement of a mortgage
vary from state to state. Two primary methods of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted in the mortgage instrument. There are several other foreclosure
procedures available in some states that are either infrequently used or
available only in certain limited circumstances, such as strict foreclosure.

Judicial Foreclosure

        A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged

                                       61


<PAGE>



property, the proceeds of which are used to satisfy the judgment. Such sales are
made in accordance with procedures that vary from state to state.

Equitable Limitations on Enforceability of Certain Provisions

        United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

Non-Judicial Foreclosure/Power of Sale

        Foreclosure of a deed of trust is generally accomplished by a
non-judicial trustee's sale pursuant to the power of sale granted in the deed of
trust. A power of sale is typically granted in a deed of trust. It may also be
contained in any other type of mortgage instrument. A power of sale allows a
non-judicial public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The mortgagor or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears
(without acceleration) plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods are governed by state law and vary among the states. Foreclosure of a
deed to secure debt is also generally accomplished by a non-judicial sale
similar to that required by a deed of trust, except that the lender or its
agent, rather than a trustee, is typically empowered to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

Public Sale

        A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of such property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure.

                                       62


<PAGE>



Generally, state law controls the amount of foreclosure costs and expenses which
may be recovered by a lender. Thereafter, subject to the mortgagor's right in
some states to remain in possession during a redemption period, if applicable,
the lender will become the owner of the property and have both the benefits and
burdens of ownership of the mortgaged property. For example, the lender will
become obligated to pay taxes, obtain casualty insurance and to make such
repairs at its own expense as are necessary to render the property suitable for
sale. The lender will commonly obtain the services of a real estate broker and
pay the broker's commission in connection with the sale of the property.
Depending upon market conditions, the ultimate proceeds of the sale of the
property may not equal the lender's investment in the property. Moreover, a
lender commonly incurs substantial legal fees and court costs in acquiring a
mortgaged property through contested foreclosure and/or bankruptcy proceedings.
Generally, state law controls the amount of foreclosure expenses and costs,
including attorneys' fees, that may be recovered by a lender.

        A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those Mortgage Loans, if any, that are junior mortgage loans, if the lender
purchases the property the lender's title will be subject to all senior
mortgages, prior liens and certain governmental liens.

        The proceeds received by the referee or trustee from the sale are
applied first to the costs, fees and expenses of sale and then in satisfaction
of the indebtedness secured by the mortgage under which the sale was conducted.
Any proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

Rights of Redemption

        The purposes of a foreclosure action are to enable the mortgagee to
realize upon its security and to bar the mortgagor, and all persons who have an
interest in the property which is subordinate to the mortgage being foreclosed,
from exercise of their "equity of redemption." The doctrine of equity of
redemption provides that, until the property covered by a mortgage has been sold
in accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

        The equity of redemption is a common-law (non-statutory) right which
exists prior to completion of the foreclosure, is not waivable by the mortgagor,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor 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 a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

        Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than two years. Unless otherwise
provided in the related Prospectus Supplement, with respect

                                       63


<PAGE>



to a series of Securities for which an election is made to qualify the Trust
Fund or a part thereof as a REMIC, the Agreement will permit foreclosed property
to be held for more than two years if the Internal Revenue Service grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions.

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 By-laws, 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
permit 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 under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

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

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

        In some states, foreclosure on the Cooperative shares is accomplished by
a sale in accordance with the provisions of Article 9 of the UCC and the
security agreement relating to those shares. Article 9 of the UCC requires that
a sale be conducted in a "commercially reasonable" manner. Whether a foreclosure
sale has been conducted in a "commercially reasonable" manner will depend on the
facts in each case. In determining commercial reasonableness, a court will look
to the notice given the debtor and the method, manner, time, place and terms of
the foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.

        Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives 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.

        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 a building so converted.


                                       64


<PAGE>



Junior Mortgages

        Some of the Mortgage Loans may be secured by junior mortgages or deeds
of trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "-- Foreclosure" herein.

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

Anti-Deficiency Legislation and Other Limitations on Lenders

        Statutes in some states limit the right of a beneficiary under a deed of
trust or a mortgagee under a mortgage to obtain a deficiency judgment against
the mortgagor following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former mortgagor equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the mortgagor.
In certain other states, the lender has the option of bringing a personal action
against the mortgagor 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. In some cases, a lender
will be precluded from exercising any additional rights under the note or
mortgage if it has taken any prior enforcement action. Consequently, the
practical effect of the election requirement, in those states permitting such
election, is that lenders will usually proceed against the security first rather
than bringing a personal action against the mortgagor. Finally, other statutory
provisions limit any deficiency judgment against the former mortgagor following
a judicial sale to the excess of the outstanding debt over the fair market value
of the property at the time of the public sale. The purpose of these statutes is
generally to prevent a lender from obtaining a large deficiency judgment against
the former mortgagor as a result of low or no bids at the judicial sale.

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

        Courts with federal bankruptcy jurisdiction have also indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include

                                       65


<PAGE>



reducing the amount of each monthly payment, changing the rate of interest,
altering the repayment schedule, forgiving all or a portion of the debt and
reducing the lender's security interest to the value of the residence, thus
leaving the lender a general unsecured creditor for the difference between the
value of the residence and the outstanding balance of the loan. Generally,
however, the terms of a mortgage loan secured only by a mortgage on real
property that is the debtor's principal residence may not be modified pursuant
to a plan confirmed pursuant to Chapter 11 or Chapter 13 except with respect to
mortgage payment arrearages, which may be cured within a reasonable time period.

        In the case of income-producing Multifamily Properties, federal
bankruptcy law may also have the effect of interfering with or affecting the
ability of the secured lender to enforce the borrower's assignment of rents and
leases related to the mortgaged property. Under Section 362 of the Bankruptcy
Code, the lender will be stayed from enforcing the assignment, and the legal
proceedings necessary to resolve the issue could be time-consuming, with
resulting delays in the lender's receipt of the rents.

        Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases this liability may affect
assignees of the mortgage loans.

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

Environmental Legislation

        Certain states impose a statutory lien for associated costs on property
that is the subject of a cleanup action by the state on account of hazardous
wastes or hazardous substances released or disposed of on the property. Such a
lien will generally have priority over all subsequent liens on the property and,
in certain of these states, will have priority over prior recorded liens
including the lien of a mortgage. In addition, under federal environmental
legislation and under state law in a number of states, a secured party that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in the operation or management of a
property so as to be deemed an "owner" or "operator" of the property may be
liable for the costs of cleaning up a contaminated site. Although such costs
could be substantial, it is unclear whether they would be imposed on a lender
(such as a Trust Fund) secured by residential real property. In the event that
title to a Mortgaged Property securing a Mortgage Loan in a Trust Fund was
acquired by the Trust Fund and cleanup costs were incurred in respect of the
Mortgaged Property, the holders of the related series of Certificates might
realize a loss if such costs were required to be paid by the Trust Fund.

Due-on-Sale Clauses

        Unless the related Prospectus Supplement indicates otherwise, the
Mortgage Loans will contain due-on-sale clauses. These clauses generally provide
that the lender may accelerate the maturity of the loan if the mortgagor sells,
transfers or conveys the related Mortgaged Property. The enforceability of
due-on-sale clauses has been the subject of legislation or litigation in many
states and, in some cases, the enforceability of these clauses was limited or
denied. However, with respect to certain loans the Garn-St Germain Depository
Institutions Act of 1982 preempts state constitutional, statutory and case law
that prohibits the enforcement of due-on-sale clauses and permits lenders to
enforce these clauses in accordance with their terms, subject to certain limited
exceptions. Due-on-sale clauses contained in mortgage loans originated by
federal savings and loan associations of federal savings banks are fully
enforceable pursuant to regulations of the United States

                                       66


<PAGE>



Federal Home Loan Bank Board, as succeeded by the Office of Thrift Supervision,
which preempt state law restrictions on the enforcement of such clauses.
Similarly, "due-on-sale" clauses in mortgage loans made by national banks and
federal credit unions are now fully enforceable pursuant to preemptive
regulations of the Comptroller of the Currency and the National Credit Union
Administration, respectively.

        The Garn-St Germain Act also sets forth nine specific instances in which
a mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

Prepayment Charges

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

Subordinate Financing

        Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

Applicability of Usury Laws

        Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that expressly rejects
application of the federal law. In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

        The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state

                                       67


<PAGE>



that has not taken the requisite action to reject application of Title V or to
adopt a provision limiting discount points or other charges prior to origination
of such mortgage loans, any such limitation under such state's usury law would
not apply to such mortgage loans.

        In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for
inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.

        Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

Alternative Mortgage Instruments

        Alternative mortgage instruments, including adjustable rate mortgage
loans and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act ("Title VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.

Soldiers' and Sailors' Civil Relief Act of 1940

        Under the terms of the Soldiers" and Sailors" Civil Relief Act of 1940,
as amended (the "Relief Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of any servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a

                                       68


<PAGE>



reduction of the amounts distributable to the holders of the related series of
Certificates, any form of Credit Support provided in connection with such
Certificates. In addition, the Relief Act imposes limitations that would impair
the ability of the servicer to foreclose on an affected Mortgage Loan during the
mortgagor's period of active duty status, and, under certain circumstances,
during an additional three month period thereafter. Thus, in the event that such
a Mortgage Loan goes into default, there may be delays and losses occasioned
thereby.

Forfeitures in Drug and RICO Proceedings

        Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property," including
the holders of mortgage loans.

        A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.


                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

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

General

        As a result of the assignment of the Contracts to the Trustee, the
Trustee will succeed collectively to all of the rights (including the right to
receive payment on the Contracts) of the obligee under the Contracts. Each
Contract evidences both (a) the obligation of the obligor to repay the loan
evidenced thereby, and (b) the grant of a security interest in the Manufactured
Home to secure repayment of such loan. Certain aspects of both features of the
Contracts are described more fully below.

        The Contracts generally are "chattel paper" as defined in the Uniform
Commercial Code (the "UCC") in effect in the states in which the Manufactured
Homes initially were registered. Pursuant to the UCC, the sale of chattel paper
is treated in a manner similar to perfection of a security interest in chattel
paper. Under the Agreement, the Master Servicer will transfer physical
possession of the Contracts to the Trustee or its custodian or may retain
possession of the Contracts as custodian for the Trustee. In addition, the
Master Servicer will make an appropriate filing of a UCC-1 financing statement
in the appropriate states to give notice of the Trustee's ownership of the
Contracts. Unless otherwise specified in the related Prospectus Supplement, the
Contracts will not be stamped or marked otherwise to reflect their assignment
from the Company 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 Trustee's interest in Contracts
could be defeated.



                                       69


<PAGE>


Security Interests in the Manufactured Homes

        The Manufactured Homes securing the Contracts may be located in all 50
states. Security interests in manufactured homes may be perfected either by
notation of the secured party's lien on the certificate of title or by delivery
of the required documents and payment of a fee to the state motor vehicle
authority, depending on state law. In some nontitle states, perfection pursuant
to the provisions of the UCC is required. The Originator may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered. In the event the Originator fails, due to clerical error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the Originator may not have a first priority security interest
in the Manufactured Home securing a Contract. As manufactured homes have become
larger and often have been attached to their sites without any apparent
intention to move them, courts in many states have held that manufactured homes,
under certain circumstances, may become subject to real estate title and
recording laws. As a result, a security interest in a manufactured home could be
rendered subordinate to the interests of other parties claiming an interest in
the home under applicable state real estate law. In order to perfect a security
interest in a manufactured home under real estate laws, the holder of the
security interest must file either a "fixture filing" under the provisions of
the UCC or a real estate mortgage under the real estate laws of the state where
the home is located. These filings must be made in the real estate records
office of the county where the home is located. Substantially all of the
Contracts contain provisions prohibiting the borrower from permanently attaching
the Manufactured Home to its site. So long as the borrower does not violate this
agreement, a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security interest
on the certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the Manufactured
Home. If, however, a Manufactured Home is permanently attached to its site,
other parties could obtain an interest in the Manufactured Home which is prior
to the security interest originally retained by the Originator and transferred
to the Depositor. With respect to a Series of Certificates and if so described
in the related Prospectus Supplement, the Master Servicer may be required to
perfect a security interest in the Manufactured Home under applicable real
estate laws. The Warranting Party will represent that as of the date of the sale
to the Depositor it has obtained a perfected first priority security interest by
proper notation or delivery of the required documents and fees with respect to
substantially all of the Manufactured Homes securing the Contracts.

