WMC SECURED ASSETS CORP
S-3, 1997-11-26
Previous: 1 800 CONTACTS INC, S-1, 1997-11-26
Next: U S GLOBAL LEADERS VARIABLE INSURANCE TRUST, N-8A, 1997-11-26




                                                       Registration No. ________
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                 ---------------

                                    FORM S-3
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933
                                ----------------

                            WMC SECURED ASSETS CORP.
             (Exact name of Registrant as specified in its Charter)

                                    Delaware
                            (State of Incorporation)

                     (I.R.S. Employer Identification Number)

                         6320 Canoga Avenue, Suite 1300
                        Woodland Hills, California 91367
                                 (818) 592-2610
   (Address and telephone number of Registrant's principal executive offices)

                                  Scott McAfee
                            WMC Secured Assets Corp.
                         6320 Canoga Avenue, Suite 1300
                        Woodland Hills, California 91367
                                 (818) 592-2610
            (Name, address and telephone number of agent for service)
                                ----------------

                                   Copies to:
                               Kathryn Cruze, Esq.
                             Thacher Proffitt & Wood
                             Two World Trade Center
                            New York, New York 10048
================================================================================

     Approximate date of commencement of proposed sale to the public: From time
to time on or after the effective date of this Registration Statement, as
determined by market conditions.

         If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following 
box.      / /
         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, please check the following box.
    /X/
         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. / /
         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. / /
         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.      / /

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
======================================================================================================================
                                                                      Proposed            Proposed
                                                                       Maximum            Maximum
                                                                      Offering           Aggregate          Amount of
                                                   Amount               Price             Offering        Registration
  Title of Securities Being Registered        to be Registered      Per Unit (1)         Price (1)             Fee

<S>                                              <C>                    <C>              <C>                <C>
Mortgage Pass-Through Certificates and
Mortgage-Backed Notes, issued in series          $1,000,000             100%             $1,000,000          $303.03
======================================================================================================================
</TABLE>



<PAGE>



(1) Estimated solely for the purpose of calculating the registration fee.


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

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 this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  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  (i) a  basic  prospectus,  (ii)  an
illustrative  form of prospectus  supplement  for use in an offering of Mortgage
Pass-Through  Certificates  consisting  of senior  and  subordinate  certificate
classes ("Version 1"), (iii) an illustrative  form of prospectus  supplement for
use in an offering of Mortgage  Pass-Through  Certificates  which  provides  for
credit  support  in the form of a letter  of  credit  ("Version  2") and (iv) an
illustrative   form  of  prospectus   supplement  for  use  in  an  offering  of
Mortgage-Backed Notes ("Version 3").


<PAGE>


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 PRELIMINARY PROSPECTUS SUPPLEMENT 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.


                                                                       VERSION 1



                              SUBJECT TO COMPLETION
            PRELIMINARY PROSPECTUS SUPPLEMENT DATED NOVEMBER 26, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ____________, 19__)

                                $----------------

                            WMC SECURED ASSETS CORP.
                                     COMPANY

                            [NAME OF MASTER SERVICER]
                                 MASTER SERVICER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 19__-__

                $__________            ____%       Class A-1 Certificates
                $__________            ____%       Class A-2 Certificates
                $__________            ____%       Class A-3 Certificates
                $__________            ____%       Class A-4 Certificates
                $         0            ____%*      Class A-5 Certificates
                $__________            ____%       Class A-6 Certificates
                $         0  Variable Rate*        Class A-7 Certificates

          *Accrual of interest based on the related Notional Amount as described
     herein.

     The Series 19__-__ Mortgage Pass-Through Certificates will include the
following seven classes (the "Senior Certificates"): (i) Class A-1 Certificates,
Class A-2 Certificates, Class A-3 Certificates, Class A-4 Certificates, (ii)
Class A-5 Certificates (the "Fixed Strip Certificates"), (iii) Class A-6
Certificates and (iv) Class A-7 Certificates (the "Variable Strip
Certificates"). In addition to the Senior Certificates, the Series 19__-__
Mortgage Pass-Through Certificates will also consist of one class of subordinate
certificates which is designated as the Class B Certificates (the "Subordinate
Certificates") and one class of residual certificates which is designated as the
Class R Certificates (the "Residual Certificates" and, collectively with the
Senior Certificates and the Subordinate Certificates, the "Certificates"). Only
the Senior Certificates (the "Offered Certificates") are offered hereby.

     The Senior Certificates in the aggregate will evidence an initial undivided
interest of approximately _____% in a trust fund (the "Trust Fund") consisting
primarily of a pool of certain conventional fixed-rate one- to four-family first
lien mortgage loans (the "Mortgage Loans") to



<PAGE>


                                       -2-

be deposited by WMC Secured Assets Corp. (the "Company") into the Trust Fund for
the benefit of the Certificateholders. Certain characteristics of the Mortgage
Loans are described herein under "Description of the Mortgage Pool."

     Distributions on the Senior Certificates will be made on the 25th day of
each month or, if such day is not a business day, then on the next business day,
commencing on ____________, 19__ (each, a "Distribution Date"). As more fully
described herein, interest distributions on the Senior Certificates will be
based on the Certificate Principal Balance thereof (or the Notional Amount (as
defined herein) in the case of the Fixed Strip Certificates and Variable Strip
Certificates) and the then applicable Pass-Through Rate thereof, which will be
variable for the Variable Strip Certificates and fixed for all other classes of
Certificates. Distributions in respect of principal of the Senior Certificates
will be allocated among the various classes of the Senior Certificates as
described herein under "Description of the Certificates--Principal
Distributions." The rights of the holders of the Subordinate Certificates to
receive distributions with respect to the Mortgage Loans will be subordinate to
the rights of the holders of the Senior Certificates. Certain losses incurred
due to defaults on the Mortgage Loans and not covered by the Subordinate
Certificates will be allocated on a pro rata basis between the Class A-1, Class
A-5 and Class A-6 Certificates (collectively, the "Tiered Certificates"), on the
one hand, and the Class A-2, Class A-3, Class A-4 and Variable Strip
Certificates, on the other, as more particularly described herein. Any such
losses so allocated to the Tiered Certificates will be allocated first to the
Class A-6 Certificates until the Certificate Principal Balance thereof is
reduced to zero, and then on a pro rata basis to the Class A-1 Certificates and
Class A-5 Certificates, as more particularly described herein.

     There is currently no secondary market for the Senior Certificates.
__________________________________ (the "Underwriter") intends to make a
secondary market in the Senior Certificates, but is not obligated to do so.
There can be no assurance that a secondary market for the Senior Certificates
will develop or, if it does develop, that it will continue. The Senior
Certificates will not be listed on any securities exchange.

     It is a condition of the issuance of the Senior Certificates that they be
rated "___" by _____________________________ and "____" by _________________
____________________________________.

     As described herein, a "real estate mortgage investment conduit" ("REMIC")
election will be made in connection with the Trust Fund for federal income tax
purposes. Each class of Senior Certificates will constitute "regular interests"
in the REMIC. See "Certain Federal Income Tax Consequences" herein and in the
Prospectus.

     PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER "RISK
FACTORS" ON PAGE S-__ OF THE PROSPECTUS SUPPLEMENT AND THE INFORMATION SET FORTH
UNDER "RISK FACTORS" ON PAGE __ OF THE PROSPECTUS BEFORE PURCHASING ANY OF THE
CLASS A CERTIFICATES.




<PAGE>


                                       -3-

     THE YIELD TO MATURITY ON THE SENIOR CERTIFICATES WILL DEPEND ON THE RATE
AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING AS A RESULT OF PREPAYMENTS, DEFAULTS
AND LIQUIDATIONS) ON THE MORTGAGE LOANS. THE MORTGAGE LOANS GENERALLY MAY BE
PREPAID IN FULL OR IN PART AT ANY TIME WITHOUT PENALTY. THE YIELD TO INVESTORS
ON THE SENIOR CERTIFICATES MAY BE ADVERSELY AFFECTED BY ANY SHORTFALLS IN
INTEREST COLLECTED ON THE MORTGAGE LOANS DUE TO PREPAYMENTS, LIQUIDATIONS OR
OTHERWISE. THE YIELD TO INVESTORS ON THE FIXED STRIP CERTIFICATES AND THE
VARIABLE STRIP CERTIFICATES WILL BE EXTREMELY SENSITIVE TO THE RATE AND TIMING
OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) AND DEFAULTS ON THE MORTGAGE
LOANS, WHICH RATE MAY FLUCTUATE SIGNIFICANTLY OVER TIME. A RAPID RATE OF
PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF
INVESTORS IN SUCH CERTIFICATES TO RECOVER THEIR INITIAL INVESTMENTS. SEE
"CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS" HEREIN AND "YIELD CONSIDERATIONS"
IN THE PROSPECTUS.

     PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON
THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST
IN OR OBLIGATION OF THE COMPANY, THE MASTER SERVICER OR ANY OF THEIR AFFILIATES.
NEITHER THE OFFERED CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED
OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE COMPANY,
THE MASTER SERVICER OFFERED OR ANY OF THEIR AFFILIATES.

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

     THE 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.

     The Offered Certificates will be purchased from the Company by the
Underwriter and will be offered by the Underwriter from time to time to the
public in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. The proceeds to the Company from the sale of the
Offered Certificates will be equal to _________% of the initial aggregate
principal balance of the Offered Certificates, plus accrued interest thereon
from ___________ 1, 19__ (the "Cut-off Date"), net of any expenses payable by
the Company.

     The Offered Certificates are offered by the Underwriter subject to prior
sale, when, as and if delivered to and accepted by the Underwriter and subject
to certain other conditions. The Underwriter reserves the right to withdraw,
cancel or modify such offer and to reject any order


<PAGE>


                                       -4-

in whole or in part. It is expected that delivery of the Offered Certificates
will be made on or about ____________, 19__ at the office of
__________________________________, _______________, _____________________
against payment therefor in immediately available funds.

                              [Name of Underwriter]
                         [Date of Prospectus Supplement]

[
<PAGE>


                                       -5-

     THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE PART OF A
SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE COMPANY PURSUANT TO ITS
PROSPECTUS DATED ____________, 19__, 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.

     UNTIL __________, 19__, ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


<PAGE>


                                       -6-

                                     SUMMARY

     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere herein and in the Prospectus.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus.

Title of Securities....................   Mortgage Pass-Through Certificates,
                                          Series 19__-__.

Company................................   WMC Secured Assets Corp. (the
                                          "Company"), a wholly-owned subsidiary
                                          of WMC Mortgage Corp. ("WMC"). See
                                          "The Company" in the Prospectus.

Seller[s].............................    [Name[s] of the Seller[s]] (the
                                          "Seller[s]"). See ["Name[s] of
                                          Seller[s]"] herein.

Master Servicer.......................    [Name of Master Servicer] (the "Master
                                          Servicer"). See "Pooling and Servicing
                                          Agreement--The Master Servicer"
                                          herein.

Trustee...............................    _______________, ___________________
                                          ___________________ (the "Trustee").

Cut-off Date..........................    ____________ 1, 19__ (the "Cut-off
                                          Date").

Delivery Date.........................    On or about ____________, 19__ (the
                                          "Delivery Date").

Denominations.........................    The Senior Certificates will be issued
                                          in registered, certificated form, in
                                          minimum denominations of $______ (or
                                          in minimum Notional Amounts of $_____
                                          in the case of the Fixed Strip
                                          Certificates or Variable Strip
                                          Certificates) and integral multiples
                                          of $_____ in excess thereof.

The Mortgage Pool.....................    The Mortgage Pool will consist of a
                                          pool of conventional, fixed-rate,
                                          fully amortizing mortgage loans (the
                                          "Mortgage Loans") with an aggregate
                                          principal balance as of the Cut-off
                                          Date of approximately $___________.
                                          The Mortgage Loans are secured by
                                          first liens on



<PAGE>


                                       -7-

                                          one- to four-family residential real
                                          properties (each, a "Mortgaged
                                          Property"). The Mortgage Loans have
                                          individual principal balances at
                                          origination of at least $______ but
                                          not more than $_________ with an
                                          average principal balance at
                                          origination of approximately
                                          $_________. The Mortgage Loans have
                                          terms to maturity from the date of
                                          origination or modification of not
                                          more than __ years, and a weighted
                                          average remaining term to stated
                                          maturity of approximately ___ months
                                          as of the Cut-off Date. The Mortgage
                                          Loans will bear interest at Mortgage
                                          Rates of at least ____% per annum but
                                          not more than _____% per annum, with a
                                          weighted average Mortgage Rate of
                                          approximately _______% per annum as of
                                          the Cut-off Date. For a further
                                          description of the Mortgage Loans, see
                                          "Description of the Mortgage Pool"
                                          herein.

The Senior Certificates...............    The Senior Certificates in the
                                          aggregate evidence an initial interest
                                          of approximately _____% in a trust
                                          fund (the "Trust Fund") consisting
                                          primarily of the Mortgage Pool. The
                                          Senior Certificates will be issued
                                          pursuant to a Pooling and Servicing
                                          Agreement, to be dated as of the
                                          Cut-off Date, among the Company, the
                                          Master Servicer, and the Trustee (the
                                          "Pooling and Servicing Agreement").
                                          The Senior Certificates will have the
                                          following Pass-Through Rates and
                                          Certificate Principal Balances as of
                                          the Cut-off Date:

     Class A-1 Certificates    ____%         $__________
     Class A-2 Certificates    ____%         $__________
     Class A-3 Certificates    ____%         $__________
     Class A-4 Certificates    ____%         $__________
     Class A-5 Certificates    ____%         $         0
     Class A-6 Certificates    ____%         $__________
     Class A-7 Certificates    Variable Rate $         0





<PAGE>


                                       -8-

                                          The Offered Certificates are subject
                                          to various priorities for payment of
                                          interest and principal as described
                                          herein. For a description of the
                                          allocation of interest and principal
                                          distributions among the Senior
                                          Certificates, see "Summary--Interest
                                          Distributions," "--Principal
                                          Distributions," "Description of the
                                          Certificates--Interest Distributions"
                                          and "--Principal Distributions on the
                                          Senior Certificates" herein.

Interest Distributions................    The Pass-Through Rates on the Senior
                                          Certificates (other than the Variable
                                          Strip Certificates) are fixed and set
                                          forth on the cover hereof. The
                                          Pass-Through Rate on the Variable
                                          Strip Certificates on each
                                          Distribution Date will equal the
                                          weighted average, as determined on the
                                          Due Date in the month preceding the
                                          month in which such Distribution Date
                                          occurs, of the Pool Strip Rates on
                                          each of the Mortgage Loans. The Pool
                                          Strip Rate on each Mortgage Loan is
                                          equal to the Net Mortgage Rate thereon
                                          minus ____%. The Net Mortgage Rate on
                                          each Mortgage Loan is equal to the
                                          Mortgage Rate thereon minus the rate
                                          per annum at which the related master
                                          servicing fees accrue (the "Servicing
                                          Fee Rate"). The Pool Strip Rates on
                                          the Mortgage Loans range between
                                          _____% and _____%. The initial
                                          Pass-Through Rate on the Variable
                                          Strip Certificates is approximately
                                          _____%. The Fixed Strip Certificates
                                          and Variable Strip Certificates have
                                          no Certificate Principal Balance and
                                          will accrue interest at the then
                                          applicable Pass-Through Rate on the
                                          Notional Amount (as defined herein).

                                          Holders of the Senior Certificates
                                          will be entitled to receive on each
                                          Distribution Date, to the extent of
                                          the Available Distribution Amount (as
                                          defined herein) for such Distribution
                                          Date, interest distributions in an



<PAGE>


                                       -9-

                                          amount equal to the aggregate of all
                                          Accrued Certificate Interest (as
                                          defined below) with respect to such
                                          Certificates for such Distribution
                                          Date and, to the extent not previously
                                          paid, for all prior Distribution Dates
                                          (the "Senior Interest Distribution
                                          Amount").

                                          With respect to any Distribution Date,
                                          the Accrued Certificate Interest in
                                          respect of each class of Senior
                                          Certificates will be equal to one
                                          month's interest accrued at the
                                          applicable Pass- Through Rate on the
                                          Certificate Principal Balance (or, in
                                          the case of the Fixed Strip
                                          Certificates and Variable Strip
                                          Certificates, the Notional Amount (as
                                          defined below)) of the Certificates of
                                          such class immediately prior to such
                                          Distribution Date, less any interest
                                          shortfalls not covered by
                                          Subordination (as defined herein) and
                                          allocated to the Certificates of such
                                          class as described herein, including
                                          any Prepayment Interest Shortfall (as
                                          defined herein), if any, for such
                                          Distribution Date.

                                          If the Senior Interest Distribution
                                          Amount for any Distribution Date is
                                          less than the Available Distribution
                                          Amount for such date, then such
                                          shortfall shall be allocated among the
                                          respective classes of Senior
                                          Certificates as described herein, and
                                          the unpaid Accrued Certificate
                                          Interest in respect of the
                                          Certificates of each such class will
                                          be payable to the holders thereof on
                                          subsequent Distribution Dates, to the
                                          extent of available funds.

                                          The Notional Amount of the Fixed Strip
                                          Certificates and Variable Strip
                                          Certificates as of any date of
                                          determination is equal to the
                                          aggregate Certificate Principal
                                          Balance of the Certificates of all
                                          classes, including the Subordinate
                                          Certificates, as of such date. See
                                          "Description of the
                                          Certificates--Interest Distributions"
                                          herein.



<PAGE>


                                      -10-

                                          References herein to the Notional
                                          Amount of the Fixed Strip Certificates
                                          and Variable Strip Certificates are
                                          used solely for certain calculations
                                          and do not represent the right of the
                                          holders of the Fixed Strip
                                          Certificates and Variable Strip
                                          Certificates to receive distributions
                                          of such amount.

Principal Distributions...............    Holders of the Senior Certificates
                                          will be entitled to receive on each
                                          Distribution Date, in the manner and
                                          priority set forth herein, to the
                                          extent of the portion of the Available
                                          Distribution Amount remaining after
                                          the Senior Interest Distribution
                                          Amount is distributed to the holders
                                          of the Senior Certificates, a
                                          distribution allocable to principal
                                          which will, as more fully described
                                          herein, include (i) the Senior
                                          Percentage (as defined herein) of
                                          scheduled principal payments due on
                                          the Mortgage Loans and of the
                                          principal portion of any unscheduled
                                          collections of principal (other than
                                          mortgagor prepayments and amounts
                                          received in connection with a Final
                                          Disposition (as defined herein) of a
                                          Mortgage Loan described in clause (ii)
                                          below), including repurchases of the
                                          Mortgage Loans, (ii) in connection
                                          with the Final Disposition of a
                                          Mortgage Loan that did not incur any
                                          Excess Special Hazard Losses, Excess
                                          Fraud Losses, Excess Bankruptcy Losses
                                          or Extraordinary Losses (each as
                                          defined herein), an amount equal to
                                          the lesser of (a) the Senior
                                          Percentage of the Stated Principal
                                          Balance (as defined herein) of such
                                          Mortgage Loan and (b) the Senior
                                          Accelerated Distribution Percentage
                                          (as defined herein) of the related
                                          collections, including any Insurance
                                          Proceeds and Liquidation Proceeds, to
                                          the extent applied as recoveries of
                                          principal and (iii) the Senior
                                          Accelerated Distribution Percentage
                                          (as defined below) of mortgagor
                                          prepayments on each Mortgage Loan.




<PAGE>


                                      -11-

                                                                    
                                          Distributions in respect of principal
                                          of the Senior Certificates on any
                                          Distribution Date will be allocated
                                          among the classes then entitled to
                                          such distributions, as described
                                          herein. See "Summary--Special
                                          Prepayment Considerations" and
                                          "--Special Yield Considerations" and
                                          "Certain Yield and Prepayment
                                          Considerations" herein. The Fixed
                                          Strip Certificates and Variable Strip
                                          Certificates will not be entitled to
                                          receive any principal distributions.

                                          The Senior Percentage initially will
                                          be approximately _____% and will be
                                          recalculated after each Distribution
                                          Date as described herein to reflect
                                          the entitlement of the holders of the
                                          Senior Certificates to subsequent
                                          distributions allocable to principal.
                                          For each Distribution Date occurring
                                          prior to the Distribution Date in
                                          ________, ________, the Senior
                                          Accelerated Distribution Percentage
                                          will equal 100%. Thereafter, as
                                          further described herein, during
                                          certain periods, subject to certain
                                          loss and delinquency criteria
                                          described herein, the Senior
                                          Accelerated Distribution Percentage
                                          may be 100% or otherwise
                                          disproportionately large relative to
                                          the Senior Percentage. See
                                          "Description of the
                                          Certificates--Principal Distributions
                                          on the Senior Certificates" herein.

Advances..............................    The Master Servicer is required to
                                          make advances ("Advances") in respect
                                          of delinquent payments of principal
                                          and interest on the Mortgage Loans,
                                          subject to the limitations described
                                          herein. See "Description of the
                                          Certificates--Advances" herein and in
                                          the Prospectus.

Allocation of Losses;
  Subordination.......................    Subject to the limitations set forth
                                          below, Realized Losses (as more
                                          particularly described herein) on the
                                          Mortgage Loans will



<PAGE>


                                      -12-

                                          be allocated first to the Subordinate
                                          Certificates and then to the Senior
                                          Certificates. The subordination
                                          provided by the Subordinate
                                          Certificates will cover Realized
                                          Losses on the Mortgage Loans that
                                          constitute Defaulted Mortgage Losses,
                                          Special Hazard Losses, Fraud Losses
                                          and Bankruptcy Losses (each as defined
                                          in the Prospectus) to the extent
                                          described herein. The aggregate
                                          amounts of Special Hazard Losses,
                                          Fraud Losses and Bankruptcy Losses
                                          which may be allocated to the
                                          Subordinate Certificates are initially
                                          limited to $__________, $_________ and
                                          $_______, respectively. All of the
                                          foregoing amounts are subject to
                                          periodic reduction as described
                                          herein. In the event the Certificate
                                          Principal Balance of the Subordinate
                                          Certificates is reduced to zero, all
                                          additional losses will be borne by the
                                          Senior Certificateholders. In
                                          addition, any Special Hazard Losses,
                                          Fraud Losses and Bankruptcy Losses, in
                                          excess of the respective amounts of
                                          coverage therefor will be borne by the
                                          holders of Senior Certificates and
                                          Subordinate Certificates on a pro rata
                                          basis. Any Default Losses (as defined
                                          herein) incurred on the Mortgage Loans
                                          and not covered by the Subordinate
                                          Certificates will be allocated on a
                                          pro rata basis between the Class A-1,
                                          Class A-5 and Class A-6 Certificates
                                          (the "Tiered Certificates"), on the
                                          one hand, and the Class A-2, Class
                                          A-3, Class A-4 and Variable Strip
                                          Certificates, on the other, as more
                                          particularly described herein. Any
                                          such losses so allocated to the Tiered
                                          Certificates will be allocated first
                                          to the Class A-6 Certificates until
                                          the Certificate Principal Balance
                                          thereof is reduced to zero and then on
                                          a pro rata basis between the Class A-1
                                          Certificates and the Class A-5
                                          Certificates, as more particularly
                                          described herein. Because principal
                                          distributions are paid to certain
                                          classes of Senior Certificates before
                                          other classes, holders of classes of
                                          Senior



<PAGE>


                                      -13-


                                          Certificates having a later priority
                                          of payment bear a greater risk of such
                                          losses than holders of classes of
                                          Senior Certificates having earlier
                                          priorities for distribution of
                                          principal. See "Description of the
                                          Certificates--Allocation of Losses;
                                          Subordination" herein.

Subordinate Certificates..............    The Class B Certificates (the
                                          "Subordinate Certificates") have an
                                          aggregate initial Certificate
                                          Principal Balance of approximately
                                          $__________, evidencing an initial
                                          Subordinate Percentage of
                                          approximately ____%, and a
                                          Pass-Through Rate of ____%. The
                                          Subordinate Certificates are not being
                                          offered hereby.


Optional Termination..................    At its option, on any Distribution
                                          Date when the aggregate principal
                                          balance of the Mortgage Loans is less
                                          than [__]% of the aggregate principal
                                          balance of the Mortgage Loans as of
                                          the Cut-off Date, the Master Servicer
                                          or the Company may (i) purchase from
                                          the Trust Fund all remaining Mortgage
                                          Loans and other assets thereof, and
                                          thereby effect early retirement of the
                                          Certificates or (ii) purchase in
                                          whole, but not in part, the
                                          Certificates. See "Pooling and
                                          Servicing Agreement--Termination"
                                          herein and "The Pooling
                                          Agreement--Termination; Retirement of
                                          Certificates" in the Prospectus.

Special Prepayment
  Considerations......................    The rate and timing of principal
                                          payments on the Senior Certificates
                                          will depend on the rate and timing of
                                          principal payments (including by
                                          reason of prepayments, defaults and
                                          liquidations) on the Mortgage Loans.
                                          As is the case with mortgage-backed
                                          securities generally, the Senior
                                          Certificates are subject to
                                          substantial inherent cash-flow
                                          uncertainties because the Mortgage
                                          Loans may be prepaid at any time.
                                          Generally, when prevailing interest



<PAGE>


                                      -14-

                                          rates increase, prepayment rates on
                                          mortgage loans tend to decrease,
                                          resulting in a slower return of
                                          principal to investors at a time when
                                          reinvestment at such higher prevailing
                                          rates would be desirable. Conversely,
                                          when prevailing interest rates
                                          decline, prepayment rates on mortgage
                                          loans tend to increase, resulting in a
                                          faster return of principal to
                                          investors at a time when reinvestment
                                          at comparable yields may not be
                                          possible.

                                          [The multiple class structure of the
                                          Senior Certificates results in the
                                          allocation of prepayments among
                                          certain classes as follows [TO BE
                                          INCLUDED AS APPROPRIATE]:]

                                                                    
                                          [SEQUENTIALLY PAYING CLASSES: [All]
                                          classes of the Senior Certificates are
                                          subject to various priorities for
                                          payment of principal as described
                                          herein. Distributions of principal on
                                          classes having an earlier priority of
                                          payment will be affected by the rates
                                          of prepayments of the Mortgage Loans
                                          early in the life of the Mortgage
                                          Pool. The timing of commencement of
                                          principal distributions and the
                                          weighted average lives of classes of
                                          Certificates with a later priority of
                                          payment will be affected by the rates
                                          of prepayments experienced both before
                                          and after the commencement of
                                          principal distributions on such
                                          classes.]

                                          [PAC CERTIFICATES: Principal
                                          distributions on the PAC Certificates
                                          generally will be payable in amounts
                                          determined based on schedules as
                                          described herein, assuming that the
                                          prepayments on the Mortgage Loans
                                          occur each month at a constant level
                                          between approximately ___% SPA and
                                          approximately ___% SPA and based on
                                          certain other assumptions. However, as
                                          discussed herein, actual principal
                                          distributions may be greater or less
                                          than the described amounts. If the
                                          prepayments on the Mortgage Loans
                                          occur at



<PAGE>


                                      -15-

                                          a level below or above the PAC
                                          Targeted Range, the amount of
                                          principal distributions may deviate
                                          from the described amounts and the
                                          weighted average lives of the
                                          remaining PAC Certificates may be
                                          extended or shortened. The classes of
                                          PAC Certificates with later priorities
                                          of payment are less likely to benefit
                                          from the stabilization of principal
                                          distributions provided by the
                                          Companion Certificates as described
                                          herein) than the PAC Certificates with
                                          earlier priorities of payment.
                                          Investors in the PAC Certificates
                                          should be aware that the stabilization
                                          provided by the Companion Certificates
                                          is limited.]

                                          [TAC CERTIFICATES: Principal
                                          distributions on the TAC Certificates
                                          generally will be payable thereon in
                                          the amounts determined by using the
                                          schedules described herein, assuming
                                          that prepayments on the Mortgage Loans
                                          occur each month at a constant level
                                          of approximately ___% SPA, and based
                                          on certain other assumption. However,
                                          as discussed herein, actual principal
                                          distributions may be greater or less
                                          than the described amounts, because it
                                          is highly unlikely that the actual
                                          prepayment speed of the Mortgage Loans
                                          each month will remain at or near ___%
                                          SPA. If the Companion Certificates are
                                          retired before all of the TAC
                                          Certificates are retired, the rate of
                                          principal distributions and the
                                          weighted average lives of the
                                          remaining TAC Certificates will become
                                          significantly more sensitive to
                                          changes in the prepayment speed of the
                                          Mortgage Loans, and principal
                                          distributions thereon will be more
                                          likely to deviate from the described
                                          amounts.]

                                          [COMPANION CERTIFICATES: Because all
                                          amounts available for principal
                                          distributions among the Senior
                                          Certificates in any given month will
                                          be applied first to the [PAC] [TAC]
                                          Certificates up to the described
                                          amounts and



<PAGE>


                                      -16-

                                          any excess other such amounts will be
                                          applied to the Companion Certificates,
                                          the rate of principal distributions
                                          on, and the weighted average lives of
                                          the Companion Certificates will be
                                          more sensitive to changes in the rates
                                          of prepayment of the Mortgage Loans
                                          than the rate of principal
                                          distributions on and the weighted
                                          average lives of the [PAC] [TAC]
                                          Certificates.

                                          See "Description of the
                                          Certificates--Principal Distributions
                                          on the Senior Certificates," and
                                          "Certain Yield and Prepayment
                                          Considerations" herein, and "Maturity
                                          and Prepayment Considerations" in the
                                          Prospectus.

Special Yield
  Considerations......................    The yield to maturity on each class of
                                          the Senior Certificates will depend on
                                          the rate and timing of principal
                                          payments (including by reason of
                                          prepayments, defaults and
                                          liquidations) on the Mortgage Loans
                                          and the allocation thereof to reduce
                                          the Certificate Principal Balance or
                                          Notional Amount of such class. The
                                          yield to maturity on each class of the
                                          Senior Certificates will also depend
                                          on the Pass-Through Rate and any
                                          adjustments thereto (as applicable)
                                          and the purchase price for such
                                          Certificates. The yield to investors
                                          on any class of Senior Certificates
                                          will be adversely affected by any
                                          allocation thereto of Prepayment
                                          Interest Shortfalls on the Mortgage
                                          Loans, which are expected to result
                                          from the distribution of interest only
                                          to the date of prepayment (rather than
                                          a full month's interest) in connection
                                          with prepayments in full and the lack
                                          of any distribution of interest on the
                                          amount of any partial prepayments.
                                          Prepayment Interest Shortfalls
                                          resulting from principal prepayments
                                          in full in any calendar month will not
                                          adversely affect the yield to
                                          investors in the Offered Certificates
                                          to the extent such prepayment interest
                                          shortfalls are



<PAGE>


                                      -17-

                                          covered by the Master Servicer as
                                          discussed herein.

                                          In general, if a class of Senior
                                          Certificates is purchased at a premium
                                          and principal distributions thereon
                                          occur at a rate faster than
                                          anticipated at the time of purchase,
                                          the investor's actual yield to
                                          maturity will be lower than that
                                          assumed at the time of purchase.
                                          Conversely, if a class of Senior
                                          Certificates is purchased at a
                                          discount and principal distributions
                                          thereon occur at a rate slower than
                                          that assumed at the time of purchase,
                                          the investor's actual yield to
                                          maturity will be lower than that
                                          assumed at the time of purchase.

                                          The Senior Certificates were
                                          structured based on a number of
                                          assumptions, including a prepayment
                                          assumption of ___% SPA and
                                          corresponding weighted average lives
                                          as set forth herein under "Special
                                          Prepayment Considerations." The
                                          prepayment, yield and other
                                          assumptions for the respective classes
                                          that are to be offered hereunder will
                                          vary as determined at the time of
                                          sale.

                                          [The multiple class structure of the
                                          Senior Certificates causes the yield
                                          of certain classes to be particularly
                                          sensitive to changes in the prepayment
                                          speed of the Mortgage Loans and other
                                          factors, as follows [TO BE INCLUDED AS
                                          APPROPRIATE]:]

                                          [INTEREST STRIP AND INVERSE FLOATER
                                          CLASSES: The yield to investors on the
                                          [identify classes] will be extremely
                                          sensitive to the rate and timing of
                                          principal payments on the Mortgage
                                          Loans (including by reason of
                                          prepayments, defaults and
                                          liquidations), which may fluctuate
                                          significantly over time. A rapid rate
                                          of principal payments on the Mortgage
                                          Loans could result in the failure of
                                          investors in the



<PAGE>


                                      -18-

                                          [identify interest strip and inverse
                                          floater strip classes] to recover
                                          their initial investments, and a
                                          slower than anticipated rate of
                                          principal payments on the Mortgage
                                          Loans could adversely affect the yield
                                          to investors on the [identify
                                          non-strip inverse floater classes].]

                                          [VARIABLE STRIP CERTIFICATES: In
                                          addition to the foregoing, the yield
                                          on the Variable Strip Certificates
                                          will be materially adversely affected
                                          to a greater extent than the yields on
                                          the other Senior Certificates if the
                                          Mortgage Loans with higher Mortgage
                                          Rates prepay faster than the Mortgage
                                          Loans with lower Mortgage Rates,
                                          because holders of the Variable Strip
                                          Certificates generally have rights to
                                          relatively larger portions of interest
                                          payments on the Mortgage Loans with
                                          higher Mortgage Rates than on Mortgage
                                          Loans with lower Mortgage Rates.]

                                          [ADJUSTABLE RATE (INCLUDING INVERSE
                                          FLOATER) CLASSES: The yield to
                                          investors on the [identify floating
                                          rate classes] will be sensitive, and
                                          the yield to investors on the
                                          [identify inverse floater classes]
                                          will be extremely sensitive, to
                                          fluctuations in the level of [the
                                          Index]. THE PASS-THROUGH RATE ON THE
                                          [IDENTIFY INVERSE FLOATER CLASSES]
                                          WILL VARY INVERSELY WITH, AND AT A
                                          MULTIPLE OF, [THE INDEX].]