        The Depositor will cause the security interests in the Manufactured
Homes to be assigned to the Trustee on behalf of the Certificateholders. Unless
otherwise specified in the related Prospectus Supplement, neither the Depositor
nor the Trustee will amend the certificates of title (or file UCC-3 statements)
to identify the Trustee as the new secured party, and neither the Depositor nor
the Master Servicer will deliver the certificates of title to the Trustee or
note thereon the interest of the Trustee. Accordingly, the Originator (or other
originator of the Contracts) will continue to be named as the secured party on
the certificates of title relating to the Manufactured Homes. In some states,
such assignment is an effective conveyance of such security interest without
amendment of any lien noted on the related certificate of title and the new
secured party succeeds to Master Servicer's rights as the secured party.
However, in some states, in the absence of an amendment to the certificate of
title (or the filing of a UCC-3 statement), such assignment of the security
interest in the Manufactured Home may not be held effective or such security
interests may not be perfected and in the absence of such notation or delivery
to the Trustee, the assignment of the security interest in the Manufactured Home
may not be effective against creditors of the Asset Seller (or such other
originator of the Contracts) or a trustee in bankruptcy of the Originator (or
such other originator).

        In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Originator
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Certificateholders against the rights of subsequent purchasers of a Manufactured
Home or subsequent lenders who take a security interest in the Manufactured
Home. If there are any Manufactured Homes as to which the security interest
assigned to the Trustee is not perfected, such security interest would be
subordinate to, among others, subsequent purchasers for value of Manufactured
Homes and holders of perfected security interests. There also exists a risk in
not identifying the

                                       70


<PAGE>



Trustee as the new secured party on the certificate of title that, through fraud
or negligence, the security interest of the Trustee could be released.

        In the event that the owner of a Manufactured Home moves it to a state
other than the state in which such Manufactured Home initially is registered,
under the laws of most states the perfected security interest in the
Manufactured Home would continue for four months after such relocation and
thereafter only if and after the owner re-registers the Manufactured Home in
such state. If the owner were to relocate a Manufactured Home to another state
and not re-register the Manufactured Home in such state, and if steps are not
taken to re-perfect the Trustee's security interest in such state, the security
interest in the Manufactured Home would cease to be perfected. A majority of
states generally require surrender of a certificate of title to re-register a
Manufactured Home; accordingly, the Master Servicer must surrender possession if
it holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Originator (or other originator) would receive notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly, the Trustee would have the opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured housing contracts, the Master Servicer takes steps to effect such
re-perfection upon receipt of notice of re-registration or information from the
obligor as to relocation. Similarly, when an obligor under a manufactured
housing contract sells a manufactured home, the Master Servicer must surrender
possession of the certificate of title or, if it is noted as lienholder on the
certificate of title, will receive notice as a result of its lien noted thereon
and accordingly will have an opportunity to require satisfaction of the related
manufactured housing conditional sales contract before release of the lien.
Under the Agreement, the Master Servicer is obligated to take such steps, at the
Master Servicer's expense, as are necessary to maintain perfection of security
interests in the Manufactured Homes.

        Under the laws of most states, liens for repairs performed on a
Manufactured Home and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
Agreement that it has no knowledge of any such liens with respect to any
Manufactured Home securing payment on any Contract. However, such liens could
arise at any time during the term of a Contract. No notice will be given to the
Trustee or Certificateholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

        The Master Servicer on behalf of the Trustee, to the extent required by
the related Agreement, may take action to enforce the Trustee's security
interest with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such Defaulted Contracts. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days" notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit so that the debtor may
redeem at or before such resale. In the event of such repossession and resale of
a Manufactured Home, the Trustee would be entitled to be paid out of the sale
proceeds before such proceeds could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently perfected security interests
or, thereafter, to the debtor.

        Under the laws applicable in most states, a creditor is entitled to
obtain a deficiency judgment from a debtor for any deficiency on repossession
and resale of the manufactured home securing such debtor's loan. However, some
states impose prohibitions or limitations on deficiency judgments, and in many
cases the defaulting borrower would have no assets with which to pay a judgment.


                                       71


<PAGE>



        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.

        Under the terms of the federal Soldiers" and Sailors" Civil Relief Act
of 1940, as amended (the "Relief Act"), an Obligor who enters military service
after the origination of such Obligor's Contract (including an Obligor who is a
member of the National Guard or is in reserve status at the time of the
origination of the Contract and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such Obligor's
active duty status, unless a court orders otherwise upon application of the
lender. It is possible that such action 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 Contracts. Any shortfall in interest
collections resulting from the application of the Relief Act, to the extent not
covered by the subordination of a Class of Subordinated Certificates, could
result in losses to the holders of a Series of Certificates. In addition, the
Relief Act imposes limitations which would impair the ability of the Master
Servicer to foreclose on an affected Contract during the Obligor's period of
active duty status. Thus, in the event that such a Contract goes into default,
there may be delays and losses occasioned by the inability to realize upon the
Manufactured Home in a timely fashion.

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.

Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

        The Contracts, in general, prohibit the sale or transfer of the related
Manufactured Homes without the consent of the Master Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale or transfer that is not consented to. Unless otherwise specified in
the related Prospectus Supplement, the Master Servicer expects that it will
permit most transfers of Manufactured Homes and not accelerate the maturity of
the related Contracts. In certain cases, the transfer may be made by a
delinquent obligor in order to avoid a repossession proceeding with respect to a
Manufactured Home.

        In the case of a transfer of a Manufactured Home after which the Master
Servicer desires to accelerate the maturity of the related Contract, the Master
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St Germain Depositary Institutions Act of
1982 preempts, subject to certain exceptions and conditions, state laws
prohibiting enforcement of "due-on-sale" clauses applicable to the Manufactured
Homes. Consequently, in some states the Master Servicer may be prohibited from
enforcing a "due-on-sale" clause in respect of certain Manufactured Homes.

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 loan which is secured
by a first lien on certain kinds of manufactured housing. The Contracts would be
covered if they satisfy certain conditions, among other things, governing the
terms of any prepayments, late charges and

                                       72


<PAGE>



deferral fees and requiring a 30-day notice period prior to instituting any
action leading to repossession of or foreclosure with respect to 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.
The related Asset Seller will represent that all of the Contracts comply with
applicable usury law.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

        The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
is based on the advice of Dechert Price & Rhoads, counsel to the Depositor. This
summary is based on laws, regulations, including the REMIC regulations
promulgated by the Treasury Department (the "REMIC Regulations"), rulings and
decisions now in effect or (with respect to regulations) proposed, all of which
are subject to change either prospectively or retroactively. This summary does
not address the federal income tax consequences of an investment in Securities
applicable to all categories of investors, some of which (for example, banks and
insurance companies) may be subject to special rules. Prospective investors
should consult their tax advisors regarding the federal, state, local and any
other tax consequences to them of the purchase, ownership and disposition of
Securities.

        Unless otherwise stated or unless the context otherwise requires, in the
following discussion a reference to the term "Mortgage Loan" or "Mortgage Asset"
will also be deemed to include a reference to a "Contract".

General

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

Grantor Trust Funds

        If neither a REMIC election nor a partnership election is made, Dechert
Price & Rhoads will deliver its opinion that the Trust Fund will not be
classified as an association taxable as a corporation and that each such Trust
Fund will be classified as a grantor trust under subpart E, Part I of subchapter
J of the Code. In this case, owners of Certificates will be treated for federal
income tax purposes as owners of a portion of the Trust Fund's assets as
described below.

a. Single Class of Grantor Trust Certificates

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

        Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates, including

                                       73


<PAGE>



interest, original issue discount ("OID"), if any, prepayment fees, assumption
fees, any gain recognized upon an assumption and late payment charges received
by the Master Servicer. Under Code Sections 162 or 212 each Grantor Trust
Certificateholder will be entitled to deduct its pro rata share of servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the Master Servicer, provided that such
amounts are reasonable compensation for services rendered to the Trust Fund.
Grantor Trust Certificateholders that are individuals, estates or trusts will be
entitled to deduct their share of expenses as itemized deductions only to the
extent such expenses plus all other Code Section 212 expenses exceed two percent
of its adjusted gross income. In addition, 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) will be reduced by the lesser of (i) 3% of the excess of adjusted
gross income over the applicable amount and (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year. A Grantor Trust
Certificateholder using the cash method of accounting must take into account its
pro rata share of income and deductions as and when collected by or paid to the
Master Servicer. A Grantor Trust Certificateholder using an accrual method of
accounting must take into account its pro rata share of income and deductions as
they become due or are paid to the Master Servicer, whichever is earlier. If the
servicing fees paid to the Master Servicer are deemed to exceed reasonable
servicing compensation, the amount of such excess could be considered as an
ownership interest retained by the Master Servicer (or any person to whom the
Master Servicer assigned for value all or a portion of the servicing fees) in a
portion of the interest payments on the Mortgage Assets. The Mortgage Assets
would then be subject to the "coupon stripping" rules of the Code discussed
below.

        Unless otherwise specified in the related Prospectus Supplement, as to
each Series of Certificates evidencing an interest in a Trust Fund comprised of
Mortgage Loans (not including Contracts or Unsecured Home Improvement Loans),
Dechert Price & Rhoads will have advised the Depositor that:

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

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

               (iii) a Grantor Trust Certificate owned by a real estate
        investment trust representing an interest in Mortgage Assets will be
        considered to represent "real estate assets" within the meaning of Code
        Section 856(c)(5)(A), and interest income on the Mortgage Assets will be
        considered "interest on obligations secured by mortgages on real
        property" within the meaning of Code Section 856(c)(3)(B), to the extent
        that the Mortgage Assets represented by that Grantor Trust Certificate
        are of a type described in such Code section; and

               (iv) a Grantor Trust Certificate owned by a REMIC will represent
        "obligation[s] . . . which [are] principally secured by an interest in
        real property" within the meaning of Code Section 860G(a)(3).

        Under Code Section 7701(a)(19)(C)(v), "loans secured by an interest in
real property" include loans secured by mobile homes not used on a transient
basis. The Treasury regulations under Code Section 593 define "qualifying real
property loan" to include a loan secured by a mobile home unit "permanently
fixed to real property" except during a brief period in which the unit is
transported to its site. The Treasury regulations under Code Section 856 state
that the local law definitions are not controlling in determining the meaning of
the term "real property" for purposes of Code Section 856, and the Internal
Revenue Service ("IRS") has

                                       74


<PAGE>



ruled that obligations secured by permanently installed mobile home units
qualify as "real estate assets" under this provision. Entities affected by the
foregoing Code provisions that are considering the purchase of Certificates
evidencing interests in Trust Fund comprised of Contracts should consult their
tax advisors regarding such provisions.

        Stripped Bonds and Coupons. Certain Trust Funds may consist of
Government Securities which constitute "stripped bonds" or "stripped coupons" as
those terms are defined in Section 1286 of the Code, and, as a result, such
assets would be subject to the stripped bond provisions of the Code. Under these
rules, such Government Securities are treated as having original issue discount
based on the purchase price and the stated redemption price at maturity of each
Security. As such, Grantor Trust Certificateholders would be required to include
in income their pro rata share of the original issue discount on each Government
Security recognized in any given year on an economic accrual basis even if the
Grantor Trust Certificateholder is a cash method taxpayer. Accordingly, the sum
of the income includible to the Grantor Trust Certificateholder in any taxable
year may exceed amounts actually received during such year.

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

        Premium. The price paid for a Grantor Trust Certificate by a holder will
be allocated to such holder's undivided interest in each Mortgage Asset based on
each Mortgage Asset's relative fair market value, so that such holder's
undivided interest in each Mortgage Asset will have its own tax basis. A Grantor
Trust Certificateholder that acquires an interest in Mortgage Assets at a
premium may elect to amortize such premium under a constant interest method,
provided that the underlying mortgage loans with respect to such Mortgage Assets
were originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such Grantor Trust Certificate. The basis for such
Grantor Trust Certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
prepayment assumption should be used in computing amortization of premium
allowable under Code Section 171. A Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year of
the election or thereafter.