                                          [INVERSE FLOATER COMPANION CLASSES: In
                                          addition to the foregoing, in the
                                          event of relatively low prevailing
                                          interest rates (including [the Index])
                                          and relatively high rates of principal
                                          prepayments over an extended period,
                                          while investors in the [identify
                                          inverse floater companion classes] may
                                          then be experiencing a high current
                                          yield on such Certificates, such yield
                                          may be realized only over a relatively
                                          short period, and it is unlikely that
                                          such investors would be able to
                                          reinvest



<PAGE>


                                      -19-

                                          such principal prepayments on such
                                          Certificates at a comparable yield.]

                                          [RESIDUAL CERTIFICATES: Holders of the
                                          Residual Certificates are entitled to
                                          receive distributions of principal and
                                          interest as described herein; however,
                                          holders of such Certificates may have
                                          tax liabilities with respect to their
                                          Certificates during the early years of
                                          the term of the REMIC that
                                          substantially exceed the principal and
                                          interest payable thereon during such
                                          periods. See "Certain Yield and
                                          Prepayment Considerations," especially
                                          "--Additional Yield Considerations
                                          Applicable Solely to the Residual
                                          Certificates" herein, "Certain Federal
                                          Income Tax Consequences" herein and in
                                          the Prospectus and "Yield
                                          Considerations" in the Prospectus.]

                                          See "Certain Yield and Prepayment
                                          Considerations" [, especially "--Yield
                                          Considerations," "--Additional Yield
                                          Considerations Applicable Solely to
                                          the Residual Certificates" and
                                          "Certain Federal Income Tax
                                          Consequences"] herein, and "Yield
                                          Considerations" in the Prospectus.

Certain Federal Income
  Tax Consequences....................    An election will be made to treat the
                                          Trust Fund as a real estate mortgage
                                          investment conduit ("REMIC") for
                                          federal income tax purposes. Upon the
                                          issuance of the Offered Certificates,
                                          __________ ___________, counsel to the
                                          Company, will deliver its opinion
                                          generally to the effect that, assuming
                                          compliance with all provisions of the
                                          Pooling and Servicing Agreement, for
                                          federal income tax purposes, the Trust
                                          Fund will qualify as a REMIC within
                                          the meaning of Sections 860A through
                                          860G of the Internal Revenue Code of
                                          1986 (the "Code").




<PAGE>


                                      -20-

                                          For federal income tax purposes, the
                                          Class R Certificates will be the sole
                                          Class of "residual interests" in the
                                          Trust Fund and the Senior Certificates
                                          and the Subordinate Certificates will
                                          constitute the "regular interests" in
                                          the Trust Fund and will generally be
                                          treated as representing ownership of
                                          debt instruments in the Trust Fund.

                                          For federal income tax reporting
                                          purposes, the _______ Certificates
                                          will not, and the ___________________
                                          Certificates will, be treated as
                                          having been issued with original issue
                                          discount. The prepayment assumption
                                          that will be used in determining the
                                          rate of accrual of original issue
                                          discount, market discount and premium,
                                          if any, for federal income tax
                                          purposes will be ___% SPA (as defined
                                          herein). No representation is made
                                          that the Mortgage Loans will prepay at
                                          that rate or at any other rate.

                                          For further information regarding the
                                          federal income tax consequences of
                                          investing in the Offered Certificates
                                          see "Certain Federal Income Tax
                                          Consequences" herein and in the
                                          Prospectus.

Ratings...............................    It is a condition of the issuance of
                                          the Senior Certificates that they be
                                          rated "___" by ________ _____________
                                          ________________ and "___" by
                                          _________________________. 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. A security rating does
                                          not address the frequency of
                                          prepayments of Mortgage Loans, or the
                                          corresponding effect on yield to
                                          investors. The ratings of the Fixed
                                          Strip Certificates and Variable Strip
                                          Certificates do not address the
                                          possibility that the holders of such
                                          Certificates may fail to fully recover
                                          their initial investments. See



<PAGE>


                                      -21-

                                          "Certain Yield and Prepayment
                                          Considerations" and "Ratings" herein
                                          and "Yield Considerations" in the
                                          Prospectus.

Legal Investment......................    The Senior Certificates will
                                          constitute "mortgage related
                                          securities" for purposes of the
                                          Secondary Mortgage Market Enhancement
                                          Act of 1984 ("SMMEA") for so long as
                                          they are rated in at least the second
                                          highest rating category by one or more
                                          nationally recognized statistical
                                          rating agencies. Institutions whose
                                          investment activities are subject to
                                          legal investment laws and regulations,
                                          regulatory capital requirements or
                                          review by regulatory authorities may
                                          be subject to restrictions on
                                          investment in the Offered Certificates
                                          and should consult with their legal
                                          advisors. See "Legal Investment"
                                          herein and "Legal Investment Matters"
                                          in the Prospectus.



<PAGE>


                                      -22-

                                 [RISK FACTORS]

     [Prospective Certificateholders should consider, among other things, the
items discussed under "Risk Factors" in the Prospectus and the following factors
in connection with the purchase of the Certificates:]

[Appropriate Risk Factors as necessary.]


                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Mortgage Pool will consist of Mortgage Loans with an aggregate
principal balance outstanding as of the Cut-off Date of $____________. The
Mortgage Loans will consist of conventional, fixed-rate, fully-amortizing, level
monthly payment first lien Mortgage Loans with terms to maturity of not more
than ___ years from the due date of the first monthly payment. On or before the
Delivery Date, the Company will acquire the Mortgage Loans to be included in the
Mortgage Pool from WMC Mortgage Corp. ("WMC Mortgage"), an affiliate of the
Company [, which in turn acquired them pursuant to various mortgage loan
purchase agreements between WMC Mortgage and [_________] (the "Sellers")]. The
Seller[s] will make certain representations and warranties with respect to the
Mortgage Loans and, as more particularly described in the Prospectus, will have
certain repurchase or substitution obligations in connection with a breach of
any such representation and warranty, as well as in connection with an omission
or defect in respect of certain constituent documents required to be delivered
with respect to the Mortgage Loans, in any event if such breach, omission or
defect cannot be cured and it materially and adversely affects the interests of
Certificateholders. Neither the Company nor any other entity or person will have
any responsibility to purchase or replace any Mortgage Loan if a Seller is
obligated but fails to do so. See "Description of the Mortgage
Pool--Representations by Sellers" and "Description of the
Certificates--Assignment of Trust Fund Assets" in the Prospectus and "--The
Seller" below. The Mortgage Loans will have been originated or acquired by the
[Sellers] in accordance with the underwriting criteria described herein. See
"--Underwriting" below. All percentages of the Mortgage Loans described herein
are approximate percentages (except as otherwise indicated) by aggregate
principal balance as of the Cut-off Date.

     None of the Mortgage Loans will have been originated prior to
__________________ or will have a maturity date later than __________________.
No Mortgage Loan will have a remaining term to maturity as of the Cut-off Date
of less than ____ months. The weighted average remaining term to maturity of the
Mortgage Loans as of the Cut-off Date will be approximately ____ months. The
weighted average original term to maturity of the Mortgage Loans as of the
Cut-off Date will be approximately ____ months.




<PAGE>


                                      -23-

     As of the Cut-off Date, no Mortgage Loan will be one month or more
delinquent in payment of principal and interest.

     Approximately _____% of the Mortgage Loans in the Mortgage Pool will have
been purchased from ______________, and each of _______ other Sellers sold more
than ____% but less than ____% of the Mortgage Loans to WMC Mortgage. Except as
indicated in the preceding sentence, no Seller sold more than ____% of the
Mortgage Loans to WMC Mortgage.

     No Mortgage Loan provides for deferred interest or negative amortization.

     None of the Mortgage Loans in the Mortgage Pool will be Buydown Mortgage
Loans.

     Set forth below is a description of certain additional characteristics of
the Mortgage Loans as of the Cut-off Date (except as otherwise indicated). All
percentages of the Mortgage Loans are approximate percentages by aggregate
principal balance as of the Cut-off Date.

                                 MORTGAGE RATES







                             Number of          Aggregate          Percentage 
Mortgage Rates (%)         Mortgage Loans   Principal Balance   of Mortgage Pool
- ------------------         --------------   -----------------   ----------------
 ........................                                    $                  %
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
                                   ------          ----------
          Total.........                           $                           %
                                   ======          ==========          =========
                                         
As of the Cut-off Date, the weighted average Mortgage Rate of the Mortgage Loans
was approximately ______% per annum.




<PAGE>


                                      -24-

                  CUT-OFF DATE MORTGAGE LOAN PRINCIPAL BALANCES






                             Number of          Aggregate          Percentage 
Principal Balance (%)     Mortgage Loans   Principal Balance   of Mortgage Pool
- ---------------------     --------------   -----------------   ----------------
$.......................                                    $               %
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................
 ........................                                                     .
                                   ------          ----------          ---------
          Total.........                            $                        . %
                                   ======           =========          =========



     As of the Cut-off Date, the average unpaid principal balance of the
Mortgage Loans will be approximately $_______.

                          ORIGINAL LOAN-TO-VALUE RATIOS





                             Number of          Aggregate          Percentage 
Loan-to-Value Ratio       Mortgage Loans   Principal Balance   of Mortgage Pool
- -------------------       --------------   -----------------   ----------------
$.......................                                    $               %   
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                        
 ........................                                                     .  
                                   ------          ----------          ---------
          Total.........                            $                        . %
                                   ======           =========          =========
                                                  

     The weighted average Loan-to-Value Ratio at origination of the Mortgage
Loans will have been approximately ____%.





<PAGE>


                                      -25-

                GEOGRAPHIC DISTRIBUTIONS OF MORTGAGED PROPERTIES





                             Number of          Aggregate          Percentage   
State                     Mortgage Loans   Principal Balance   of Mortgage Pool 
- -----                     --------------   -----------------   ---------------- 
[NAME OF STATE].........                                    $              % 
[NAME OF STATE].........
[NAME OF STATE].........
[NAME OF STATE].........
[NAME OF STATE].........
Other (1)...............                                                    .
                                   ------          ----------          --------
          Total.........                           $                        .  %
                                   ======          ==========          ========

(1) "Other" includes states and the District of Columbia with less than __%
concentrations individually.

     [No more than ____% of the Mortgage Loans will be secured by Mortgaged
Properties located in any one zip code area].


                            MORTGAGED PROPERTY TYPES



<TABLE>
<CAPTION>



                                          Number of          Aggregate          Percentage   
Property                               Mortgage Loans   Principal Balance   of Mortgage Pool 
- --------                               --------------   -----------------   ---------------- 
<S>                                             <C>             <C>                 <C>
Single-family detached...............                                    $              %  
Planned Unit Developments (detached).
Two- to four-family units............
Condo Low-Rise (less than 5 stories).
Condo Mid-Rise (5 to 8 stories)......
Condo High-Rise (9 stories or more)..
Townhouse............................
Planned Unit Developments (attached).
Leasehold............................                                                    .
                                                ------          ----------          --------  
           Total.....................                            $                       .   % 
                                                ======           =========          ========  
</TABLE>






                             MORTGAGE LOAN PURPOSES


 
<PAGE>


                                      -26-



                             Number of          Aggregate          Percentage   
Loan Purpose              Mortgage Loans   Principal Balance   of Mortgage Pool 
- ------------              --------------   -----------------   ---------------- 

Purchase...............                                     $                %  
Rate/Term Refinance....                                     
Equity Refinance.......                                                     .
                                   ------          ----------          -------- 
         Total.........                            $                        .  %
                                   ======          ==========          ======== 



     The weighted average Loan-to-Value Ratio at origination of equity refinance
Mortgage Loans will have been ____%. The weighted average Loan-to-Value Ratio at
origination of rate and term refinance Mortgage Loans will have been ____%.


                           MORTGAGE LOAN DOCUMENTATION

                             Number of          Aggregate          Percentage   
Type of Program           Mortgage Loans   Principal Balance   of Mortgage Pool 
- ---------------           --------------   -----------------   ---------------- 
Full...................                                     $                %
Reduced................                                                     .
                                   ------          ----------          -------- 
     Total.........                                $                        .  %
                                   ======          ==========          ======== 

     The weighted average Loan-to-Value Ratio at origination of the Mortgage
Loans which were underwritten under a reduced loan documentation program will
have been ____%. No more than ____% of such reduced loan documentation Mortgage
Loans will be secured by Mortgaged Properties located in California.


                                 OCCUPANCY TYPES




                             Number of          Aggregate          Percentage   
Occupancy                 Mortgage Loans   Principal Balance   of Mortgage Pool 
- ---------                 --------------   -----------------   ---------------- 
Primary Residence......                                    $              %  
Second/Vacation........                                                         
Non Owner-occupied.....                                                    .
                                   ------          ----------          -------- 
          Total........                             $                      .   %
                                   ======           =========          ======== 




<PAGE>


                                      -27-

     [Specific information with respect to the Mortgage Loans will be available
to purchasers of the Certificates on or before the time of issuance of such
Certificates. If not included in the Prospectus Supplement, such information
will be included in the Form 8-K.]

UNDERWRITING

     [Underwriting standards as appropriate. The following underwriting
standards are those presently applicable for WMC for adjustable rate mortgage
loans].

     The Mortgage Loans will have been originated generally in accordance with
underwriting guidelines (the "WMC Guidelines") established by Equity Services.
The WMC Guidelines are primarily intended to (a) determine that the borrower has
the ability to repay the mortgage loan in accordance with its terms and (b)
determine that the related mortgaged property will provide sufficient value to
recover the investment if the borrower defaults. On a case-by-case basis Equity
Services may determine that, based upon compensating factors, a prospective
mortgagor not strictly qualifying under the underwriting risk category or other
guidelines described below warrants an underwriting exception. Compensating
factors may include, but are not limited to, low loan-to-value ratio at
origination ("LTV"), low debt-to-income ratio ("Debt Ratio"), good mortgage
payment history, stable employment and time in residence at the applicant's
current address. It is expected that a substantial number of the Mortgage Loans
to be included in the Trust Fund will represent such underwriting exceptions.

     The Mortgage Loans in the Trust Fund will fall within the following three
documentation type categories established by Equity Services: Full
Documentation, Lite Documentation and Stated Documentation. Certain of the
Mortgage Loans will have been underwritten (in many cases, as described above,
subject to exceptions for compensating factors) in accordance with programs
established by Equity Services for the origination of mortgage loans secured by
mortgages on condominiums, vacation and second homes, manufactured housing and
two- to four-family properties. In addition, Equity Services has established
specific parameters for Super Jumbo Loans, which are designated in the WMC
Guidelines as mortgage loans with original principal balances of $500,000 or
more.

     Under the WMC Guidelines, Equity Services or the applicable originating
broker reviews and verifies the loan applicant's eligible sources of income
(except under the Stated Documentation category), calculates the amount of
income from eligible sources indicated on the loan application, reviews the
credit and mortgage payment history of the applicant and calculates the Debt
Ratio to determine the applicant's ability to repay the loan, and reviews the
mortgaged property for compliance with the WMC Guidelines. The WMC Guidelines
are applied in accordance with a procedure which complies with applicable
federal and state laws and regulations and require, among other things, (i) an
appraisal of the mortgaged property which conforms to FHLMC and FNMA standards
and (ii) unless such appraisal was completed by Lenders Service Inc., Strategic



<PAGE>


- -28-

Mortgage Services, Nationwide Appraisals, Valuation Information Technology or
G.S. Hansen & Associates, a review of such appraisal by a WMC-approved review
appraiser, which review, depending upon the original principal balance and LTV
of the related mortgaged property, may consist of a second appraisal, a field
review or a desk review. The WMC Guidelines permit mortgage loans with LTVs of
up to 90% (lower in the case of (i) risk categories below "A-", (ii) Lite
Documentation and Stated Documentation categories, (iii) condominium, vacation
and second home and manufactured housing mortgaged property types, (iv) Super
Jumbo Loans and (v) refinance mortgage loans). The WMC Guidelines permit
combined LTVs ("CLTV") of up to 100% first and second lien mortgage loans (lower
in the case of risk categories below "C"), provided that mortgage loans with
LTVs of 90% or more are not eligible for second lien financing. Under the WMC
Guidelines, cash out on refinance mortgage loans is generally (i) unlimited on
Full Documentation mortgage loans with LTVs of up to 85% and Stated
Documentation mortgage loans with LTVs of up to 80%, (ii) limited to 20% of the
loan amount after payment of all revolving debt for mortgage loans with LTVs
over 85% and (iii) limited to $125,000 on mortgage loans in risk categories "D"
and "Z".

     All mortgage loans originated under the WMC Guidelines are based on loan
application packages submitted through mortgage brokerage companies or WMC's
retail branches. Loan application packages submitted through mortgage brokerage
companies, containing in each case relevant credit, property and underwriting
information on the loan request, are compiled by the applicable mortgage
brokerage company and submitted to Equity Services for approval and funding. The
mortgage brokerage companies receive a portion of the loan origination fee
charged to the mortgagor at the time the loan is made. No single mortgage
brokerage company accounts for more than 5%, measured by outstanding principal
balance, of the subprime mortgage loans originated by WMC.

     The WMC Guidelines require that the documentation accompanying each
mortgage loan application include, among other things, a credit report on the
related applicant from a credit reporting company. The report typically contains
information relating to such matters as credit history with local and national
merchants and lenders, installment debt payments and any record of defaults,
bankruptcy, repossession, suits or judgments. In the case of purchase money
mortgage loans, WMC generally verifies the source of funds for the downpayment.
In the case of mortgage loans originated under the Full Documentation category,
the WMC Guidelines require documentation of income (which may consist of (i)
verification of employment form covering a specified time period which varies
with LTV, (ii) two most recent pay stubs and two years of tax returns and/or
(iii) two years of bank statements) and telephonic verification. In the case of
mortgage loans originated under the Lite Documentation category, the WMC
Guidelines require similar documentation of income, provided that such
documentation may cover shorter periods of time and telephonic verification may
be omitted. Lite Documentation mortgage loans are generally acceptable at 5%
greater LTV than Stated Documentation mortgage loans, up to a maximum of 80%
LTV. In the case of mortgage loans originated under the Stated Documentation
category,



<PAGE>


                                      -29-

the WMC Guidelines require (i) that income be stated on the application,
accompanied by proof of self employment in the case of self-employed
individuals, (ii) that a WMC prefunding auditor conduct telephonic verification
of employment, or in the case of self-employed individuals, telephonic
verification of business line and (iii) that stated income be consistent with
type of work and that assets listed on the application be consistent with stated
income.

     The general collateral requirements in the WMC Guidelines specify that a
mortgaged property not have a rating of lower than "average". For mortgage loans
with LTVs greater than 80%, deferred maintenance costs may generally not exceed
$1,500. At LTVs of 80% and below, deferred maintenance costs are generally
acceptable at the lesser of $4,000 or 3% of the value of the mortgaged property.
Each appraisal includes a market data analysis based on recent sales of
comparable homes in the area. The general collateral requirements in the WMC
Guidelines specify conditions and parameters relating to zoning, land to
improvement ratio, special hazard zones, neighborhood property value trends,
whether the property site is too isolated, whether the property site is too
close to commercial businesses, whether the property site is rural, city or
suburban, whether the property site is typical for the neighborhood in which it
is located and whether the property site is sufficient in size and shape to
support all improvements.

     The WMC Guidelines used by Equity Services are less stringent than the
standards generally acceptable to FNMA and FHLMC with regard to the mortgagor's
credit standing and repayment ability and certain other respects. Mortgagors who
qualify under the WMC Guidelines generally have payment histories and Debt
Ratios which would not satisfy FNMA and FHLMC underwriting guidelines and may
have a record of major derogatory credit items such as outstanding judgments or
prior bankruptcies. The WMC Guidelines establish the maximum permitted LTV for
each loan type based upon these and other risk factors.

     Equity Services requires that all mortgage loans have title insurance and
be secured by liens on real property. Equity Services also requires that fire
and extended coverage casualty insurance be maintained on the mortgaged property
in an amount equal to the greater of full replacement or the amount of all liens
on such mortgaged property. In addition, flood insurance is obtained where
applicable and a tax service is used to monitor the payment of property taxes on
all loans.




<PAGE>


                                      -30-

RISK CATEGORIES

     Under the WMC Guidelines, various risk categories are used to grade the
likelihood that the mortgagor will satisfy the repayment conditions of the
mortgage loan. These risk categories establish the maximum permitted LTV and
loan amount, given the borrower's mortgage payment history, the borrower's
consumer credit history, the borrower's liens/charge-offs/bankruptcy history,
the borrower's Debt Ratio, the borrower's use of proceeds (purchase or
refinance), the documentation type (Full Documentation or Stated Documentation)
and other factors. Lite Documentation mortgage loans are generally acceptable at
5% greater LTV than Stated Documentation mortgage loans, up to a maximum of 80%
LTV. In general, higher credit risk mortgage loans are graded in categories
which permit higher Debt Ratios and more (or more recent) major derogatory
credit items such as outstanding judgments or prior bankruptcies. Tax liens are
not considered in determining risk category; derogatory medical collections are
not considered in determining risk category and are not required to be paid off;
and delinquent student loans are not considered in determining risk category if
other consumer credit is paid as agreed.

     The WMC Guidelines specify the following risk categories and associated
criteria for grading the potential likelihood that an applicant will satisfy the
repayment obligations of a mortgage loan. However, as described above, the
following are guidelines only, and exceptions are made on a case specific basis.
In addition, variations of the following criteria are applicable under the
programs established by Equity Services for the origination of Super Jumbo Loans
and for the origination of mortgage loans secured by mortgages on condominiums,
vacation and second homes, manufactured housing and two- to four-family
properties.

RISK CATEGORY "A-"

Maximum loan amount: $600,000 for Full Documentation; $400,000 for Stated
Documentation; $300,000 for non-owner-occupied mortgaged property.

Mortgage payment history: not more than two 30 day delinquencies during the
preceding 12 months (a rolling 30 day delinquency counts as only one such
delinquency) and no 60 day delinquencies during the preceding 12 months.

Consumer credit history: majority paid as agreed during the preceding 12 months;
30 day delinquencies and isolated 60 day delinquencies during the preceding 12
months are permitted.

Liens/charge-offs: minor in nature.

Bankruptcy: permitted if filed more than two years preceding origination of
loan.

Notice of Default ("NOD")/foreclosures: none permitted within the preceding two
years.



<PAGE>


                                      -31-

Maximum LTV: 90% for Full Documentation and owner-occupied mortgaged property;
80% for Full Documentation and non-owner-occupied mortgaged property; 80% for
Stated Documentation and owner-occupied mortgaged property; 70% for Stated
Documentation and non-owner-occupied mortgaged property. For 90% LTV mortgage
loans, maximum loan amount is limited to $400,000 and maximum Debt Ratio is
limited to 45%.

Debt Ratio: 45% to 60%.

RISK CATEGORY "B"

Maximum loan amount: $500,000 for Full Documentation; $400,000 for Stated
Documentation; $300,000 for non-owner-occupied mortgaged property.

Mortgage payment history: either (i) not more than two 30 day delinquencies and
one 60 day delinquency during the preceding 12 months (a rolling 30 day or 60
day delinquency counts as only one such delinquency) or (ii) not more than four
30 day delinquencies during the preceding 12 months (a rolling 30 day
delinquency counts as only one such delinquency) and no 60 day delinquencies
during the preceding 12 months.

Consumer credit history: some 60 day and some 90 day delinquencies during the
preceding 12 months are permitted. A borrower with no consumer credit history
will be deemed to have a "B" risk category consumer credit history.

Liens/charge-offs: minor in nature.

Bankruptcy: permitted if filed more than two years preceding origination of
loan.

NODs/foreclosures: none permitted within the preceding two years.

Maximum LTV: 85% for Full Documentation and owner-occupied mortgaged property;
75% for Full Documentation and non-owner-occupied mortgaged property; 75% for
Stated Documentation and owner-occupied mortgaged property; 65% for Stated
Documentation and non-owner-occupied mortgaged property.

Debt Ratio: 50% to 60%.

RISK CATEGORY "C"

Maximum loan amount: $400,000 for Full Documentation; $350,000 for Stated
Documentation; $250,000 for non-owner-occupied mortgaged property.




<PAGE>


                                      -32-

Mortgage payment history: 60 day and 90 day delinquencies during the preceding
12 months are permitted at Equity Services' discretion.

Consumer credit history: a pattern of late payments during the preceding 12
months is permitted.

Liens/charge-offs: permitted at Equity Services' discretion.

Bankruptcy: permitted if filed more than 12 months preceding origination of
loan; if Chapter 13, an LTV of 70% or less is allowed and the Seller will pay
off a bankruptcy trustee if payments in the plan were as agreed.

NODs/foreclosures: none permitted within the preceding 12 months.

Maximum LTV: 75% for Full Documentation and owner-occupied mortgaged property
(80% where borrower has 5 years steady employment with the same employer,
borrower has 5 years of residency in the same house, loan amount does not exceed
$300,000, mortgaged property is a single-family residence and Debt Ratio does
not exceed 50%); 70% for Full Documentation and non-owner-occupied mortgaged
property; 70% for Stated Documentation and owner-occupied mortgaged property;
60% for Stated Documentation and non-owner-occupied mortgaged property.

Debt Ratio: 50% to 60%.

RISK CATEGORY "D"

Maximum loan amount: $400,000 for Full Documentation; $200,000 for Stated
Documentation; $200,000 for non-owner-occupied mortgaged property.

Mortgage payment history: maximum 120 day delinquency status (up to 149 actual
days) during the preceding 12 months.

Consumer credit history: a poor consumer credit history during the preceding 12
months is permitted.

Liens/charge-offs: permitted at Equity Services' discretion.

Bankruptcy: permitted if discharged at least one day prior to origination of the
loan.

NODs/foreclosures: NOD outstanding less than 150 days at the time of origination
of the loan is permitted.




<PAGE>


                                      -33-

Maximum LTV: 70% for Full Documentation and owner-occupied mortgaged property;
60% for Full Documentation and non-owner-occupied mortgaged property; 65% for
Stated Documentation and owner-occupied mortgaged property; 60% for Stated
Documentation and non-owner-occupied mortgaged property.

Debt Ratio: 60%.

RISK CATEGORY "Z"

Maximum loan amount: $300,000 for Full Documentation; $200,000 for Stated
Documentation; $200,000 for non-owner-occupied mortgaged property.

Mortgage payment history: mortgage payment history not considered as a factor
for this risk category.

Consumer credit history: a poor consumer credit history during the preceding 12
months is permitted.

Liens/charge-offs: permitted at Equity Services' discretion.

Bankruptcy: permitted if discharged at least one day prior to origination of the
loan.

NODs/foreclosures: NOD outstanding 150 or more days at the time of origination
of the loan is permitted.

Maximum LTV: 65% for Full Documentation and owner-occupied mortgaged property;
60% for Full Documentation and non-owner-occupied mortgaged property; 60% for
Stated Documentation and owner-occupied mortgaged property; 60% for Stated
Documentation and non-owner-occupied mortgaged property.

Debt Ratio: 60%.



QUALITY CONTROL PROCEDURES HIGHLIGHTS

     Each month, WMC's quality control department conducts a review and
verification of approximately 5% of the loans originated and purchased during
the previous month with specific attention to the following areas:




<PAGE>


                                      -34-

     LEGAL DOCUMENTATION: Promissory note, mortgage, deed of trust,
truth-in-lending disclosure, title policy and all other applicable origination
documents are reviewed for accuracy and proper signatures.

     CREDIT DOCUMENTATION: All credit verifications, credit applications and
credit reports are reviewed for accuracy and proper signatures.

     All reviews are reported to management on a monthly basis. Management meets
with the department supervisors in both underwriting and quality control to
review results. Quality control functions are performed separately from loan
originating and underwriting.

     QUALITY CONTROL APPRAISALS: Each appraisal is reviewed with emphasis on the
following areas: verification of occupancy, valuation method, and review of
comparable sales.

     In addition to the review above, re-inspections are performed on 10% of the
reviewed loans, i.e., approximately 1/2% of originations. If a pattern of
questionable values or methodology becomes apparent for an appraiser, a meeting
is arranged to discuss these problems, and the appraisal may be replaced.

     COLLECTION PROCEDURES

     Collections are conducted by WMC=s service center at its corporate
headquarters in Woodland Hills, California.

     The collection department is structured in such a way that the most
experienced collectors are responsible for the accounts which are most
delinquent. Accounts which are 10-29 days delinquent are handled by collectors
with a minimum of two years of experience in sub-prime mortgage collections.
Accounts which are 30-59 days delinquent are handled by collectors with a
minimum of 3 years of experience in sub-prime mortgage collections. All accounts
over 60 days delinquent are reviewed by a loss mitigation collector with a
minimum of 5 years of experience in sub-prime mortgage collections. Accounts may
be transferred to a loss mitigation collector at any time during the delinquency
process, depending on the loan situation and the degree of delinquency. Loss
mitigation collectors are responsible for accounts requiring Aspecial handling@,
such as short pays, forbearance, settlement, and overall workout handling. Loss
mitigation collectors review all pre-foreclosure accounts and are responsible
for packaging loans for foreclosure committee approval. Bankruptcy and
foreclosure collectors (or processors) with a minimum of 3 years of experience
in sub-prime mortgage collections are responsible for monitoring
trustee/attorney performance. The REO department is responsible for marketing
and managing the sale effort for any property acquired through foreclosure, and
a minimum of 2 years of experience in mortgage collections is required.




<PAGE>


                                      -35-

     WMC utilizes an automatic telephone dialer (DAVOX) for sequence calling and
an on-line servicing system (LSAMS). Telephone calls are initiated from the 10th
day of delinquency; late notices are sent after the 15th day of delinquency;
notices of intent to foreclose or demand notices are generally sent after the
60th day of delinquency. Between the 30th and 45th day of delinquency, broker
price opinions ("BPOs") are ordered and the account analysis process begins.
Senior lienholder, tax and mortgage insurance status is confirmed. Borrower
contact is maintained for the possibility of a recovery or curing the
delinquency. Accounts are prioritized by the degree of delinquency and
transferred at the end of each month, if appropriate, to the next level of
collection action. After all collection efforts have been exhausted, the
foreclosure committee (consisting of the Collection Manager, Senior Vice
President of Loan Service and an origination designee (if available) approves
foreclosure action.

     In all workout situations, the borrower is asked to provide current
financial information and must complete a new loan application. WMC obtains a
current credit report and updated appraisal (drive-by or BPO). All information
is used to determine a workout decision.

     Collector assignments are controlled and monitored daily by the Collection
Manager. The Collection Manager reviews each collector=s workload, and telephone
activity is adjusted as necessary. Reports are generated daily and month-end
recap activity is discussed with the Senior Vice President of Loan Service. The
Senior Vice President is responsible for corporate reporting on a monthly
basis.]

     DELINQUENCY AND FORECLOSURE EXPERIENCE

     [Delinquency and foreclosure experience as appropriate. The following
disclosure is presently applicable for WMC:

     LIMITED SUBPRIME SERVICING EXPERIENCE

     Until recently, Equity Services sold its subprime product on a whole-loan,
servicing- released basis to secondary market investors. Consequently, there is
currently no meaningful information regarding the delinquency and loss
experience relating to WMC's subprime mortgage portfolio. In addition, WMC
historically has serviced only conforming or prime quality mortgage loans, and
the majority of that servicing portfolio has been or will be sold in connection
with the acquisition of WMC by Apollo. WMC intends to modify and expand the
existing servicing platform to serve the subprime market.]

     ADDITIONAL INFORMATION

     The description in this Prospectus Supplement of the Mortgage Pool and the
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of business on



<PAGE>


                                      -36-

the Cut-off Date, as adjusted for the scheduled principal payments due on or
before such date. Prior to the issuance of the Senior Certificates, Mortgage
Loans may be removed from the Mortgage Pool as a result of incomplete
documentation or otherwise, if the Company deems such removal necessary or
appropriate. A limited number of other mortgage loans may be added to the
Mortgage Pool prior to the issuance of the Senior Certificates. The Company
believes that the information set forth herein will be substantially
representative of the characteristics of the Mortgage Pool as it will be
constituted at the time the Senior Certificates are issued although the range of
Mortgage Rates and maturities and certain other characteristics of the Mortgage
Loans in the Mortgage Pool may vary.

     A Current Report on Form 8-K will be available to purchasers of the Senior
Certificates and will be filed, together with the Pooling and Servicing
Agreement, with the Securities and Exchange Commission within fifteen days after
the initial issuance of the Senior Certificates. In the event Mortgage Loans are
removed from or added to the Mortgage Pool as set forth in the preceding
paragraph, such removal or addition will be noted in the Current Report on Form
8-K.

     See "The Mortgage Pools" and "Certain Legal Aspects of Mortgage Loans" in
the Prospectus.


                         DESCRIPTION OF THE CERTIFICATES

     GENERAL

          The Series 19__-_ Mortgage Pass-Through Certificates will include the
following seven classes (the "Senior Certificates"): (i) Class A-1 Certificates,
Class A-2 Certificates, Class A-3 Certificates and Class A-4 Certificates, (ii)
Class A-5 Certificates (the "Fixed Strip Certificates"), (iii) Class A-6
Certificates and (iv) Class A-7 Certificates (the "Variable Strip
Certificates"). In addition to the Senior Certificates, the Series 19__-_
Mortgage Pass-Through Certificates will also consist of one class of subordinate
certificates which is designated as the Class B Certificates (the "Subordinate
Certificates") and one class of residual certificates which is designated as the
Class R Certificates (the "Residual Certificates"). Only the Senior Certificates
(the "Offered Certificates") are offered hereby.

          The Senior Certificates (together with the Subordinate Certificates
and Residual Certificates) will evidence the entire beneficial ownership
interest in the Trust Fund. The Trust Fund will consist of (i) the Mortgage
Loans; (ii) such assets as from time to time are identified as deposited in
respect of the Mortgage Loans in the Certificate Account (as described in the
Prospectus) and belonging to the Trust Fund; (iii) property acquired by
foreclosure of such



<PAGE>


                                      -37-

Mortgage Loans or deed in lieu of foreclosure; and (iv) any applicable insurance
policies and all proceeds thereof.