        If a premium is not subject to amortization using a reasonable
prepayment assumption, the holder of a Grantor Trust Certificate acquired at a
premium should recognize a loss if a Mortgage Loan (or an underlying mortgage
loan with respect to a Mortgage Asset) prepays in full, equal to the difference
between the portion of the prepaid principal amount of such Mortgage Loan (or
underlying mortgage loan) that is allocable to the Certificate and the portion
of the adjusted basis of the Certificate that is allocable to such Mortgage Loan
(or underlying mortgage loan). If a reasonable prepayment assumption is used to
amortize such premium, it appears that such a loss would be available, if at
all, only if prepayments have occurred at a rate faster than the reasonable
assumed prepayment rate. It is not clear whether any other adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.

        Original Issue Discount. The IRS has stated in published rulings that,
in circumstances similar to those described herein, the special rules of the
Code relating to OID (currently Code Sections 1271 through 1273 and 1275) and
Treasury regulations issued on January 27, 1994, under such Sections (the "OID
Regulations"), will be applicable to a Grantor Trust Certificateholder's
interest in those Mortgage Assets meeting the

                                       75


<PAGE>



conditions necessary for these sections to apply. Rules regarding periodic
inclusion of OID income are applicable to mortgages of corporations originated
after May 27, 1969, mortgages of noncorporate mortgagors (other than
individuals) originated after July 1, 1982, and mortgages of individuals
originated after March 2, 1984. Such OID could arise by the financing of points
or other charges by the originator of the mortgages in an amount greater than a
statutory de minimis exception to the extent that the points are not currently
deductible under applicable Code provisions or are not for services provided by
the lender. OID generally must be reported as ordinary gross income as it
accrues under a constant interest method. See " -- Multiple Classes of Grantor
Trust Certificates -- Accrual of Original Issue Discount" below.

        Market Discount. A Grantor Trust Certificateholder that acquires an
undivided interest in Mortgage Assets may be subject to the market discount
rules of Code Sections 1276 through 1278 to the extent an undivided interest in
a Mortgage Asset is considered to have been purchased at a "market discount."
Generally, the amount of market discount is equal to the excess of the portion
of the principal amount of such Mortgage Asset allocable to such holder's
undivided interest over such holder's tax basis in such interest. Market
discount with respect to a Grantor Trust Certificate will be considered to be
zero if the amount allocable to the Grantor Trust Certificate is less than 0.25%
of the Grantor Trust Certificate's stated redemption price at maturity
multiplied by the weighted average maturity remaining after the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

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

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

        A holder who acquired a Grantor Trust Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry such Grantor Trust Certificate purchased with market discount. For
these purposes, the de minimis rule referred above applies. Any such deferred
interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which such market discount is includible in income. If such holder elects to
include market discount in

                                       76


<PAGE>



income currently as it accrues on all market discount instruments acquired by
such holder in that taxable year or thereafter, the interest deferral rule
described above will not apply.

        Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder 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 Certificates acquired on or after April 4,
1994. If such an election were to be made with respect to a Grantor Trust
Certificate with market discount, the Certificateholder would be deemed to have
made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such Certificateholder
acquires during the year of the election or thereafter. Similarly, a
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder owns or acquires. See "-- Taxation of Owners of REMIC Regular
Certificates -- Premium" herein. The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is irrevocable.

b. Multiple Classes of Grantor Trust Certificates

1. Stripped Bonds and Stripped Coupons

        Pursuant to Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Sections 1271
through 1288, Code Section 1286 treats a stripped bond or a stripped coupon as
an obligation issued on the date that such stripped interest is created. If a
Trust Fund is created with two classes of Grantor Trust Certificates, one class
of Grantor Trust Certificates may represent the right to principal and interest,
or principal only, on all or a portion of the Mortgage Assets (the "Stripped
Bond Certificates"), while the second class of Grantor Trust Certificates may
represent the right to some or all of the interest on such portion (the
"Stripped Coupon Certificates").

        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 Mortgage
Asset principal balance) or the Certificates are initially sold with a de
minimis discount (assuming no prepayment assumption is required), any non-de
minimis discount arising from a subsequent transfer of the Certificates should
be treated as market discount. The IRS appears to require that reasonable
servicing fees be calculated on a Mortgage Asset by Mortgage Asset basis, which
could result in some Mortgage Assets being treated as having more than 100 basis
points of interest stripped off. See "-- Non-REMIC Certificates" and "Multiple
Classes of Grantor Trust Certificates -- Stripped Bonds and Stripped Coupons"
herein.

        Although not entirely clear, a Stripped Bond Certificate generally
should be treated as an interest in Mortgage Assets issued on the day such
Certificate is purchased for purposes of calculating any OID. Generally, if the
discount on a Mortgage Asset is larger than a de minimis amount (as calculated
for purposes of the OID rules) a purchaser of such a Certificate will be
required to accrue the discount under the OID rules of the Code. See "--
Non-REMIC Certificates" and "-- Single Class of Grantor Trust Certificates --
Original Issue Discount" herein. However, a purchaser of a Stripped Bond
Certificate will be required to account for any discount on the Mortgage Assets
as market discount rather than OID if either (i) the amount of OID with respect
to the Mortgage Assets is treated as zero under the OID de minimis rule when the
Certificate was stripped or (ii) no more than 100 basis points (including any
amount of servicing fees in excess of reasonable servicing fees) is stripped off
of the Trust Fund's Mortgage Assets. Pursuant to Revenue Procedure 91-49, issued
on August 8, 1991, purchasers of Stripped Bond Certificates using an
inconsistent method of accounting must change their method of accounting and
request the consent of the IRS to the change in their accounting method on a
statement attached to their first timely tax return filed after August 8, 1991.

        The precise tax treatment of Stripped Coupon Certificates is
substantially uncertain. The Code could be read literally to require that OID
computations be made for each payment from each Mortgage Asset.

                                       77


<PAGE>



However, based on the recent IRS guidance, it appears that all payments from a
Mortgage Asset underlying a Stripped Coupon Certificate should be treated as a
single installment obligation subject to the OID rules of the Code, in which
case, all payments from such Mortgage Asset would be included in the Mortgage
Asset's stated redemption price at maturity for purposes of calculating income
on such certificate under the OID rules of the Code.

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

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

        Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in Mortgage Assets of the type that
make up the Trust Fund. With respect to these Code sections, no specific legal
authority exists regarding whether the character of the Grantor Trust
Certificates, for federal income tax purposes, will be the same as that of the
underlying Mortgage Assets. While Code Section 1286 treats a stripped obligation
as a separate obligation for purposes of the Code provisions addressing OID, it
is not clear whether such characterization would apply with regard to these
other Code sections. Although the issue is not free from doubt, based on policy
considerations, each class of Grantor Trust Certificates, unless otherwise
specified in the related Prospectus Supplement, should be considered to
represent "qualifying real property loans" within the meaning of Code Section
593(d), "real estate assets" within the meaning of Code Section 856(c)(5)(A) and
"loans . . . secured by, an interest in real property which is . . . residential
real property" within the meaning of Code Section 7701(a)(19)(C)(v), and
interest income attributable to Grantor Trust Certificates should be considered
to represent "interest on obligations secured by mortgages on real property"
within the meaning of Code Section 856(c)(3)(B), provided that in each case the
underlying Mortgage Assets and interest on such Mortgage Assets qualify for such
treatment. Prospective purchasers to which such characterization of an
investment in Certificates is material should consult their own tax advisors
regarding the characterization of the Grantor Trust Certificates and the income
therefrom. Grantor Trust Certificates will be "obligation[s] . . . which [are]
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3).

2. Grantor Trust Certificates Representing Interests in Loans
   Other Than ARM Loans

        The original issue discount rules of Code Sections 1271 through 1275
will be applicable to a Certificateholder's interest in those Mortgage Assets as
to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors (other than individuals) originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, such original issue discount could arise by the charging of points
by the originator of the mortgage in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions, or under certain circumstances,
by the presence of "teaser" rates on the Mortgage Assets. OID on each Grantor
Trust Certificate must be included in the owner's ordinary income for federal
income tax purposes as it accrues, in accordance with a constant interest method
that takes into account the compounding of interest, in advance of receipt of
the cash attributable to such income. The amount of OID required to be included
in an owner's income in any taxable year with respect to a Grantor Trust
Certificate representing an interest in Mortgage Assets other than Mortgage
Assets with interest rates that adjust periodically ("ARM Loans") likely will be
computed as

                                       78


<PAGE>



described below under "-- Accrual of Original Issue Discount." The following
discussion is based in part on the OID Regulations and in part on the provisions
of the Tax Reform Act of 1986 (the "1986 Act"). The OID Regulations generally
are effective for debt instruments issued on or after April 4, 1994, but may be
relied upon as authority with respect to debt instruments, such as the Grantor
Trust Certificates, issued after December 21, 1992. Alternatively, proposed
Treasury regulations issued December 21, 1992 may be treated as authority for
debt instruments issued after December 21, 1992 and prior to April 4, 1994, and
proposed Treasury regulations issued in 1986 and 1991 may be treated as
authority for instruments issued before December 21, 1992. In applying these
dates, the issued date of the Mortgage Assets should be used, or, in the case of
Stripped Bond Certificates or Stripped Coupon Certificates, the date such
Certificates are acquired. The holder of a Certificate should be aware, however,
that neither the proposed OID Regulations nor the OID Regulations adequately
address certain issues relevant to prepayable securities.

        Under the Code, the Mortgage Assets underlying the Grantor Trust
Certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue price of a
Mortgage Asset is generally the amount lent to the mortgagee, which may be
adjusted to take into account certain loan origination fees. The stated
redemption price at maturity of a Mortgage Asset is the sum of all payments to
be made on such Mortgage Asset other than payments that are treated as qualified
stated interest payments. The accrual of this OID, as described below under "--
Accrual of Original Issue Discount," will, unless otherwise specified in the
related Prospectus Supplement, utilize the original yield to maturity of the
Grantor Trust Certificate calculated based on a reasonable assumed prepayment
rate for the mortgage loans underlying the Grantor Trust Certificates (the
"Prepayment Assumption"), and will take into account events that occur during
the calculation period. The Prepayment Assumption will be determined in the
manner prescribed by regulations that have not yet been issued. The legislative
history of the 1986 Act (the "Legislative History") provides, however, that the
regulations will require that the Prepayment Assumption be the prepayment
assumption that is used in determining the offering price of such Certificate.
No representation is made that any Certificate will prepay at the Prepayment
Assumption or at any other rate. The prepayment assumption contained in the Code
literally only applies to debt instruments collateralized by other debt
instruments that are subject to prepayment rather than direct ownership
interests in such debt instruments, such as the Certificates represent. However,
no other legal authority provides guidance with regard to the proper method for
accruing OID on obligations that are subject to prepayment, and, until further
guidance is issued, the Master Servicer intends to calculate and report OID
under the method described below.

        Accrual of Original Issue Discount. Generally, the owner of a Grantor
Trust Certificate must include in gross income the sum of the "daily portions,"
as defined below, of the OID on such Grantor Trust Certificate for each day on
which it owns such Certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of OID
with respect to each component generally will be determined as set forth under
the OID Regulations. A calculation will be made by the Master Servicer or such
other entity specified in the related Prospectus Supplement of the portion of
OID that accrues during each successive monthly accrual period (or shorter
period from the date of original issue) that ends on the day in the calendar
year corresponding to each of the Distribution Dates on the Grantor Trust
Certificates (or the day prior to each such date). This will be done, in the
case of each full month accrual period, by (i) adding (a) the present value at
the end of the accrual period (determined by using as a discount factor the
original yield to maturity of the respective component under the Prepayment
Assumption) of all remaining payments to be received under the Prepayment
Assumption on the respective component and (b) any payments included in the
state redemption price at maturity received during such accrual period, and (ii)
subtracting from that total the "adjusted issue price" of the respective
component at the beginning of such accrual period. The adjusted issue price of a
Grantor Trust Certificate at the beginning of the first accrual period is its
issue price; the adjusted issue price of a Grantor Trust Certificate at the
beginning of a subsequent accrual period is the adjusted issue price at the
beginning of the immediately preceding accrual period plus the amount of OID
allocable to that accrual period reduced by the amount of any payment other than
a payment of qualified stated interest made at the end of or during that accrual
period. The OID accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of OID for each day

                                       79


<PAGE>



in the period. With respect to an initial accrual period shorter than a full
monthly accrual period, the daily portions of OID must be determined according
to an appropriate allocation under any reasonable method.

        Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if such Mortgage Assets acquired by a Certificateholder are purchased at a price
equal to the then unpaid principal amount of such Mortgage Asset, no original
issue discount attributable to the difference between the issue price and the
original principal amount of such Mortgage Asset (i.e. points) will be
includible by such holder. Other original issue discount on the Mortgage Assets
(e.g., that arising from a "teaser" rate) would still need to be accrued.

3. Grantor Trust Certificates Representing Interests in ARM Loans

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

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

c. Sale or Exchange of a Grantor Trust Certificate

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

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

d. Non-U.S. Persons

        Generally, to the extent that a Grantor Trust Certificate evidences
ownership in underlying Mortgage Assets that were issued on or before July 18,
1984, interest or OID paid by the person required to withhold tax under Code
Section 1441 or 1442 to (i) an owner that is not a U.S. Person (as defined
below) or (ii) a

                                       80


<PAGE>



Grantor Trust Certificateholder holding on behalf of an owner that is not a U.S.
Person will be subject to federal income tax, collected by withholding, at a
rate of 30% or such lower rate as may be provided for interest by an applicable
tax treaty. Accrued OID recognized by the owner on the sale or exchange of such
a Grantor Trust Certificate also will be subject to federal income tax at the
same rate. Generally, such payments would not be subject to withholding to the
extent that a Grantor Trust Certificate evidences ownership in Mortgage Assets
issued after July 18, 1984, by natural persons if such Grantor Trust
Certificateholder complies with certain identification requirements (including
delivery of a statement, signed by the Grantor Trust Certificateholder under
penalties of perjury, certifying that such Grantor Trust Certificateholder is
not a U.S. Person and providing the name and address of such Grantor Trust
Certificateholder). Additional restrictions apply to Mortgage Assets of where
the mortgagor is not a natural person in order to qualify for the exemption from
withholding.

        As used herein, a "U.S. Person" means a citizen or resident of the
United States, a corporation or a partnership organized in or under the laws of
the United States or any political subdivision thereof or an estate or trust,
the income of which from sources outside the United States is includible in
gross income for federal income tax purposes regardless of its connection with
the conduct of a trade or business within the United States.

e. Information Reporting and Backup Withholding

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

REMICs

        The discussion under this heading "REMICs" does not apply to any Trust
Fund containing Unsecured Home Improvement Loans.

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

                                       81


<PAGE>



Prospectus Supplement for each Series of Certificates will indicate whether the
Trust Fund will make a REMIC election and whether a class of Certificates will
be treated as a regular or residual interest in the REMIC.

        In general, with respect to each Series of Certificates for which a
REMIC election is made, (i) such Certificates held by a thrift institution taxed
as a "domestic building and loan association" will constitute assets described
in Code Section 7701(a)(19)(C); (ii) such Certificates held by a real estate
investment trust will constitute "real estate assets" within the meaning of Code
Section 856(c)(5)(A); and (iii) interest on such Certificates held by a real
estate investment trust will be considered "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B).
Under Code Section 7701(a)(19)(C)(v), "loans secured by an interest in real
property" include loans secured by mobile homes not used on a transient basis.
The Treasury regulations under Code Section 856 state that the local law
definitions are not controlling in determining the meaning of the term "real
property" for purposes of Section 856, and the IRS has ruled that obligations
secured by permanently installed mobile home units qualify as "real estate
assets" under this provision. Entities affected by the foregoing Code provisions
that are considering the purchase of Certificates evidencing interests in a
Trust Fund comprised of Contracts should consult their tax advisors regarding
such provisions. If less than 95% of the REMIC's assets are assets qualifying
under any of the foregoing Code sections, the Certificates will be qualifying
assets only to the extent that the REMIC's assets are qualifying assets. In
addition, payments on Mortgage Assets held pending distribution on the REMIC
Certificates will be considered to be real estate assets for purposes of Code
Section 856(c).

        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.

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

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

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

        Only REMIC Certificates, other than the residual interest in the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC and the Master REMIC will be treated as

                                       82


<PAGE>



one REMIC solely for purposes of determining whether the REMIC Certificates will
be (i) "real estate assets" within the meaning of Section 856(c)(5)(A) of the
Code; (ii) "loans secured by an interest in real property" under Section
7701(a)(19)(C) of the Code; and (iii) whether the income on such Certificates is
interest described in Section 856(c)(3)(B) of the Code.

a. Taxation of Owners of REMIC Regular Certificates

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

        Original Issue Discount and Premium. The REMIC Regular Certificates may
be issued with OID. Generally, such OID, if any, will equal the difference
between the "stated redemption price at maturity" of a REMIC Regular Certificate
and its "issue price." Holders of any class of Certificates issued with OID will
be required to include such OID in gross income for federal income tax purposes
as it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986 (the
"1986 Act"). Holders of REMIC Regular Certificates (the "REMIC Regular
Certificateholders") should be aware, however, that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
REMIC Regular Certificates.

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

        In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price of
a REMIC Regular Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers, underwriters or wholesalers). If less than a substantial
amount of a particular class of REMIC Regular Certificates is sold for cash on
or prior to the date of their initial issuance (the "Closing Date"), the issue
price for such class will be treated as the fair market value of such class on
the Closing Date. The issue price of a REMIC Regular Certificate also includes
the amount paid by an initial Certificateholder for accrued interest that
relates to a period prior to the issue date of the REMIC Regular Certificate.
The stated redemption price at maturity of a REMIC Regular Certificate includes
the original principal amount of the REMIC Regular Certificate, but generally
will not include distributions of interest if such distributions constitute
"qualified stated interest." 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 REMIC Regular Certificate.
Interest is payable at a single fixed rate only if the rate appropriately takes
into account the length of the interval between payments. Distributions of
interest on REMIC Regular Certificates with respect to which Deferred Interest
will accrue will not constitute qualified stated interest payments, and the
stated redemption price at maturity of such REMIC Regular Certificates includes
all distributions of interest as well as principal thereon.

                                       83


<PAGE>




        Where the interval between the issue date and the first Distribution
Date on a REMIC Regular Certificate is longer than the interval between
subsequent Distribution Dates, the greater of any original issue discount
(disregarding the rate in the first period) and any interest foregone during the
first period is treated as the amount by which the stated redemption price at
maturity of the Certificate exceeds its issue price for purposes of the de
minimis rule described below. The OID Regulations suggest that all interest on a
long first period REMIC Regular Certificate that is issued with non-de minimis
OID, as determined under the foregoing rule, will be treated as OID. Where the
interval between the issue date and the first Distribution Date on a REMIC
Regular Certificate is shorter than the interval between subsequent Distribution
Dates, interest due on the first Distribution Date in excess of the amount that
accrued during the first period would be added to the Certificates stated
redemption price at maturity. REMIC Regular Certificateholders should consult
their own tax advisors to determine the issue price and stated redemption price
at maturity of a REMIC Regular Certificate.

        Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and the
denominator of which is the stated redemption price at maturity of the REMIC
Regular Certificate. Although currently unclear, it appears that the schedule of
such distributions should be determined in accordance with the Prepayment
Assumption. The Prepayment Assumption with respect to a Series of REMIC Regular
Certificates will be set forth in the related Prospectus Supplement. Holders
generally must report de minimis OID pro rata as principal payments are
received, and such income will be capital gain if the REMIC Regular Certificate
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

        The Prospectus Supplement with respect to a Trust Fund may provide for
certain REMIC Regular Certificates to be issued at prices significantly
exceeding their principal amounts or based on notional principal balances (the
"Super-Premium Certificates"). The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
Trust Fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID. The calculation of income in this manner could result in negative
original issue discount (which delays future accruals of OID rather than being
immediately deductible) when prepayments on the Mortgage Assets exceed those
estimated under the Prepayment Assumption. The IRS might contend, however, that
certain proposed contingent payment rules contained in regulations issued on
December 15, 1994, with respect to original issue discount, should apply to such
Certificates. Although such rules are not applicable to instruments governed by
Code Section 1276(a)(6), they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments. In the
alternative, the IRS could assert that the stated redemption price at maturity
of such REMIC Regular Certificates should be limited to their principal amount
(subject to the discussion below under "-- Accrued Interest Certificates"), so
that such REMIC Regular Certificates would be considered for federal income tax
purposes to be issued at a premium. If such a position were to prevail, the
rules described below under "-- Taxation of Owners of REMIC Regular Certificates
- -- Premium" would apply. It is unclear when a loss may be claimed for any
unrecovered basis for a Super-Premium Certificate. It is possible that a holder
of a Super-Premium Certificate may only claim a loss when its remaining basis
exceeds the maximum amount of future payments, assuming no further prepayments
or when the final payment is received with respect to such Super-Premium
Certificate.

        Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally

                                       84


<PAGE>



should not be treated as a Super-Premium Certificate and the rules described
below under "-- REMIC Regular Certificates -- Premium" should apply. However, it
is possible that holders of REMIC Regular Certificates issued at a premium, even
if the premium is less than 25% of such Certificate's actual principal balance,
will be required to amortize the premium under an original issue discount method
or contingent interest method even though no election under Code Section 171 is
made to amortize such premium.

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

        A subsequent purchaser of a REMIC Regular Certificate issued with OID
who purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income the sum of the daily portions of OID on that REMIC Regular Certificate.
In computing the daily portions of OID for such a purchaser (as well as an
initial purchaser that purchases at a price higher than the adjusted issue price
but less than the stated redemption price at maturity), however, the daily
portion is reduced by the amount that would be the daily portion for such day
(computed in accordance with the rules set forth above) multiplied by a
fraction, the numerator of which is the amount, if any, by which the price paid
by such holder for that REMIC Regular Certificate exceeds the following amount:
(a) the sum of the issue price plus the aggregate amount of OID that would have
been includible in the gross income of an original REMIC Regular
Certificateholder (who purchased the REMIC Regular Certificate at its issue
price), less (b) any prior payments included in the stated redemption price at
maturity, and the denominator of which is the sum of the daily portions for that
REMIC Regular Certificate for all days beginning on the date after the purchase
date and ending on the maturity date computed under the Prepayment Assumption. A
holder who pays an acquisition premium instead may elect to accrue OID by
treating the purchase as a purchase at original issue.

        Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Interest based on a variable rate
will constitute qualified stated interest and not 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," a combination of a single fixed rate and one or more
"qualified floating rates," one "qualified inverse floating rate," or a
combination of "qualified floating rates" that do not

                                       85


<PAGE>



operate in a manner that significantly accelerates or defers interest payments
on such REMIC Regular Certificate.

        The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under "--
Original Issue Discount and Premium" by assuming generally that the index used
for the variable rate will remain fixed throughout the term of the Certificate.
Appropriate adjustments are made for the actual variable rate.

        Although unclear at present, the Depositor intends to treat interest on
a REMIC Regular Certificate that is a weighted average of the net interest rates
on Mortgage Loans as qualified stated interest. In such case, the weighted
average rate used to compute the initial pass-through rate on the REMIC Regular
Certificates will be deemed to be the index in effect through the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat some
or all of the interest on REMIC Regular Certificates with a weighted average
rate as taxable under the rules relating to obligations providing for contingent
payments. Such treatment may effect the timing of income accruals on such REMIC
Regular Certificates.

        Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were to be made with
respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such Certificateholder acquires during the year of the
election or thereafter. Similarly, a Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder owns or acquires. See "--
REMIC Regular Certificates -- Premium" herein. The election to accrue interest,
discount and premium on a constant yield method with respect to a Certificate is
irrevocable.

        Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of (i) the REMIC Regular Certificate's stated principal amount
or, in the case of a REMIC Regular Certificate with OID, the adjusted issue
price (determined for this purpose as if the purchaser had purchased such REMIC
Regular Certificate from an original holder) over (ii) the price for such REMIC
Regular Certificate paid by the purchaser. A Certificateholder that purchases a
REMIC Regular Certificate at a market discount will recognize income upon
receipt of each distribution representing amounts included in such certificate's
stated redemption price at maturity. In particular, under Section 1276 of the
Code such a holder generally will be required to allocate each such distribution
first to accrued market discount not previously included in income, and to
recognize ordinary income to that extent. A Certificateholder may elect to
include market discount in income currently as it accrues rather than including
it on a deferred basis in accordance with the foregoing. If made, such election
will apply to all market discount bonds acquired by such Certificateholder on or
after the first day of the first taxable year to which such election applies.

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


                                       86


<PAGE>



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

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

        A holder who acquired a REMIC Regular Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry such Certificate purchased with market discount. For these purposes,
the de minimis rule referred to above applies. Any such deferred interest
expense would not exceed the market discount that accrues during such taxable
year and is, in general, allowed as a deduction not later than the year in which
such market discount is includible in income. If such holder elects to include
market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.

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

        Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more ARM
Loans. Any Deferred Interest that accrues with respect to a class of REMIC
Regular Certificates will constitute income to the holders of such Certificates
prior to the time distributions of cash with respect to such Deferred Interest
are made. It is unclear, under the OID Regulations, whether any of the interest
on such Certificates will constitute qualified stated interest or whether all or
a portion of the interest payable on such Certificates must be included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion). Interest on

                                       87


<PAGE>



REMIC Regular Certificates must in any event be accounted for under an accrual
method by the holders of such Certificates and, therefore, applying the latter
analysis may result only in a slight difference in the timing of the inclusion
in income of interest on such REMIC Regular Certificates.

        Effects of Defaults and Delinquencies. Certain Series of Certificates
may contain one or more classes of Subordinated Certificates, and in the event
there are defaults or delinquencies on the Mortgage Assets, amounts that would
otherwise be distributed on the Subordinated Certificates may instead be
distributed on the Senior Certificates. Subordinated Certificateholders
nevertheless will be required to report income with respect to such Certificates
under an accrual method without giving effect to delays and reductions in
distributions on such Subordinated Certificates attributable to defaults and
delinquencies on the Mortgage Assets, except to the extent that it can be
established that such amounts are uncollectible. As a result, the amount of
income reported by a Subordinated Certificateholder 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 Subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Assets. Timing and characterization of such
losses is discussed in "-- REMIC Regular Certificates -- Treatment of Realized
Losses" below.

        Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to the REMIC Regular Certificate, and
reduced (but not below zero) by payments included in the stated redemption price
at maturity previously received by the seller and by any amortized premium.
Similarly, a holder who receives a payment that is part of the stated redemption
price at maturity of a REMIC Regular Certificate will recognize gain equal to
the excess, if any, of the amount of the payment over the holder's adjusted
basis in the REMIC Regular Certificate. A REMIC Regular Certificateholder who
receives a final payment that is less than the holder's adjusted basis in the
REMIC Regular Certificate will generally recognize a loss. Except as provided in
the following paragraph and as provided under "-- Market Discount" above, any
such gain or loss will be capital gain or loss, provided that the REMIC Regular
Certificate is held as a "capital asset" (generally, property held for
investment) within the meaning of Code Section 1221.

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

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

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

        Accrued Interest Certificates. Certain of the REMIC Regular Certificates
("Payment Lag Certificates") may provide for payments of interest based on a
period that corresponds to the interval between Distribution

                                       88


<PAGE>



Dates but that ends prior to each such Distribution Date. The period between the
Closing Date for Payment Lag Certificates and their first Distribution Date may
or may not exceed such interval. Purchasers of Payment Lag Certificates for
which the period between the Closing Date and the first Distribution Date does
not exceed such interval could pay upon purchase of the REMIC Regular
Certificates accrued interest in excess of the accrued interest that would be
paid if the interest paid on the Distribution Date were interest accrued from
Distribution Date to Distribution Date. If a portion of the initial purchase
price of a REMIC Regular Certificate is allocable to interest that has accrued
prior to the issue date ("pre-issuance accrued interest") and the REMIC Regular
Certificate provides for a payment of stated interest on the first payment date
(and the first payment date is within one year of the issue date) that equals or
exceeds the amount of the pre-issuance accrued interest, then the REMIC Regular
Certificates" issue price may be computed by subtracting from the issue price
the amount of pre-issuance accrued interest, rather than as an amount payable on
the REMIC Regular Certificate. However, it is unclear under this method how the
OID Regulations treat interest on Payment Lag Certificates. Therefore, in the
case of a Payment Lag Certificate, the Trust Fund intends to include accrued
interest in the issue price and report interest payments made on the first
Distribution Date as interest to the extent such payments represent interest for
the number of days that the Certificateholder has held such Payment Lag
Certificate during the first accrual period.

        Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

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

        Treatment of Realized Losses. Although not entirely clear, it appears
that holders of REMIC Regular Certificates that are corporations should in
general be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such Certificates becoming wholly or partially
worthless, and that, in general, holders of Certificates that are not
corporations should be allowed to deduct as a short-term capital loss any loss
sustained during the taxable year on account of any such Certificates becoming
wholly worthless. Although the matter is not entirely clear, non-corporate
holders of Certificates may be allowed a bad debt deduction at such time that
the principal balance of any such Certificate is reduced to reflect realized
losses resulting from any liquidated Mortgage Assets. The Internal Revenue
Service, however, could take the position that non-corporate holders will be
allowed a bad debt deduction to reflect realized losses only after all Mortgage
Assets remaining in the related Trust Fund have been liquidated or the
Certificates of the related Series have been otherwise retired. Potential
investors and holders of the Certificates are urged to consult their own tax
advisors regarding the appropriate timing, amount and character of any loss
sustained with respect to such Certificates, including any loss resulting from
the failure to recover previously accrued interest or discount income. Special
loss rules are applicable to banks and thrift institutions, including rules
regarding reserves for bad debts. Such taxpayers are advised to consult their
tax advisors regarding the treatment of losses on Certificates.

        Non-U.S. Persons. Generally, payments of interest (including any payment
with respect to accrued OID) on the REMIC Regular Certificates to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a trade
or business within the United States will not be subject to federal withholding
tax if (i) such REMIC Regular Certificateholder does not actually or
constructively own 10 percent or more of the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the REMIC Regular Certificateholder under penalties of perjury,
certifying that such REMIC Regular Certificateholder is a foreign person and
providing the name and address of such

                                       89


<PAGE>



REMIC Regular Certificateholder). If a REMIC Regular Certificateholder is not
exempt from withholding, distributions of interest to such holder, including
distributions in respect of accrued OID, may be subject to a 30% withholding
tax, subject to reduction under any applicable tax treaty.

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

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

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


b. Taxation of Owners of REMIC Residual Certificates

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

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

                                       90


<PAGE>



income tax treatment of a REMIC Residual Certificate and the impact of such tax
treatment on the after-tax yield of a REMIC Residual Certificate.

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

        Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other assets and (ii) the deductions allowed to
the REMIC for interest and OID on the REMIC Regular Certificates and, except as
described above under "-- Taxation of Owners of REMIC Regular Certificates --
Non-Interest Expenses of the REMIC," other expenses. REMIC taxable income is
generally determined in the same manner as the taxable income of an individual
using the accrual method of accounting, except that (i) the limitations on
deductibility of investment interest expense and expenses for the production of
income do not apply, (ii) all bad loans will be deductible as business bad
debts, and (iii) the limitation on the deductibility of interest and expenses
related to tax-exempt income will apply. The REMIC's gross income includes
interest, original issue discount income, and market discount income, if any, on
the Mortgage Loans, reduced by amortization of any premium on the Mortgage
Loans, plus income on reinvestment of cash flows and reserve assets, plus any
cancellation of indebtedness income upon allocation of realized losses to the
REMIC Regular Certificates. Note that the timing of cancellation of indebtedness
income recognized by REMIC Residual Certificateholders resulting from defaults
and delinquencies on Mortgage Assets may differ from the time of the actual loss
on the Mortgage Asset. The REMIC's deductions include interest and original
issue discount expense on the REMIC Regular Certificates, servicing fees on the
Mortgage Loans, other administrative expenses of the REMIC and realized losses
on the Mortgage Loans. The requirement that REMIC Residual Certificateholders
report their pro rata share of taxable income or net loss of the REMIC will
continue until there are no Certificates of any class of the related Series
outstanding.

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

        The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described

                                       91


<PAGE>



above with respect to REMIC Regular Certificates except that the 0.25% per annum
de minimis rule and adjustments for subsequent holders described therein will
not apply.

        A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "-- Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of such REMIC Residual Certificate to such holder and
the adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see " -- Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

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

        Mark to Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS recently released proposed regulations
(the "Proposed Mark-to-Market Regulations") which provide that a REMIC Residual
Certificate acquired after January 3, 1995 cannot be marked to market. The
Proposed Mark-to-Market Regulations change the temporary regulations which
allowed a Residual Certificate 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.

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

        In the case of individuals (or trusts, estates or other persons that
compute their income in the same manner as individuals) who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries (e.g., a partnership, an S
corporation or a grantor trust), such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a certain amount (the "Applicable Amount") will be reduced by the lesser
of (i) 3% of the excess of the individual's adjusted gross income over the
Applicable Amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for the taxable year. The amount of additional taxable

                                       92


<PAGE>



income recognized by REMIC Residual Certificateholders who are subject to the
limitations of either Code Section 67 or Code Section 68 may be substantial.
Further, holders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holders' alternative minimum taxable income. The REMIC is required to report to
each pass-through interest holder and to the IRS such holder's allocable share,
if any, of the REMIC's non-interest expenses. The term "pass-through interest
holder" generally refers to individuals, entities taxed as individuals and
certain pass-through entities, but does not include real estate investment
trusts. REMIC Residual Certificateholders that are pass-through interest holders
should consult their own tax advisors about the impact of these rules on an
investment in the REMIC Residual Certificates.

        Excess Inclusions. A portion of the income on a REMIC Residual
Certificate (referred to in the Code as an "excess inclusion") for any calendar
quarter will, with an exception discussed below for certain thrift institutions,
be subject to federal income tax in all events. Thus, for example, an excess
inclusion (i) may not, except as described below, be offset by any unrelated
losses, deductions or loss carryovers of a REMIC Residual Certificateholder;
(ii) will be treated as "unrelated business taxable income" within the meaning
of Code Section 512 if the REMIC Residual Certificateholder is a pension fund or
any other organization that is subject to tax only on its unrelated business
taxable income (see "-- Tax-Exempt Investors" below); and (iii) is not eligible
for any reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See "-- Non-U.S. Persons" below.
The exception for thrift institutions is available only to the institution
holding the REMIC Residual Certificate and not to any affiliate of the
institution, unless the affiliate is a subsidiary all the stock of which, and
substantially all the indebtedness of which, is held by the institution, and
which is organized and operated exclusively in connection with the organization
and operation of one or more REMICs.

        Except as discussed in the following paragraph, with respect to any
REMIC Residual Certificateholder, the excess inclusions for any calendar quarter
is the excess, if any, of (i) the income of such REMIC Residual
Certificateholder for that calendar quarter from its REMIC Residual Certificate
over (ii) the sum of the "daily accruals" (as defined below) for all days during
the calendar quarter on which the REMIC Residual Certificateholder holds such
REMIC Residual Certificate. For this purpose, the daily accruals with respect to
a REMIC Residual Certificate are determined by allocating to each day in the
calendar quarter its ratable portion of the product of the "adjusted issue
price" (as defined below) of the REMIC Residual Certificate at the beginning of
the calendar quarter and 120 percent of the "Federal long-term rate" in effect
at the time the REMIC Residual Certificate is issued. For this purpose, the
"adjusted issue price" of a REMIC Residual Certificate at the beginning of any
calendar quarter equals the issue price of the REMIC Residual Certificate,
increased by the amount of daily accruals for all prior quarters, and decreased
(but not below zero) by the aggregate amount of payments made on the REMIC
Residual Certificate before the beginning of such quarter. The "federal
long-term rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
IRS.