     AVAILABLE DISTRIBUTION AMOUNT

          The "Available Distribution Amount" for any Distribution Date will
generally consist of (i) the aggregate amount of scheduled payments on the
Mortgage Loans due on the related Due Date and received on or prior to the
related Determination Date, after deduction of the related master servicing fees
(the "Servicing Fees"), (ii) certain unscheduled payments, including Mortgagor
prepayments on the Mortgage Loans, Insurance Proceeds, Liquidation Proceeds and
proceeds from repurchases of and substitutions for the Mortgage Loans occurring
during the preceding calendar month and (iii) all Advances made for such
Distribution Date, in each case net of amounts reimbursable therefrom to the
Master Servicer. In addition to the foregoing amounts, with respect to
unscheduled collections, not including Mortgagor prepayments, the Master
Servicer may elect to treat such amounts as included in the Available
Distribution Amount for the Distribution Date in the month of receipt, but is
not obligated to do so. With respect to any Distribution Date, (i) the "Due
Date" is the first day of the month in which such Distribution Date occurs and
(ii) the "Determination Date" is the [__th] day of the month in which such
Distribution Date occurs or, if such day is not a business day, the immediately
succeeding business day. See "Description of the Certificates--Distributions" in
the Prospectus.

     INTEREST DISTRIBUTIONS

          Holders of the Senior Certificates will be entitled to receive on each
Distribution Date, to the extent of the Available Distribution Amount for such
Distribution Date, interest distributions in an amount equal to the aggregate of
all Accrued Certificate Interest with respect to such Certificates for such
Distribution Date and, to the extent not previously paid, for all prior
Distribution Dates (the "Senior Interest Distribution Amount"). On each
Distribution Date, the Available Distribution Amount for such Distribution Date
will be applied to make interest distributions on the various classes of Senior
Certificates pro rata in accordance with the respective amounts of Accrued
Certificate Interest then payable with respect thereto, provided, however, that,
in the case of the Tiered Certificates, following the Credit Support Depletion
Date, such distributions shall be made in the priority set forth in the _____th
paragraph under the heading "Principal Distributions". With respect to any
Distribution Date, the Accrued Certificate Interest in respect of each class of
Senior Certificates will be equal to one month's interest accrued at the
applicable Pass-Through Rate on the Certificate Principal Balance (or, in the
case of the Fixed Strip Certificates and Variable Strip Certificates, the
Notional Amount) of the Certificates of such class immediately prior to such
Distribution Date; in each case less interest shortfalls, if any, for such
Distribution Date not covered by the Subordination provided by the Subordinate
Certificates, including in each case (i) any Prepayment Interest Shortfall (as
defined below), (ii) the interest portions (in each case, adjusted to the
related Net Mortgage Rate) of Realized Losses (including



<PAGE>


                                      -38-

Special Hazard Losses, in excess of the Special Hazard Amount ("Excess Special
Hazard Losses"), Fraud Losses in excess of the Fraud Loss Amount ("Excess Fraud
Losses"), Bankruptcy Losses in excess of the Bankruptcy Amount ("Excess
Bankruptcy Losses") and losses occasioned by war, civil insurrection, certain
governmental actions, nuclear reaction and certain other risks ("Extraordinary
Losses")) not covered by the Subordination (which, with respect to the pro rata
portion thereof allocated to the Tiered Certificates, to the extent such losses
are Default Losses, will be allocated first to the Class A-6 Certificates and
second to the Class A-1 Certificates and Class A-5 Certificates), (iii) the
interest portion of any Advances that were made with respect to delinquencies
that were ultimately determined to be Excess Special Hazard Losses, Excess Fraud
Losses, Excess Bankruptcy Losses or Extraordinary Losses and (iv) any other
interest shortfalls not covered by Subordination, including interest shortfalls
relating to the Relief Act (as defined in the Prospectus) or similar legislating
on or regulations, all allocated as described below. Accrued Certificate
Interest is calculated on the basis of a 360-day year consisting of twelve
30-day months.

          The Prepayment Interest Shortfall for any Distribution Date is equal
to the aggregate shortfall, if any, in collections of interest (adjusted to the
related Net Mortgage Rates) resulting from mortgagor prepayments on the Mortgage
Loans during the preceding calendar month, to the extent not offset by the
Master Servicer's application of servicing compensation as described below. Such
shortfalls will result because interest on prepayments in full is collected only
to the date of prepayment, and because no interest is collected on prepayments
in part, as such prepayments are applied to reduce the outstanding principal
balance of the related Mortgage Loan as of the Due Date in the month of
prepayment.

          If the Available Distribution Amount for any Distribution Date is less
than the Accrued Certificate Interest payable on the Senior Certificates for
such Distribution Date, the shortfall will be allocated among the holders of all
classes of Senior Certificates in proportion to the respective amounts of
Accrued Certificate Interest for such Distribution Date on each such class, and
will be distributable to holders of the Certificates of such classes, on
subsequent Distribution Dates, to the extent of available funds, provided,
however, that following the Credit Support Depletion Date, distributions will be
made to the Tiered Certificates in the priority set forth in the _____ paragraph
under the heading "--Principal Distributions on the Senior Certificates" and
therefore the pro rata portion of such shortfall that is allocated to the Tiered
Certificates will be allocated first to the Class A-6 Certificates. Any such
amounts so carried forward will not bear interest.

          The Pass-Through Rates on each class of Senior Certificates, other
than the Variable Strip Certificates, are fixed and are set forth on the cover
hereof. The Pass-Through Rate on the Variable Strip Certificates for each
Distribution Date will equal the weighted average, as determined as of the Due
Date in the month preceding the month in which such Distribution Date occurs, of
the Pool Strip Rates on each of the Mortgage Loans in the Mortgage Pool. The
"Pool



<PAGE>


                                      -39-

Strip Rate" on any Mortgage Loan is equal to the Net Mortgage Rate thereon minus
___%. The "Net Mortgage Rate" on each Mortgage Loan is equal to the Mortgage
Rate thereon minus the Servicing Fee Rate. The initial Pass-Through Rate on the
Variable Strip Certificates is approximately _____% per annum.

          As described herein, the Accrued Certificate Interest allocable to
each class of Senior Certificates is based on the Certificate Principal Balance
thereof or, in the case of the Variable Strip Certificates, on the Notional
Amount. The Certificate Principal Balance of any Senior Certificate as of any
date of determination is equal to the initial Certificate Principal Balance
thereof reduced by the aggregate of (a) all amounts allocable to principal
previously distributed with respect to such Certificate and (b) any reductions
in the Certificate Principal Balance thereof deemed to have occurred in
connection with allocations of Realized Losses (as defined herein) in the manner
described herein. The Notional Amount of the Fixed Strip Certificates and
Variable Strip Certificates as of any date of determination is equal to the
aggregate Certificate Principal Balance of the Certificates of all classes
(including the Subordinate Certificates) as of such date. Reference to the
Notional Amount of the Fixed Strip Certificates or Variable Strip Certificates
is solely for convenience in certain calculations and does not represent the
right to receive any distributions allocable to principal.

     PRINCIPAL DISTRIBUTIONS ON THE SENIOR CERTIFICATES

          Holders of the Senior Certificates will be entitled to receive on each
Distribution Date, to the extent of the portion of the Available Distribution
Amount remaining after the Senior Interest Distribution Amount is distributed to
such holders, a distribution allocable to principal in the following amount (the
"Senior Principal Distribution Amount"):

               (i) the product of (A) the then applicable Senior Percentage and
          (B) the aggregate of the following amounts:

                    (1) the principal portion of all scheduled monthly payments
               on the Mortgage Loans due on the related Due Date, whether or not
               received on or prior to the related Determination Date, less the
               principal portion of Debt Service Reductions (as defined below)
               which together with other Bankruptcy Losses are in excess of the
               Bankruptcy Amount;

                    (2) the principal portion of all proceeds of the repurchase
               of any Mortgage Loan (or, in the case of a substitution, certain
               amounts representing a principal adjustment) as required by the
               Pooling and Servicing Agreement during the preceding calendar
               month;




<PAGE>


                                      -40-

                    (3) the principal portion of all other unscheduled
               collections received during the preceding calendar month (other
               than full and partial principal prepayments made by the
               respective mortgagors and any amounts received in connection with
               a Final Disposition (as defined below) of a Mortgage Loan
               described in clause (ii) below), to the extent applied as
               recoveries of principal;

               (ii) in connection with the Final Disposition of a Mortgage Loan
          (x) that occurred in the preceding calendar month and (y) that did not
          result in any Excess Special Hazard Losses, Excess Fraud Losses,
          Excess Bankruptcy Losses or Extraordinary Losses, an amount equal to
          the lesser of (a) the then-applicable Senior Percentage of the Stated
          Principal Balance of such Mortgage Loan immediately prior to such
          Distribution Date and (b) the then-applicable Senior Accelerated
          Distribution Percentage (as defined below) of the related collections,
          including Insurance Proceeds and Liquidation Proceeds, to the extent
          applied as recoveries of principal;

               (iii) the then applicable Senior Accelerated Distribution
          Percentage of the aggregate of all full and partial principal
          prepayments made by the respective mortgagors during the preceding
          calendar month; and

               (iv) any amounts allocable to principal for any previous
          Distribution Date (calculated pursuant to clauses (i) through (iii)
          above) that remain undistributed to the extent that any such amounts
          are not attributable to Realized Losses which were allocated to the
          Subordinate Certificates.

          A "Final Disposition" of a defaulted Mortgage Loan is deemed to have
occurred upon a determination by the Master Servicer that it has received all
Insurance Proceeds, Liquidation Proceeds and other payments or cash recoveries
which the Master Servicer reasonably and in good faith expects to be finally
recoverable with respect to such Mortgage Loan.

          The "Stated Principal Balance" of any Mortgage Loan as of any date of
determination is equal to the principal balance thereof as of the Cut-off Date,
after application of all scheduled principal payments due on or before the
Cut-off Date, whether or not received, reduced by all amounts allocable to
principal that have been distributed to Certificateholders with respect to such
Mortgage Loan on or before such date, and as further reduced to the extent that
the principal portion of any Realized Loss thereon has been allocated to one or
more classes of Certificates on or before the date of determination.

          The Senior Percentage, which initially will equal approximately _____%
and will in no event exceed 100%, will be adjusted for each Distribution Date to
be the percentage equal



<PAGE>


                                      -41-

to the aggregate Certificate Principal Balance of the Senior Certificates
immediately prior to such Distribution Date divided by the aggregate Stated
Principal Balance of all of the Mortgage Loans immediately prior to such
Distribution Date. The Subordinate Percentage as of any date of determination is
equal to 100% minus the Senior Percentage as of such date.

          The Senior Accelerated Distribution Percentage for any Distribution
Date occurring prior to the Distribution Date in _________, _________ will be
100%. The Senior Accelerated Distribution Percentage for any Distribution Date
occurring after _____, ____ will be as follows: for any Distribution Date during
in the sixth year after the Delivery Date, the Senior Percentage for such
Distribution Date plus 70% of the Subordinate Percentage for such Distribution
Date; for any Distribution Date during the seventh year after the Delivery Date,
the Senior Percentage for such Distribution Date plus 60% of the Subordinate
Percentage for such Distribution Date; for any Distribution Date during the
eighth year after the Delivery Date, the Senior Percentage for such Distribution
Date plus 40% of the Subordinate Percentage for such Distribution Date; for any
Distribution Date during the ninth year after the Delivery Date, the Senior
Percentage for such Distribution Date plus 20% of the Subordinate Percentage for
such Distribution Date; and for any Distribution Date thereafter, the Senior
Percentage for such Distribution Date (unless on any such Distribution Date the
Senior Percentage exceeds the initial Senior Percentage, in which case the
Senior Accelerated Distribution Percentage for such Distribution Date will once
again equal 100%). Any scheduled reduction to the Senior Prepayment Percentage
described above shall not be made as of any Distribution Date unless either
(a)(i) the outstanding principal balance of the Mortgage Loans delinquent __
days or more (including foreclosure and REO Property) averaged over the last ___
months, as a percentage of the aggregate outstanding principal balance of all
Mortgage Loans averaged over the last ___ months, does not exceed _% and (ii)
Realized Losses on the Mortgage Loans to date for such Distribution Date, if
occurring during the sixth, seventh, eighth, ninth or tenth year (or any year
thereafter) after __________ 19__, are less than __%, __%, __%, __% or __%,
respectively, of the initial Certificate Principal Balance of the Subordinate
Certificates or (b)(i) the aggregate outstanding principal balance of the
Mortgage Loans delinquent __ days or more (including foreclosure and REO
Property) averaged over the last ___ months, as a percentage of the aggregate
outstanding principal balance of all Mortgage Loans averaged over the last ___
months, does not exceed __% and (ii) Realized Losses on the Mortgage Loans to
date are less than __% of the initial Certificate Principal Balance of the
Subordinate Certificates.]

          Distributions of the Senior Principal Distribution Amount to the
Senior Certificates (other than the Fixed Strip Certificates and Variable Strip
Certificates) will be made (to the extent of the Available Distribution Amount
remaining after distributions of the Senior Interest Distribution Amount as
described under "--Interest Distributions"), as follows:

               (a) prior to the occurrence of the Credit Support Depletion Date
          (as defined below):



<PAGE>


                                      -42-

                    (i) first, concurrently, to the Class A-1 and Class A-6
               Certificates, with the amount to be distributed allocated as
               between such classes on a pro rata basis in proportion to the
               respective Certificate Principal Balances thereof, until the
               Certificate Principal Balance of each such class is reduced to
               zero;

                    (ii) second, to the Class A-2 Certificates until the
               Certificate Principal Balance thereof is reduced to zero;

                    (iii) third, to the Class A-3 Certificates until the
               Certificate Principal Balance thereof is reduced to zero; and

                    (iv) fourth, to the Class A-4 Certificates until the
               Certificate Principal Balance thereof is reduced to zero.

               (b) On each Distribution Date occurring on or after the Credit
          Support Depletion Date, all priorities relating to sequential
          distributions in respect of principal among the various classes of
          Senior Certificates will be disregarded, and the Senior Principal
          Distribution Amount will be distributed to all classes of Senior
          Certificates pro rata in accordance with their respective outstanding
          Certificate Principal Balances; provided, that the aggregate amount
          distributable to the Class A-1, Class A-5 and Class A-6 Certificates
          (the "Tiered Certificates") in respect of Accrued Certificate Interest
          thereon and in respect of their pro rata portion of the Senior
          Principal Distribution Amount shall be distributed among the Tiered
          Certificates in the amounts and priority as follows: first, to the
          Class A-1 Certificates and the Class A-5 Certificates, up to an amount
          equal to, and pro rata based on, the Accrued Certificate Interest
          thereon; second to the Class A-1 Certificates, up to an amount equal
          to the Optimal Principal Distribution Amount thereof (as defined
          below), in reduction of the Certificate Principal Balances thereof;
          third to the Class A-6 Certificates, up to an amount equal to the
          Accrued Certificate Interest thereon; and fourth to the Class A-6
          Certificates the remainder of the amount so distributable among the
          Tiered Certificates.

               (c) The "Optimal Principal Distribution Amount" is equal to the
          product of (i) the then applicable Optimal Percentage and (ii) the
          Senior Principal Distribution Amount. The "Optimal Percentage" is
          equal to a fraction, expressed as a percentage, the numerator of which
          is the aggregate Certificate Principal Balance of the Class A-1
          Certificates immediately prior to the applicable Distribution Date and
          the denominator of which is the aggregate Certificate Principal
          Balance of all of the Senior Certificates immediately prior to such
          Distribution Date.




<PAGE>


                                      -43-

          The "Credit Support Depletion Date" is the first Distribution Date on
which the Senior Percentage equals 100%.

          The Master Servicer may elect to treat Insurance Proceeds, Liquidation
Proceeds and other unscheduled collections (not including prepayments by the
Mortgagors) received in any calendar month as included in the Available
Distribution Amount and the Senior Principal Distribution Amount for the
Distribution Date in the month of receipt, but is not obligated to do so. If the
Master Servicer so elects, such amounts will be deemed to have been received
(and any related Realized Loss shall be deemed to have occurred) on the last day
of the month prior to the receipt thereof.

     ALLOCATION OF LOSSES; SUBORDINATION

          The Subordination provided to the Senior Certificates by the
Subordinate Certificates will cover Realized Losses on the Mortgage Loans that
are Defaulted Mortgage Losses, Fraud Losses, Bankruptcy Losses (each as defined
in the Prospectus) and Special Hazard Losses (as defined herein) to the extent
described herein. Any such Realized Losses which do not constitute Excess
Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or
Extraordinary Losses will be allocated first to the Subordinate Certificates
until the Certificate Principal Balance of the Subordinate Certificates has been
reduced to zero, and then except as provided below on a pro rata basis to the
Senior Certificates based on their then outstanding Certificate Principal
Balance or the Accrued Certificate Interest thereon, as applicable. Any
allocation of a Realized Loss (other than a Debt Service Reduction) to a Senior
Certificate will be made by reducing the Certificate Principal Balance thereof,
in the case of the principal portion of such Realized Loss, and the Accrued
Certificate Interest thereon, in the case of the interest portion of such
Realized Loss, by the amount so allocated as of the Distribution Date occurring
in the month following the calendar month in which such Realized Loss was
incurred. Allocations of Realized Losses which are Default Losses (as defined
below) to Senior Certificates will be made on a pro rata basis, based on their
then outstanding Certificate Principal Balances, or the Accrued Certificate
Interest thereon, as applicable, between the Tiered Certificates, on the one
hand, and the Class A-2, Class A-3, Class A-4 and Variable Strip Certificates,
on the other. Any such Realized Losses so allocated to the Tiered Certificates
will be allocated first to the Class A-6 Certificates until the Certificate
Principal Balance thereof or the Accrued Certificate Interest thereon, as
appropriate, is reduced to zero and then to the Class A-1 Certificates and Class
A-5 Certificates on a pro rata basis. "Default Losses" are Realized Losses that
are attributable to the mortgagor's failure to make any payment of principal or
interest as required under the Mortgage Note, and do not include Special Hazard
Losses (or any other loss resulting from damage to a Mortgaged Property),
Bankruptcy Losses, Fraud Losses, or other losses of a type not covered by the
Subordination. Allocations of Debt Service Reductions to the Subordinate
Certificates will result from the priority of distributions to the Senior
Certificateholders of the Available Distribution Amount as described under the
captions "--Interest Distributions" and "--Principal



<PAGE>


                                      -44-

Distributions on the Senior Certificates" herein. Any Excess Special Hazard
Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses
will be allocated on a pro rata basis between the Senior Certificates and the
Subordinate Certificates (any such Realized Losses so allocated to the Senior
Certificates, as well as any Realized Losses that are not Default Losses which
are allocated to the Senior Certificates, will be allocated without priority
among the various classes of Senior Certificates).

          With respect to any defaulted Mortgage Loan that is finally
liquidated, through foreclosure sale, disposition of the related Mortgaged
Property if acquired on behalf of the Certificateholders by deed in lieu of
foreclosure, or otherwise, the amount of loss realized, if any, will generally
equal the portion of the unpaid principal balance remaining, if any, plus
interest thereon through the last day of the month in which such Mortgage Loan
was finally liquidated, after application of all amounts recovered (net of
amounts reimbursable to the Master Servicer for Advances and certain expenses,
including attorneys' fees) towards interest and principal owing on the Mortgage
Loan. Such amount of loss realized and any Special Hazard Losses, Fraud Losses
and Bankruptcy Losses are referred to herein as "Realized Losses." As used
herein, "Debt Service Reductions" means reductions in the amount of monthly
payments due to certain bankruptcy proceedings, but does not include any
forgiveness of principal.

          In order to maximize the likelihood of distribution in full of the
Senior Interest Distribution Amount and the Senior Principal Distribution
Amount, holders of Senior Certificates will have a prior right, on each
Distribution Date, to the Available Distribution Amount, to the extent necessary
to satisfy the Senior Interest Distribution Amount and the Senior Principal
Distribution Amount. The Senior Principal Distribution Amount is subject to
adjustment on each Distribution Date to reflect the then applicable Senior
Percentage and the Senior Accelerated Distribution Percentage, as described
herein under "--Principal Distributions" on the Senior Certificates, each of
which may be increased (to not more than 100%) in the event of delinquencies or
Realized Losses on the Mortgage Loans. The application of the Senior Accelerated
Distribution Percentage (when it exceeds the Senior Percentage) to determine the
Senior Principal Distribution Amount will accelerate the amortization of the
Senior Certificates relative to the actual amortization of the Mortgage Loans.
To the extent that the Senior Certificates are amortized faster than the
Mortgage Loans, the percentage interest evidenced by the Senior Certificates in
the Trust Fund will be decreased (with a corresponding increase in the interest
in the Trust Fund evidenced by the Subordinate Certificates), thereby
increasing, as a relative matter, the Subordination afforded by the Subordinate
Certificates. Similarly, holders of Class A-1 Certificates and Class A-5
Certificates will have a prior right, on each Distribution Date occurring on or
after the Credit Support Depletion Date, to that portion of the Available
Distribution Amount allocated to the Tiered Certificates, to the extent
necessary to satisfy the Accrued Certificate Interest on the Class A-1
Certificates and Class A-5 Certificates. Therefore, any shortfalls in the
amounts that would otherwise be distributable to Class A-1 Certificateholders
and Class A-5 Certificateholders, whether resulting from Mortgage Loan
delinquencies or



<PAGE>


                                      -45-

Realized Losses, will be borne by the holders of the Class A-6 Certificates for
so long as the Class A-6 Certificates are outstanding.

          The aggregate amount of Realized Losses which may be allocated in
connection with Special Hazard Losses (the "Special Hazard Amount") through
Subordination shall initially be equal to $_________. As of any date of
determination following the Cut-off Date, the Special Hazard Amount shall equal
$_________ less the sum of (i) any amounts allocated through Subordination in
respect of Special Hazard Losses and (ii) the Adjustment Amount. The Adjustment
Amount will be equal to an amount calculated pursuant to the terms of the
Pooling and Servicing Agreement. As used in this Prospectus Supplement, "Special
Hazard Losses" has the same meaning set forth in the Prospectus, except that
Special Hazard Losses will not include and the Subordination will not cover
Extraordinary Losses, and Special Hazard Losses will not exceed the lesser of
the cost of repair or replacement of the related Mortgaged Properties.

          The aggregate amount of Realized Losses which may be allocated to the
Subordinate Certificates in connection with Fraud Losses (the "Fraud Loss
Amount") through Subordination shall initially be equal to $_________. As of any
date of determination after the Cut-off Date the Fraud Loss Amount shall equal
(i) up to and including the [first] anniversary of the Cut-off Date, an amount
equal to ____% of the aggregate principal balance of all of the Mortgage Loans
as of the Cut-off Date minus the aggregate amounts allocated solely to the
Subordinate Certificates through Subordination with respect to Fraud Losses up
to such date of determination, and (ii) from the [first] through [fifth]
anniversary of the Cut-off Date, an amount equal to (a) the lesser of (1) the
Fraud Loss Amount as of the most recent anniversary of the Cut-off Date and (2)
____% of the aggregate principal balance of all of the Mortgage Loans as of the
most recent anniversary of the Cut-off Date minus (b) the aggregate amounts
allocated solely to the Subordinate Certificates through Subordination with
respect to Fraud Losses since the most recent anniversary of the Cut-off Date up
to such date of determination. On or after the fifth anniversary of the Cut-off
Date, the Fraud Loss Amount shall be zero and Fraud Losses shall not be
allocated through Subordination.

          The aggregate amount of Realized Losses which may be allocated solely
to the Subordinate Certificates in connection with Bankruptcy Losses (the
"Bankruptcy Amount") Subordination will initially be equal to $_________. As of
any day of determination on or after the [first] anniversary of the Cut-off
Date, the Bankruptcy Amount will equal the excess, if any, of (i) the lesser of
(a) the Bankruptcy Amount as of the business day next preceding the most recent
anniversary of the Cut-off Date (the "Relevant Anniversary") and (b) an amount
calculated pursuant to the terms of the Pooling and Servicing Agreement, which
amount as calculated will provide for a reduction in the Bankruptcy Amount, over
(ii) the aggregate amount of Bankruptcy Losses allocated solely to the
Subordinate Certificates through Subordination since the Relevant Anniversary.




<PAGE>


                                      -46-

          Notwithstanding the foregoing, the provisions relating to
Subordination will not be applicable in connection with a Bankruptcy Loss so
long as the Master Servicer has notified the Trustee in writing that the Master
Servicer is diligently pursuing any remedies that may exist in connection with
the representations and warranties made regarding the related Mortgage Loan and
either (i) the related Mortgage Loan is not in default with regard to payments
due thereunder or (ii) delinquent payments of principal and interest under the
related Mortgage Loan and any premiums on any applicable Primary Hazard
Insurance Policy and any related escrow payments in respect of such Mortgage
Loan are being advanced on a current basis by the Master Servicer, in either
case without giving effect to the particular Bankruptcy Loss.

          The Special Hazard Amount, Fraud Amount and Bankruptcy Amount are
subject to further reduction with the consent of the Rating Agencies.

     ADVANCES

          Prior to each Distribution Date, the Master Servicer is required to
make advances (each an "Advance") for the benefit of Certificateholders (out of
its own funds or funds held in the Certificate Account (as described in the
Prospectus) for future distribution or withdrawal) with respect to any payments
of principal and interest (net of the related Servicing Fees) which were due on
the Mortgage Loans on the immediately preceding Due Date and delinquent on the
business day next preceding the related Determination Date.

          Such Advances are required to be made only to the extent they are
deemed by the Master Servicer to be recoverable from related late collections,
Insurance Proceeds, Liquidation Proceeds or amounts otherwise payable to the
holders of the Subordinate Certificates as described below. The purpose of
making such Advances is to maintain a regular cash flow to the
Certificateholders, rather than to guarantee or insure against losses. The
Master Servicer will not be required to make any Advances with respect to
reductions in the amount of the monthly payments on the Mortgage Loans due to
Debt Service Reductions or the application of the Relief Act or similar
legislation or regulations. Any failure by the Master Servicer to make an
Advance as required under the Pooling and Servicing Agreement will constitute an
Event of Default thereunder, in which case the Trustee, as successor Master
Servicer, will be obligated to make any such Advance, in accordance with the
terms of the Pooling and Servicing Agreement.

          All Advances will be reimbursable to the Master Servicer on a first
priority basis from either (a) late collections, Insurance Proceeds and
Liquidation Proceeds from the Mortgage Loan as to which such unreimbursed
Advance was made or (b) as to any Advance that remains unreimbursed in whole or
in part following the final liquidation of the related Mortgage Loan, from any
amounts otherwise distributable on the Subordinate Certificates; provided,
however, that only the Subordinate Percentage of such Advances are reimbursable
from amounts otherwise distributable on the Subordinate Certificates in the
event that such Advances were made with



<PAGE>


                                      -47-

respect to delinquencies which ultimately were determined to be Excess Special
Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
Losses and the Senior Percentage of such Advances which may not be so reimbursed
from amounts otherwise distributable on the Subordinate Certificates may be
reimbursed to the Master Servicer out of any funds in the related Certificate
Account prior to distributions on the Senior Certificates. In the latter event,
the aggregate amount otherwise distributable on the Senior Certificates will be
reduced by an amount equal to the Senior Percentage of such Advances. In
addition, if the Certificate Principal Balance of the Subordinate Certificates
has been reduced to zero, any Advances previously made which are deemed by the
Master Servicer to be nonrecoverable from related late collections, Insurance
Proceeds and Liquidation Proceeds may be reimbursed to the Master Servicer out
of any funds in the related Certificate Account prior to distributions on the
Senior Certificates.


                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

     GENERAL

          The effective yield to the holders of the Offered Certificates will be
lower than the yield otherwise produced by the applicable Pass-Through Rate and
purchase price because monthly distributions will not be made to such holders
until the 25th day (or if such day is not a business day, then on the next
succeeding business day) of the month following the month in which interest
accrues on the Mortgage Loans (without any additional distributions of interest
or earnings thereon in respect of such delay). See "Yield Considerations" in the
Prospectus.

          The yields to maturity and the aggregate amount of distributions on
the Offered Certificates will be affected by the rate and timing of principal
payments on the Mortgage Loans and the amount and timing of mortgagor defaults
resulting in Realized Losses. Such yields may be adversely affected by a higher
or lower than anticipated rate of principal payments on the Mortgage Loans in
the Trust Fund. The rate of principal payments on such Mortgage Loans will in
turn be affected by the amortization schedules of the Mortgage Loans, the rate
and timing of principal prepayments thereon by the mortgagors, liquidations of
defaulted Mortgage Loans and purchases of Mortgage Loans due to certain breaches
of representations and warranties. The timing of changes in the rate of
prepayments, liquidations and purchases of the Mortgage Loans may, and the
timing of Realized Losses will, significantly affect the yield to an investor,
even if the average rate of principal payments experienced over time is
consistent with an investor's expectation. Since the rate and timing of
principal payments on the Mortgage Loans will depend on future events and on a
variety of factors (as described herein and in the Prospectus under "Yield
Considerations" and "Maturity and Prepayment Considerations"), no assurance can
be given as to such rate or the timing of principal payments on the Offered
Certificates.




<PAGE>


                                      -48-

          The Mortgage Loans generally may be prepaid by the Mortgagors at any
time without payment of any prepayment fee or penalty. The Mortgage Loans
generally contain due-on-sale clauses. As described under "Description of the
Certificates--Principal Distributions on the Senior Certificates" herein, during
certain periods all or a disproportionately large percentage of principal
prepayments on the Mortgage Loans will be allocated among the Senior
Certificates. Prepayments, liquidations and purchases of the Mortgage Loans will
result in distributions to holders of the Offered Certificates of principal
amounts which would otherwise be distributed over the remaining terms of the
Mortgage Loans. Factors affecting prepayment (including defaults and
liquidations) of mortgage loans include changes in mortgagors' housing needs,
job transfers, unemployment, mortgagors' net equity in the mortgaged properties,
changes in the value of the mortgaged properties, mortgage market interest
rates, solicitations and servicing decisions. In addition, if prevailing
mortgage rates fell significantly below the Mortgage Rates on the Mortgage
Loans, the rate of prepayments (including refinancings) would be expected to
increase. Conversely, if prevailing mortgage rates rose significantly above the
Mortgage Rates on the Mortgage Loans, the rate of prepayments on the Mortgage
Loans would be expected to decrease.

          The rate of defaults on the Mortgage Loans will also affect the rate
and timing of principal payments on the Mortgage Loans. In general, defaults on
mortgage loans 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
will be affected by the general economic condition of the region of the country
in which the related Mortgaged Properties 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. See "Maturity and Prepayment
Considerations" in the Prospectus.

          Because the Mortgage Rates on the Mortgage Loans and the Pass-Through
Rates on the Senior Certificates (other than the Variable Strip Certificates)
are fixed, such rates will not change in response to changes in market interest
rates. The Pass-Through Rate on the Variable Strip Certificates is based on the
weighted average of the Pool Strip Rates on the Mortgage Loans, and such rates
will also not change in response to changes in market interest rates.
Accordingly, if market interest rates or market yields for securities similar to
the Senior Certificates were to rise, the market value of the Senior
Certificates may decline. In addition, if prevailing mortgage rates fell
significantly below the Mortgage Rates on the Mortgage Loans, the rate of
prepayments (including refinancings) would be expected to increase. Conversely,
if prevailing mortgage rates rose significantly above the Mortgage Rates on the
Mortgage Loans, the rate of prepayment on the Mortgage Loans would be expected
to decrease.




<PAGE>


                                      -49-

          The amount of interest otherwise payable to holders of the Senior
Certificates will be reduced by any interest shortfalls not covered by
Subordination, including Prepayment Interest Shortfalls. Such shortfalls will
not be offset by a reduction in the Servicing Fees payable to the Master
Servicer or otherwise. See "Yield Considerations" in the Prospectus and
"Description of the Certificates--Interest Distributions" herein for a
discussion of the effect that principal prepayments on the Mortgage Loans may
have on the yield to maturity of the Senior Certificates and certain possible
shortfalls in the collection of interest.

          The timing of changes in the rate of prepayments, liquidations and
repurchases of the Mortgage Loans may significantly affect an investor's actual
yield to maturity, even if the average rate of principal payments experienced
over time is consistent with an investor's expectation. Because all or a
disproportionate percentage of principal prepayments will be allocated to the
Senior Certificates during not less than the first nine years after the Delivery
Date, the rate of prepayments on the Mortgage Loans during this period may
significantly affect the yield to maturity of the Senior Certificates.

          In addition, the yield to maturity of the Senior Certificates will
depend on the price paid by the holders of the Senior Certificates and the
related Pass-Through Rate. The extent to which the yield to maturity of a Senior
Certificate may vary from the anticipated yield thereon will depend upon the
degree to which it is purchased at a discount or premium and the degree to which
the timing of payments thereon is sensitive to prepayments.

          Because principal distributions are paid to certain classes of Senior
Certificates before other classes, holders of classes of Senior Certificates
having a later priority of payment bear a greater risk of losses than holders of
classes of Senior Certificates having earlier priorities for distribution of
principal. In addition, the Class A-6 Certificates bear a greater risk of losses
than the other Tiered Certificates because Default Losses on the Mortgage Loans
not covered by the Subordination which are allocated to the Tiered Certificates
are allocated first to the Class A-6 Certificates prior to allocation to the
Class A-1 and Class A-5 Certificates to the extent described herein. For
additional considerations relating to the yield on the Certificates, see "Yield
Considerations" and "Maturity and Prepayment Considerations" in the Prospectus.

          The assumed final Distribution Date with respect to each class of
Senior Certificates is _____ __, 20__. The assumed final Distribution Date is
the Distribution Date immediately following the latest scheduled maturity date
of any Mortgage Loan in the Mortgage Pool.

          Weighted average life refers to the average amount of time that will
elapse from the date of issuance of a security until a dollar amount in payment
of principal equal to the original principal balance of such security (less
losses) is distributed to the investor. The weighted average life of the Senior
Certificates will be influenced by among other things, the rate at which
principal



<PAGE>


                                      -50-

of the Mortgage Loans is paid, which may be in the form of scheduled
amortization, prepayments or liquidations.

          Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement, the
standard prepayment assumption ("SPA"), represents an assumed rate of prepayment
each month relative to the then outstanding principal balance of a pool of new
mortgage loans. A prepayment assumption of 100% SPA assumes constant prepayment
rates of 0.2% per annum of the then outstanding principal balance of such
mortgage loans in the first month of the life of the mortgage 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 mortgage loans, 100% SPA assumes a constant prepayment rate of 6% per annum
each month. As used in the table below, "0% SPA" assumes prepayment rates equal
to 0% of SPA (no prepayments). Correspondingly, "___% SPA" assumes prepayment
rates equal to ___% of SPA, and so forth. SPA does not purport to be a
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of mortgage loans, including the
Mortgage Loans.

          The table set forth below has been prepared on the basis of certain
assumptions as described below regarding the weighted average characteristics of
the Mortgage Loans that are expected to be included in the Trust Fund as
described under "Description of the Mortgage Pool" herein and the performance
thereof. The table assumes, among other things, that: (i) as of the date of
issuance of the Senior Certificates, the aggregate principal balance of the
Mortgage Loans is approximately $____________ and each Mortgage Loan has a
Mortgage Rate of _____% per annum, an original term of ___ months, a remaining
term to maturity of ___ months and a related Servicing Fee calculated at ___%
per annum, (ii) the scheduled monthly payment for each Mortgage Loan has been
based on its outstanding balance, Mortgage Rate and remaining term to maturity,
such that the Mortgage Loan will amortize in amounts sufficient for repayment
thereof over its remaining term to maturity, (iii) none of the Sellers, the
Master Servicer or the Company will repurchase any Mortgage Loan, as described
under "The Mortgage Loan Pools--Representations by Sellers" and "Description of
the Certificates--Assignment of the Trust Fund Assets" in the Prospectus, and
the Master Servicer will not exercise its option to purchase the Mortgage Loans
and thereby cause a termination of the Trust Fund, (iv) there are no
delinquencies or Realized Losses on the Mortgage Loans, and scheduled monthly
payments on the Mortgage Loans will be timely received together with
prepayments, if any, at the respective constant percentages of SPA set forth in
the table, (v) there is no Prepayment Interest Shortfall or any other interest
shortfall in any month, (vi) payments on the Mortgage Loans earn no reinvestment
return; (vii) there are no additional ongoing Trust Fund expenses payable out of
the Trust Fund; and (viii) the Certificates will be purchased on _____________
__, 199_.

          The actual characteristics and performance of the Mortgage Loans will
differ from the assumptions used in constructing the table set forth below,
which is hypothetical in nature and



<PAGE>


                                      -51-

is provided only to give a general sense of how the principal cash flows might
behave under varying prepayment scenarios. For example, it is very unlikely that
the Mortgage Loans will prepay at a constant level of SPA until maturity or that
all of the Mortgage Loans will prepay at the same level of SPA. Moreover, the
diverse remaining terms to maturity of the Mortgage Loans could produce slower
or faster principal distributions than indicated in the table at the various
constant percentages of SPA specified, even if the weighted average remaining
term to maturity of the Mortgage Loans is as assumed. Any difference between
such assumptions and the actual characteristics and performance of the Mortgage
Loans, or actual prepayment or loss experience, will affect the percentages of
initial Certificate Principal Balances outstanding over time and the weighted
average lives of the classes of Offered Certificates.

          Subject to the foregoing discussion and assumptions, the following
table indicates the weighted average life of each class of Offered Certificates
(other than the Fixed Strip Certificates and Variable Strip Certificates), and
sets forth the percentages of the initial Certificate Principal Balance of each
such class of Offered Certificates that would be outstanding after each of the
dates shown at various percentages of SPA.



<PAGE>


                                      -52-


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
                       AT THE FOLLOWING PERCENTAGES OF SPA
<TABLE>
<CAPTION>

                                  Class A-1                     Class A-2                    Class A-3
                       -----------------------------  ----------------------------  ----------------------------
<S>                    <C>    <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
 DISTRIBUTION DATE         %     %     %     %     %     %     %     %     %     %     %     %     %     %     %
                       -----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
</TABLE>

Initial Percentage















     Weighted Average Life in Years (**)....

     ----------

     *    Indicates a number that is greater than zero but less than .5%.
 
     **   The weighted average life of a Certificate of any class is determined
          by (i) multiplying the amount of each net distribution in reduction of
          Certificate Principal Balance by the number of years from the date of
          issuance of the Certificate to the related Distribution Date, (ii)
          adding the results, and (iii) dividing the sum by the aggregate of the
          net distributions described in (i) above.


          THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE
THIRD PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.


<PAGE>


                                      -53-


          PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING
                       AT THE FOLLOWING PERCENTAGES OF SPA

                                Class A-4                     Class A-6         
                     -----------------------------  ----------------------------
DISTRIBUTION DATE      %     %     %     %     %     %     %     %     %     %
                     -----  ----  ----  ----  ----  ----  ----  ----  ----  ----


Initial Percentage
















     Weighted Avg. Life in Years (**)

     ----------

     *    Indicates a number that is greater than zero but less than .5%.

     **   The weighted average life of a Certificate of any class is determined
          by (i) multiplying the amount of each net distribution in reduction of
          Certificate Principal Balance by the number of years from the date of
          issuance of the Certificate to the related Distribution Date, (ii)
          adding the results, and (iii) dividing the sum by the aggregate of the
          net distributions described in (i) above.


          THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE
THIRD PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.

                      (TABLE CONTINUED FROM PREVIOUS PAGE.)



<PAGE>


                                      -54-


     FIXED STRIP CERTIFICATES AND VARIABLE STRIP CERTIFICATES YIELD
CONSIDERATIONS

          The following tables indicate the sensitivity of the pre-tax yield to
maturity on the Fixed Strip Certificates and Variable Strip Certificates to
various rates of prepayment on the Mortgage Loans by projecting the monthly
aggregate payments of interest on the Fixed Strip Certificates and Variable
Strip Certificates and the corresponding pre-tax yields on a corporate bond
equivalent basis, based on distributions being made with respect to the Mortgage
Loans that are assumed to be included in the Trust Fund, as described in the
assumptions stated in clauses (i) through (viii) of the third paragraph
preceding the table entitled "Percent of Initial Certificate Principal Balance
Outstanding at the Following Percentages of SPA" under the heading "Certain
Yield and Prepayment Considerations--General" herein, including the assumptions
regarding the characteristics and performance of the Mortgage Loans which differ
from the actual characteristics and performance thereof and assuming the
aggregate purchase prices set forth below and assuming further that the
Pass-Through Rate and Notional Amount of the Fixed Strip Certificates and
Variable Strip Certificates are as set forth herein. Any differences between
such assumptions and the actual characteristics and performance of the Mortgage
Loans and of the Certificates may result in yields being different from those
shown in such tables. Discrepancies between assumed and actual characteristics
and performance underscore the hypothetical nature of the tables, which are
provided only to give a general sense of the sensitivity of yields in varying
prepayment scenarios.

                     PRE-TAX YIELD TO MATURITY ON THE FIXED
             STRIP CERTIFICATES AND THE VARIABLE STRIP CERTIFICATES
                       AT THE FOLLOWING PERCENTAGES OF SPA

                         Fixed Strip Certificates
                     ---------------------------------
     Assumed
     Purchase
     Price*              %      %      %      %      %
     ----------      -----  -----  -----  -----  -----



     *Expressed as a percentage of the Initial Notional Amount





<PAGE>


                                      -55-
                        Variable Strip Certificates
                     ---------------------------------
     Assumed
     Purchase
     Price*              %      %      %      %      %
     ----------      -----  -----  -----  -----  -----





     *Expressed as a percentage of the Initial Notional Amount

          The pre-tax yields set forth in the preceding tables were calculated
by determining the monthly discount rates which, when applied to the assumed
streams of cash flows to be paid on the Fixed Strip Certificates and Variable
Strip Certificates, would cause the discounted present value of such assumed
streams of cash flows to equal the assumed purchase prices listed as percentages
of the initial Notional Amounts in the table for the Fixed Strip Certificates
and Variable Strip Certificates, respectively. Yields shown are corporate bond
equivalent and are based on the assumed prices given in the tables. The prices
shown do not include accrued interest but an amount of accrued interest
consistent with the assumptions was computed and was used to arrive at these
yields. Implicit in the use of any discounted present value or internal rate of
return calculation such as these is the assumption that cash flows are
reinvested at the discount rate or internal rate of return. Thus these
calculations do not take into account the different interest rates at which
investors may be able to reinvest funds received by them as distributed on the
Fixed Strip Certificates or Variable Strip Certificates. Consequently these
yields do not purport to reflect the return on any investment in the Fixed Strip
Certificates or Variable Strip Certificates when such reinvestment rates are
considered.

          The preceding tables are based on a set of assumptions that vary from
other information provided herein. The differences between such assumptions and
the actual characteristics of the Mortgage Loans and of the Certificates may
result in actual yields being different from those shown in such tables. For
example, the Pass-Through Rate on the Variable Strip Certificates, which is
assumed to be fixed throughout the life of the Certificates, will actually be
likely to change from one period to the next, and the rate assumed may be
different from the actual initial Pass-Through Rate on the Variable Strip
Certificates. Such discrepancies between assumed and actual characteristics
underscore the hypothetical nature of the tables, which are provided to give a
general sense of the sensitivity of yields in varying prepayment scenarios.

          Notwithstanding the assumed prepayment rates reflected in the
preceding tables, it is highly unlikely that the Mortgage Loans will prepay at a
constant rate until maturity or that all of the Mortgage Loans will be prepaid
according to one particular pattern. For this reason, and because the timing of
cash flows is critical to determining yields, the pre-tax yields on the Fixed
Strip Certificates and Variable Strip Certificates are likely to differ from
those shown in



<PAGE>


                                      -56-

such table, even if all of the Mortgage Loans prepay at the indicated
percentages of SPA over any given time period or over the entire life of the
Certificates. No representation is made as to the actual rate of principal
payment on the Mortgage Loans for any period or over the life of the Senior
Certificates or as to the yield on the Senior Certificates. In addition, the
various remaining terms to maturity of the Mortgage Loans could produce slower
or faster principal distributions than indicated in the preceding tables at the
various constant percentages of SPA specified, even if the weighted average
remaining term to maturity of the Mortgage Loans is ___ months. Investors are
urged to make their investment decisions based on their determinations as to
anticipated rates of prepayment under a variety of scenarios.

          For additional considerations relating to the yield on the
Certificates, see "Yield Considerations" and "Maturity and Prepayment
Considerations" in the Prospectus.

                         POOLING AND SERVICING AGREEMENT

     GENERAL

          The Certificates will be issued, and the Mortgage Loans serviced and
administered, pursuant to a Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of __________ 1, 19__, among the Company, the
Master Servicer, and _____________________, as trustee (the "Trustee").
Reference is made to the Prospectus for important information in addition to
that set forth herein regarding the terms and conditions of the Pooling and
Servicing Agreement and the Senior Certificates. The Trustee will appoint
____________________ to serve as Custodian in connection with the Certificates.
The Senior Certificates will be transferable and exchangeable at the corporate
trust office of the Trustee, which will serve as Certificate Registrar and will
be responsible for making distributions on the Senior Certificates and
forwarding monthly reports with respect thereto to the holders of such
Certificates. In addition to the circumstances described in the Prospectus, the
Company may terminate the Trustee for cause under certain circumstances. The
fees payable to the Trustee will be payable directly from the Certificate
Account. The Company will provide a prospective or actual Certificateholder
without charge, on written request, a copy (without exhibits) of the Pooling and
Servicing Agreement. Requests should be addressed to the President, WMC Secured
Assets Corp., 6320 Canoga Avenue, Woodland Hills, California 91367. See
"Description of the Certificates," "Servicing of Mortgage Loans" and "The
Pooling Agreement" in the Prospectus.


THE MASTER SERVICER 

          [Name of Master Servicer] [WMC Mortgage Corp. ("WMC Mortgage"), an
affiliate of the Company], will act as master servicer (in such capacity, the
"Master Servicer") for the Certificates pursuant to the Pooling and Servicing
Agreement.



<PAGE>


                                      -57-

          [Further disclosure as appropriate. The following disclosure is for
WMC Mortgage only, but will be similar to the disclosure if the Master Servicer
is a different entity.]

          [There can be no assurance that the delinquency and foreclosure
experience set forth above will be representative of the results that may be
experienced with respect to the Mortgage Loans.]

     SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

          The Servicing Fees for each Mortgage Loan are payable out of the
interest payments on such Mortgage Loan. The Servicing Fees in respect of each
Mortgage Loan will accrue at _____% per annum (the "Servicing Fee Rate") on the
outstanding principal balance of each Mortgage Loan. The Master Servicer is
obligated to pay certain ongoing expenses associated with the Trust Fund and
incurred by the Master Servicer in connection with its responsibilities under
the Pooling and Servicing Agreement. See "Servicing of Mortgage Loans--Servicing
and Other Compensation and Payment of Expenses; Spread" in the Prospectus for
information regarding other possible compensation to the Master Servicer and for
information regarding expenses payable by the Master Servicer.

     VOTING RIGHTS

          Certain actions specified in the Prospectus that may be taken by
holders of Certificates evidencing a specified percentage of all undivided
interests in the Trust Fund may be taken by holders of Certificates entitled in
the aggregate to such percentage of the Voting Rights. __% of all Voting Rights
will be allocated among all holders of the Certificates (other than the Fixed
Strip Certificates, Variable Strip Certificates and Residual Certificates) in
proportion to their then outstanding Certificate Principal Balances, and _%, _%
and _% of all Voting Rights will be allocated among holders of the Fixed Strip
Certificates, Variable Strip Certificates and Class R Certificates,
respectively, in proportion to the percentage interests evidenced by their
respective Certificates. The Pooling and Servicing Agreement will be subject to
amendment without the consent of the holders of the Residual Certificates in
certain circumstances.

     TERMINATION

          The circumstances under which the obligations created by the Pooling
and Servicing Agreement will terminate in respect of the Senior Certificates are
described in "The Pooling Agreement--Termination; Retirement of Certificates" in
the Prospectus. The Master Servicer or the Company will have the option on any
Distribution Date on which the aggregate principal balance of the Mortgage Loans
is less than ___% of the aggregate principal balance of the Mortgage Loans as of
the Cut-off Date either (i) to purchase all remaining Mortgage Loans and other
assets in the Trust Fund, thereby effecting early retirement of the Senior
Certificates or (ii)



<PAGE>


                                      -58-

purchase in whole, but not in part, the Certificates other than the Residual
Certificates. Any such purchase of Mortgage Loans and other assets of the Trust
Fund shall be made at a price equal to the sum of (a) 100% of the unpaid
principal balance of each Mortgage Loan (or, the fair market value of the
related underlying Mortgaged Properties with respect to defaulted Mortgage Loans
as to which title to such underlying Mortgaged Properties has been acquired if
such fair market value is less than such unpaid principal balance) (net of any
unreimbursed Advance attributable to principal) as of the Distribution Date on
which the purchase proceeds are to be distributed plus (b) accrued interest
thereon at the Net Mortgage Rate to, but not including, the first day of the
month of repurchase.

          Upon presentation and surrender of the Senior Certificates in
connection with the termination of the Trust Fund or a purchase of Certificates
under the circumstances described above, the holders of the Senior Certificates
will receive an amount equal to the Certificate Principal Balance of such class
plus one month's interest thereon (or with respect to the Variable Strip
Certificates, one month's interest on the Notional Amount) at the applicable
Pass-Through Rate plus any previously unpaid Accrued Certificate Interest
subject to the priority in "Description of the Certificates--Interest
Distributions" and "--Principal Distributions on the Senior Certificates".

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          Upon the issuance of the Offered Certificates, Thacher Proffitt &
Wood, counsel to the Depositor, delivered its opinion generally to the effect
that, assuming compliance with all provisions of the Pooling and Servicing
Agreement, for federal income tax purposes, the Trust Fund will qualify as a
REMIC under Sections 860A through 860G (the "REMIC Provisions") of the Internal
Revenue Code of 1986 (the "Code"). For federal income tax purposes, (i) the
Residual Certificates are the sole Class of "residual interests" in the Trust
Fund; and (ii) the Certificates constitute the "regular interests" in the Trust
Fund. See "Certain Federal Income Tax Consequences--REMICs" in the Prospectus.

          For federal income tax reporting purposes, the Certificates will not
and the Certificates will be treated as having been issued with original issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, market discount and premium, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the Mortgage Loans will prepay at a rate equal to
% SPA. No representation is made that the Mortgage Loans will prepay at that
rate or at any other rate. See "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Regular Certificates--Original
Issue Discount," "--Market Discount" and "--Premium" in the Prospectus.




<PAGE>


                                      -59-

          The Internal Revenue Service (the "IRS") has issued regulations (the
"OID Regulations") under Sections 1271 to 1275 of the Code generally addressing
the treatment of debt instruments issued with original issue discount.
Purchasers of the Offered Certificates should be aware that the OID Regulations
and Section 1272(a)(6) of the Code do not adequately address certain issues
relevant to, or are not applicable to, securities such as the Offered
Certificates. In addition, there is considerable uncertainty concerning the
application of the OID Regulations to REMIC Regular Certificates that provide
for payments based on an adjustable rate such as the Offered Certificates.
Because of the uncertainties concerning the application of Section 1272(a)(6) of
the Code to such Certificates and because the rules of the OID Regulations
relating to debt instruments having an adjustable rate of interest are limited
in their application in ways that could preclude their application to such
Certificates even in the absence of Section 1272(a)(6) of the Code, the IRS
could assert that the Certificates should be treated as having been issued with
original issue discount or that one or more of such Class of Certificates should
be governed by the rules applicable to debt instruments having contingent
payments or by some other method not yet set forth in regulations. Prospective
purchasers of the Offered Certificates are advised to consult their tax advisors
concerning the tax treatment of such Certificates.

          It appears that a reasonable method of reporting original issue
discount with respect to the Offered Certificates generally would be to report
all income with respect to such Certificates as original issue discount for each
period, computing such original issue discount (i) by assuming that the value of
the Index will remain constant for purposes of determining the original yield to
maturity of, and projecting future distributions on, each class of such
Certificates, thereby treating such Certificates as fixed rate instruments to
which the original issue discount computation rules described herein can be
applied, and (ii) by accounting for any positive or negative variation in the
actual value of the Index in any period from its assumed value as a current
adjustment to original issue discount with respect to such period.

          If the rules of the OID Regulations were applied literally to the
Offered Certificates, it appears that such rules would (i) require that the
weighted average interest rate paid on such Certificates be modified and treated
as if it were an adjustable rate based on the Index (plus or minus a fixed
number of basis points) rather than a fixed rate prior to the first adjustment
date of each Mortgage Loan, with the adjustable rate being such that the fair
market value of such Certificates would not be affected by the substitution of
the adjustable rate for the fixed rate, (ii) accrue original discount, if any,
on the Certificates as so modified by assuming that the Index will remain
constant for purposes of determining the constant yield to maturity of, and the
cash flow projections on, the Certificates as so modified and (iii) make a
positive (or negative) adjustment to interest income in any period in which the
actual interest paid on such Certificates (including interest paid at a fixed
rate prior to the first adjustment date of each Mortgage Loan) were greater or
less than the interest assumed to be paid thereon (including the interest
assumed to be paid thereon at an adjustable rate prior to the first adjustment
date).




<PAGE>


                                      -60-

          The OID Regulations appear to permit in some circumstances the holder
of a debt instrument to recognize original issue discount under a method that
differs from that of the issuer. Accordingly, it is possible that holders of the
Offered Certificates may be able to select a method for recognizing original
issue discount that differs from that used in preparing reports to holders of
Offered Certificates and the IRS. Prospective purchasers of Offered Certificates
issued with original issue discount are advised to consult their tax advisors
concerning the tax treatment of such Certificates in this regard.

          Under Section 166 of the Code, both corporate holders of the Offered
Certificates and noncorporate holders of the Offered Certificates that acquire
such Certificates in connection with a trade or business should be allowed to
deduct, as ordinary losses, any losses sustained during a taxable year in which
their Certificates become wholly or partially worthless as the result of one or
more realized losses or distribution shortfalls on the Mortgage Loans that are
allocable to such Offered Certificates. However, it appears that a noncorporate
holder that does not acquire an Offered Certificate in connection with its trade
or business will not be entitled to deduct a loss under Section 166 of the Code
until such holder's Certificate becomes demonstrably wholly worthless and that
the loss will be characterized as a short-term capital loss.

          Each holder of an Offered Certificate will be required to accrue
original issue discount with respect to such Certificate without giving effect
to any reductions in distributions attributable to a default or delinquency on
the Mortgage Loans until it can be established that any such reduction
ultimately will not be recoverable. As a result, the amount of income required
to be reported for tax purposes in any period by the holder of such a
Certificate could exceed the amount of economic income actually realized by the
holder in such period. Although the holder of such a Certificate eventually will
recognize a loss or a reduction in income attributable to previously accrued and
included income that as the result of a realized loss ultimately will not be
realized, the law is unclear with respect to the timing and character of such
loss or reduction in income.

          The Offered Certificates will be treated as "qualifying real property
loans" within the meaning of Section 593(d) of the Code, assets described in
Section 7701(a)(19)(C) of the Code and "real estate assets" within the meaning
of Section 856(c)(5)(A) of the Code. In addition, interest (including original
issue discount, if any) on the Offered Certificates will be interest described
in Section 856(c)(3)(B) of the Code to the extent that such Certificates are
treated as "real estate assets" within the meaning of Section 856(c)(5)(A) of
the Code. Moreover, the Offered Certificates (other than the Residual
Certificates) will be "qualified mortgages" within the meaning of Section
860G(a)(3) of the Code. See "Certain Federal Income Tax
Consequences-REMICs-Characterization of Investments in REMIC Certificates" in
the Prospectus.

          To the extent permitted by then applicable law, any "prohibited
transactions tax," "contributions tax," tax on "net income from foreclosure
property" or state or local income or



<PAGE>


                                      -61-

franchise tax that may be imposed on the Trust Fund will be borne by the Master
Servicer or Trustee in either case out of its own funds, provided that the
Master Servicer or the Trustee, as the case may be, has sufficient assets to do
so, and provided further that such tax arises out of a breach of the Master
Servicer's or the Trustee's obligations, as the case may be, under the Pooling
and Servicing Agreement and in respect of compliance with then applicable law.
Any such tax not borne by the Master Servicer or the Trustee will be payable out
of the Trust Fund which may reduce the amounts otherwise payable to holders of
the Offered Certificates. See "Certain Federal Income Tax
Considerations-REMICs-Prohibited Transactions Tax and Other Taxes" in the
Prospectus.

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

     [SPECIAL TAX CONSIDERATIONS APPLICABLE TO RESIDUAL CERTIFICATES

          The Residual Certificates will be subject to tax rules that differ
significantly from those that would apply if the Residual Certificates were
treated for federal income tax purposes as direct ownership interest in the
Mortgage Loans or as debt instruments issued by the Trust Fund. For further
information regarding the federal income tax consequences of investing in the
Residual Certificates, see "Certain Federal Income Tax
Consequences--REMICS--Taxation of Owners of REMIC Residual Certificates" in the
Prospectus.

          The IRS has issued regulations under the provisions of the Code
related to REMICs (the "REMIC Regulations") that significantly affect holders of
the Residual Certificates. The REMIC Regulations impose restrictions on the
transfer or acquisition of certain residual interests, including the Residual
Certificates. The REMIC Regulations include restrictions that apply to: (i)
thrift institutions holding residual interests lacking "significant value" and
(ii) the transfer of "noneconomic" residual interests to United States persons.
Pursuant to the Pooling and Servicing Agreement, the Residual Certificates may
not be transferred to non-United States persons.

          The REMIC Regulations provide for the determination of whether a
residual interest has "significant value" for purposes of applying the rules
relating to "excess inclusions" with respect to residual interests. Based on the
REMIC Regulations, the Residual Certificates do not have significant value and,
accordingly, thrift institutions and their affiliates will be prevented from
using their unrelated losses or loss carryovers to offset any excess inclusions
with respect to the Residual Certificates, which will be in an amount equal to
all or virtually all of the taxable income includible by holders of the Residual
Certificates. See "Certain Federal Income Tax Consequences--Taxation of Owners
of REMIC Residual Certificates--Excess Inclusions" in the Prospectus.




<PAGE>


                                      -62-

          The REMIC Regulations also provide that a transfer to a United States
person of "noneconomic" residual interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests will continue to remain liable for any taxes due with respect to the
taxable income on such residual interests, if "a significant purpose of the
transfer was to enable the transferor to impede the assessment or collection of
tax." Based on the REMIC Regulations, the Residual Certificates will constitute
"noneconomic" residual interests during some or all of their term for purposes
of the REMIC Regulations and, accordingly, unless no significant purpose of a
transfer is to enable the transferor to impede the assessment or collection of
tax, transfers of the Residual Certificates may be disregarded and purported
transferors may remain liable for any taxes due with respect to the income on
the Residual Certificates. All transfers of the Residual Certificates will be
subject to certain restrictions under the terms of the Pooling and Servicing
Agreement that are intended to reduce the possibility of any such transfer being
disregarded to the extent that the Residual Certificates constitute noneconomic
residual interests. Such transfers are prohibited under the Pooling and
Servicing Agreement. See "Certain Federal Income Tax Consequences--Taxation of
Owners of REMIC Residual Certificates--Noneconomic REMIC Residual Certificates"
in the Prospectus.

          As discussed above and in the Prospectus, the rules for accrual of
original issue discount with respect to the Senior and Subordinate Certificates
are subject to significant complexity and uncertainty. See "Certain Federal
Income Tax Consequences" in the Prospectus. Because original issue discount on
such classes of Certificates will be deducted by the Trust Fund in determining
its taxable income, any changes required by the IRS in the application of those
rules to such Certificates may significantly affect the timing of original issue
discount deductions to the Trust Fund and therefore the amount of the Trust
Fund's taxable income allocable to holders of the Residual Certificates.

          The Residual Certificateholders will be required to report an amount
of taxable income with respect to the earlier accrual periods of the term of the
REMIC that significantly exceeds the amount of cash distributions received by
such Residual Certificateholders from the REMIC with respect to such periods.
Furthermore, the tax on such income will exceed the cash distributions with
respect to such periods. Consequently, Residual Certificateholders should have
other sources of funds sufficient to pay any federal income taxes due as a
result of their ownership of Residual Certificates. In addition, the required
inclusion of this amount of income during the REMIC's earlier accrual periods
and the deferral of corresponding tax losses or deductions until later accrual
periods or until the ultimate sale or disposition of a Residual Certificate (or
possibly later under the "wash sale" rules of Section 1091 of the Code) may
cause the Residual Certificateholders' after-tax rate of return to be zero or
negative even if the Residual Certificateholder's pre-tax rate of return is
positive. That is, on a present value basis, the Residual Certificateholders'
resulting tax liabilities could substantially exceed the sum of any tax benefits
and the amount of any cash distributions on such Residual Certificates over
their life.




<PAGE>


                                      -63-

          An individual, trust or estate that holds (whether directly or
indirectly through certain pass-through entities) a Residual Certificate,
particularly a Residual Certificate, may have significant additional gross
income with respect to, but may be subject to limitations on the deductibility
of, servicing and trustee's fees and other administrative expenses properly
allocable to the REMIC in computing such Certificateholder's regular tax
liability and will not be able to deduct such fees or expenses to any extent in
computing such Certificateholder's alternative minimum tax liability. Such
expenses will be allocated for federal income tax information reporting purposes
entirely to the Residual Certificates. However, it is possible that the IRS may
require all or some portion of such fees and expense to be allocable to the
Residual Certificates. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Residual
Certificates--Possible Pass-Through of Miscellaneous Itemized Deductions" in the
Prospectus.

          The Trustee will be designated as the "tax matters person" as defined
in Treasury Regulation Section 301.6231(a)(7)-1T with respect to the Trust Fund,
and in connection therewith will be required to hold not less than a 0.01%
Percentage Interest of the Residual Certificates.

          Purchasers of the Residual Certificates are strongly advised to
consult their own tax advisors as to the economic and tax consequences of
investment in such Residual Certificates.

          For further information regarding the federal income tax consequences
of investing in the Residual Certificates, see "Yield Considerations--Additional
Yield Considerations Applicable Solely to the Residual Certificates" herein and
"Certain Federal Income Tax Consequences--REMICs--Taxation of Owners of REMIC
Residual Certificates" in the Prospectus.]

                             METHOD OF DISTRIBUTION

          Subject to the terms and conditions set forth in the Underwriting
Agreement dated __________, 19__, the Underwriter has agreed to purchase and the
Company has agreed to sell to the Underwriter each class of Senior Certificates.

          The Underwriting Agreement provides that the obligation of the
Underwriter to pay for and accept delivery of the Senior Certificates is subject
to, among other things, the receipt of certain legal opinions and to the
conditions, among others, that no stop order suspending the effectiveness of the
Company's Registration Statement shall be in effect, and that no proceedings for
such purpose shall be pending before or threatened by the Securities and
Exchange Commission.

          The distribution of the Senior Certificates by the Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be



<PAGE>


                                      -64-

determined at the time of sale. Proceeds to the Company from the sale of the
Senior Certificates, before deducting expenses payable by the Company, will be
_________% of the aggregate Certificate Principal Balance of the Senior
Certificates plus accrued interest thereon from the Cut-off Date. The
Underwriter may effect such transactions by selling the Senior Certificates to
or through dealers, and such dealers may receive compensation in the form of
underwriting discounts, concessions or commissions from the Underwriter for whom
they act as agent. In connection with the sale of the Senior Certificates, the
Underwriter may be deemed to have received compensation from the Company in the
form of underwriting compensation. The Underwriter and any dealers that
participate with the Underwriter in the distribution of the Senior Certificates
may be deemed to be underwriters and any profit on the resale of the Senior
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 Company will indemnify
the Underwriter, and that under limited circumstances the Underwriter will
indemnify the Company, against certain civil liabilities under the Securities
Act of 1933, or contribute to payments required to be made in respect thereof.

          There can be no assurance that a secondary market for the Senior
Certificates will develop or, if it does develop, that it will continue. The
primary source of information available to investors concerning the Senior
Certificates will be the monthly statements discussed in the Prospectus under
"Description of the Certificates - Reports to Certificateholders," which will
include information as to the outstanding principal balance of the Senior
Certificates and the status of the applicable form of credit enhancement. There
can be no assurance that any additional information regarding the Senior
Certificates will be available through any other source. In addition, the
Company is not aware of any source through which price information about the
Senior Certificates will be generally available on an ongoing basis. The limited
nature of such information regarding the Senior Certificates may adversely
affect the liquidity of the Senior Certificates, even if a secondary market for
the Senior Certificates becomes available.

                                 LEGAL OPINIONS

          Certain legal matters relating to the Certificates will be passed upon
for the Company by _________________________________, ________ and for the
Underwriter by _______________________________.


                                     RATINGS




<PAGE>


                                      -65-

          It is a condition to the issuance of the Senior Certificates that they
be rated not lower than "___" by _____________ ___________ ("_________________")
and "___" by ___________________________ ("_______").

          The ratings of _______ on mortgage pass-through certificates address
the likelihood of the receipt by Certificateholders of all distributions on the
underlying mortgage loans to which they are entitled. _______ ratings on
pass-through certificates do not represent any assessment of the likelihood that
principal prepayments will be made by mortgagors or the degree to which such
prepayments might differ from that originally anticipated. The rating does not
address the possibility that Certificateholders might suffer a lower than
anticipated yield.

          _________________ ratings on mortgage pass-through certificates also
address the likelihood of the receipt by Certificateholders of payments required
under the Pooling and Servicing Agreement. _________________ ratings take into
consideration the credit quality of the mortgage pool, structural and legal
aspects associated with the Certificates, and the extent to which the payment
stream in the mortgage pool is adequate to make payments required under the
Certificates. _________________ rating on the Certificates does not, however,
constitute a statement regarding frequency of prepayments on the mortgages. See
"Certain Yield and Prepayment Considerations" herein.

          The Company has not requested a rating on the Senior Certificates by
any rating agency other than _______ and ________. However, there can be no
assurance as to whether any other rating agency will rate the Senior
Certificates, or, if it does, what rating would be assigned by any such other
rating agency. A rating on the Certificates by another rating agency, if
assigned at all, may be lower than the ratings assigned to the Senior
Certificates by _______ and ---------.

          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. The rating of the Fixed Strip
Certificates or Variable Strip Certificates does not address the possibility
that the holders of such Certificates may fail to fully recover their initial
investment. In the event that the rating initially assigned to the Senior
Certificates is subsequently lowered for any reason, no person or entity is
obligated to provide any additional support or credit enhancement with respect
to the Senior Certificates.

                                LEGAL INVESTMENT

          The Senior Certificates will constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA")
so long as they are rated in at least the second highest rating category by one
of the Rating Agencies, and, as such,



<PAGE>


                                      -66-

are legal investments for certain entities to the extent provided in SMMEA.
SMMEA provides, however, that states could override its provisions on legal
investment and restrict or condition investment in mortgage related securities
by taking statutory action on or prior to October 3, 1991. Certain states have
enacted legislation which overrides the preemption provisions of SMMEA.

          The Company makes no representations as to the proper characterization
of any class of the Offered Certificates for legal investment or other purposes,
or as to the ability of particular investors to purchase any class of the
Offered Certificates under applicable legal investment restrictions. These
uncertainties may adversely affect the liquidity of any class of Offered
Certificates. Accordingly, all institutions whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their legal
advisors in determining whether and to what extent any class of the Offered
Certificates constitutes a legal investment or is subject to investment, capital
or other restrictions.

          See "Legal Investment Matters" in the Prospectus.