        The 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 of 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
the 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.


                                       93


<PAGE>



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

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

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

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

c. Prohibited Transactions 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 Asset, the receipt of income from a source other than
a Mortgage Asset 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 Assets for temporary investment pending
distribution on the Certificates. It is not anticipated that the Trust Fund for
any Series of Certificates 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 as to which an
election has been made to treat such Trust Fund 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"). No Trust Fund for any Series of Certificates
will accept contributions that would subject it to such tax.


                                       94


<PAGE>



        In addition, a Trust Fund as to which an election has been made to treat
such Trust Fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on "74 net income from foreclosure property," determined
by reference to the rules applicable to real estate investment trusts. "Net
income from foreclosure property" generally means income from foreclosure
property other than qualifying income for a real estate investment trust.

        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 a REMIC relating to any Series of Certificates arises out of
or results from (i) a breach of the related Master Servicer's, Trustee's or
Depositor's obligations, as the case may be, under the related Agreement for
such Series, such tax will be borne by such Master Servicer, Trustee or Asset
Seller, as the case may be, out of its own funds or (ii) the Depositor's
obligation to repurchase a Mortgage Loan, such tax will be borne by the
Depositor. In the event that such Master Servicer, Trustee or Asset Seller, as
the case may be, fails to pay or is not required to pay any such tax as provided
above, such tax will be payable out of the Trust Fund for such Series and will
result in a reduction in amounts available to be distributed to the
Certificateholders of such Series.

d. Liquidation and Termination

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

        The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

e. Administrative Matters

        Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Certain information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

        Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. The REMIC does not intend to
register as a tax shelter pursuant to Code Section 6111 because it is not
anticipated that the REMIC will have a net loss for any of the first five
taxable years of its existence. Any person that holds a REMIC Residual
Certificate as a nominee for another person may be required to furnish the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.

f. Tax-Exempt Investors

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

                                       95


<PAGE>




g. Residual Certificate Payments -- Non-U.S. Persons

        Amounts paid to REMIC Residual Certificateholders who are not U.S.
Persons (see "-- Taxation of Owners of REMIC Regular Certificates -- Non-U.S.
Persons" above) are treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Amounts distributed to holders of REMIC
Residual Certificates should qualify as "portfolio interest," subject to the
conditions described in "-- Taxation of Owners of REMIC Regular Certificates"
above, but only to the extent that the underlying mortgage loans were originated
after July 18, 1984. Furthermore, the rate of withholding on any income on a
REMIC Residual Certificate that is excess inclusion income will not be subject
to reduction under any applicable tax treaties. See "-- Taxation of Owners of
REMIC Residual Certificates -- Excess Inclusions" above. If the portfolio
interest exemption is unavailable, such amount will be subject to United States
withholding tax when paid or otherwise distributed (or when the REMIC Residual
Certificate is disposed of) under rules similar to those for withholding upon
disposition of debt instruments that have OID. The Code, however, grants the
Treasury Department authority to issue regulations requiring that those amounts
be taken into account earlier than otherwise provided where necessary to prevent
avoidance of tax (for example, where the REMIC Residual Certificates do not have
significant value). See "-- Taxation of Owners of REMIC Residual Certificates --
Excess Inclusions" above. If the amounts paid to REMIC Residual
Certificateholders that are not U.S. Persons are effectively connected with
their conduct of a trade or business within the United States, the 30% (or lower
treaty rate) withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "-- Tax-Related Restrictions on Transfers of REMIC Residual
Certificates" below.

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

Tax-Related Restrictions on Transfers of REMIC Residual Certificates

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

        A tax is imposed on a "pass-through entity" (as defined below) holding a
residual interest in a REMIC if at any time during the taxable year of the
pass-through entity a disqualified organization is the record holder of an
interest in such entity. The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the interest
held by the disqualified organization and (B) the highest marginal federal
income tax rate applicable to corporations. The pass-through entity otherwise
liable for the tax, for any period during which the disqualified organization is
the record holder of an interest in such

                                       96


<PAGE>



entity, will be relieved of liability for the tax if such record holder
furnishes to such entity an affidavit that such record holder is not a
disqualified organization and, for such period, the pass-through entity does not
have actual knowledge that the affidavit is false. For this purpose, a
"pass-through entity" means (i) a regulated investment company, real estate
investment trust or common trust fund, (ii) a partnership, trust or estate and
(iii) certain cooperatives. Except as may be provided in Treasury regulations
not yet issued, any person holding an interest in a pass-through entity as a
nominee for another will, with respect to such interest, be treated as a
pass-through entity. The tax on pass-through entities is generally effective for
periods after March 31, 1988, except that in the case of regulated investment
companies, real estate investment trusts, common trust funds and publicly-traded
partnerships the tax shall apply only to taxable years of such entities
beginning after December 31, 1988. Under proposed legislation, large
partnerships (generally with 250 or more partners) will be taxable on excess
inclusion income as if all partners were disqualified organizations.

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

        Noneconomic REMIC Residual Certificates. The REMIC Regulations
disregard, for federal income tax purposes, any transfer of a Noneconomic REMIC
Residual Certificate to a "U.S. Person," as defined above, unless no significant
purpose of the transfer is to enable the transferor to impede the assessment or
collection of tax. A Noneconomic REMIC Residual Certificate is any REMIC
Residual Certificate (including a REMIC Residual Certificate with a positive
value at issuance) unless, at the time of transfer, taking into account the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents, (i) the
present value of the expected future distributions on the REMIC Residual
Certificate at least equals the product of the present value of the anticipated
excess inclusions and the highest corporate income tax rate in effect for the
year in which the transfer occurs and (ii) the transferor reasonably expects
that the transferee will receive distributions from the REMIC at or after the
time at which taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. A significant purpose to impede the
assessment or collection of tax exists if the transferor, at the time of the
transfer, either knew or should have known that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC. A transferor is presumed not to have such knowledge if (i) the transferor
conducted a reasonable investigation of the transferee and (ii) the transferee
acknowledges to the transferor that the residual interest may generate tax
liabilities in excess of the cash flow and the transferee represents that it
intends to pay such taxes associated with the residual interest as they become
due. If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

        Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless such transferee's
income in respect of the REMIC Residual Certificate is effectively connected
with the conduct of a United States trade or business. A REMIC Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer, the transferor reasonably expects that the REMIC will distribute to
the transferee amounts that will equal at least 30 percent of each excess
inclusion, and that such amounts will be distributed at or after the time the
excess inclusion accrues and not later than the end of the calendar year
following the year of accrual. If the non-U.S. Person transfers the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and the
foreign transferor will continue to be treated as the owner, if the transfer has
the effect of allowing the transferor to avoid tax on accrued excess inclusions.
The provisions in the REMIC Regulations regarding transfers of REMIC Residual
Certificates that have tax avoidance potential to foreign persons are

                                       97


<PAGE>



effective for all transfers after June 30, 1992. The Agreement will provide that
no record or beneficial ownership interest in a REMIC Residual Certificate may
be transferred, directly or indirectly, to a non-U.S. Person unless such person
provides the Trustee with a duly completed I.R.S. Form 4224 and the Trustee
consents to such transfer in writing.

        Any attempted transfer or pledge in violation of the transfer
restrictions shall be absolutely null and void and shall vest no rights in any
purported transferee. Investors in REMIC Residual Certificates are advised to
consult their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

Tax Characterization of a Trust Fund as a Partnership

        Dechert Price & Rhoads, 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 Certificates 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.

a. 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, etc. The discussion below assumes that all payments on the Notes
are denominated in U.S. dollars. 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., 1/4% 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.

                                       98


<PAGE>




        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 or the Depositor (including a holder of 10% of the outstanding
Certificates) or a "controlled foreign corporation" with respect to which the
Trust Fund or the Depositor 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

                                       99


<PAGE>



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 Depositor, 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.

b. Tax Consequences to Holder of the Certificates

        Treatment of the Trust Fund as a Partnership. The Depositor 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
Master 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 Mortgage Loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Mortgage 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 Mortgage 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 Mortgage Loans that
corresponds to any excess of the principal amount of the Certificates

                                       100


<PAGE>



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 Mortgage 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 Master 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 Mortgage 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 should not have OID income. However, the purchase
price paid by the Trust Fund for the Mortgage 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 Mortgage Loan by Mortgage Loan
basis.)

        If the Trust Fund acquires the Mortgage 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 Mortgage Loans or to offset any
such premium against interest income on the Mortgage 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

                                       101


<PAGE>



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 Mortgage 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 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 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-1 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

                                       102


<PAGE>



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 Company 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.

        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

                                       103


<PAGE>



comply with certain identification procedures, unless the holder is an exempt
recipient under applicable provisions of the Code.

Recent Legislation

        During 1996, President Clinton signed into law the "Small Business Job
Protection Act of 1996" (the "Act"). The Act creates a new type of entity for
federal income tax purposes called a "financial asset securitization investment
trust" or "FASIT." Beginning in September 1997, the Act generally enables
certain arrangements similar to a Trust Fund that is treated as a partnership to
elect to be treated as a FASIT. Under the Act, a FASIT generally would avoid
federal income taxation and could issue securities substantially similar to the
Certificates and Notes, and those securities would be treated as debt for
federal income tax purposes. If so provided in the related Prospectus
Supplement, the Agreement, the Trust Agreement and/or the Indenture will set
forth certain conditions which, if satisfied, will enable all or a portion of
the Trust Fund to qualify as a FASIT and to permit a FASIT election to be made
with respect thereto. However, the Depositor may, but is not obligated to, cause
a FASIT election and there can be no assurance that the Depositor will or will
not cause any permissible FASIT election to be made with respect to a Trust Fund
or the related Agreement, Trust Agreement and/or the Indenture in connection
with any election. Furthermore, any such election will be made only if an
opinion of federal tax counsel or special federal tax counsel is rendered that
such election will not have material adverse federal income consequences to any
holder of a Note or Certificate.

                            STATE TAX CONSIDERATIONS

        In addition to the federal income tax consequences described in "Certain
Federal Income Tax Considerations," potential investors should consider the
state and local income tax consequences of the acquisition, ownership, and
disposition of the Offered 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
Offered Securities.

                              ERISA CONSIDERATIONS

General

        The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain restrictions on employee benefit plans subject to
ERISA ("Plans") and on persons who are parties in interest or disqualified
persons ("parties in interest") with respect to such Plans. Certain employee
benefit plans, such as governmental plans and church plans (if no election has
been made under Section 410(d) of the Code), are not subject to the restrictions
of ERISA, and assets of such plans may be invested in the Securities without
regard to the ERISA considerations described below, subject to other applicable
federal and state law. However, any such governmental or church plan which is
qualified under Section 401(a) of the Code and exempt from taxation under
Section 501(a) of the Code is subject to the prohibited transaction rules set
forth in Section 503 of the Code.

        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.

Prohibited Transactions

General

        Section 406 of ERISA prohibits parties in interest with respect to a
Plan from engaging in certain transactions involving a Plan and its assets
unless a statutory or administrative exemption applies to the

                                       104


<PAGE>



transaction. Section 4975 of the Code imposes certain excise taxes (or, in some
cases, a civil penalty may be assessed pursuant to Section 502(i) of ERISA) on
parties in interest which engage in non-exempt prohibited transactions.

        The United States Department of Labor ("Labor") has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining what
constitutes the assets of a Plan. This regulation provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an "equity investment" will be
deemed for purposes of ERISA to be assets of the Plan unless certain exceptions
apply.

        Under the terms of the regulation, the Trust Fund may be deemed to hold
plan assets by reason of a Plan's investment in a Security; such plan assets
would include an undivided interest in the Mortgage Loans or Contracts and any
other assets held by the Trust Fund. In such an event, the Depositor, the Master
Servicer, the Trustee, any insurer of the Assets and other persons, in providing
services with respect to the assets of the Trust Fund, may be parties in
interest, subject to the fiduciary responsibility provisions of Title I of
ERISA, including the prohibited transaction provisions of Section 406 of ERISA
(and of Section 4975 of the Code), with respect to transactions involving such
assets unless such transactions are subject to a statutory or administrative
exemption.