<PAGE>


                                      -67-

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

          No dealer, salesman or other person has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement and the Prospectus and, if given or made, such information or
representations must not be relied upon as having been authorized by the Company
or by the Underwriter. This Prospectus Supplement and the Prospectus do not
constitute an offer to sell, or a solicitation of an offer to buy, the
securities offered hereby to anyone in any jurisdiction in which the person
making such offer or solicitation is not qualified to do so or to anyone to whom
it is unlawful to make any such offer or solicitation. Neither the delivery of
this Prospectus Supplement and the Prospectus nor any sale made hereunder shall,
under any circumstances, create an implication that information herein or
therein is correct as of any time since the date of this Prospectus Supplement
or the Prospectus.


                                   -----------

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                              Prospectus Supplement
         Summary.....................................    S-
         Description of the Mortgage Pool............    S-
         Description of the Certificates.............    S-
         Certain Yield and Prepayment Considerations.    S-
         Pooling and Servicing Agreement.............    S-
         Certain Federal Income Tax Consequences ....    S-
         Method of Distribution......................    S-
         Legal Opinions..............................    S-
         Ratings.....................................    S-
         Legal Investment............................    S-
         Prospectus .................................
         Summary of Prospectus.......................
         Risk Factors................................
         The Mortgage Pools..........................
         Servicing of Mortgage Loans.................
         Description of the Certificates.............
         Subordination...............................
         Description of Credit Enhancement...........
         Purchase Obligations........................
         Primary Mortgage Insurance, Hazard 
          Insurance; Claims Thereunder...............
         The Company.................................
         Imperial Credit Industries, Inc.............
         The Pooling Agreement.......................
         Yield Considerations........................
         Maturity and Prepayment Considerations .....
         Certain Legal Aspects of Mortgage Loans ....
         Certain Federal Income Tax Consequences ....
         State and Other Tax Consequences............
         ERISA Considerations........................
         Legal Investment Matters....................
         Use of Proceeds.............................
         Methods of Distribution.....................
         Legal Matters...............................
         Financial Information.......................
         Rating......................................
         Index of Principal Definitions..............

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


 <PAGE>


                                      -68-

                                   WMC Secured
                                  Assets Corp.

                                $---------------

                              Mortgage Pass-Through
                                  Certificates

                                 Series 199_-__





                         $         --   --   --   --   %
Class A-1 Certificates
                         $         --   --   --   --   %
Class A-2 Certificates
                         $         --   --   --   --   %
Class A-3 Certificates
                         $         --   --   --   --   %
Class A-4 Certificates
                         $         --   --   --   --   %
Class A-5 Certificates
                         $         --   --   --   --   %
Class A-6 Certificates
                         $          Variable Rate
Class A-7 Certificates






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

                              PROSPECTUS SUPPLEMENT

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


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

                                  _______, 19__








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

<PAGE>

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 PRELIMINARY PROSPECTUS SUPPLEMENT 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.

                                                                       VERSION 2



                   SUBJECT TO COMPLETION SUBJECT TO COMPLETION
            PRELIMINARY PROSPECTUS SUPPLEMENT DATED NOVEMBER 26, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ______________, 19__)

                                $---------------

                            WMC SECURED ASSETS CORP.
                                     COMPANY

                            [NAME OF MASTER SERVICER]
                                 MASTER SERVICER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 19__-__
                  WEIGHTED AVERAGE ADJUSTABLE PASS-THROUGH RATE

         The Series 19__-__ Mortgage Pass-Through Certificates (the
"Certificates") will evidence the entire beneficial ownership interest in a
trust fund (the "Trust Fund") consisting primarily of a pool of conventional
adjustable-rate one- to four-family first lien mortgage loans (the "Mortgage
Loans"), exclusive of the Spread (as defined herein), to be deposited by WMC
Secured Assets Corp. (the "Company") into the Trust Fund for the benefit of the
Certificateholders. Certain characteristics of the Mortgage Loans are described
herein under "Description of the Mortgage Pool."

         A limited amount of losses on the Mortgage Loans will initially be
covered by an irrevocable letter of credit (the "Letter of Credit") to be issued
by ________________ (the "Letter of Credit Bank"). The maximum amount available
to be drawn under the Letter of Credit will initially be equal to approximately
_____% of the aggregate principal balance of the Mortgage Loans as of
_______________, 19__ (the "Cut-off Date").

         The interest rates on the Mortgage Loans (each, a "Mortgage Rate") will
change semi-annually based on the Index (as defined herein) and the respective
Note Margins described herein, subject to certain periodic and lifetime
limitations as described more fully herein.

         Distributions on the Certificates will be made on the 25th day of each
month or, if such day is not a business day, then on the next succeeding
business day commencing on ____________, 19__ (each, a "Distribution Date"). As
more fully described herein, interest distributions on the Certificates will be
based on the principal balance of the Mortgage Loans and the then applicable
Weighted Average Adjustable Pass-Through Rate, which will equal the weighted
average of the Net Mortgage Rates on the Mortgage Loans for the month preceding
such Distribution Date, as described more fully herein. The "Net Mortgage Rate"
for each Mortgage





<PAGE>



Loan is generally equal the Mortgage Rate thereon from time to time, net of the
per annum rates applicable to the calculation of the related servicing fee and
Spread. The initial Weighted Average Adjustable Pass-Through Rate for the
Certificates will be _______% per annum. The Weighted Average Adjustable
Pass-Through Rate on the Certificates may increase or decrease from month to
month. Distributions in respect of principal of the Certificates will be made as
described herein under "Description of the Certificates--Distributions."

         Certain Mortgage Loans provide that, at the option of the related
Mortgagors, the adjustable rate on such Mortgage Loans may be converted to a
fixed rate (the "Convertible Mortgage Loans"), provided that certain conditions
have been satisfied. Upon notification from a Mortgagor of such Mortgagor's
intent to convert from an adjustable rate to a fixed rate and prior to the
conversion of any such Mortgage Loan (a "Converting Mortgage Loan"), the Master
Servicer [or the related Subservicer] will be obligated to purchase the
Converting Mortgage Loan at a net price of par plus accrued interest thereon
(the "Conversion Price"). [In the event of a failure by a Subservicer to
purchase a Converting Mortgage Loan, the Master Servicer shall use its best
efforts to purchase any Converted Mortgage Loan (as defined herein) from the
Mortgage Pool at the Conversion Price during the one month period following the
date of conversion to a Converted Mortgage Loan.] In the event that neither the
Master Servicer [nor the related Subservicer] purchases a Converting or
Converted Mortgage Loan, the Mortgage Pool will thereafter include both fixed
rate and adjustable rate Mortgage Loans. See "Certain Yield and Prepayment
Considerations" herein. Except as set forth herein, the Master Servicer's only
obligations with respect to the Certificates are its contractual obligations as
Master Servicer under the terms of the Pooling and Servicing Agreement (as
defined herein).

         As described herein, the Trust Fund will be treated as a grantor trust
for federal income tax purposes.

         PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER
"RISK FACTORS" ON PAGE S-__ OF THE PROSPECTUS SUPPLEMENT AND THE INFORMATION SET
FORTH UNDER "RISK FACTORS" ON PAGE __ OF THE PROSPECTUS BEFORE PURCHASING ANY OF
THE CLASS A CERTIFICATES.

         THE YIELD TO MATURITY ON THE CERTIFICATES WILL DEPEND ON THE RATE OF
PAYMENT OF PRINCIPAL (INCLUDING AS A RESULT OF PREPAYMENTS, DEFAULTS,
LIQUIDATIONS AND PURCHASES OF CONVERTING MORTGAGE LOANS AND CONVERTED MORTGAGE
LOANS) ON THE MORTGAGE LOANS. THE MORTGAGE LOANS MAY BE PREPAID IN FULL OR IN
PART AT ANY TIME WITHOUT PENALTY. THE YIELD TO INVESTORS ON THE CERTIFICATES
WILL BE ADVERSELY AFFECTED BY ANY SHORTFALLS IN INTEREST COLLECTED ON THE
MORTGAGE LOANS DUE TO PREPAYMENTS, LIQUIDATIONS OR OTHERWISE. SEE "CERTAIN YIELD
AND PREPAYMENT CONSIDERATIONS" HEREIN AND "YIELD CONSIDERATIONS" IN THE
PROSPECTUS.

         PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE
OF PAYMENTS ON THE CERTIFICATES.  THE CERTIFICATES DO NOT REPRESENT
AN INTEREST IN OR OBLIGATION OF THE COMPANY, THE MASTER SERVICER
OR ANY OF THEIR AFFILIATES.  NEITHER THE CERTIFICATES NOR THE
UNDERLYING MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY

                                       -2-



<PAGE>



GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE COMPANY, THE MASTER SERVICER
OFFERED OR ANY OF THEIR AFFILIATES.

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

         THE 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.

         The Certificates will be purchased from the Company by the Underwriter
and will be offered by the Underwriter from time to time to the public in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. The proceeds to the Company from the sale of the Certificates will
be equal to _________% of the initial aggregate principal balance of the
Certificates, plus accrued interest thereon from ___________ 1, 19__ (the
"Cut-off Date"), net of any expenses payable by the Company.

         The Certificates are offered by the Underwriter subject to prior sale,
when, as and if delivered to and accepted by the Underwriter and subject to
certain other conditions. The Underwriter reserves the right to withdraw, cancel
or modify such offer and to reject any order in whole or in part. It is expected
that delivery of the Certificates will be made on or about ____________, 19__ at
the office of __________________________________, _______________,
_____________________ against payment therefor in immediately available funds.


                              [Name of Underwriter]
                         [Date of Prospectus Supplement]

                                       -3-



<PAGE>





         THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE A
SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE COMPANY PURSUANT TO ITS
PROSPECTUS DATED _____________, 19__, 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 CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

         UNTIL _____________, 19__, ALL DEALERS EFFECTING TRANSACTIONS IN THE
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.



                                       -4-



<PAGE>



                                     SUMMARY

         The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere herein and in the Prospectus.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus.

Title of Securities..............   Mortgage Pass-Through Certificates, Weighted
                                    Average Adjustable Pass-Through Rate, Series
                                    19__-__.

Company..........................   WMC Secured Assets Corp. (the "Company"), an
                                    affiliate of WMC Mortgage Corp. ("WMC
                                    Mortgage"). See "The Company" in the
                                    Prospectus.

Master Servicer..................   [Name of Master Servicer] (the "Master
                                    Servicer"),[ an affiliate of the Company].
                                    See "Pooling and Servicing Agreement--The
                                    Master Servicer" herein.

Trustee..........................   ________________, ______________ (the
                                    "Trustee").


Cut-off Date.....................   ___________, 19__ (the "Cut-off Date").

Delivery Date....................   On or about __________, 19__ (the "Delivery
                                    Date").

Denominations....................   The Certificates will be issued in
                                    registered, certificated form, in minimum
                                    denominations of $______ and integral
                                    multiples of $_____ in excess thereof.

The Mortgage Pool................   The Mortgage Pool will consist of a pool of
                                    adjustable rate, fully-amortizing mortgage
                                    loans (the "Mortgage Loans"), exclusive of
                                    the Spread (as defined herein). The
                                    aggregate principal balance of the Mortgage
                                    Loans as of the Cut-off Date will be
                                    approximately $______________.

                                    The Mortgage Loans are secured by first
                                    liens on one- to four-family residential
                                    real properties (each, a "Mortgaged
                                    Property"). The Mortgage Loans have
                                    individual principal balances at origination
                                    of at least $______ but not more than
                                    $_________ with an average principal balance
                                    at origination of approximately $_________.
                                    The Mortgage Loans have terms to maturity of
                                    __ years from the date of origination and a
                                    weighted average remaining term to stated
                                    maturity of approximately ____ years and __
                                    months as of the Cut-off Date. The Mortgage
                                    Rate on each Mortgage Loan will adjust
                                    semi-annually on its Adjustment Date (as
                                    defined herein),

                                       -5-



<PAGE>



                                    with corresponding adjustments in the amount
                                    of monthly payments, to equal the sum
                                    (rounded as described herein) of the Index
                                    described below and a fixed percentage set
                                    forth in the related Mortgage Note (the
                                    "Note Margin"). However, (i) on any
                                    Adjustment Date such Mortgage Rate may not
                                    increase or decrease by more than 1% (the
                                    "Periodic Rate Cap"), (ii) over the life of
                                    such Mortgage Loan, such Mortgage Rate may
                                    not exceed the related maximum Mortgage Rate
                                    (such maximum Mortgage Rate is equal to the
                                    Mortgage Rate at origination plus a lifetime
                                    rate cap (the "Lifetime Rate Cap")), which
                                    maximum Mortgage Rates will range from
                                    ______% to ______% and (iii) with respect to
                                    approximately ____% of the Mortgage Loans,
                                    by aggregate principal balance as of the
                                    Cut-off Date, over the life of such Mortgage
                                    Loan, such Mortgage Rate may not be lower
                                    than the minimum Mortgage Rate. The
                                    difference between the Mortgage Rate on each
                                    Mortgage Loan at origination and the minimum
                                    Mortgage Rate on such Mortgage Loan will
                                    equal the lifetime rate floor (the "Lifetime
                                    Rate Floor"). The minimum Mortgage Rates
                                    will range from _____% to ______% per annum.

                                    Accordingly, changes in the Weighted Average
                                    Adjustable Pass-Through Rate will not
                                    necessarily correspond to changes in the
                                    Index or other prevailing interest rates.
                                    Additionally, the initial Mortgage Rates in
                                    effect on the Mortgage Loans will likely be
                                    lower than the sum of the Index and related
                                    Note Margin that would have been applicable
                                    at origination. Because the maximum Mortgage
                                    Rate on any Mortgage Loan is determined by
                                    adding the Lifetime Rate Cap to the Mortgage
                                    Rate at origination, the maximum rate on a
                                    Mortgage Loan will likely be less than the
                                    sum of the Index and the Note Margin that
                                    would have been applicable at origination
                                    plus the Lifetime Rate Cap. No Mortgage Loan
                                    provides for payment caps on any Adjustment
                                    Date which would result in deferred interest
                                    or negative amortization. The Mortgage Loans
                                    will bear interest at Mortgage Rates of at
                                    least _____% per annum but not more than
                                    ______% per annum, as of the Cut-off Date.
                                    For a further description of the Mortgage
                                    Loans, see "Description of the Mortgage
                                    Pool" herein.

The Index......................     As of any Adjustment Date with respect to
                                    any Mortgage Loan, the Index applicable to
                                    the determination of the

                                       -6-



<PAGE>



                                    related Mortgage Rate will be a rate equal
                                    to the monthly weighted average cost of
                                    funds for members of the Federal Home Loan
                                    Bank of San Francisco as most recently
                                    available 45 days prior to the Adjustment
                                    Date (the "Cost of Funds Index" or "Index").

Conversion of Mortgage Loans...     Approximately _____% of the Mortgage Loans,
                                    by aggregate principal balance as of the
                                    Cut-off Date, are Convertible Mortgage
                                    Loans. Upon notification from a Mortgagor of
                                    such Mortgagor's intent to convert from an
                                    adjustable rate to a fixed rate and prior to
                                    the conversion thereof, the Master Servicer
                                    [or the related Subservicer] will be
                                    obligated to purchase the Converting
                                    Mortgage Loan at a net price of par plus
                                    accrued interest thereon (the "Conversion
                                    Price"). [In the event of a failure by a
                                    Subservicer to purchase a Converting
                                    Mortgage Loan, the Master Servicer shall use
                                    its best efforts to purchase any Converted
                                    Mortgage Loan (as defined herein) from the
                                    Mortgage Pool at the Conversion Price during
                                    the one- month period following the date of
                                    conversion to a Converted Mortgage Loan.] In
                                    the event that neither the Master Servicer
                                    [nor the related Subservicer] purchases a
                                    Converting or Converted Mortgage Loan, the
                                    Mortgage Pool will thereafter include both
                                    fixed-rate and adjustable- rate Mortgage
                                    Loans. See "Certain Yield and Prepayment
                                    Considerations" herein.

The Certificates...............     The Certificates evidence the entire
                                    beneficial ownership interest in a trust
                                    fund (the "Trust Fund") consisting primarily
                                    of the Mortgage Pool, exclusive of the
                                    Spread. The Certificates will be issued
                                    pursuant to a Pooling and Servicing
                                    Agreement, to be dated as of the Cut-off
                                    Date, among the Company, the Master
                                    Servicer, and the Trustee (the "Pooling and
                                    Servicing Agreement").

Interest Distributions.........     The Weighted Average Adjustable Pass-Through
                                    Rate applicable to the Certificates in
                                    respect of each Distribution Date will equal
                                    the weighted average of the Net Mortgage
                                    Rates on the Mortgage Loans for the month
                                    preceding such Distribution Date. The
                                    initial Weighted Average Adjustable
                                    Pass-Through Rate will be ______% per annum.
                                    The Net Mortgage Rate on each Mortgage Loan
                                    is generally equal to the Mortgage Rate
                                    thereon minus the rate per annum at which
                                    the related servicing fee accrues (the
                                    "Servicing Fee Rate") and the per annum rate
                                    at which the Spread referred to below

                                       -7-



<PAGE>



                                    under "Pooling and Servicing
                                    Agreement--Servicing and Other Compensation
                                    and Payment of Expenses; Spread" accrues.

                                            Holders of the Certificates will be
                                            entitled to receive distributions
                                            allocable to interest in proportion
                                            to their respective Percentage
                                            Interests (as defined herein) on
                                            each Distribution Date, to the
                                            extent of available funds, in an
                                            aggregate amount equal to one
                                            month's interest, at the then
                                            applicable Weighted Average
                                            Adjustable Pass-Through Rate, on the
                                            principal balance of the
                                            Certificates outstanding as of the
                                            close of business on the immediately
                                            preceding Distribution Date, subject
                                            to reduction in the event of any
                                            full and partial prepayments or any
                                            interest shortfalls not covered by
                                            the Letter of Credit (as defined
                                            herein) as well as certain losses
                                            and delinquencies on the Mortgage
                                            Loans as described herein. See
                                            "Description of the
                                            Certificates--Distributions" herein
                                            and in the Prospectus.

Principal Distributions........     Principal payments (including prepayments)
                                    received on the Mortgage Loans will be
                                    passed through on each Distribution Date to
                                    holders of the Certificates in proportion to
                                    their respective Percentage Interests. See
                                    "Description of the
                                    Certificates--Distributions" herein and in
                                    the Prospectus.

Advances.......................     The Master Servicer is required to make
                                    advances ("Advances") to holders of the
                                    Certificates in respect of delinquent
                                    payments of principal and interest on the
                                    Mortgage Loans, subject to the limitations
                                    described herein. See "Description of the
                                    Certificates--Advances" herein and in the
                                    Prospectus.

Credit Enhancement.............     Neither the Certificates nor the Mortgage
                                    Loans are insured or guaranteed by any
                                    governmental agency or instrumentality or by
                                    the Company, the Master Servicer or any
                                    affiliate thereof. However, a limited amount
                                    of losses on the Mortgage Loans will be
                                    covered initially by an irrevocable letter
                                    of credit (the "Letter of Credit") to be
                                    issued by ________________ (the "Letter of
                                    Credit Bank") in favor of the Trustee for
                                    the benefit of the holders of the
                                    Certificates. The maximum amount available
                                    under the Letter of Credit to cover losses
                                    with respect to the Mortgage Loans will
                                    initially equal $_________ (the initial
                                    "Available Amount") which is equal to
                                    approximately _____% of the aggregate
                                    principal balance of the Mortgage Loans as
                                    of the

                                       -8-



<PAGE>



                                    Cut-off Date. The Available Amount is
                                    subject to periodic reduction as described
                                    herein.

                                    The Letter of Credit will cover losses on
                                    the Mortgage Loans that constitute Defaulted
                                    Mortgage Losses, Special Hazard Losses,
                                    Fraud Losses and Bankruptcy Losses (each as
                                    defined in the Prospectus), to the extent
                                    described herein. Amounts that may be drawn
                                    under the Letter of Credit to cover Special
                                    Hazard Losses, Fraud Losses and Bankruptcy
                                    Losses are initially limited to
                                    $___________, $___________ and
                                    $______________, respectively. All of the
                                    foregoing amounts are subject to periodic
                                    reduction as described herein. Any draws
                                    under the Letter of Credit, including draws
                                    for Special Hazard Losses, Fraud Losses and
                                    Bankruptcy Losses, will reduce the Available
                                    Amount. The Letter of Credit will expire on
                                    ______________, 19__, unless earlier
                                    terminated or extended in accordance with
                                    its terms or replaced in a manner as herein
                                    described.

                                    In the event losses on Mortgage Loans occur
                                    which are not covered by the Letter of
                                    Credit or any replacement credit
                                    enhancement, such losses will be borne by
                                    the Certificateholders. See "Description of
                                    Credit Enhancement" herein.

Optional Termination...........     At its option, on any Distribution Date when
                                    the principal balance of the Mortgage Loans
                                    is less than [___]% of the aggregate
                                    principal balance of the Mortgage Loans as
                                    of the Cut-off Date, the Master Servicer or
                                    the Company may (i) purchase from the Trust
                                    Fund all remaining Mortgage Loans and other
                                    assets thereof and thereby effect early
                                    retirement of the Certificates or (ii)
                                    purchase in whole, but not in part, the
                                    Certificates. See "Pooling and Servicing
                                    Agreement--Termination" herein and "The
                                    Pooling Agreement--Termination; Retirement
                                    of Certificates" in the Prospectus.

Special Prepayment
  Considerations..............      The rate of principal payments on the
                                    Certificates collectively will depend on the
                                    rate and timing of principal payments
                                    (including by reason of prepayments,
                                    defaults and liquidations) on the Mortgage
                                    Loans. As is the case with mortgage-backed
                                    securities generally, the Certificates are
                                    subject to substantial inherent cash-flow
                                    uncertainties

                                       -9-



<PAGE>



                                    because the Mortgage Loans may be prepaid at
                                    any time. Generally, when prevailing
                                    interest rates are increasing, prepayment
                                    rates on mortgage loans tend to decrease,
                                    resulting in a reduced return of principal
                                    to investors at a time when reinvestment at
                                    such higher prevailing rates would be
                                    desirable. Conversely, when prevailing
                                    interest rates are declining, prepayment
                                    rates on mortgage loans tend to increase,
                                    resulting in a greater return of principal
                                    to investors at a time when reinvestment at
                                    comparable yields may not be possible.

                                    See "Description of the
                                    Certificates--Distributions" and "Certain
                                    Yield and Prepayment Considerations" herein,
                                    and "Maturity and Prepayment Considerations"
                                    in the Prospectus.

Special Yield
  Considerations..............      The yield to maturity on the Certificates
                                    will depend on the rate and timing of
                                    principal payments (including by reason of
                                    prepayments, defaults, liquidations [and
                                    purchases of Mortgage Loans converting to a
                                    fixed rate]) on the Mortgage Loans, as well
                                    as other factors such as changes in the
                                    Index, provisions of the Mortgage Loans
                                    limiting changes in the Mortgage Rates and
                                    the purchase price for such Certificates, as
                                    described herein. The Weighted Average
                                    Adjustable Pass-Through Rate will be reduced
                                    to the extent that prepayments, liquidations
                                    and purchases occur at a faster rate for
                                    Mortgage Loans having higher Net Mortgage
                                    Rates than for Mortgage Loans having lower
                                    Net Mortgage Rates. The yield to investors
                                    on the Certificates will be adversely
                                    affected by any allocation thereto of
                                    prepayment interest shortfalls on the
                                    Mortgage Loans, which are expected to result
                                    from the distribution of interest only to
                                    the date of prepayment (rather than a full
                                    month's interest) in connection with
                                    prepayments in full, and the lack of any
                                    distribution of interest on the amount of
                                    any partial prepayments.

                                    See "Certain Yield and Prepayment
                                    Considerations" herein, and "Yield
                                    Considerations" in the Prospectus.

Certain Federal Income Tax
  Consequences..................    No election will be made to treat the Trust
                                    Fund as a real estate mortgage investment
                                    conduit for federal income tax

                                      -10-



<PAGE>



                                    purposes. _______________________, counsel
                                    to the Depositor, will deliver its opinion
                                    generally to the effect that, assuming
                                    compliance with all provisions of the
                                    Pooling and Servicing Agreement, for federal
                                    income tax purposes the Trust Fund will be
                                    classified as a grantor trust under the
                                    Internal Revenue Code of 1986 (the "Code"),
                                    and not as a partnership or an association
                                    taxable as a corporation.

                                    For further information regarding the
                                    federal income tax consequences of investing
                                    in the Certificates see "Certain Federal
                                    Income Tax Consequences" herein.

Rating.........................     It is a condition of the issuance of the
                                    Certificates that they be rated at least
                                    "___" by __________________. _________
                                    RATING OF THE CERTIFICATES WILL NOT
                                    REPRESENT ANY ASSESSMENT OF THE MASTER
                                    SERVICER'S [NOR THE RELATED SUBSERVICER'S]
                                    ABILITY TO PURCHASE CONVERTING MORTGAGE
                                    LOANS, OR THE REMARKETING AGENT'S ABILITY TO
                                    ARRANGE FOR THE PURCHASE OF CONVERTED
                                    MORTGAGE LOANS. In the event that neither
                                    the Master Servicer [nor the related
                                    Subservicer] purchases a Converting or
                                    Converted Mortgage Loan, investors in the
                                    Certificates might suffer a lower than
                                    anticipated yield. A security rating is not
                                    a recommendation to buy, sell or hold
                                    securities and may be subject to revision or
                                    withdrawal at any time by the assigning
                                    rating organization. A security rating does
                                    not address the frequency of prepayments of
                                    Mortgage Loans, or the corresponding effect
                                    on yield to investors. See "Certain Yield
                                    and Prepayment Considerations" and "Rating"
                                    herein and "Yield Considerations" in the
                                    Prospectus.

Legal Investment...............     The Certificates will constitute "mortgage
                                    related securities" for purposes of the
                                    Secondary Mortgage Market Enhancement Act of
                                    1984 ("SMMEA") for so long as they are rated
                                    in at least the second highest rating
                                    category by one or more nationally
                                    recognized statistical rating agencies.
                                    Institutions whose investment activities are
                                    subject to legal investment laws and
                                    regulations, regulatory capital requirements
                                    or review by regulatory authorities may be
                                    subject to restrictions on investment in the
                                    Certificates and should consult with their
                                    legal advisors. See "Legal

                                      -11-



<PAGE>



                                    Investment" herein and "Legal Investment
                                    Matters" in the Prospectus.

                                      -12-



<PAGE>




                                 [RISK FACTORS]

         [Prospective Certificateholders should consider, among other things,
the items discussed under "Risk Factors" in the Prospectus and the following
factors in connection with the purchase of the Certificates:]

[Appropriate Risk Factors as necessary.]


                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

         The Mortgage Pool will consist of Mortgage Loans with an aggregate
principal balance outstanding as of the Cut-off Date of approximately
$___________. The Mortgage Pool will consist of conventional, adjustable-rate,
fully-amortizing Mortgage Loans with terms to maturity of not more than 30 years
from the due date of the first monthly payment. On or before the Delivery Date,
the Company will acquire the Mortgage Loans to be included in Mortgage Pool from
WMC Mortgage Corp. ("WMC Mortgage"), an affiliate of the Company [, which in
turn acquired them pursuant to various mortgage loan purchase agreements from
[_________] (the "Sellers")]. The Seller[s] will make certain representations
and warranties with respect to the Mortgage Loans and, as more particularly
described in the Prospectus, will have certain repurchase or substitution
obligations in connection with a breach of any such representation and warranty,
as well as in connection with an omission or defect in respect of certain
constituent documents required to be delivered with respect to the Mortgage
Loans, in any event if such breach, omission or defect cannot be cured and it
materially and adversely affects the interests of Certificateholders. Neither
the Company nor any other entity or person will have any responsibility to
purchase or replace any Mortgage Loan if a Seller is obligated but fails to do
so. See "Description of the Mortgage Pool--Representations by Sellers" and
"Description of the Certificates--Assignment of Trust Fund Assets" in the
Prospectus and "--The Seller" below. The Mortgage Loans will have been
originated or acquired by the [Sellers] in accordance with the underwriting
criteria described herein. See "--Underwriting" below. All percentages of the
Mortgage Loans described herein are approximate percentages (except as otherwise
indicated) by aggregate principal balance as of the Cut-off Date.

         The Mortgage Rate on each Mortgage Loan will adjust semi-annually on a
date specified in the related Mortgage Note (the "Adjustment Date"). For
approximately ____% of the Mortgage Loans, by aggregate principal balance as of
the Cut-off Date, the first Adjustment Date occurred prior to the Cut-off Date.

         On each Adjustment Date, the Mortgage Rate on a Mortgage Loan will be
adjusted to equal the sum (rounded to either the nearest or next highest
multiple of _____%) of (a) a rate per annum equal to the monthly weighted
average cost of funds for members of the Federal Home Loan Bank

                                      -13-



<PAGE>



of San Francisco (the "FHLB of San Francisco") as published by the FHLB of San
Francisco (the "Cost of Funds Index" or "Index") and as most recently available
as of the day 45 days prior to such Adjustment Date or, in the event that such
Index is no longer available, an index selected by the Master Servicer and
reasonably acceptable to the Trustee that is based on comparable information,
and (b) the related Note Margin, subject to the following limitations. The
Mortgage Rate on the Mortgage Loan on any Adjustment Date may not increase or
decrease by more than the Periodic Rate Cap applicable to such Mortgage Loan
and, over the life of such Mortgage Loan, generally may not exceed the Mortgage
Rate at origination plus the Lifetime Rate Cap, or be less than the Mortgage
Rate at origination minus any Lifetime Rate Floor, applicable to such Mortgage
Loan. No Mortgage Loan provides for payment caps on any Adjustment Date which
would result in deferred interest or negative amortization. Effective with the
first payment due date on a Mortgage Loan after an Adjustment Date therefor, the
monthly principal and interest payment will be adjusted to an amount that will
fully amortize the then outstanding principal balance of such Mortgage Loan at
its stated maturity and pay interest at the adjusted Mortgage Rate. Because the
amortization schedule of each Mortgage Loan will be recalculated semi-annually,
any partial prepayments thereof will not reduce the term to maturity of such
Mortgage Loan. An increase in the Mortgage Rate on a Mortgage Loan will result
in a larger monthly payment and in a larger percentage of such monthly payment
being allocated to interest and a smaller percentage being allocated to
principal, and conversely, a decrease in the Mortgage Rate on the Mortgage Loan
will result in a lower monthly payment and in a larger percentage of each
monthly payment being allocated to principal and a smaller percentage being
allocated to interest.

         The Cost of Funds Index reflects the monthly weighted average cost of
funds of savings and loan associations and savings banks, the home offices of
which are located in Arizona, California and Nevada, that are member
institutions of the FHLB of San Francisco, as computed from statistics tabulated
and published by the FHLB of San Francisco. The FHLB of San Francisco normally
announces the Cost of Funds Index on or near the last working day of the month
following the month in which the cost of funds was incurred. The Index is
available through a variety of sources, including, without limitation, Telerate,
THE WALL STREET JOURNAL and USA TODAY.

         Listed below are the historical values of the Cost of Funds Index since
1988. Such values may fluctuate significantly over time and may not increase or
decrease in a constant pattern from period to period. The following does not
purport to be representative of future values of the Index. No assurance can be
given as to the Index value to be applied on any future Adjustment Date.

                               COST OF FUNDS INDEX

Month                  1992      1993      1994       1995       1996       1997
=====                 =====     =====     ======     ======     ======     =====
January.................
February................
March...................
April...................

                                      -14-



<PAGE>



May.....................
June....................
July....................
August..................
September...............
October.................
November................
December................

         The initial Mortgage Rate in effect on a Mortgage Loan generally will
be lower than the sum of the Index that would have been applicable at
origination and the Note Margin. Absent a decline in the Index subsequent to
origination of a Mortgage Loan, the related Mortgage Rate will generally
increase on the first Adjustment Date following origination of such Mortgage
Loan. The repayment of such Mortgage Loans will be dependent on the ability of
the Mortgagor to make larger Monthly Payments following adjustments of the
Mortgage Rate. Moreover, because the maximum Mortgage Rate on any Mortgage Loan
is determined by adding the Lifetime Rate Cap to the Mortgage Rate at
origination, irrespective of the Index that would have been applicable at
origination, the maximum Mortgage Rate on a Mortgage Loan will generally be less
than the sum of the Index and the Note Margin that would have been applicable at
origination plus the Lifetime Rate Cap. Mortgage Loans that have the same
initial Mortgage Rate may not always bear interest at the same Mortgage Rate
because the Mortgage Loans may have different Adjustment Dates (and the Mortgage
Rate therefore may reflect different Index values), different Note Margins,
different Lifetime Rate Caps and different Lifetime Rate Floors, if any.

         Approximately ____% of the Mortgage Loans, by aggregate principal
balance as of the Cut-off Date, are Convertible Mortgage Loans. The first month
in which any of the Mortgage Loans could convert is _______, 19__ and the last
month in which any of the Mortgage Loans may convert is ________ 1, 19__. Upon
conversion, the monthly payments of principal and interest will be adjusted to
provide for full amortization at scheduled maturity. Upon notification from a
Mortgagor of such Mortgagor's intent to convert from an adjustable rate to a
fixed rate and prior to the conversion thereof, the Master Servicer [or the
related Subservicer] will be obligated to purchase the Converting Mortgage Loan
at the Conversion Price. [In the event of a failure by a Subservicer to purchase
a Converting Mortgage Loan, the Master Servicer shall use its best efforts to
purchase such Mortgage Loan following its conversion (a "Converted Mortgage
Loan") at the Conversion Price during the one-month period following the date of
conversion to a Converted Mortgage Loan.]

         In the event that the Master Servicer [nor the related Subservicer]
fails to purchase a Converting Mortgage Loan and the Master Servicer does not
purchase a Converted Mortgage Loan, neither the Company nor any of its
affiliates nor any other entity is obligated to purchase or arrange for the
purchase of any Converted Mortgage Loan. Any such Converted Mortgage Loan will
remain in the Mortgage Pool as a fixed-rate Mortgage Loan and will result in the
Mortgage Pool having both fixed rate and adjustable rate Mortgage Loans. See
"Certain Yield and Prepayment Considerations" herein.

                                      -15-



<PAGE>



         Following the purchase of any Converted Mortgage Loan as described
above, the purchaser will be entitled to receive an assignment from the Trustee
of such Mortgage Loan and the purchaser will thereafter own such Mortgage Loan
free of any further obligation to the Trustee or the Certificateholders with
respect thereto.

         The Principal Balance of any Mortgage Loan as of any time of
determination is the principal balance of such Mortgage Loan remaining to be
paid by the Mortgagor at the close of business on the Cut-off Date, after
deduction of all payments due on or before the Cut-off Date whether or not paid,
reduced by all amounts distributed to Certificateholders with respect to such
Mortgage Loan and reported to them as allocable to principal, including the
principal components of any Advances (as described below under "Description of
the Certificates--Advances").

         The Mortgage Loans will have approximately the following
characteristics as of the Cut-off Date:

Number of Mortgage Loans.........................
Weighted Average Adjustable Pass-Through Rate(1).
Mortgage Rates:
         Weighted Average.............................
         Range........................................
Range of Net Mortgage Rates.......................
Note Margins:
         Weighted Average.............................
         Range........................................
Net Note Margin(2)................................
Maximum Mortgage Rates:
         Weighted Average.............................
         Range........................................
Maximum Net Mortgage Rates (3):
         Weighted Average.............................
         Range........................................
Weighted Average Months to Next
Adjustment Date after ____________, 19__ (4)......

======
(1)      The Weighted Average Adjustable Pass-Through Rate is equal to the
         weighted average of the Net Mortgage Rates on the Mortgage Loans.
(2)      The Net Note Margin is the Note Margin on each Mortgage Loan minus the
         Servicing Fee Rate and the rate at which the Spread accrues.
(3)      The difference between the maximum Net Mortgage Rate and the Net
         Mortgage Rate as of the Cut-off Date may be less than the Lifetime Rate
         Cap.
(4)      The Weighted Average Months to the next Adjustment Date is equal to the
         weighted average of the number of months until the Adjustment Date next
         following _____________, 19__.

                                      -16-



<PAGE>



         The Mortgage Loans in the Mortgage Pool will have the following
characteristics as of the Cut-off Date (expressed as a percentage of the
aggregate principal balance of the Mortgage Loans having such characteristics
relative to the aggregate principal balance of all Mortgage Loans in the
Mortgage Pool):

                  The Mortgage Loans will have had individual principal balances
         at origination of at least $__________ but not more than $__________.

                  None of the Mortgage Loans in the Mortgage Pool will have been
         originated prior to _____________, 19__ or will have a scheduled
         maturity later than ____________, ____. No Mortgage Loan in the
         Mortgage Pool will have an unexpired term to stated maturity as of the
         Cut-off Date of less than __ years and __ months. The weighted average
         remaining term to stated maturity of the Mortgage Loans in the Mortgage
         Pool as of the Cut-off Date will be approximately ____ years and __
         months. The weighted average Adjustment Date of the Mortgage Loans in
         the Mortgage Pool next following the Cut-off Date is ____________,
         19__.

                  Approximately _____% of the Mortgage Loans will have
         Loan-to-Value Ratios at origination exceeding 80% but less than or
         equal to 90%, and approximately ____% of the Mortgage Loans will have
         Loan-to-Value Ratios exceeding 90%. The weighted average Loan-to-Value
         Ratio at origination, as of the Cut-off Date, is approximately _____%.

                  At least _____% of such Mortgage Loans will be secured by fee
         simple interests in detached one- to four-family dwelling units with
         the remaining units being secured by fee simple interests in attached
         planned unit developments, condominiums or townhouses.

                  Approximately _____% of the Mortgage Loans in the Mortgage
         Pool will be secured by Mortgaged Properties located in California.

                  No more than _____% of the Mortgage Loans in the Mortgage Pool
         will be secured by Mortgaged Properties located in any one zip code
         area in California, and no more than ____% will be secured by Mortgaged
         Properties located in any one zip code area outside California.

                  No more than _____% of the Mortgage Loans were equity
         refinance mortgage loans made to mortgagors who used less than the
         entire amount of the proceeds to refinance an existing mortgage loan.
         The weighted average Loan-to-Value Ratio at origination of such
         Mortgage Loans, as of the Cut-off Date, is approximately ______%.
         Approximately ____% of the Mortgage Loans were made to Mortgagors who
         used the entire proceeds to refinance an existing Mortgage Loan.

                  No Mortgage Loan provides for deferred interest or negative
         amortization.


                                      -17-



<PAGE>



                  Approximately ____% of the Mortgage Loans in the Mortgage Pool
         will have been underwritten under a reduced loan documentation program.
         The weighted average Loan-to-Value Ratio at origination of the Mortgage
         Loans in the Mortgage Pool which were underwritten under such reduced
         loan documentation program will be approximately ____% and no more than
         approximately ____% of such Mortgage Loans will be secured by Mortgaged
         Properties located in California. See "Pooling and Servicing
         Agreement--The Master Servicer" herein.

                  No more than ____% of the Mortgage Loans will be secured by
         vacation or second homes. No more than ____% of the Mortgage Loans will
         be secured by one- to four-story condominium units. No Mortgage Loans
         will be secured by condominium units in buildings of five or more
         stories.

                  None of the Mortgage Loans in the Mortgage Pool will be
         Buydown Mortgage Loans.

              The following table sets forth the number and aggregate principal
balance as of the Cut-off Date of Mortgage Loans having their next Adjustment
Dates in the month described therein. The table also indicates the approximate
percentage of Mortgage Loans in the Mortgage Pool with an Adjustment Date in
each such month.

                                      -18-



<PAGE>




    MONTH OF                NUMBER OF            AGGREGATE         PERCENTAGE OF
 ADJUSTMENT DATE         MORTGAGE LOANS      PRINCIPAL BALANCE     MORTGAGE POOL
 ===============         ==============      =================     =============


Total................

         The following table sets forth the number and aggregate principal
balance of Mortgage Loans having unpaid principal balances in the ranges
described therein as of the Cut-off Date. The table also indicates the
approximate weighted average Mortgage Rate and the approximate weighted average
Loan-to-Value Ratio at origination of the Mortgage Loans in each given range, as
of the Cut-off Date.

<TABLE>
<CAPTION>
                                                                                                                    WEIGHTED
                                                                                                                     AVERAGE
                                                           NUMBER                                  WEIGHTED         ORIGINAL
                                                             OF               AGGREGATE             AVERAGE         LOAN-TO-
                                                          MORTGAGE            PRINCIPAL            MORTGAGE           VALUE
PRINCIPAL BALANCE                                           LOANS              BALANCE               RATE             RATIO
- -----------------                                           -----              -------               ----             -----
<S>                                                       <C>                 <C>                  <C>              <C>












Total, Average or Weighted Average ...........            _______             $____________        _______%         _______%
</TABLE>


UNDERWRITING STANDARDS

         [Additional disclosure as necessary. See Version 1 for underwriting
disclosure for WMC Mortgage.]

DELINQUENCY AND FORECLOSURE EXPERIENCE

         [Additional disclosure as necessary. See Version 1 for sample
disclosure for this section.]




                                      -19-



<PAGE>



ADDITIONAL INFORMATION

         The description in this Prospectus Supplement of the Mortgage Pool and
the Mortgaged Properties is based upon the Mortgage Pool as constituted at the
close of business on the Cut-off Date, as adjusted for the scheduled principal
payments due before such date. Prior to the issuance of the Certificates,
Mortgage Loans may be removed from the Mortgage Pool as a result of incomplete
documentation or otherwise, if the Company deems such removal necessary or
appropriate. A limited number of other mortgage loans may be included in the
Mortgage Pool prior to the issuance of the Certificates. The Company believes
that the information set forth herein will be substantially representative of
the characteristics of the Mortgage Pool as they will be constituted at the time
the Certificates are issued although the range of Mortgage Rates and maturities
and certain other characteristics of the Mortgage Loans in the Mortgage Pool may
vary.

         A Current Report on Form 8-K containing a detailed description of the
Mortgage Loans will be available to purchasers of the Certificates and will be
filed, together with the Pooling and Servicing Agreement, with the Securities
and Exchange Commission within fifteen days after initial issuance. The Current
Report on Form 8-K will specify the aggregate principal balance of the Mortgage
Loans in the Mortgage Pool outstanding as of the Cut-off Date and will set forth
the other approximate information presented in this Prospectus Supplement.

         See also "The Mortgage Pools" and "Certain Legal Aspects of Mortgage
Loans" in the Prospectus.


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

         The Certificates evidence in the aggregate the entire beneficial
ownership of the Trust Fund. The Trust Fund will consist of (i) the Mortgage
Loans, exclusive of the Company's rights in and to the Spread with respect to
each Mortgage Loan; (ii) such assets as from time to time are identified as
deposited in respect of the Mortgage Loans in the Certificate Account (as
described in the Prospectus) and belonging to the Trust Fund; (iii) property
acquired by foreclosure of such Mortgage Loans or deed in lieu of foreclosure;
(iv) any applicable insurance policies and all proceeds thereof; and (v) the
Letter of Credit (or any alternate form of credit support substituted therefor)
and all proceeds thereof, other than any amount drawn thereunder and deposited
in a reserve fund.

DISTRIBUTIONS

         Distributions to holders of Certificates will be made on each
Distribution Date based on their respective Percentage Interests. The undivided
Percentage Interest of a Certificate will be equal to the percentage obtained by
dividing the initial principal balance of such Certificate by

                                      -20-



<PAGE>



the aggregate initial principal balance of all Certificates, which will equal
the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.


         The "Available Distribution Amount" for any Distribution Date will
generally consist of (i) the aggregate amount of scheduled payments on the
Mortgage Loans due on the related Due Date and received on or prior to the
related Determination Date, after deduction of the related master servicing fees
(the "Servicing Fees"), (ii) certain unscheduled payments, including Mortgagor
prepayments on the Mortgage Loans, Insurance Proceeds, Liquidation Proceeds and
proceeds from repurchases of and substitutions for the Mortgage Loans occurring
during the preceding calendar month and (iii) all Advances made for such
Distribution Date, in each case net of amounts reimbursable therefrom to the
Master Servicer. In addition to the foregoing amounts, with respect to
unscheduled collections, not including Mortgagor prepayments, the Master
Servicer may elect to treat such amounts as included in the Available
Distribution Amount for the Distribution Date in the month of receipt, but is
not obligated to do so. With respect to any Distribution Date, (i) the "Due
Date" is the first day of the month in which such Distribution Date occurs and
(ii) the "Determination Date" is the [__th] day of the month in which such
Distribution Date occurs or, if such day is not a business day, the immediately
succeeding business day. See "Description of the Certificates--Distributions" in
the Prospectus.

         Holders of Certificates will be entitled to receive distributions of
interest on each Distribution Date, to the extent of the Available Distribution
Amount for such Distribution Date, in an aggregate amount equal to one month's
interest, at the then applicable Weighted Average Adjustable Pass-Through Rate
on the principal balance of the Mortgage Loans outstanding as of the close of
business on the immediately preceding Distribution Date (or, in the case of the
first Distribution Date, outstanding as of the Delivery Date), subject to
reduction in the event of any interest shortfalls not covered by the Letter of
Credit, including any Prepayment Interest Shortfalls (as defined below)
resulting from full and partial prepayments, as well as certain losses and
delinquencies on the Mortgage Loans as described below. The Weighted Average
Adjustable Pass-Through Rate for any Distribution Date will equal the average of
the Net Mortgage Rates on the Mortgage Loans (weighted by the principal balances
of such Mortgage Loans as of the Due Date occurring in the preceding month).
Subject to the following limitations, for each period beginning on the related
Adjustment Date therefor, the Net Mortgage Rate on a Mortgage Loan will equal
the sum of the Cost of Funds Index (rounded to the nearest multiple of ______%)
and the Net Note Margin. The Net Note Margin for each Mortgage Loan will be
______%. The Net Mortgage Rate on any Mortgage Loan on any Adjustment Date may
not increase or decrease by more than the Periodic Rate Cap, and the Net
Mortgage Rate on any Mortgage Loan will not exceed the maximum Net Mortgage Rate
(the "Maximum Net Mortgage Rate") applicable to such Mortgage Loan as specified
in the Pooling and Servicing Agreement. The difference between the Net Mortgage
Rate as of the Cut-off Date and the Maximum Net Mortgage Rate will not exceed,
and may be less than, the Lifetime Rate Cap. With respect to each Mortgage Loan,
the Net Mortgage Rate is the rate per annum equal to the Mortgage Rate for such
Mortgage Loan, net of the Servicing Fee Rate and the per annum rate at which the
Spread accrues. See "Description of

                                      -21-



<PAGE>



the Mortgage Pool" and "Pooling and Servicing Agreement--Servicing and Other
Compensation and Payment of Expenses; Spread" herein.

         Holders of the Certificates will be entitled to receive on each
Distribution Date, to the extent of the Available Distribution Amount for such
Distribution Date after distributions of interest as set forth above, an amount
equal to the "Principal Distribution Amount" for such Distribution Date, which
will equal the sum of: (a) the principal portion of any Advances for such
Distribution Date; (b) any amount required to be paid by the Master Servicer due
to the operation of a deductible clause in any blanket policy maintained by it
to cover hazard losses on the Mortgage Loans as described in the Prospectus
under "Primary Mortgage Insurance, Hazard Insurance; Claims Thereunder"; (c) all
payments in respect of the Mortgage Loans on account of principal (including,
without limitation, principal prepayments, the principal portion of any
Liquidation Proceeds and Insurance Proceeds, the principal portion of proceeds
from repurchased Mortgage Loans and the principal portion of proceeds from the
purchase of Converting Mortgage Loans and the sale of Converted Mortgage Loans)
on deposit in the Certificate Account on the Determination Date immediately
preceding such Distribution Date, exclusive or net of (i) Liquidation Proceeds,
Insurance Proceeds and principal prepayments received during the month in which
such Distribution Date occurs (unless such amounts are deemed to have been
received in the prior month pursuant to the Pooling and Servicing Agreement as
described below), (ii) scheduled payments of principal due on a date or dates
subsequent to the first day of the month in which such Distribution Date occurs,
(iii) late payments of principal which have been the subject of a previous
Advance or Advances that have not been reimbursed to the Master Servicer and
(iv) an amount equal to liquidation expenses incurred by the Master Servicer to
the extent not reimbursed from related Liquidation Proceeds; and (d) all amounts
required to be deposited in the Certificate Account on the Business Day
immediately preceding such Distribution Date, with respect to draws or payments
under the Letter of Credit which are allocable to payments on account of
principal of the Mortgage Loans, except for payments of principal which have
been the subject of a previous Advance or Advances and which are eligible for
withdrawal in reimbursement to the Master Servicer.

         The Prepayment Interest Shortfall for any Distribution Date is equal to
the aggregate shortfall, if any, in collections of interest (adjusted to the
related Net Mortgage Rates) resulting from mortgagor prepayments on the Mortgage
Loans during the preceding calendar month. Such shortfalls will result because
interest on prepayments in full is collected only to the date of prepayment, and
no interest is collected on prepayments in part, as such prepayments are applied
to reduce the outstanding principal balance of the related Mortgage Loan as of
the Due Date in the month of prepayment. The Prepayment Interest Shortfall and
other interest shortfalls (such as those resulting from the application of the
Relief Act (as defined herein)) not covered by the Letter of Credit on any
Distribution Date will be allocated to the holders of the Certificates pro rata
based on distributions of interest to be made on such Distribution Date, before
taking into account any such reduction. Prepayment Interest Shortfalls and other
interest shortfalls will not be offset by a reduction of the servicing
compensation of the Master Servicer or otherwise.


                                      -22-



<PAGE>



         Distributions for any Distribution Date will also be reduced if net
Liquidation Proceeds or net Insurance Proceeds (together with any net amounts
payable as described below under "Description of Credit Enhancement") received
on a defaulted Mortgage Loan liquidated during the month preceding the month in
which such Distribution Date occurs are less than the outstanding principal
balance of such Mortgage Loan, plus interest thereon at the related Net Mortgage
Rate. If an Advance by the Master Servicer was previously made in respect
thereof, late payments of principal and interest, if any, remitted to the Master
Servicer for deposit into the Certificate Account will not be passed through to
Certificateholders but rather will be subject to withdrawal by the Master
Servicer from the Certificate Account in reimbursement to itself for such
Advance. To the extent that an Advance is not made, the distributions for such
Distribution Date will be reduced accordingly. Reimbursement of the Master
Servicer or the Company for any other advances or expenses reimbursable to
either as described in the Prospectus, out of amounts otherwise distributable to
the Certificateholders, will also reduce the distributions for the related
Distribution Date. Distributions for any Distribution Date will be reduced to
the extent that losses on any Mortgage Loans in the Mortgage Pool are not
covered by the Letter of Credit or any substitute form of credit enhancement.

         With respect to Insurance Proceeds, Liquidation Proceeds and other
unscheduled collections (not including prepayments by the mortgagors) received
in any calendar month, the Master Servicer may elect to treat such amounts as
part of the distribution to be made on the Distribution Date in the month of
receipt, but is not obligated to do so. If the Master Servicer so elects, such
amounts will be deemed to have been received (and any related loss which
requires a draw on the Letter of Credit shall be deemed to have occurred) on the
last day of the month prior to the receipt thereof.

ADVANCES

         Prior to each Distribution Date, the Master Servicer is required to
make Advances for the benefit of the Certificateholders (out of its own funds or
funds held in the Custodial Account (as described in the Prospectus) for future
distribution or withdrawal) with respect to any payments of principal and
interest (net of the related Servicing Fees and the Spread) which were due on
the Mortgage Loans on the immediately preceding Due Date and delinquent on the
business day next preceding the related Determination Date.

         Such Advances are required to be made only to the extent they are
deemed by the Master Servicer to be recoverable from related late collections,
Insurance Proceeds, Liquidation Proceeds or draws on the Letter of Credit. The
purpose of making such Advances is to maintain a regular cash flow to the
Certificateholders, rather than to guarantee or insure against losses. The
Master Servicer will not be required to make any Advances with respect to
reductions in the amount of the monthly payments on the Mortgage Loans due to
bankruptcy proceedings or the application of the Relief Act or similar
legislation or regulations.

         All Advances will be reimbursable to the Master Servicer on a first
priority basis from late collections, Insurance Proceeds, Liquidation Proceeds
and draws on the Letter of Credit on

                                      -23-



<PAGE>



or in respect of the Mortgage Loan as to which such unreimbursed Advance was
made. In addition, any Advances previously made which are deemed by the Master
Servicer to be nonrecoverable from related late collections, Insurance Proceeds,
Liquidation Proceeds or draws on the Letter of Credit may be reimbursed to the
Master Servicer out of any funds in the Custodial Account or Certificate Account
prior to distributions on the Certificates.


                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

         The effective yield to the holders of Certificates will be lower than
the yield otherwise produced by the applicable Weighted Average Adjustable
Pass-Through Rate and purchase price because monthly distributions will not be
made to such holders until the 25th day (or if such day is not a business day,
then on the next succeeding business day) of the month following the month in
which interest accrues on the Mortgage Loans (without any additional
distributions of interest or earnings thereon in respect of such delay). See
"Yield Considerations" in the Prospectus.

         The yield to maturity and the aggregate amount of distributions on the
Certificates will be directly related to the rate of payment of principal on the
Mortgage Loans. Such yield may be adversely affected by a higher or lower than
anticipated rate of payment of principal on the Mortgage Loans in the Trust
Fund. The rate of payment of principal on such Mortgage Loans will in turn be
affected by the amortization schedules of the Mortgage Loans (which will change
periodically as described above), the rate of principal prepayments thereon by
the Mortgagors, liquidations of defaulted Mortgage Loans and purchases of
Mortgage Loans due to certain breaches of representations or the conversion of
Convertible Mortgage Loans. The principal component of the monthly payments on
the Mortgage Loans may change on each related Adjustment Date. In addition, the
amortization schedule of a Mortgage Loan may be changed in connection with the
receipt of a partial prepayment thereon, provided however that such changes will
not include a change in the maturity date of the related Mortgage Loan. See
"Description of the Mortgage Pool--General" herein.

         Other factors affecting prepayment of mortgage loans include changes in
mortgagors' housing needs, job transfers, mortgage market interest rates,
unemployment, mortgagors' net equity in the mortgaged properties, changes in the
value of the mortgaged properties and servicing decisions. If prevailing
mortgage rates fell significantly below the Mortgage Rates on the Mortgage
Loans, the rate of prepayment (and refinancing) would be expected to increase.
Conversely, if prevailing mortgage rates rose significantly above the Mortgage
Rates on the Mortgage Loans, the rate of prepayment on the Mortgage Loans would
be expected to decrease. There can be no certainty as to the rate of prepayments
on, or conversions of, the Mortgage Loans during any period or over the life of
the Certificates. However, in the event that substantial numbers of Mortgagors
exercise their conversion rights, and [the related Subservicers and] the Master
Servicer purchase the Converting and Converted Mortgage Loans, the Mortgage Pool
will experience substantial prepayment of principal.


                                      -24-



<PAGE>



         The Mortgage Loans may be prepaid by the Mortgagors at any time without
payment of any prepayment fee or penalty. In addition, certain of the Mortgage
Loans provide that the Mortgagors may, during a specified period of time,
convert the adjustable rate of such Mortgage Loans to a fixed rate. The Company
is not aware of any publicly available statistics that set forth principal
prepayment or conversion experience or prepayment or conversion forecasts of
comparable adjustable rate mortgage loans over an extended period of time, and
its experience with respect to comparable adjustable rate mortgages is
insufficient to draw any conclusions with respect to the expected prepayment or
conversion rates on the Mortgage Loans included in the Mortgage Pool. The rate
of payments (including prepayments) on pools of mortgage loans is influenced by
a variety of economic, geographic, social and other factors. As is the case with
conventional fixed rate mortgage loans, adjustable rate mortgage loans may be
subject to a greater rate of principal prepayments or purchases due to their
conversion to fixed interest rate loans in a low interest rate environment. For
example, if prevailing interest rates fall significantly, adjustable rate
mortgage loans could be subject to higher prepayment and conversion rates than
if prevailing interest rates remain constant because the availability of fixed
rate or other adjustable rate mortgage loans at competitive interest rates may
encourage Mortgagors to refinance their adjustable rate mortgages to "lock in" a
lower fixed interest rate or take advantage of the availability of such other
adjustable rate mortgage loans, or, in the case of convertible adjustable rate
mortgage loans, to exercise their option to convert the adjustable interest
rates to fixed interest rates. The conversion feature may also be exercised in a
rising interest rate environment as Mortgagors attempt to limit their risk of
higher rates. Such a rising interest rate environment may also result in an
increase in the rate of defaults on the Mortgage Loans. In the event that [the
Subservicers or] the Master Servicer purchases Converting or Converted Mortgage
Loans, a Mortgagor's exercise of the conversion option will result in a pro rata
distribution of the principal portion thereof to the Certificateholders, as
described herein. Alternatively, to the extent Subservicers fail in their
obligation to purchase Converting Mortgage Loans and the Master Servicer does
not purchase Converted Mortgage Loans, as described herein, the Mortgage Pool
will include fixed rate Mortgage Loans, which will have the effect of limiting
the extent to which the Weighted Average Adjustable Pass-Through Rate can
increase or decrease in accordance with changes in the Index and accordingly may
affect the yield to Certificateholders.

         The existence of Periodic Rate Caps, Lifetime Rate Caps and any
Lifetime Rate Floors also will affect the likelihood of prepayments resulting
from refinancing and the exercise of the conversion option. Although the
Mortgage Rates on the Mortgage Loans will adjust periodically, such increases
and decreases will be limited by the Periodic Rate Caps, Lifetime Rate Caps and
any Lifetime Rate Floors on each Mortgage Loan and will be based on the Index
(which may not rise and fall consistently with mortgage interest rates) plus the
related Note Margins (which may be different from the prevailing margins on
other mortgage loans). As a result, the Mortgage Rates on the Mortgage Loans at
any time may not equal the prevailing rates for other adjustable rate loans and
accordingly, the rate of prepayment may be lower or higher than would otherwise
be anticipated.

         With respect to those Mortgage Loans having Lifetime Rate Floors, if
prevailing mortgage rates were to fall below the minimum Mortgage Rates, the
rate of prepayment on such

                                      -25-



<PAGE>



Mortgage Loans may be expected to increase and such Mortgage Loans may prepay at
a rate higher than would otherwise be anticipated for adjustable rate mortgage
loans.

         All of the Mortgage Loans are assumable under certain circumstances if,
in the sole judgment of the Master Servicer, the prospective purchaser of a
Mortgaged Property is creditworthy and the security for such Mortgage Loan is
not impaired by the assumption. The extent to which the Mortgage Loans are
assumed by purchasers of the Mortgaged Properties rather than prepaid by the
related mortgagors in connection with the sales of the Mortgaged Properties will
affect the weighted average life of the Certificates and may result in a
prepayment experience on the Mortgage Loans that differs from that on other
conventional mortgage loans.

         The yield to maturity of the Certificates will depend on the rate of
payment of principal (including by reason of principal prepayments, purchases of
Mortgage Loans in the Mortgage Pool which are Converting Mortgage Loans or
Converted Mortgage Loans or in respect of which a breach of a representation or
warranty has occurred, and liquidation of defaulted Mortgage Loans) on the
Mortgage Loans, the price paid by the holders of Certificates and the Weighted
Average Adjustable Pass-Through Rate in effect from time to time. Such yield may
be adversely affected by a higher or lower than anticipated rate of prepayments
on the Mortgage Loans. Because the Weighted Average Adjustable Pass-Through Rate
at any time is the weighted average of the Net Mortgage Rates on the Mortgage
Loans, the Weighted Average Adjustable Pass Through Rate (and the yield on the
Certificates) will be reduced as a result of prepayments, liquidations and
purchases at a faster rate for Mortgage Loans having higher Net Mortgage Rates
as opposed to Mortgage Loans having lower Net Mortgage Rates. Because Mortgage
Loans having higher Net Mortgage Rates generally have higher Mortgage Rates,
such Mortgage Loans are generally more likely to be prepaid at a faster rate
under most circumstances than are Mortgage Loans having lower Net Mortgage
Rates.

         The rate of default on the Mortgage Loans will also affect the rate of
payment of principal on the Mortgage Loans. In general, defaults on mortgage
loans are expected to occur with greater frequency in their early years,
although little data is available with respect to the rate of default on
adjustable rate mortgage loans. Increases in the monthly payments to an amount
in excess of the preceding monthly payment required at the time of origination
may result in a default rate higher than that on level payment mortgage loans.
Furthermore, the Mortgagor under each Mortgage Loan was qualified on the basis
of the Mortgage Rate in effect at origination. The repayment of such Mortgage
Loans will be dependent on the ability of the Mortgagor to make larger monthly
payments following adjustments of the Mortgage Rate. The rate of default on
Mortgage Loans which are equity refinance or limited documentation mortgage
loans may be higher than for other types of Mortgage Loans.

         Prepayments, liquidations and purchases of the Mortgage Loans will
result in distributions to Certificateholders of principal amounts which would
otherwise be distributed over the remaining terms of the Mortgage Loans.
Furthermore, the rate of prepayments, defaults and liquidations on, or
conversions of, the Mortgage Loans will be affected by the general economic
condition of the region of the country where the related Mortgaged Properties
are located. The

                                      -26-



<PAGE>



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
increasing unemployment or falling property values. See "Maturity and Prepayment
Considerations" in the Prospectus. Since the rates of payment of principal on
the Mortgage Loans will depend on future events and a variety of factors (as
described more fully herein and in the Prospectus under "Yield Considerations"
and "Maturity and Prepayment Considerations"), no assurance can be given as to
such rate or the rate of principal prepayments on the Certificates.

         The amount of interest passed through to holders of the Certificates
will be reduced by shortfalls in collections of interest resulting from full or
partial principal prepayments or otherwise, which will not be offset by a
reduction in the Servicing Fees payable to the Master Servicer or otherwise. See
"Yield Considerations" in the Prospectus and "Description of the
Certificates--Distributions" herein for a discussion of the effect of principal
prepayments on the Mortgage Loans on the yield to maturity of the Certificates.

         The timing of changes in the rate of prepayments, liquidations and
purchases of the Mortgage Loans may significantly affect an investor's actual
yield to maturity, even if the average rate of principal payments experienced
over time is consistent with an investor's expectation.

         In addition, the yield to maturity of the Certificates will depend on
the price paid by holders of the Certificates. If any Certificate is purchased
at initial issuance at a discount and the rate of prepayments on the Mortgage
Loans is lower than that originally anticipated, the purchaser's yield to
maturity will be lower than that assumed at the time of purchase. Conversely, if
any Certificate is purchased at initial issuance at a premium and the rate of
prepayments on the Mortgage Loans is higher than that originally anticipated,
the purchaser's yield to maturity will be lower than that assumed at the time of
purchase.

         The first distribution on the Certificates reflecting an adjustment to
the scheduled monthly payments on a related Mortgage Loan will be passed through
to holders of Certificates on the second Distribution Date following the date on
which the adjustment to such Mortgage Rate was made. Furthermore, adjustments in
the Net Mortgage Rates are based on the Index as reported 45 days prior to the
Adjustment Date. Accordingly, the yield to Certificateholders will be adjusted
on a delayed basis relative to movements in the Index. Although the Net Mortgage
Rate of each Mortgage Loan will be adjusted pursuant to the Index, such rate is
subject to the Periodic Rate Cap and is also limited by the Lifetime Rate Cap
and any Lifetime Rate Floor applicable to such Mortgage Loan. With respect to
certain Mortgage Loans the difference between the Net Mortgage Rate as of the
Cut-off Date and the maximum Net Mortgage Rate will be less than the Lifetime
Rate Cap. Therefore, if the Index changes substantially between Adjustment
Dates, the Net Mortgage Rate may be lower than if the Net Mortgage Rate could be
adjusted based on the Index without such caps.

         A number of factors affect the performance of the Index and may cause
the Index to move in a manner different from other indices. To the extent that
the Index may reflect changes in the general level of interest rates less
quickly than other indices, in a period of rising interest

                                      -27-



<PAGE>



rates, increases in the yield to Certificateholders due to such rising interest
rates may occur later than that which would be produced by other indices, and in
a period of declining rates, the Index may remain higher than other market
interest rates which may result in a higher level of prepayments of Mortgage
Loans which adjust in accordance with the Index than mortgage loans which adjust
in accordance with other indices.

         For additional considerations relating to the yield on the
Certificates, see "Yield Considerations" and "Maturity and Prepayment
Considerations" in the Prospectus.


                         POOLING AND SERVICING AGREEMENT

GENERAL

         The Certificates will be issued, and the Mortgage Loans serviced and
administered, pursuant to a Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") dated as of __________ 1, 19__, among the Company, the
Master Servicer, and _____________________, as trustee (the "Trustee").
Reference is made to the Prospectus for important information in addition to
that set forth herein regarding the terms and conditions of the Pooling and
Servicing Agreement and the Certificates. The Trustee will appoint
____________________ to serve as Custodian in connection with the Certificates.
The Certificates will be transferable and exchangeable at the corporate trust
office of the Trustee, which will serve as Certificate Registrar and will be
responsible for making distributions on the Certificates and forwarding monthly
reports with respect thereto to the holders thereof. In addition to the
circumstances described in the Prospectus, the Company may terminate the Trustee
for cause under certain circumstances. The Company will provide a prospective or
actual Certificateholder without charge, on written request, a copy (without
exhibits) of the Pooling and Servicing Agreement. Requests should be addressed
to the President, WMC Secured Assets Corp., 6320 Canoga Avenue, Woodland Hills,
California 91367. See "Description of the Certificates," "Servicing of Mortgage
Loans" and "The Pooling Agreement" in the Prospectus.


THE MASTER SERVICER

         [Name of Master Servicer] will act as master servicer (in such
capacity, the "Master Servicer") for the Certificates pursuant to the Pooling
and Servicing Agreement.

         [Further disclosure as appropriate. See Version 1 for disclosure for
WMC Mortgage Corp.]

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES; SPREAD

         The Servicing Fees for each Mortgage Loan are payable out of the
interest payments on such Mortgage Loan. The Servicing Fees in respect of each
Mortgage Loan will accrue at

                                      -28-



<PAGE>



____% per annum (the "Servicing Fee Rate") on the outstanding principal balance
of each Mortgage Loan. The Master Servicer is obligated to pay certain ongoing
expenses associated with the Trust Fund and incurred by the Master Servicer in
connection with its responsibilities under the Pooling and Servicing Agreement,
including the expenses of the Letter of Credit and any substitute credit support
and the fees of the Trustee. See "Servicing of Mortgage Loans -- Servicing and
Other Compensation and Payment of Expenses; Spread" in the Prospectus for
information regarding other possible compensation to the Master Servicer and for
information regarding expenses payable by the Master Servicer.

         Pursuant to the terms of the Pooling and Servicing Agreement, the
Master Servicer will be obligated to remit to the Company or its designee, a
portion of the interest collected on each Mortgage Loan (the "Spread"). The rate
at which the Spread on each Mortgage Loan accrues will be equal to ____% per
annum.

TERMINATION

         The circumstances under which the obligations created by the Pooling
and Servicing Agreement will terminate in respect of the Certificates are
described in "Description of the Certificates--Termination; Retirement of
Certificates" in the Prospectus. The Master Servicer or the Company will have
the option (i) to purchase all remaining Mortgage Loans and other assets in the
Trust Fund, thereby effecting early retirement of the Certificates or (ii) to
purchase in whole, but not in part, the Certificates, but either such option
will not be exercisable until such time as the aggregate principal balance of
the Mortgage Loans as of the Distribution Date on which the purchase proceeds
are to be distributed to the Certificateholders is less than __% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date. Any
such purchase of Mortgage Loans and other assets of the Trust Fund shall be made
at a price equal to the aggregate principal balance of all the Mortgage Loans
(or the fair market value of the related underlying Mortgaged Properties with
respect to defaulted Mortgage Loans as to which title to such Mortgaged
Properties has been acquired if such fair market value is less than such unpaid
principal balance) (net of any unreimbursed Advance attributable to principal),
together with one month's interest on such aggregate amount at the then
applicable Weighted Average Adjustable Pass-Through Rate.