        The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by plans is not significant. For this purpose, equity participation
in the entity will be significant if immediately after any acquisition of any
equity interest in the entity, "benefit plan investors" in the aggregate, own at
least 25% of the value of any class of equity interest. "Benefit plan investors"
are defined as Plans as well as employee benefit plans not subject to ERISA
(e.g., governmental plans). The 25% limitation must be met with respect to each
class of certificates, regardless of the portion of total equity value
represented by such class, on an ongoing basis.

        One such exception applies if the interest described is treated as
indebtedness under applicable local law and which has no substantial equity
features. Generally, a profits interest in a partnership, an undivided ownership
interest in property and a beneficial ownership interest in a trust are deemed
to be "equity interest" under the final regulation. If Notes of a particular
Series were deemed to be indebtedness under applicable local law without any
substantial equity features, an investing Plan's assets would include such
Notes, but not, by reason of such purchase, the underlying assets of the Trust
Fund.

Review by Plan Fiduciaries

        Any Plan fiduciary considering whether to purchase any Securities on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. Among other things, before purchasing any
Securities, a fiduciary of a Plan subject to the fiduciary responsibility
provisions of ERISA or an employee benefit plan subject to the prohibited
transaction provisions of the Code should make its own determination as to the
availability of the exemptive relief provided in the Exemption, and also
consider the availability of any other prohibited transaction exemptions. In
particular, in connection with a contemplated purchase of Securities
representing a beneficial ownership interest in a pool of single family
residential first mortgage loans, such Plan fiduciary should consider the
availability of the Exemption or Prohibited Transaction Class Exemption 83-1
("PTCE 83-1") for certain transactions involving mortgage pool investment
trusts. The Prospectus Supplement with respect to a series of Securities may
contain additional information regarding the application of the Exemption, PTCE
83-1, or any other exemption, with respect to the Securities offered thereby.
PTCE 83-1 is not applicable to manufactured housing contract pool investment
trusts or multifamily mortgage pool investment trusts.

        Purchasers that are insurance companies should consult with their
counsel with respect to the recent United States Supreme Court case interpreting
the fiduciary responsibility rules of ERISA, John Hancock Mutual Life Insurance
Co. v. Harris Trust & Savings Bank (decided December 13, 1993). In John Hancock,
the

                                       105


<PAGE>



Supreme Court ruled that assets held in an insurance company's general account
may be deemed to be "plan assets" for ERISA purposes under certain
circumstances. Prospective purchasers should determine whether the decision
affects their ability to make purchases of the Securities. In particular, such
an insurance company should consider the exemptive relief granted by Labor for
transactions involving insurance company general accounts in Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).


                                LEGAL INVESTMENT

        Each class of Offered Securities will be rated at the date of issuance
in one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which classes of the Securities, if
any, will constitute "mortgage related securities" ("SMMEA Securities") for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
SMMEA Securities will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including, but not limited to, state chartered savings banks, commercial banks,
savings and loan associations and insurance companies, as well as trustees and
state government employee retirement systems) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that, under applicable law, obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Alaska,
Arkansas, Colorado, Connecticut, Delaware, Florida, Georgia, Illinois, Kansas,
Maryland, Michigan, Missouri, Nebraska, New Hampshire, New York, North Carolina,
Ohio, South Dakota, Utah, Virginia and West Virginia enacted legislation before
the October 4, 1991 cutoff established by SMMEA for such enactments, limiting to
varying extents the ability of certain entities (in particular, insurance
companies) to invest in mortgage related securities, in most cases by requiring
the affected investors to rely solely upon existing state law, and not SMMEA.
Investors affected by such legislation will be authorized to invest in SMMEA
Certificates only to the extent provided in such legislation. SMMEA provides,
however, that in no event will the enactment of any such legislation affect the
validity of any contractual commitment to purchase, hold or invest in "mortgage
related securities," or require the sale or other disposition of such
securities, so long as such contractual commitment was made or such securities
acquired prior to the enactment of such legislation.

        SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. 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.

        Institutions where investment activities are subject to legal investment
laws or regulations or review by certain regulatory authorities may be subject
to restrictions on investment in certain classes of Offered Securities. Any
financial institution which is subject to the jurisdiction of the Comptroller of
the Currency, the Board of Governors of the Federal Reserve System, the Federal
Deposit Insurance Corporation ("FDIC"), the Office of Thrift Supervision
("OTS"), the NCUA or other federal or state agencies with similar authority
should review any applicable rules, guidelines and regulations prior to
purchasing any Offered Security. The Federal Financial Institutions Examination
Council, for example, has issued a Supervisory Policy Statement on Securities
Activities effective February 10, 1992 (the "Policy Statement") setting forth
guidelines for and significant restrictions on investments in "high-risk
mortgage securities." The Policy Statement has been adopted by the Comptroller
of the Currency, the Federal Reserve Board, the FDIC, the OTS and the NCUA (with
certain modifications), with respect to the depository institutions that they
regulate. The Policy

                                       106


<PAGE>



Statement generally indicates that a mortgage derivative product will be deemed
to be high risk if it exhibits greater price volatility than a standard fixed
rate thirty-year mortgage security. According to the Policy Statement, prior to
purchase, a depository institution will be required to determine whether a
mortgage derivative product that it is considering acquiring is high-risk, and
if so that the proposed acquisition would reduce the institution's overall
interest rate risk. Reliance on analysis and documentation obtained from a
securities dealer or other outside party without internal analysis by the
institution would be unacceptable. There can be no assurance that any classes of
Offered Securities will not be treated as high-risk under the Policy Statement.

        The predecessor to the OTS issued a bulletin, entitled, "Mortgage
Derivative Products and Mortgage Swaps," which is applicable to thrift
institutions regulated by the OTS. The bulletin established guidelines for the
investment by savings institutions in certain "high-risk" mortgage derivative
securities and limitations on the use of such securities by insolvent,
undercapitalized or otherwise "troubled" institutions. According to the
bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified characteristics, which may include certain classes of
Securities. In accordance with Section 402 of the Financial Institutions Reform,
Recovery and Enhancement Act of 1989, the foregoing bulletin will remain in
effect unless and until modified, terminated, set aside or superseded by the
FDIC. Similar policy statements have been issued by regulators having
jurisdiction over the types of depository institutions.

        In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth model
investment guidelines for the insurance industry. Institutions subject to
insurance regulatory authorities may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.

        If specified in the related Prospectus Supplement, other classes of
Offered Securities offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA. The appropriate characterization of
this Offered Security under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.

        Except as to the status of SMMEA Securities identified in the Prospectus
Supplement for a series as "mortgage related securities" under SMMEA, the
Depositor will make no representations as to the proper characterization of the
Offered Certificates for legal investment or financial institution regulatory
purposes, or as to the ability of particular investors to purchase any Offered
Certificates under applicable legal investment restrictions. The uncertainties
described above (and any unfavorable future determinations concerning legal
investment or financial institution regulatory characteristics of the Offered
Securities) may adversely affect the liquidity of the Offered Securities.

        The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits and provisions
which may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying."

        There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Securities or to
purchase Offered Securities representing more than a specified percentage of the
investor's assets. Accordingly, all investors whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the Offered Securities
of any class constitute legal investments or are subject to investment, capital
or other restrictions, and, if applicable, whether SMMEA has been overridden in
any jurisdiction relevant to such investor.



                                       107


<PAGE>



                              PLAN OF DISTRIBUTION

        The Depositor may offer the Offered Securities (i) to or through one or
more underwriters, (ii) to or through dealers, (iii) through agents or (iv)
directly or through its affiliates to purchasers. The Prospectus Supplement
will describe the method of distribution of the Offered Securities.

        The distribution of Offered Securities may be effected from time to time
in one or more transactions at a fixed price or prices, which may be changed, at
market prices prevailing at the time of sale, at prices related to such market
prices or at negotiated prices.

        If underwriters are used in the offering of Offered Securities, the
names of the managing underwriter or underwriters and any other underwriters,
and the terms of the transaction, including compensation of the underwriters and
dealers, if any, will be set forth in the Prospectus Supplement relating to such
offering. Only underwriters named in a Prospectus Supplement will be deemed to
be underwriters in connection with the Offered Securities described therein.
Firms not so named will have no direct or indirect participation in the
underwriting of such Offered Securities, although such a firm may participate in
the distribution of such Offered Securities under circumstances entitling it to
a dealer's commission. It is anticipated that any underwriting agreement
pertaining to any Offered Securities will (1) entitle the underwriters to
indemnification by the Company against certain civil liabilities, including
liabilities under the Securities Act of 1933, as amended (the "Securities Act"),
or to contribution for payments which the underwriters may be required to make
in respect thereof, (2) provide that the obligations of the underwriters will be
subject to certain conditions precedent, and (3) provide that the underwriters
generally will be obligated to purchase all Offered Securities if any are
purchased.

        The Depositor also may sell Offered Securities to a dealer as principal.
In such event, the dealer may then resell such Offered Securities to the public
at varying prices to be determined by such dealer at the time of resale. The
name of the dealer and the terms of the transaction will be set forth in the
Prospectus Supplement relating thereto.

        Offered Securities also may be offered through agents designated by the
Depositor from time to time. Any such agent will be named, and the terms of any
such agency will be set forth, in the Prospectus Supplement relating thereto.
Unless otherwise indicated in such Prospectus Supplement, any such agent will
act on a best efforts basis for the period of its appointment and any such agent
may utilize dealers or selling groups in connection with the resale of Notes
purchased by such agent as principal.

        Dealers and agents named in a Prospectus Supplement may be deemed to be
underwriters (within the meaning of the Securities Act) of the Offered
Securities described therein and, under agreements which may be entered into
with the Depositor, may be entitled to indemnification by the Depositor against
certain civil liabilities, including liabilities under the Securities Act, or to
contribution for payments which they may be required to make in respect thereof.
Underwriters, dealers and agents may engage in transactions with, or perform
services for, the Depositor in the ordinary course of business.

        Each underwriter, dealer and agent participating in the distribution of
any Offered Securities that are to be issued as bearer securities will agree
that it will not offer, sell or deliver, directly or indirectly, bearer
securities in the United States or to United States persons (other than
qualifying financial institutions) in connection with the original issuance of
such Offered Securities.

        As used herein, "United States" means the United States of America
(including the states and the District of Columbia), its territories,
possessions and other areas subject to its jurisdiction, and "United States

                                       108


<PAGE>



person" means an individual who is 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 any estate or
trust the income of which is subject to United States Federal income taxation
regardless of its source.

        Offers to purchase Offered Securities may be solicited directly by the
Depositor or through its affiliates and sales thereof may be made by the
Depositor directly to institutional investors or others. The terms of any such
sales will be described in the Prospectus Supplement relating thereto.

        If so indicated in a Prospectus Supplement, the Depositor will authorize
underwriters or other agents of the Depositor to solicit offers by certain
institutions to purchase the Offered Securities from the Company pursuant to
contracts providing for payment and delivery at a future date. Institutions with
which such contracts may be made include commercial and savings banks, insurance
companies, pension funds, investment companies, education and charitable
institutions and others, but in all cases such institutions must be approved by
the Depositor. The obligations of any purchaser under any such contract will not
be subject to any conditions except that (1) the purchase of the Offered
Securities shall not at the time of delivery be prohibited under the laws of the
jurisdiction to which such purchaser is subject and (2) if the Offered
Securities are also being sold to underwriters, the Depositor shall have sold to
such underwriters the Offered Securities not subject to delayed delivery.
Underwriters and other agents will not have any responsibility in respect of the
validity or performance of such contracts.

        The anticipated date of delivery of Offered Securities will be as set
forth in the Prospectus Supplement relating to the offering of such Securities.


                                  LEGAL MATTERS

        Certain legal matters in connection with the Securities, including
certain federal income tax consequences, will be passed upon for the Depositor
by Dechert Price & Rhoads, New York, New York.


                              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 any class of Offered Securities
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a Rating Agency.

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


                                       109


<PAGE>



        A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. Each security rating should be evaluated
independently of any other security rating.