         Upon presentation and surrender of the Certificates in connection with
the termination of the Trust Fund or a purchase of Certificates under the
circumstances described above, the holders of the Certificates will receive, in
proportion to their respective Percentage Interests, an amount equal to the sum
of the principal balances of the Mortgage Loans plus one month's accrued
interest thereon at the then applicable Weighted Average Adjustable Pass-Through
Rate.


                        DESCRIPTION OF CREDIT ENHANCEMENT

GENERAL


                                      -29-



<PAGE>



         All of the Mortgage Loans are the subject of credit support coverage
provided by the Letter of Credit. In addition, each Mortgage Loan is covered by
a Primary Hazard Insurance Policy as described under "Primary Mortgage
Insurance, Hazard Insurance; Claims Thereunder" in the Prospectus. See also
"Description of the Mortgage Pool--Primary Mortgage Insurance" herein.

LETTER OF CREDIT

         The Letter of Credit Bank will issue the Letter of Credit to the
Trustee for the benefit of the holders of the Certificates. Subject to the
limitations described below, the Letter of Credit will be available to cover
Defaulted Mortgage Losses, Special Hazard Losses, Fraud Losses and Bankruptcy
Losses. The maximum amount available to be drawn under the Letter of Credit with
respect to all losses will initially be equal to $_________ (the initial
"Available Amount") which is equal to approximately ____% of the aggregate
principal balance of the Mortgage Loans as of the Cut-off Date. The Available
Amount at any time will be reduced by any amounts previously drawn under the
Letter of Credit (net of any amounts received or collected by the Master
Servicer following each respective draw as subsequent recoveries on the Mortgage
Loans with respect to which such draws were made and, if appropriate, such draws
were reimbursed to the Letter of Credit Bank). The Available Amount will be
reinstated with respect to the subsequent recoveries described in the preceding
sentence, however in no event will the Available Amount be reinstated to an
amount in excess of the initial Available Amount. The Available Amount under the
Letter of Credit (if the Letter of Credit is extended in accordance with its
terms) is also subject to reduction pursuant to the terms of the Pooling and
Servicing Agreement annually beginning on the tenth anniversary of the Cut-off
Date and each anniversary thereafter, such that, beginning with the fourteenth
anniversary of the Cut-off Date and on each anniversary thereafter, the
Available Amount will not exceed ____% of the aggregate outstanding principal
balance of the Mortgage Loans, provided that such scheduled reductions will not
reduce the Available Amount below three times the principal balance of the
largest single Mortgage Loan outstanding on such anniversary, and further
provided that the Available Amount will not be reduced in accordance with the
preceding sentence if delinquency rates and losses on the Mortgage Loans exceed
certain levels as specified by the Rating Agency as set forth in the Pooling and
Servicing Agreement. The Amount Available may be further reduced from time to
time by such amounts as the Master Servicer may determine and direct the
Trustee, provided the then current rating of the Certificates is not adversely
affected.

         Notwithstanding the foregoing, the maximum amount available under the
Letter of Credit in connection with Fraud Losses (the "Fraud Loss Amount") shall
initially be equal to $___________. As of any date of determination after the
Cut-off Date the Fraud Loss Amount shall equal (X) prior to the first
anniversary of the Cut-off Date an amount equal to ____% of the aggregate
principal balance of all of the Mortgage Loans as of the Cut-off Date minus the
aggregate amount of draws made under the Letter of Credit with respect to Fraud
Losses up to such date of determination, and (Y) from the first through fifth
anniversary of the Cut-off Date, an amount equal to (1) the lesser of (a) the
Fraud Loss Amount as of the most recent anniversary of the Cut-off Date and (b)
____% of the aggregate principal balance of all of the Mortgage Loans

                                      -30-



<PAGE>



as of the most recent anniversary of the Cut-off Date minus (2) the aggregate
amount of draws made under the Letter of Credit with respect to Fraud Losses
since the most recent anniversary of the Cut-off Date up to such date of
determination. After the fifth anniversary of the Cut-off Date the Fraud Loss
Amount shall be zero and no draws shall be made under the Letter of Credit with
respect to Fraud Losses.

         The maximum amount available under the Letter of Credit in respect of
Special Hazard Losses (the "Special Hazard Amount") will equal $__________ less
the sum of (A) any amounts drawn under the Letter of Credit in respect of
Special Hazard Losses (to the extent that such amounts do not exceed the lesser
of the cost of repair or replacement of the related Mortgaged Properties) and
(B) the Adjustment Amount. The Adjustment Amount on each anniversary of the
Cut-off Date will be equal to the amount, if any, by which the Special Hazard
Amount, without giving effect to the deduction of the Adjustment Amount for such
anniversary, exceeds the greater of (i) 1% (or, if greater than 1%, the highest
percentage of Mortgage Loans by principal balance in any California zip code
area) times the aggregate principal balance of all of the Mortgage Loans in the
Mortgage Pool on such anniversary and (ii) twice the principal balance of the
single Mortgage Loan in the Mortgage Pool having the largest principal balance.
As used in this Prospectus Supplement, "Special Hazard Losses" has the same
meaning set forth in the Prospectus except that Special Hazard Losses will not
include and the Letter of Credit will not cover losses occasioned by war, civil
insurrection, certain governmental actions, nuclear reaction and certain other
risks.

         As of any date of determination prior to the first anniversary of the
Cut-off Date, the maximum amount available under the Letter of Credit in respect
of Bankruptcy Losses (the "Bankruptcy Amount") will equal $__________ less the
sum of any amounts drawn under the Letter of Credit for such losses up to such
date of determination. As of any day of determination on or after the first
anniversary of the Cut-off Date, the Bankruptcy Amount will equal the excess, if
any, of (1) the lesser of (a) the Bankruptcy Amount as of the business day next
preceding the most recent anniversary of the Cut-off Date (the "Relevant
Anniversary") and (b) an amount calculated pursuant to the terms of the Pooling
and Servicing Agreement, which amount as calculated will provide for a reduction
in the Bankruptcy Amount, provided that delinquency rates and losses on all of
the Mortgage Loans do not exceed certain levels as set forth in the Pooling and
Servicing Agreement, over (2) the aggregate amount of draws made under the
Letter of Credit since the Relevant Anniversary in connection with Bankruptcy
Losses. The Bankruptcy Amount and the related automatic reductions described
above may be reduced or modified upon written confirmation from the Rating
Agency that such reduction or modification will not adversely affect the then
current rating assigned to the Certificates by such Rating Agency. Such a
reduction or modification may adversely affect the coverage provided by the
Letter of Credit with respect to Bankruptcy Losses.

         [Described manner in which payments will be made under the Letter of
Credit.] See "Description of Credit Enhancement--Letter of Credit" in the
Prospectus. However, the Trustee shall not make such draws under the Letter of
Credit in connection with a Bankruptcy Loss so long as the Master Servicer has
notified the Trustee in writing that the Master Servicer is diligently

                                      -31-



<PAGE>



pursuing any remedies that may exist in connection with the representations and
warranties made regarding the related Mortgage Loan and either (A) the related
Mortgage Loan is not in default with regard to payments due thereunder or (B)
delinquent payments of principal and interest under the related Mortgage Loan
and any premiums on any applicable Primary Hazard Insurance Policy and any
related escrow payments in respect of such Mortgage Loan are being advanced on a
current basis by the Master Servicer [or a Subservicer].

         Any Mortgage Loan the unpaid principal balance of which is paid
pursuant to a draw under the Letter of Credit will be assigned to the Company
and will no longer be subject to the Pooling and Servicing Agreement. Any
subsequent recoveries with respect to such Mortgage Loans will be paid to the
Company and, following notice and, if appropriate, reimbursement of such draw to
the Letter of Credit Bank, the Available Amount under the Letter of Credit (and
the Special Hazard Amount, Fraud Loss Amount or Bankruptcy Amount, if
applicable) will be reinstated to the extent of such recovery.

         The Master Servicer, in lieu of maintaining the Letter of Credit, may
reduce the coverage thereunder (including accelerating the manner in which such
coverage is reduced pursuant to the related automatic reductions), terminate
such coverage or obtain and maintain alternate forms of credit support
(including, but not limited to, other letters of credit, insurance policies,
surety bonds, reserve funds, and secured or unsecured corporate guaranties),
with respect to Defaulted Mortgage Losses, Special Hazard Losses, Fraud Losses
and Bankruptcy Losses, provided that prior to any such reduction, termination or
substitution the Master Servicer shall have obtained written confirmation from
the Rating Agency that such reduction, termination or substitution will not
adversely affect the then current rating assigned to the Certificates by such
Rating Agency and shall provide a copy of each confirmation to the Trustee. In
the event that the long-term debt obligations of the Letter of Credit Bank are
at any time downgraded by the Rating Agency, the Company may request the Master
Servicer to obtain alternate forms of credit support, in accordance with the
preceding sentence, but the Master Servicer is under no obligation to do so. In
lieu of making a draw under the Letter of Credit for Defaulted Mortgage Losses,
Special Hazard Losses, Fraud Losses or Bankruptcy Losses as provided above, the
Master Servicer, at its sole option, may pay the amount otherwise required to be
drawn, in which case the amount so paid will reduce the related coverage under
the Letter of Credit.

         As to any Mortgage Loan which is delinquent in payment by 90 days or
more, the Master Servicer may, at its sole option, purchase such Mortgage Loan
at a price equal to 100% of the unpaid principal balance thereof plus all
accrued and unpaid interest thereon through the last day of the month in which
such purchase occurs. To the extent that the Master Servicer subsequently
experiences losses with respect to such purchased Mortgage Loans which would
have been covered by the Letter of Credit had such Mortgage Loans remained in
the Trust Fund, the Available Amount (and the Special Hazard Amount, Fraud Loss
Amount or Bankruptcy Amount, to the extent that such losses constitute Special
Hazard Losses, Fraud Losses or Bankruptcy Losses) will be reduced by an amount
equal to the entire amount of such losses.


                                      -32-



<PAGE>



         The Letter of Credit will expire on ___________, 19__ unless earlier
terminated or extended in accordance with its terms. The Letter of Credit
contains provisions to the effect that on or before the first day of the sixth
month immediately preceding the expiration date a request may be made to extend
the expiration date. It is within the Letter of Credit Bank's sole discretion
whether to agree to such an extension. If, as of the date 30 days prior to the
expiration date, or the expiration date thereof as so extended, a replacement
Letter of Credit or alternate form of credit support has not been delivered to
the Trustee, then, pursuant to the terms of the Pooling and Servicing Agreement,
the entire remaining amount of the Letter of Credit will be drawn by the Trustee
prior to such expiration date. In that event, the amount so paid will be held by
the Trustee in the form of a reserve fund held outside of the Trust Fund (but
pledged to the Trustee and held by it in trust for the benefit of the
Certificateholders), pending the substitution of any other form of credit
support therefor, and will be applied in the same manner as described herein
regarding draws under the Letter of Credit.

LETTER OF CREDIT BANK

         The Letter of Credit will be issued by the Letter of Credit Bank, which
will be the , a . principal executive offices are located at .

         ____________________ is engaged in a broad range of banking and
financial services activities, including deposit-taking, lending and leasing,
securities brokerage services, investment management, investment banking,
capital markets activities and foreign exchange transactions. [Additional
disclosure as appropriate.]

         The information set forth in the preceding paragraphs concerning the
Letter of Credit Bank has been provided by the Letter of Credit Bank as of the
date hereof.

                                      -33-



<PAGE>



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

                       The following is a general discussion of certain
anticipated material federal income tax consequences of the purchase, ownership
and disposition of Certificates. This discussion is directed solely to a holder
of a Certificate as a capital asset within the meaning of Section 1221 of the
Internal Revenue Code of 1986 (the "Code") and does not purport to discuss all
federal income tax consequences that may be applicable to particular categories
of investors, some of which (such as banks, insurance companies and foreign
investors) may be subject to special rules. Further, the authorities on which
this discussion, and the opinion referred to below, are based are subject to
change or differing interpretations, which could apply retroactively. Taxpayers
and preparers of tax returns should be aware that under applicable Treasury
regulations a provider of advice on specific issues of law is not considered an
income tax return preparer unless the advice (i) is given with respect to events
that have occurred at the time the advice is rendered and is not given with
respect to the consequences of contemplated actions, and (ii) is directly
relevant to the determination of an entry on a tax return. Accordingly,
taxpayers should consult their own tax advisors and tax return preparers
regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed herein. A holder of a Certificate
is advised to consult its own tax advisors concerning the federal, state, local
or other tax consequences to it of the purchase, ownership and disposition of a
Certificate.

GRANTOR TRUST

                       CLASSIFICATION OF THE TRUST FUND

                       Upon issuance of the Certificates, Thacher Proffitt &
Wood, counsel to the Depositor, will deliver its opinion to the effect that,
assuming compliance with all provisions of the Pooling and Servicing Agreement,
the Trust Fund will be classified as a grantor trust under subpart E, part I of
subchapter J of the Code and not as an association taxable as a corporation or
as a partnership. Accordingly, a holder of a Certificate generally will be
treated as the owner of an undivided interest in the Mortgage Loans and other
assets held as part of the trust fund in which the Certificates evidence an
undivided interest.

                       CHARACTERIZATION OF THE INVESTMENT IN THE CERTIFICATES

                       The Certificates will represent interests in (i)
"qualifying real property loans" within the meaning of Section 593(d) of the
Code; (ii) "loans secured by an interest in real

                                      -34-



<PAGE>



property" within the meaning of Section 7701(a)(19)(C) of the Code; (iii)
"obligations (including any participation or certificate of beneficial ownership
therein) which . . . are principally secured by an interest in real property"
within the meaning of Section 860G(a)(3)(A) of the Code; and (iv) "real estate
assets" within the meaning of Section 856(c)(5)(A) of the Code generally in the
same proportion that the assets of the Trust Fund would be so treated. In
addition, interest on the Certificates will to the same extent be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Section 856(c)(3)(B) of the Code.

                       TAXATION OF OWNERS OF THE CERTIFICATES

                       A holder of a Certificate generally will be required to
report on its federal income tax returns its share of the entire income from the
Mortgage Loans (including amounts used to pay reasonable servicing fees and
other expenses) in accordance with the holder's normal method of accounting and
will be entitled to deduct its share of any such reasonable servicing fees and
other expenses. Because of market discount or premium, the amount includible in
income on account of the Certificate may differ significantly from the amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the Code, an individual, estate or trust holding a Certificate directly or
through certain pass-through entities will be allowed a deduction for such
reasonable servicing fees and expenses only to the extent that the aggregate of
such holder's miscellaneous itemized deductions exceeds two percent of such
holder's adjusted gross income. In addition, Section 68 of the Code provides
that the amount of itemized deductions otherwise allowable for an individual
whose adjusted gross income exceeds a specified amount will be reduced by the
lesser of (i) 3% of the excess of the individual's adjusted gross income over
such amount or (ii) 80% of the amount of itemized deductions otherwise allowable
for the taxable year. The amount of additional taxable income reportable by a
holder of a Certificate that is subject to the limitations of either Section 67
or Section 68 of the Code may be substantial. Further, a holder of a Certificate
(other than corporations) subject to the alternative minimum tax may not deduct
miscellaneous itemized deductions in determining such holder's alternative
minimum taxable income.

                       MARKET DISCOUNT. A holder of a Certificate may be subject
to the market discount rules of Sections 1276 through 1278 of the Code to the
extent an interest in the Mortgage Loans is considered to have been purchased at
a "market discount", that is, at a purchase price less than its adjusted issue
price. If market discount is in excess of a DE MINIMIS amount (as described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued through such month that has not
previously been included in income, but limited, in the case of the portion of
such discount that is allocable to any Mortgage Loan, to the payment of stated
redemption price on the Mortgage Loans that is received by (or, in the case of
an accrual basis holder of a Certificate, due to) the Trust Fund in that month.
A holder of a Certificate may elect to include market discount in income
currently as it accrues (under a constant yield method based on the yield of the
Certificate to such holder) 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 holder during or after the first taxable year

                                      -35-



<PAGE>



to which such election applies. In the absence of such an election, it may be
necessary to accrue such discount under a proportionate method. In addition,
Sections 1271 to 1275 of the Code addressing the treatment of debt instruments
issued with original issue discount (the "OID Regulations") would permit a
holder of a Certificate to elect to accrue all interest, discount (including DE
MINIMIS market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were made with respect to
the Mortgage Loans with market discount, such holder would be deemed to have
made an election to include currently market discount in income with respect to
all other debt instruments having market discount that such holder acquires
during the taxable year of the election or thereafter, and possibly previously
acquired instruments. Similarly, a holder that made this election for a
Certificate acquired at a premium would be deemed to have made an election to
amortize bond premium with respect to all debt instruments having amortizable
bond premium that such holder owns or acquires. Each of these elections to
accrue interest, discount and premium with respect to a Certificate on a
constant yield method or as interest is irrevocable.

                       Section 1276(b)(3) of the Code authorized the Treasury
Department to issue regulations providing for the method for accruing 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
Department, certain rules described in the Conference Committee Report (the
"Committee Report") accompanying the Tax Reform Act of 1986 will apply. Under
those rules, in each accrual period market discount on the Mortgage Loans should
accrue, at the holder's option: (i) on the basis of a constant yield method, or
(ii) in an amount that bears the same ratio to the total remaining market
discount as the original issue discount accrued in the accrual period bears to
the total original issue discount remaining at the beginning of the accrual
period. Because the regulations referred to in this paragraph have not been
issued, it is not possible to predict what effect such regulations might have on
the tax treatment of the Mortgage Loans purchased at a discount in the secondary
market.

                       Market discount with respect to the Mortgage Loans
generally will be considered to exceed a DE MINIMIS amount if it is greater than
0.25% of the stated redemption price of the Mortgage Loans multiplied by the
number of complete years to maturity remaining after the date of their purchase.
In interpreting a similar rule with respect to original issue discount on
obligations payable in installments, the OID Regulations refer to the weighted
average maturity of obligations, and it is likely that the same rule will be
applied with respect to market discount, presumably taking into account the
prepayment assumption used, if any. If market discount is treated as DE MINIMIS
under the foregoing rule, it appears that such market discount will be included
in income as each payment of stated principal is made, based on the product of
the total amount of such DE MINIMIS market discount and a fraction, the
numerator of which is the amount of such principal payment and the denominator
of which is the outstanding stated principal amount of the Mortgage Loans.

                       Further, any discount that is not original issue discount
and exceeds a DE MINIMIS amount may require the deferral of interest expense
deductions attributable to accrued

                                      -36-



<PAGE>



market discount not yet includible in income, unless an election has been made
to report market discount currently as it accrues.

                       PREMIUM. If a holder of a Certificate is treated as
acquiring the Mortgage Loans at a premium, that is, at a price in excess of
their principal amount, such holder may elect under Section 171 of the Code to
amortize using a constant yield method the portion of such premium allocable to
the Mortgage Loans that were originated after September 27, 1985. Amortizable
premium is treated as an offset to interest income on the related debt
instrument, rather than as a separate interest deduction. However, premium
allocable to Mortgage Loans originated before September 28, 1985 or to the
Mortgage Loans if an amortization election is not made should be allowed as a
deduction when a principal payment is made (or, for a holder using the accrual
method of accounting, when such payments of stated redemption price are due). A
significant portion of the Mortgage Loans were originated prior to September 28,
1985. Accordingly, such an election shall not be available for premium
attributable to such Mortgage Loans.

                       SALES OF CERTIFICATES

                       Except as described below, any gain or loss, recognized
on the sale or exchange of a Certificate, generally will be capital gain or
loss, and will be equal to the difference between the amount realized on the
sale of a Certificate and its adjusted basis. The adjusted basis of a
Certificate generally will equal its cost, increased by any income (including
original issue discount and market discount income) recognized by the seller and
reduced (but not below zero) by any previously reported losses, amortized
premium and distributions with respect to the Certificate. The Code as of the
date of this Private Placement Memorandum provides for a top marginal tax rate
applicable to ordinary income of individuals of 39.6% while maintaining a
maximum marginal rate for the long-term gains of individuals of 28%. There is no
such rate differential for corporations. In addition, the distinction between a
capital gain or loss and ordinary income or loss may be relevant for other
purposes.

                       Gain or loss from the sale of a Certificate may be
partially or wholly ordinary and not capital in certain circumstances. Gain
attributable to accrued and unrecognized market discount will be treated as
ordinary income, as will gain or loss recognized by banks and other financial
institutions subject to Section 582(c) of the Code. Furthermore, a portion of
any gain that might otherwise be capital gain may be treated as ordinary income
to the extent that any Certificate is held as part of a "conversion transaction"
within the meaning of Section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in any
Certificate or similar property that reduce or eliminate market risk, if
substantially all of the taxpayer's return is attributable to the time value of
the taxpayer's net investment in such transaction. The amount of gain so
realized in a conversion transaction that is recharacterized as ordinary income
generally will not exceed the amount of interest that would have accrued on the
taxpayer's net investment at 120% of the appropriate "applicable Federal rate,"
which rate is computed and published monthly by the Internal Revenue Service
(the "IRS"), at the time the taxpayer enters into the conversion transaction,
subject to appropriate reduction for prior inclusion

                                      -37-



<PAGE>



of interest and other ordinary income rates rather than capital gains rates in
order to include such net capital gain in total net investment income for that
taxable year, for purposes of the limitation on the deduction of interest on
indebtedness incurred to purchase or carry property held for investment to a
taxpayer's net investment income.


                       GRANTOR TRUST REPORTING

                       The Trustee will furnish to the holders of the
Certificates with each distribution a statement setting forth the amount of such
distribution allocable to principal on the Mortgage Loans and to interest
thereon at the Pass-Through Rate. In addition, the Trustee will furnish, within
a reasonable time after the end of each calendar year, to each person who was a
holder of a Certificate at any time during such year, information regarding the
amount of servicing compensation received by the Master Servicer and Trustee and
such other customary factual information as it deems necessary or desirable to
enable each such person to prepare its tax returns and will furnish comparable
information to the IRS as and when required by law to do so. There is no
assurance the IRS will agree with the Trustee's information reports of such
items of income and expense. Neither the Depositor nor its affiliates will have
any responsibility with respect to the foregoing.

                       BACKUP WITHHOLDING

                       Payments of interest and principal, as well as payments
of proceeds from the sale of a Certificate, may be subject to the "backup
withholding tax" under Section 3406 of the Code at a rate of 31% if recipients
of such payments fail to furnish to the payor certain information, including
their taxpayer identification numbers, or otherwise fail to establish an
exemption from such tax. Any amounts deducted and withheld from a distribution
to a recipient would be allowed as a credit against such recipient's federal
income tax. Furthermore, certain penalties may be imposed by the IRS on a
recipient of payments that is required to supply information but that does not
do so in the proper manner.

                       FOREIGN INVESTORS

                       A holder of a Certificate that is not a "United States
person" (as defined below) and is not subject to federal income tax as a result
of any direct or indirect connection to the United States in addition to its
ownership of a Certificate will not be subject to United States federal income
or withholding tax in respect of a distribution on the Certificate attributable
to Mortgage Loans originated after July 18, 1984, provided that such holder
complies to the extent necessary with certain identification requirements
(including delivery of a statement, signed by such holder under penalties of
perjury, certifying that such holder is not a United States person and providing
the name and address of such holder). However, such a holder of a Certificate
will be subject to United States federal income or withholding tax in respect of
distributions of interest on the Certificate attributable to Mortgage Loans were
originated prior to July 18, 1984. A significant portion of the Mortgage Loans
were originated prior to that date and will be subject

                                      -38-



<PAGE>



generally to United States withholding tax in the absence of an applicable tax
treaty exemption. Accordingly, an investment in Certificates may not be suitable
for certain foreign investors.

                       For these purposes, "United States person" means a
citizen or resident of the United States, a corporation, partnership or other
entity created or organized in, or under the laws of, the United States or any
political subdivision thereof, or an estate or trust whose income from sources
without the United States is includible in gross income for United States
federal income tax purposes regardless of its connection with the conduct of a
trade or business within the United States. To the extent such holder does not
qualify for exemption, distributions of interest, including distributions in
respect of accrued original issue discount, to such holder may be subject to a
tax rate of 30%, subject to reduction under any applicable tax treaty.

                       In addition, the foregoing rules will not apply to exempt
a United States shareholder of a controlled foreign corporation from taxation on
such United States shareholder's allocable portion of the interest income
received by such controlled foreign corporation.

                       To the extent that interest on the Certificates would be
exempt under Section 871(h)(1) of the Code from U.S. withholding tax, and a
Certificate is not held in connection with a holder's trade or business in the
United States, a Certificate will not be subject to U.S. estate taxes in the
estate of non-resident alien individual.

                             METHOD OF DISTRIBUTION

              Subject to the terms and conditions set forth in the Underwriting
Agreement dated ______________, 19__ the Underwriter has agreed to purchase and
the Company has agreed to sell to the Underwriter the Certificates.

              The Underwriting Agreement provides that the obligation of the
Underwriter to pay for and accept delivery of the Certificates is subject to,
among other things, the receipt of certain legal opinions and to the conditions,
among others, that no stop order suspending the effectiveness of the Company's
Registration Statement shall be in effect, and that no proceedings for such
purpose shall be pending before or threatened by the Securities and Exchange
Commission.

              The distribution of the Certificates by the Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be determined at the time of sale. Proceeds to the Company
from the sale of the Certificates, before deducting expenses payable by the
Company, will be _____% of the aggregate principal balance of the Certificates
plus accrued interest thereon from the Cut-off Date. The Underwriter may effect
such transactions by selling the Certificates to or through dealers, and such
dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the Underwriter for whom they act as agent. In
connection with the sale of the Certificates, the Underwriter may be deemed to
have received compensation from the Company in the form of underwriting
compensation. The Underwriter and any dealers that participate with the
Underwriter in the distribution of the Certificates may be deemed to be
underwriters and any profit

                                      -39-



<PAGE>



on the resale of the 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 Company will
indemnify the Underwriter, and under limited circumstances the Underwriter will
indemnify the Company, against certain civil liabilities under the Securities
Act of 1933, or contribute to payments required to be made in respect thereof.

              There can be no assurance that a secondary market for the
Certificates will develop or, if it does develop, that it will continue. The
primary source of information available to investors concerning the Certificates
will be the monthly statements discussed in the Prospectus under "Description of
the Certificates--Reports to Certificateholders," which will include information
as to the outstanding principal balance of the Certificates and the status of
the applicable form of credit enhancement. There can be no assurance that any
additional information regarding the Certificates will be available through any
other source. In addition, the Company is not aware of any source through which
price information about the Certificates will be generally available on an
ongoing basis. The limited nature of such information regarding the Certificates
may adversely affect the liquidity of the Certificates, even if a secondary
market for the Certificates becomes available.


                                 LEGAL OPINIONS

              Certain legal matters relating to the Certificates will be passed
upon for the Company by _____________________ and for the Underwriter by
__________________________.


                                     RATING

              It is a condition to the issuance of the Certificates that they be
rated not lower than "___" by _________________________ ___________.

              The ratings of _______ on mortgage pass-through certificates
address the likelihood of the receipt by certificateholders of all distributions
on the underlying mortgage loans to which they are entitled. _______ ratings on
pass-through certificates do not represent any assessment of the likelihood that
principal prepayments will be made by mortgagors or the degree to which such
prepayments might differ from that originally anticipated. _______ ratings on
pass-through certificates do not represent any assessment of the Master
Servicer's [or the related Subservicer's] ability to purchase Converting
Mortgage Loans, or the Master Servicer's ability to purchase Converted Mortgage
Loans. In the event that neither the related Subservicer nor the Master Servicer
purchases a Converting or Converted Mortgage Loan, investors might suffer a
lower than anticipated yield. The rating does not address the possibility that
Certificateholders might suffer a lower than anticipated yield.


                                      -40-



<PAGE>



              The Company has not requested a rating on the Certificates by any
rating agency other than _______. However, there can be no assurance as to
whether any other rating agency will rate the Certificates, or, if it does, what
rating would be assigned by any such other rating agency. A rating on the
Certificates by another rating agency, if assigned at all, may be lower than the
rating assigned to the Certificates by _______.

              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. In the event that the rating
initially assigned to the Certificates is subsequently lowered for any reason,
no person or entity is obligated to provide any additional support or credit
enhancement with respect to the Certificates.

                                LEGAL INVESTMENT

                       The Certificates will constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA") so long as they are rated in at least the second highest rating
category by one of the Rating Agencies, and, as such, are legal investments for
certain entities to the extent provided in SMMEA. SMMEA provides, however, that
states could override its provisions on legal investment and restrict or
condition investment in mortgage related securities by taking statutory action
on or prior to October 3, 1991. Certain states have enacted legislation which
overrides the preemption provisions of SMMEA.

                       The Company makes no representations as to the proper
characterization of the Certificates for legal investment or other purposes, or
as to the ability of particular investors to purchase the Certificates under
applicable legal investment restrictions. These uncertainties may adversely
affect the liquidity of the Certificates. Accordingly, all institutions whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements or review by regulatory authorities should
consult with their legal advisors in determining whether and to what extent the
Certificates constitutes a legal investment or is subject to investment, capital
or other restrictions.

                       See "Legal Investment Matters" in the Prospectus.




                                      -41-



<PAGE>

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

              NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE
ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY
OR BY THE UNDERWRITER. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT
CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH THE PERSON
MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM
IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL,
UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT INFORMATION HEREIN OR
THEREIN IS CORRECT AS OF ANY TIME SINCE THE DATE OF THIS PROSPECTUS SUPPLEMENT
OR THE PROSPECTUS.

                                   ----------


                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                              Prospectus Supplement
Summary ................................................................      S-
Description of the Mortgage Pool .......................................      S-
Description of the Certificates ........................................      S-
Certain Yield and Prepayment
     Considerations ....................................................      S-
Pooling and Servicing Agreement ........................................      S-
Certain Federal Income Tax
     Consequences ......................................................      S-
Method of Distribution .................................................      S-
Legal Opinions .........................................................      S-
Rating .................................................................      S-
Legal Investment .......................................................      S-

                                   Prospectus
Summary of Prospectus...................................................
Risk Factors............................................................
The Mortgage Pools......................................................
Servicing of Mortgage Loans.............................................
Description of the Certificates.........................................
Subordination...........................................................
Description of Credit Enhancement.......................................
Purchase Obligations....................................................
Primary Mortgage Insurance, Hazard
     Insurance; Claims Thereunder.......................................
The Company.............................................................
WMC Mortgage Corp.......................................................
The Pooling Agreement...................................................
Yield Considerations....................................................
Maturity and Prepayment
     Considerations.....................................................
Certain Legal Aspects of Mortgage
     Loans .............................................................
Certain Federal Income Tax
     Consequences.......................................................
State and Other Tax Consequences........................................
ERISA Considerations....................................................
Legal Investment Matters................................................
Use of Proceeds.........................................................
Methods of Distribution.................................................
Legal Matters...........................................................
Financial Information...................................................
Rating..................................................................
Index of Principal Definitions..........................................



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


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


                                   WMC SECURED
                                  ASSETS CORP.



                                $_______________


                              MORTGAGE PASS-THROUGH
                                  CERTIFICATES


                                 SERIES 199_-__








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

                             PROSPECTUS SUPPLEMENT

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

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




                              ______________, 19__





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

<PAGE>

                  SUBJECT TO COMPLETION DATED NOVEMBER 26, 1997

PROSPECTUS SUPPLEMENT                                                [VERSION 3]
(TO PROSPECTUS DATED ______________  199_)

                                  $____________

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


                           MASTER SERVICER AND SELLER

                             ---------------------
                     
                                     COMPANY

                      _________________ TRUST SERIES 199_-_

                      MORTGAGE-BACKED NOTES, SERIES 199_-_

     The  ________________  Trust Series  199_-_ (the  "Issuer")  will be formed
pursuant to a Trust Agreement to be dated as of ___, 199_ between  _____________
(the "Company") and __________________, the Owner Trustee. The Issuer will issue
$___________  aggregate principal amount of Mortgage-Backed Notes, Series 199_-_
(the "Notes").  The Notes will be issued pursuant to an Indenture to be dated as
of ____, 199_,  between the Issuer and  ________________________,  the Indenture
Trustee.

     PROSPECTIVE  INVESTORS  SHOULD REVIEW THE INFORMATION SET FORTH UNDER "RISK
FACTORS" ON PAGE S-__ OF THIS  PROSPECTUS  SUPPLEMENT  AND THE  INFORMATION  SET
FORTH UNDER "RISK FACTORS" ON PAGE __ OF THE PROSPECTUS BEFORE PURCHASING ANY OF
THE NOTES.

     The Notes will represent  indebtedness of the trust fund (the "Trust Fund")
created by the Trust Agreement.  The Trust Fund will consist of adjustable-rate,
conventional,  one- to  four-family,  first lien mortgage  loans (the  "Mortgage
Loans").  In  addition,  the Notes will have the benefit of an  irrevocable  and
unconditional  financial guaranty insurance policy (the "Note Insurance Policy")
issued  by   __________________   (the  "Note   Insurer")  as  described   under
"Description of the Notes--Note Insurance Policy" herein.

                                                   (CONTINUED ON FOLLOWING PAGE)

p

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

   THE ASSETS PLEDGED TO SECURE THE NOTES AND PROCEEDS FROM THE NOTE INSURANCE
  POLICY RE THE SOLE SOURCE OF PAYMENTS ON THE NOTES. THE NOTES WILL REPRESENT
    OBLIGATIONS SOLELY OF THE ISSUER AND WILL NOT REPRESENT AN INTEREST IN OR
OBLIGATION F THE COMPANY, THE MASTER SERVICER, THE OWNER TRUSTEE, THE INDENTURE
TRUSTEE OR ANY F THEIR AFFILIATES, OTHER THAN THE ISSUER. NEITHER THE NOTES NOR
  THE UNDERLYING MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
                           AGENCY OR INSTRUMENTALITY.