                                       110


<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS

                                                             Page(s) on which
                                                              term is defined
Terms                                                        in the Prospectus
- -----                                                        -----------------

Accrual Securities......................................................9, 30
Accrued Security Interest..................................................32
Act.......................................................................104
Adjusted issue price...................................................79, 93
Agreement..................................................................37
Agreements..................................................................9
Applicable Amount..........................................................92
Assets...............................................................1, 5, 20
Available Distribution Amount..............................................31
Backup....................................................................103
Balloon Mortgage Loans.....................................................16
Benefit plan investors....................................................105
Buydown Period ............................................................28
Certificates.............................................................1, 5
Closing Date...............................................................83
Code.......................................................................11
Collection Account.........................................................42
Commission..................................................................3
Contract...................................................................73
Contract Group .........................................................9, 31
Contract Rate...........................................................7, 24
Contracts..............................................................17, 20
Contributions Tax..........................................................94
Cooperative................................................................60
Covered Trust..........................................................18, 57
Credit Support ......................................................1, 8, 24
Crime Control Act..........................................................69
Cut-off Date...............................................................10
Depositor...............................................................5, 20
Determination Date.........................................................31
Distribution Date..........................................................10
Due Period.................................................................31
Due-on-sale....................................................30, 63, 67, 72
Exchange Act................................................................3
FASIT.....................................................................104
Government Securities............................................1, 7, 20, 82
Hazard Insurance Policies..............................................43, 48
Holder-in-Due-Course.......................................................72
Home Improvement Contracts.................................................21
Indenture..............................................................30, 38
Indenture Trustee..........................................................38
Insurance Proceeds.........................................................42
L/C Bank...................................................................58
Liquidation Proceeds.......................................................43
Loan-to-Value Ratio....................................................21, 23
Manufactured Home...........................................................7
Master REMIC   ............................................................82
Master Servicer.............................................................5
MBS......................................................................1, 5
MBS Agreement..............................................................22

                                      111


<PAGE>


                                                               Page(s) on which
                                                               term is defined
Terms                                                          in the Prospectus
- -----                                                          -----------------


MBS Issuer.................................................................22
MBS Servicer...............................................................22
MBS Trustee................................................................22
Model Law.................................................................107
Mortgage Asset ............................................................73
Mortgage Assets......................................................1, 6, 20
Mortgage Derivative Products and Mortgage Swaps...........................107
Mortgage Loan..............................................................73
Mortgage Loan Group.....................................................9, 31
Mortgage Loans.......................................................1, 5, 20
Mortgage Notes.............................................................21
Mortgage Rate...........................................................6, 22
Mortgages..............................................................21, 59
Mortgagor..................................................................59
Multifamily Mortgage Loan..................................................20
Multifamily Property.......................................................20
Notes....................................................................1, 5
Objective rate ............................................................85
Offered Securities..........................................................1
OID Regulations............................................................75
Operator...................................................................66
Originator.............................................................20, 21
Owner......................................................................66
Policy Statement..........................................................106
Pooling and Servicing Agreement............................................37
Prepayment.................................................................27
Prepayment Assumption......................................................79
Prepayment Premium.........................................................22
Purchase Price ............................................................41
Rating.....................................................................13
Rating Agency..............................................................13
Record Date................................................................31
Refinance Loans............................................................21
Relief Act.............................................................68, 72
REMIC Certificates.........................................................81
REMIC Regular Certificateholders...........................................83
REMIC Regulations..........................................................73
REMIC Residual Certificateholder...........................................90
REMICs.....................................................................81
Retained Interest..........................................................50
Risk Factors................................................................2
Securities...............................................................1, 5
Security       ............................................................38
Security Balance........................................................9, 33
Securityholder ............................................................36
Securityholders.........................................................3, 19
Senior Securities.......................................................9, 30
Servicing Agreement........................................................37
Servicing Standard.........................................................45
Short-Term Note............................................................99

                                             112


<PAGE>

                                                               Page(s) on which
                                                               term is defined
Terms                                                          in the Prospectus
- -----                                                          -----------------


Single Family Mortgage Loan................................................20
Single Family Property.....................................................20
Single-class REMIC.........................................................89
Small Business Job Protection Act of 1996.................................104
SMMEA Securities..........................................................106
Stripped Bond Certificates.................................................77
Stripped Coupon Certificates...............................................77
Stripped Interest Securities............................................9, 30
Stripped Principal Securities...........................................9, 30
Sub-Servicer...............................................................46
Sub-Servicing Agreement....................................................46
Subordinate Securities..................................................9, 30
Subsequent Assets.......................................................8, 24
Subsidiary REMIC...........................................................82
Super-Premium Certificates.................................................84
Trust Agreement............................................................37
Trust Assets................................................................2
Trust Fund..................................................................1
Trustee.....................................................................5
U.S. Person............................................................81, 97
UCC........................................................................69
Underlying MBS ............................................................20
Underlying Mortgage Loans..................................................20
Unrelated business taxable income.............................93, 95, 96, 100
Value......................................................................21
Voting Rights  ............................................................52
Warranting Party...........................................................40
Whole Loans................................................................20
Withdrawals................................................................45
Yield Considerations............................................2, 10, 15, 33


                                       113


<PAGE>


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

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

                               -------------------
                                TABLE OF CONTENTS
                                                                           Page
                              Prospectus Supplement
Prospectus Supplement Summary..............................................S-3
Risk Factors...............................................................S-16
Allocations of Payments on the Home Equity Loans Between
  the Trust Fund and the Originators.......................................S-22
The Depositor..............................................................S-22
The Master Servicer........................................................S-22
The Originators............................................................S-23
Use of Proceeds............................................................S-23
The Home Equity Lending Program............................................S-23
The Home Equity Loan Pool..................................................S-29
Maturity and Prepayment Considerations.....................................S-34
Description of the Certificates............................................S-37
Certain Federal Income Tax Considerations..................................S-60
ERISA Considerations.......................................................S-61
Use of Proceeds............................................................S-62
Underwriting...............................................................S-63
Legal Matters..............................................................S-63
Certificate Ratings........................................................S-64
Index of Principal Terms...................................................S-65
Annex I: Global Clearance, Settlement and Tax
  Documentation Procedures..................................................A-1
                                   Prospectus
Prospectus Supplement.........................................................2
Available Information.........................................................3
Incorporation of Certain Information by Reference.............................3
Summary of Prospectus.........................................................5
Special Considerations.......................................................14
Description of the Trust Funds...............................................19
Use of Proceeds..............................................................25
Yield Considerations.........................................................25
The Depositor................................................................29
The Master Servicer..........................................................29
Description of the Securities................................................30
Description of the Agreements................................................37
Description of Credit Support................................................56
Certain Legal Aspects of Mortgage Loans......................................59
Certain Legal Aspects of the Contracts.......................................68
Certain Federal Income Tax Consequences......................................72
State Tax Considerations....................................................102
ERISA Considerations........................................................102
Legal Investment............................................................103
Plan of Distribution........................................................105
Legal Matters...............................................................106
Financial Information.......................................................106
Rating......................................................................106
Index of Principal Definitions..............................................108
- -------------------------------------------------------------------------------

<PAGE>

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




                    Beneficial Home Equity Loan Asset Backed
                                  Certificates


                        Beneficial Mortgage Services, Inc.
                                   Depositor


                        Beneficial Mortgage Corporation,
                                Master Servicer



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


                             PROSPECTUS SUPPLEMENT


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


<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

        The following table sets forth the estimated expenses in connection with
the offering of the Securities being registered under this Registration
Statement, other than underwriting discounts and commissions:

        SEC Registration Fee.....................................       $
        Printing and Engraving...................................       $
        Legal Fees and Expenses..................................       $
        Trustee Fees and Expenses................................       $
        Blue Sky Fees and Expenses...............................       $
        Rating Agency Fees.......................................       $
        Miscellaneous............................................       $

        Total....................................................       $

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

        The Registrant's By-Laws provide for indemnification of directors and
officers of the Registrant to the full extent permitted by Delaware law.

        Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents in
connection with actions, suits or proceedings brought against them by a third
party or in the right of the corporation, by reason of the fact that they were
or are such directors, officers, employees or agents, against expenses incurred
in any such action, suit or proceeding. The Delaware General Corporation Law
also provides that the Registrant may purchase insurance on behalf of any such
director, officer, employee or agent.

ITEM 16. EXHIBITS.

*  1.1  Form of Underwriting Agreement.
*  3.1  Certificate of Incorporation of Beneficial Mortgage Services, Inc.
*  3.2  By-laws of Beneficial Mortgage Services, Inc. as currently in effect.
*  4.1  Form of Pooling and Servicing Agreement (including form of Certificate
        as an exhibit thereto). 
*  4.2  Form of Trust Agreement (including form of Certificate as an exhibit
        thereto).
*  4.3  Form of Indenture (including form of Note as an exhibit thereto).
*  5.1  Opinion of Dechert Price & Rhoads as to legality of the Certificates
        (including consent of such firm). 
*  8.1  Opinion of Dechert Price & Rhoads as to certain tax matters
        (including consent of such firm). 
*  23.1 Consent of Dechert Price & Rhoads (included in exhibits 5.1 and
        8.1 hereof).
*  99   Form of Sale and Servicing Agreement.


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

*  To be filed by amendment.


                                      II-1

<PAGE>


ITEM 17.  UNDERTAKINGS.

        (a)    Undertaking pursuant to Rule 415.

        The Registrant hereby undertakes:

               (1)    To file, during any period in which offers or sales are
                      being made, a post-effective amendment to this
                      Registration Statement:

                      (i)    To include any prospectus required by Section
               10(a)(3) of the Securities Act of 1933;

                      (ii) To reflect in the prospectus any facts or events
               arising after the effective date of the Registration Statement
               (or the most recent post-effective amendment thereof) which,
               individually or in the aggregate, represent a fundamental change
               in the information set forth in the Registration Statement; and

                      (iii) To include any material information with respect to
               the plan of distribution not previously disclosed in the
               Registration Statement or any material change of such information
               in the Registration Statement.

               (2)    That, for the purpose of determining any liability under
                      the Securities Act of 1933 each such post-effective
                      amendment shall be deemed to be a new registration
                      statement relating to the securities offered therein, and
                      the offering of such securities at that time shall be
                      deemed to be the initial bona fide offering thereof.

               (3)    To remove from registration by means of a post-effective
                      amendment any of the securities being registered which
                      remain unsold at the termination of the offering.

        (b)    Undertaking in respect of incorporation of reference.

        The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that IS incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

        (c)    Undertaking in respect of indemnification.

        The undersigned registrant hereby agrees to provide to the underwriter
at the closing specified in the underwriting agreement, securities in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

        Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the registrant
pursuant to the foregoing provisions, or otherwise, the registrant has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person, in connection with the
securities being registered, the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a court
of appropriate jurisdiction the question of whether such indemnification by it
is against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

                                      II-2

<PAGE>


                                   SIGNATURES

        Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-3 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in New York, New York on the 10th day of February, 1997.

                              Beneficial Mortgage Services, Inc.


                              By:  /s/ Charles D. Brown
                              -------------------------------------
                              Name:   Charles D. Brown
                              Title:  Secretary

        KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of Andrew C. Halvorsen, Samuel F. McMillan,
Richard J. Zak and Charles D. Brown, or any of them, his true and lawful
attorneys-in-fact and agents, with full power of substitution and
resubstitution, for him and his name, place and stead, in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and other documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, or their
or his substitutes, may lawfully do or cause to be done by virtue hereof.

        Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed by the following persons in the
capacities indicated on February 10, 1997.

   Signature                                          Title
   ---------                                          -----

/s/ Andrew C. Halvorsen
- --------------------------                 President,
Andrew C. Halvorsen                        Chief Executive Officer and Director
                                           (Principal Executive Officer)

/s/ Samuel F. McMillan
- --------------------------                 Vice President,
Samuel F. McMillan                         Chief Financial Officer and Director
                                           (Principal Financial Officer)

/s/ Richard J. Zak
- --------------------------                 Vice President,
Richard J. Zak                             Controller and Director
                                           (Principal Accounting Officer)

/s/ Charles D. Brown
- --------------------------                 Vice President,
Charles D. Brown                           Secretary and Director


                                      II-3

<PAGE>





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