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

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

     There   is    currently    no    secondary    market    for   the    Notes.
______________________ (together, the "Underwriters") intend to make a secondary
market in the Notes,  but are not  obligated to do so. There can be no assurance
that a secondary market for the Notes will develop or, if it does develop,  that
it will continue or provide Noteholders with sufficient liquidity of investment.
The Notes will not be listed on any securities exchange.

     The Notes will be purchased from the Company by the  Underwriters  and will
be offered  by the  Underwriters  from time to time to the public in  negotiated
transactions  or otherwise  at varying  prices to be  determined  at the time of
sale.  The proceeds to the Company from the sale of the Notes are expected to be
approximately  $____________________ before the deduction of expenses payable by
the Company estimated to be approximately $-----------------.

     The Notes are offered by the  Underwriters  subject to prior sale, when, as
and if  delivered  to and  accepted by the  Underwriters  and subject to certain
other  conditions.  The  Underwriters  reserve the right to withdraw,  cancel or
modify  such offer and to reject any order in whole or in part.  It is  expected
that  delivery  of the  Notes  will  be  made  on or  about  __________  199_ in
book-entry form through the Same Day Funds  Settlement  System of The Depository
Trust  Company as discussed  herein,  against  payment  therefor in  immediately
available funds.

                      -------------------------------------
       THE UNDERWRITERS ARE ACTING AS CO-LEAD MANAGERS IN CONNECTION WITH
                   ALL ACTIVITIES RELATING TO THIS OFFERING.

             The date of this Prospectus Supplement is ___ __, 199_

<PAGE>





(CONTINUED FROM PREVIOUS PAGE)

     The  interest  rates on the  Mortgage  Loans will be  subject  to  monthly,
semi-annual or annual adjustment commencing after the related Initial Period (as
defined  herein)  based  on the  related  Index  (as  defined  herein)  and  the
respective  Gross  Margins  described  herein,  subject to certain  periodic and
lifetime limitations as described more fully herein.

     The Mortgage  Loans were  generally  underwritten  in  accordance  with the
underwriting    standards    described   in   "Description   of   the   Mortgage
Pool--Underwriting" and Appendix A to this Prospectus Supplement. See also "Risk
Factors--Underwriting  Standards" in this Prospectus  Supplement.  Approximately
____% of the Mortgage  Loans, by aggregate  principal  balance as of the Cut-off
Date,   are  secured  by  Mortgaged   Properties   in   California.   See  "Risk
Factors--Delinquencies   and  Potential   Delinquencies"   in  this   Prospectus
Supplement.

     Payments  on the  Notes  will be made on the __th day of each  month or, if
such day is not a business day,  then on the next  business  day,  commencing in
_____ 199_ (each, a "Payment Date"). As described  herein,  interest will accrue
on the Notes at a floating rate (the "Note Interest  Rate") equal,  on the first
Payment Date,  to ____%,  and  thereafter,  equal to the lesser of (i) One-Month
LIBOR (as defined herein) plus ____% per annum,  except as described herein, and
(ii) the Available Funds Interest Rate (as defined herein).  See "Description of
the Notes--Interest Payments on the Notes" herein. As described herein, interest
payable  with respect to each Payment Date will accrue on the basis of a 360-day
year and the actual number of days elapsed  during the period  commencing on the
Payment Date  immediately  preceding the month in which such Payment Date occurs
and ending on the calendar day immediately  preceding such Payment Date,  except
with respect to the first Payment Date, which has an accrual period from ___ __,
199_ to ----- ___, 199_, and will be based on the Note Principal Balance thereof
and the  then-applicable  Note  Interest  Rate  thereof,  as  reduced by certain
interest shortfalls.  Payments in respect of principal of the Notes will be made
as described herein under "Description of the Notes--Priority of Payment."

     The Notes may be redeemed in whole,  but not in part,  by the Issuer on any
Payment  Date on or after  the  earlier  of (i) the  Payment  Date on which  the
aggregate  Principal  Balance (as defined  herein) of the Mortgage Loans is less
than or equal to 25% of the aggregate Principal Balance of the Mortgage Loans as
of the  Cut-off  Date or (ii) the  Payment  Date  occurring  in ____  20__.  See
"Description of the Notes--Optional Redemption" herein.

     The  Notes  initially  will be  registered  in the  name of Cede & Co.,  as
nominee of The Depository Trust Company ("DTC"),  as further  described  herein.
The  interests of  beneficial  owners of the Notes will be  represented  by book
entries on the records of DTC and the participating  members of DTC.  Definitive
certificates   will  be   available   for  the  Notes  only  under  the  limited
circumstances described herein. See "Description of the Notes--Book-Entry Notes"
herein.

     It is a condition  of the issuance of the Notes that they be rated "AAA" by
Standard  & Poor's  Ratings  Services  ("S&P")  and "Aaa" by  Moody's  Investors
Service, Inc. ("Moody's").

     THE YIELD TO MATURITY ON THE NOTES WILL DEPEND ON, AMONG OTHER THINGS,  THE
RATE AND  TIMING OF  PRINCIPAL  PAYMENTS  (INCLUDING  PREPAYMENTS,  REPURCHASES,
DEFAULTS,  LIQUIDATIONS  AND NEGATIVE  AMORTIZATION)  ON THE MORTGAGE LOANS. THE
MORTGAGE LOANS GENERALLY MAY BE PREPAID IN FULL OR IN PART AT ANY TIME; HOWEVER,
PREPAYMENT  MAY SUBJECT THE  MORTGAGOR  TO A  PREPAYMENT  CHARGE WITH RESPECT TO
APPROXIMATELY  HALF OF THE MORTGAGE LOANS.  IN ADDITION,  THE YIELD ON THE NOTES
WILL BE SENSITIVE TO  FLUCTUATIONS  IN THE LEVEL OF ONE-MONTH  LIBOR,  WHICH MAY
VARY SIGNIFICANTLY OVER TIME. SEE "CERTAIN YIELD AND PREPAYMENT  CONSIDERATIONS"
HEREIN AND "YIELD AND PREPAYMENT CONSIDERATIONS" IN THE PROSPECTUS.

     THE  NOTES  OFFERED  BY THIS  PROSPECTUS  SUPPLEMENT  CONSTITUTE  PART OF A
SEPARATE  SERIES OF NOTES BEING  OFFERED  PURSUANT TO THE  COMPANY'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  NOTES  MAY NOT BE  CONSUMMATED  UNLESS  THE
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

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


                                       S-2

<PAGE>




                                     SUMMARY

     The  following  summary is  qualified  in its  entirety by reference to the
detailed   information   appearing  elsewhere  herein  and  in  the  Prospectus.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus.

The Notes...............................  $_____________  Mortgage-Backed Notes,
                                          Series  199_-_.  Only  the  Notes  are
                                          offered  hereby.  The  Notes  will  be
                                          issued pursuant to an Indenture, dated
                                          as of ___ __, 199_  between the Issuer
                                          and the Indenture Trustee.

Issuer..................................  The   Notes    will   be   issued   by
                                          __________________ Trust Series 199_-_
                                          (the  "Issuer"),  a Delaware  business
                                          trust  established   pursuant  to  the
                                          Trust  Agreement,  dated as of _______
                                          __,  199_  (the  "Trust   Agreement"),
                                          between  the  Company  and  the  Owner
                                          Trustee.   The  Notes  will  represent
                                          obligations  solely of the Issuer, and
                                          the  proceeds  of  the  assets  of the
                                          Issuer (such assets, the "Trust Fund")
                                          and the Note Insurance  Policy will be
                                          the sole  source  of  payments  on the
                                          Notes.

Company.................................  WMC   Secured   Assets   Corp.    (the
                                          "Company").  See "The  Company" in the
                                          Prospectus.

Master Servicer.........................  ______________________  ( the  "Master
                                          Servicer").  See  "Description  of the
                                          Servicing     Agreement--The    Master
                                          Servicer; the Subservicer" herein.

Subservicer.............................  The Mortgage Loans will be subserviced
                                          by  _______   ("_____________").   See
                                          "Description    of    the    Servicing
                                          Agreement--The  Master  Servicer;  the
                                          Subservicer" herein.

Owner Trustee...........................  ___________________  a  _______  trust
                                          company.

Indenture Trustee.......................  ___________________________,         a
                                          ___________.

Cut-off Date............................  _____ ___, 199_.

Delivery Date...........................  On or about ______ ___, 199_.

Payment Date............................  The __th  day of each  month  (or,  if
                                          such day is not a  business  day,  the
                                          next  business   day),   beginning  on
                                          ______  __,  199_  (each,  a  "Payment
                                          Date").

Denominations and
Registration............................  The Notes will be  issued,  maintained
                                          and   transferred  on  the  book-entry
                                          records  of DTC and  its  Participants
                                          (as  defined in the  Prospectus).  The
                                          Notes will be  offered  in  registered
                                          form,  in  minimum   denominations  of
                                          $25,000 and integral multiples


                                       S-3

<PAGE>




                                          of $1 in  excess  thereof.  The  Notes
                                          will  be  represented  by one or  more
                                          Notes registered in the name of Cede &
                                          Co., as nominee of DTC. No  Beneficial
                                          Owner  will be  entitled  to receive a
                                          Note in fully registered, certificated
                                          form  (a  "Definitive  Note"),  except
                                          under   the   limited    circumstances
                                          described herein.  See "Description of
                                          the Notes--Book-Entry Notes" herein.

The Mortgage Pool.......................  The  Mortgage  Loans  are  secured  by
                                          first  liens  on one-  to  four-family
                                          real  properties  (each,  a "Mortgaged
                                          Property").  The  Mortgage  Loans have
                                          individual   principal   balances   at
                                          origination of at least  $________ but
                                          not more than $_______ with an average
                                          principal  balance at  origination  of
                                          approximately $__________ The Mortgage
                                          Loans have terms to  maturity of up to
                                          30 years from the date of  origination
                                          and a weighted average  remaining term
                                          to stated  maturity  of  approximately
                                          ____ months as of the Cut-off Date.

                                          The  Mortgage  Rate on  each  Mortgage
                                          Loan  will  be  subject  to   monthly,
                                          semi-annual   or  annual   adjustment,
                                          commencing  after  an  initial  period
                                          from origination of three months,  six
                                          months,  one year,  two years or three
                                          years  (such   period,   the  "Initial
                                          Period"),  on its Adjustment  Date (as
                                          defined  herein),  to  equal  the  sum
                                          (rounded as  described  herein) of the
                                          related  Index  described  below and a
                                          fixed  percentage  set  forth  in  the
                                          related   Mortgage  Note  (the  "Gross
                                          Margin").    However,   (i)   on   any
                                          Adjustment Date such Mortgage Rate may
                                          not  increase or decrease by more than
                                          the  Periodic  Rate  Cap  (as  defined
                                          herein),  except as described  herein,
                                          (ii)  over the  life of such  Mortgage
                                          Loan,   such  Mortgage  Rate  may  not
                                          exceed the  related  maximum  Mortgage
                                          Rate (the  "Maximum  Mortgage  Rate"),
                                          which  Maximum   Mortgage  Rates  will
                                          range from  _______% to ________%  and
                                          (iii)  over the life of such  Mortgage
                                          Loan,  such  Mortgage  Rate may not be
                                          lower than the minimum  Mortgage  Rate
                                          (the "Minimum  Mortgage Rate"),  which
                                          Minimum Mortgage Rates will range from
                                          _______% to ________% per annum. As of
                                          the Cut-off Date,  the Mortgage  Loans
                                          will have  Mortgage  Rates of at least
                                          _______%  per  annum but not more than
                                          _______%  per  annum,  with a weighted
                                          average of -----%.  The Mortgage Loans
                                          will have Gross  Margins  ranging from
                                          ______%  to  _______%  with a weighted
                                          average of  ------% as of the  Cut-off
                                          Date.

                                          Approximately  ______% of the Mortgage
                                          Loans (by aggregate  principal balance
                                          as   of   the   Cut-off   Date)   (the
                                          "Convertible  Mortgage Loans") provide
                                          that,  at the  option  of the  related
                                          Mortgagors,  the  adjustable  interest
                                          rate on such


                                       S-4

<PAGE>




                                          Mortgage  Loan may be  converted  to a
                                          fixed  interest  rate,  provided  that
                                          certain     conditions    have    been
                                          satisfied.  Such Convertible  Mortgage
                                          Loans   will   be   repurchased   upon
                                          conversion  by the Master  Servicer as
                                          described herein.  See "Description of
                                          the Mortgage Pool-Convertible Mortgage
                                          Loans" herein.

                                          Approximately  _____% of the  Mortgage
                                          Loans (by aggregate  principal balance
                                          as of the Cut-off Date) (the "Negative
                                          Amortization   Loans")   provide   for
                                          negative  amortization.  To the extent
                                          that accrued  interest on any Negative
                                          Amortization  Loan exceeds the related
                                          monthly    payment,     such    excess
                                          ("Deferred  Interest") is added to the
                                          principal  balance  of  such  Mortgage
                                          Loan on the Due  Date  and  thereafter
                                          accrues   interest   at  the   related
                                          Mortgage   Rate.    Investors   should
                                          consider the  potential  effect of the
                                          negative  amortization  feature on the
                                          rate  of  default   and  loss  on  the
                                          Negative   Amortization   Loans.   See
                                          "Certain    Yield    and    Prepayment
                                          Considerations"  and  "Description  of
                                          the       Mortgage       Pool-Negative
                                          Amortization Loans" herein.

                                          For  a  further   description  of  the
                                          Mortgage  Loans,  see  "Description of
                                          the Mortgage Pool" herein.

The Indices.............................  As of any Adjustment Date with respect
                                          to  any  Mortgage   Loan,   the  Index
                                          applicable to the determination of the
                                          related  Mortgage  Rate will be one of
                                          the following:  (i) the average of the
                                          interbank  offered rates for one month
                                          U.S.  dollar  deposits  in the  London
                                          market  based on  quotations  of major
                                          banks  as  most   recently   available
                                          generally   45  days   prior   to  the
                                          Adjustment       Date       ("Negative
                                          Amortization  Loan One- Month LIBOR");
                                          (ii)  the  average  of  the  interbank
                                          offered   rates  for  six  month  U.S.
                                          dollar  deposits in the London  market
                                          based on  quotations of major banks as
                                          most recently  available  generally 45
                                          days  prior  to  the  Adjustment  Date
                                          ("Six-Month LIBOR");  (iii) the weekly
                                          average   yield   on   U.S.   Treasury
                                          securities   adjusted  to  a  constant
                                          maturity  of six months  ("Six-  Month
                                          CMT")  as  published  by  the  Federal
                                          Reserve Board in  Statistical  Release
                                          H.15(519) and most recently  available
                                          as of the first business day generally
                                          45 days prior to the Adjustment  Date;
                                          or (iv) the  weekly  average  yield on
                                          U.S. Treasury securities adjusted to a
                                          constant    maturity   of   one   year
                                          ("One-Year  CMT") as  published by the
                                          Federal  Reserve Board in  Statistical
                                          Release  H.15(519)  and most  recently
                                          available as of the first business day
                                          generally   45  days   prior   to  the
                                          Adjustment    Date.    The    Negative
                                          Amortization  Loans will have an Index
                                          of  Negative  Amortization  Loan  One-

                                      S-5


<PAGE>

                                          Month LIBOR,  the other Mortgage Loans
                                          will have an Index of Six-Month LIBOR,
                                          Six-Month CMT or One-Year CMT.

Interest Payments ......................  Interest  on the  Notes  will  be paid
                                          monthly   on   each   Payment    Date,
                                          commencing in _____ 199_, in an amount
                                          (the "Interest  Payment Amount") equal
                                          to   interest   accrued  on  the  Note
                                          Principal Balance thereof  immediately
                                          prior to such Payment Date at the Note
                                          Interest Rate for the related Interest
                                          Period (as defined  below),  minus (i)
                                          any Prepayment Interest Shortfalls and
                                          Relief Act Shortfalls (each as defined
                                          herein) to the  extent not  covered by
                                          the Master  Servicer  by  Compensating
                                          Interest (as defined  herein) for such
                                          Payment  Date and  (ii)  any  Deferred
                                          Interest (as defined herein) allocated
                                          thereto  on  such   Payment   Date  as
                                          described  herein.  The Note  Interest
                                          Rate on each  Payment  Date  after the
                                          first  Payment Date will be a floating
                                          rate  equal to the  lesser  of  (i)(a)
                                          with  respect to each  Payment Date up
                                          to and  including  the  earlier of (x)
                                          the Payment Date in _____ 20__ and (y)
                                          the  Payment  Date which  occurs on or
                                          prior  to  the   date  on  which   the
                                          aggregate  Principal  Balance  of  the
                                          Mortgage Loans is less than 25% of the
                                          aggregate  Principal  Balance  of  the
                                          Mortgage Loans as of the Cut-off Date,
                                          One-Month  LIBOR (as  defined  herein)
                                          plus  _____%,  and (b) with respect to
                                          each    Payment    Date    thereafter,
                                          One-Month  LIBOR plus  _____% and (ii)
                                          the Available Funds Interest Rate with
                                          respect to such Payment Date. The Note
                                          Interest  Rate for the  first  Payment
                                          Date will  equal  _______%  per annum.
                                          Interest  on the Notes in  respect  of
                                          any Payment  Date will accrue from the
                                          preceding Payment Date (or in the case
                                          of the first  Payment  Date,  from the
                                          Delivery    Date   through   the   day
                                          preceding such Payment Date (each such
                                          period, an "Interest  Period")) on the
                                          basis of the actual  number of days in
                                          the  Interest  Period  and  a  360-day
                                          year.

                                          The  "Available  Funds  Interest Rate"
                                          for any  Payment  Date  is a rate  per
                                          annum  equal to the  lesser of (x) the
                                          fraction,  expressed as a  percentage,
                                          the  numerator  of  which  is  (i)  an
                                          amount   equal  to  (A)  1/12  of  the
                                          aggregate  Principal  Balance  of  the
                                          then outstanding  Mortgage Loans times
                                          the  weighted  average of the  Expense
                                          Adjusted  Mortgage  Rates  on the then
                                          outstanding  Mortgage  Loans minus (B)
                                          the  amount of the fee  payable to the
                                          Owner  Trustee  with  respect  to  the
                                          Trust  Agreement  and the premium with
                                          respect  to the Notes  payable  to the
                                          Note  Insurer with respect to the Note
                                          Insurance   Policy  for  such  Payment
                                          Date, and the  denominator of which is
                                          (ii) an  amount  equal to (A) the then
                                          outstanding  aggregate  Note Principal
                                          Balance of the Notes multiplied by (B)
                                          the actual  number of days  elapsed in
                                          the


                                       S-6

<PAGE>




                                          related Interest Period divided by 360
                                          and  (y)  _________%  per  annum  (the
                                          "Maximum  Note  Interest  Rate").  The
                                          amount of the fee payable to the Owner
                                          Trustee  together  with the  amount of
                                          the   premium   payable  to  the  Note
                                          Insurer (together, the "Administrative
                                          Fee") will accrue at ------% per annum
                                          based on the Note Principal Balance of
                                          the Notes.

                                          The "Expense  Adjusted  Mortgage Rate"
                                          on any  Mortgage  Loan is equal to the
                                          then applicable  Mortgage Rate thereon
                                          minus  the  sum  of  (i)  the  Minimum
                                          Spread,  (ii) the  Servicing  Fee Rate
                                          and (iii) the  Indenture  Trustee  Fee
                                          Rate.   For  any  Payment  Date,   the
                                          Minimum  Spread  is equal to ____% per
                                          annum, the Servicing Fee Rate is equal
                                          to _____% per annum and the  Indenture
                                          Trustee  Fee Rate is  equal to  _____%
                                          per annum.

                                          As  further  described  herein,   with
                                          respect  to the Notes and any  Payment
                                          Date,  to  the  extent  that  (a)  the
                                          lesser of (x) the  amount  payable  if
                                          clause (i) of the  definition  of Note
                                          Interest   Rate   above   is  used  to
                                          calculate  interest and (y) the amount
                                          payable if the Maximum  Note  Interest
                                          Rate  is used  to  calculate  interest
                                          exceeds  (b)  the  amount  payable  if
                                          clause (ii) of the  definition of Note
                                          Interest   Rate   above   is  used  to
                                          calculate  interest (such excess,  the
                                          "Available  Funds  Cap   Carry-Forward
                                          Amount"),  the  holders  of the  Notes
                                          will  be  paid  the   amount  of  such
                                          Available   Funds  Cap   Carry-Forward
                                          Amount  with  interest  thereon at the
                                          Note   Interest  Rate  for  the  Notes
                                          applicable  from  time to  time  after
                                          certain payments to the holders of the
                                          Notes  and  the  Note  Insurer  to the
                                          extent of  available  funds.  The Note
                                          Insurance  Policy  does not  cover the
                                          Available   Funds  Cap   Carry-Forward
                                          Amount, nor do the ratings assigned to
                                          the Notes  address  the payment of the
                                          Available   Funds  Cap   Carry-Forward
                                          Amount.

                                          To the extent that  Deferred  Interest
                                          causes   a   shortfall   in   interest
                                          collections on the Mortgage Loans that
                                          would  otherwise  cause a shortfall in
                                          the amount of interest  payable to the
                                          Noteholders,  such amount will be paid
                                          using  principal  collections  on  the
                                          Mortgage Loans through the priority of
                                          payment  provisions  described herein.
                                          To  the  extent   that  the   Interest
                                          Payment  Amount for any  Payment  Date
                                          exceeds   Available   Funds  for  such
                                          Payment  Date,   the  lesser  of  such
                                          excess  and the  aggregate  amount  of
                                          Deferred  Interest,  if  any,  that is
                                          added to the principal  balance of the
                                          Negative Amortization Loans on the Due
                                          Date  occurring  in the month in which
                                          such Payment Date occurs will be added
                                          to the Note  Principal  Balance of the
                                          Notes and subtracted from the Interest
                                          Payment Amount for such Payment Date.


                                       S-7

<PAGE>




Principal Payments .....................  Principal  payments will be payable on
                                          the Notes on each  Payment  Date in an
                                          aggregate    amount   equal   to   the
                                          Principal   Payment  Amount  for  such
                                          Payment Date.  The  Principal  Payment
                                          Amount will include,  to the extent of
                                          available    funds   and   except   as
                                          otherwise    described   herein,   the
                                          principal  portion  of  all  scheduled
                                          monthly payments  (whether received or
                                          advanced)  due from  Mortgagors on the
                                          related Due Date, and all  unscheduled
                                          amounts  received during the preceding
                                          calendar  month that are  allocable to
                                          principal   (including   proceeds   of
                                          repurchases, prepayments, liquidations
                                          and insurance (excluding proceeds paid
                                          in  respect  of  the  Note   Insurance
                                          Policy))  and  may  be  reduced  as  a
                                          result  of   overcollateralization  in
                                          excess  of  the  required   level,  as
                                          described herein. In addition,  on any
                                          Payment  Date,  to the extent of funds
                                          available  therefor,  Noteholders will
                                          also be entitled  to receive  payments
                                          generally equal to the amount, if any,
                                          necessary  to bring the  Subordination
                                          Amount    up    to    the     Required
                                          Subordination Amount (such amount, the
                                          "Subordination  Increase Amount").  On
                                          the   Payment   Date  in  _____  ____,
                                          principal will be payable on the Notes
                                          in  an   amount   equal  to  the  Note
                                          Principal   Balance  on  such  Payment
                                          Date.

                                          The "Note  Principal  Balance"  of the
                                          Notes on any date of  determination is
                                          the initial  principal balance thereof
                                          as of the Delivery Date,  increased by
                                          any   Deferred   Interest    allocated
                                          thereto,  and reduced by all  payments
                                          of  principal  thereon  prior  to such
                                          date of determination.

Note Insurer............................  ___________________     (the     "Note
                                          Insurer").        See        ---------
                                          _______________ herein.

Note Insurance Policy................... On the Delivery Date, the Note Insurer
                                          will issue a Note Insurance  Policy in
                                          favor  of  the  Indenture  Trustee  on
                                          behalf of the holders of the Notes. On
                                          each Payment Date, a draw will be made
                                          on the Note Insurance  Policy to cover
                                          (a) any shortfall in amounts available
                                          to  make   payments  of  the  Interest
                                          Payment    Amount    and    (b)    the
                                          Subordination   Deficit   (as  defined
                                          herein).  The  Note  Insurance  Policy
                                          will also cover any unpaid  Preference
                                          Amount.   In   addition,    the   Note
                                          Insurance  Policy will  guarantee  the
                                          payment   of  the   outstanding   Note
                                          Principal  Balance of each Note on the
                                          Payment Date in _____  _________(after
                                          giving  effect  to all  other  amounts
                                          distributable    and    allocable   to
                                          principal on such Payment  Date).  The
                                          Note Insurance  Policy does not insure
                                          the payment of the Available Funds Cap
                                          Carry-Forward   Amount   (as   defined
                                          herein). See "Description of the


                                       S-8

<PAGE>




                                          Notes--Note  Insurance  Policy" herein
                                          and     "Description     of     Credit
                                          Enhancement" in the Prospectus.

The Certificates........................  Trust Certificates, Series 199_-_. The
                                          Certificates  will be issued  pursuant
                                          to  the  Trust   Agreement   and  will
                                          represent  the  beneficial   ownership
                                          interest    in   the    Issuer.    The
                                          Certificates are not offered hereby.

Credit Enhancement......................  The credit  enhancement  provided  for
                                          the   benefit   of   the   Noteholders
                                          consists    solely    of    (a)    the
                                          overcollateralization provisions which
                                          utilize the internal cash flows of the
                                          Mortgage   Loans   and  (b)  the  Note
                                          Insurance Policy.

                                          OVERCOLLATERALIZATION.  Initially, the
                                          aggregate  Principal  Balance  of  the
                                          Mortgage  Loans as of the Cut-off Date
                                          will   exceed   the   aggregate   Note
                                          Principal  Balance  of the Notes as of
                                          the  Delivery  Date  by  approximately
                                          $_____________   or   _____%   of  the
                                          aggregate  Principal  Balance  of  the
                                          Mortgage Loans as of the Cut-off Date.
                                          This amount is the  required  level of
                                          overcollateralization  (the  "Required
                                          Subordination   Amount")   as  of  the
                                          Delivery  Date  and  may  increase  or
                                          decrease,  subject to certain  trigger
                                          tests,    in   accordance   with   the
                                          provisions   of  the   Indenture.   An
                                          increase  would  result in a temporary
                                          period of accelerated  amortization of
                                          the Notes to increase the actual level
                                          of    overcollateralization   to   its
                                          required   level;   a  decrease  would
                                          result  in  a   temporary   period  of
                                          decelerated amortization to reduce the
                                          actual level of  overcollateralization
                                          to    its    required    level.    See
                                          "Description           of          the
                                          Notes--Overcollateralization
                                          Provisions."

                                          THE NOTE INSURANCE  POLICY.  The Notes
                                          will  have  the  benefit  of the  Note
                                          Insurance  Policy,  as discussed  more
                                          fully herein.  See "Description of the
                                          Notes--Note Insurance Policy" herein.

Advances................................  The Master  Servicer  is  required  to
                                          make advances  ("Advances") in respect
                                          of  delinquent  payments of  principal
                                          and  interest on the  Mortgage  Loans,
                                          subject to the  limitations  described
                                          herein.   See   "Description   of  the
                                          Notes--Advances"  herein  and  in  the
                                          Prospectus.

Optional Redemption of
 the Notes..............................  The  Notes may be  redeemed  in whole,
                                          but not in part,  by the Issuer on any
                                          Payment  Date on or after the  earlier
                                          of (i) the  Payment  Date on which the
                                          aggregate    Principal   Balance   (as
                                          defined  herein) of the Mortgage Loans
                                          is less  than or  equal  to 25% of the
                                          aggregate  Principal  Balance  of  the
                                          Mortgage  Loans as of the Cut-off Date
                                          or (ii) the Payment Date


                                       S-9

<PAGE>




                                          occurring   in  ______   ______.   See
                                          "Description  of  the  Notes--Optional
                                          Redemption"     herein     and    "The
                                          Agreements--Termination; Redemption of
                                          Notes" in the Prospectus.

Special Prepayment
  Considerations........................ The  rate  and  timing  of   principal
                                          payments  on the  Notes  will  depend,
                                          among  other  things,  on the rate and
                                          timing    of    principal     payments
                                          (including   prepayments,    defaults,
                                          liquidations,   negative  amortization
                                          and  purchases of the  Mortgage  Loans
                                          due to a breach of a representation or
                                          warranty)  on  the  related   Mortgage
                                          Loans.    As   is   the   case    with
                                          mortgage-backed  securities generally,
                                          the Notes are  subject to  substantial
                                          inherent    cash-flow    uncertainties
                                          because  the  Mortgage  Loans  may  be
                                          prepaid  at  any  time;   however,   a
                                          prepayment  may  subject  the  related
                                          Mortgagor to a prepayment  charge with
                                          respect to  approximately  half of the
                                          Mortgage   Loans.   Generally,    when
                                          prevailing  interest  rates  increase,
                                          prepayment  rates  on  mortgage  loans
                                          tend  to  decrease,   resulting  in  a
                                          slower    return   of   principal   to
                                          investors at a time when  reinvestment
                                          at such higher  prevailing rates would
                                          be   desirable.    Conversely,    when
                                          prevailing   interest  rates  decline,
                                          prepayment  rates  on  mortgage  loans
                                          tend  to  increase,   resulting  in  a
                                          faster    return   of   principal   to
                                          investors at a time when  reinvestment
                                          at   comparable   yields  may  not  be
                                          possible.

                                          See  "Certain   Yield  and  Prepayment
                                          Considerations"  herein, and "Maturity
                                          and Prepayment  Considerations" in the
                                          Prospectus.

Special Yield
   Considerations.......................  The  yield to  maturity  on the  Notes
                                          will depend on,  among  other  things,
                                          the  rate  and  timing  of   principal
                                          payments    (including    prepayments,
                                          defaults,    liquidations,    negative
                                          amortization   and  purchases  of  the
                                          Mortgage  Loans  due to a breach  of a
                                          representation  or  warranty)  on  the
                                          Mortgage   Loans  and  the  allocation
                                          thereof to reduce  the Note  Principal
                                          Balance thereof. The yield to maturity
                                          on the Notes  will also  depend on the
                                          Note  Interest  Rate and the  purchase
                                          price for such Notes.

                                          If  the  Notes  are   purchased  at  a
                                          premium and principal payments thereon
                                          occur   at   a   rate    faster   than
                                          anticipated  at the time of  purchase,
                                          the   investor's   actual   yield   to
                                          maturity   will  be  lower  than  that
                                          assumed  at  the  time  of   purchase.
                                          Conversely, if the Notes are purchased
                                          at a discount and  principal  payments
                                          thereon  occur at a rate  slower  than
                                          that


                                      S-10

<PAGE>




                                          assumed at the time of  purchase,  the
                                          investor's  actual  yield to  maturity
                                          will be lower than that assumed at the
                                          time of purchase.

                                          The Notes  were  structured  assuming,
                                          among   other   things,   a   constant
                                          prepayment  rate  ("CPR")  of 20%  and
                                          corresponding  weighted  average lives
                                          as described  herein.  The prepayment,
                                          yield and other assumptions to be used
                                          for pricing purposes for the Notes may
                                          vary  as  determined  at the  time  of
                                          sale.

                                          See  "Certain   Yield  and  Prepayment
                                          Considerations"   herein   and  "Yield
                                          Considerations" in the Prospectus.

Federal Income Tax
 Consequences...........................  In  the  opinion  of Tax  Counsel  (as
                                          defined   in  the   Prospectus),   for
                                          federal income tax purposes, the Notes
                                          will be  characterized as indebtedness
                                          and not as  representing  an ownership
                                          interest  in  the  Trust  Fund  or  an
                                          equity  interest  in the Issuer or the
                                          Company.  In  addition,   for  federal
                                          income tax  purposes,  the Issuer will
                                          not   be   (i)    classified   as   an
                                          association  taxable as a  corporation
                                          for federal income tax purposes (other
                                          than as a "qualified REIT  subsidiary"
                                          as defined  in  Section  856(i) of the
                                          Code), (ii) a taxable mortgage pool as
                                          defined  in  Section  7701(i)  of  the
                                          Code,  or  (iii)  a  "publicly  traded
                                          partnership"  as defined  in  Treasury
                                          Regulation Section 1.7704-1.

                                          For  further   information   regarding
                                          certain     federal     income     tax
                                          consequences  of an  investment in the
                                          Notes   see   "Federal    Income   Tax
                                          Consequences"   herein  and   "Federal
                                          Income  Tax  Consequences"  and "State
                                          and  Other  Tax  Consequences"  in the
                                          Prospectus.

Legal Investment........................  The Notes  will  constitute  "mortgage
                                          related  securities"  for  purposes of
                                          SMMEA for so long as they are rated in
                                          at least  the  second  highest  rating
                                          category  by  one or  more  nationally
                                          recognized      statistical     rating
                                          agencies.      Institutions      whose
                                          investment  activities  are subject to
                                          legal  investment laws and regulations
                                          or to  review  by  certain  regulatory
                                          authorities    may   be   subject   to
                                          restrictions   on  investment  in  the
                                          Notes. See "Legal Investment" herein.

Rating..................................  It is a condition  to the  issuance of
                                          the Notes that they be rated  "AAA" by
                                          Standard  &  Poor's  Ratings  Services
                                          ("S&P") and "Aaa" by Moody's Investors
                                          Service, Inc. ("Moody's").  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. A security rating


                                      S-11

<PAGE>




                                          does  not  address  the  frequency  of
                                          prepayments of Mortgage  Loans, or the
                                          corresponding   effect   on  yield  to
                                          investors.

                                          The  ratings  do  not   represent  any
                                          assessment  of the  Master  Servicer's
                                          ability to repurchase  any  Converting
                                          Mortgage Loan following the conversion
                                          of  the  related  Mortgage  Rate  to a
                                          fixed rate, or the effect on the yield
                                          to Noteholders resulting from any such
                                          conversion  and  the  failure  of  the
                                          Master  Servicer  to  repurchase  such
                                          Converting  Mortgage  Loan.  Also, the
                                          ratings  issued by S&P and  Moody's on
                                          payment of  principal  and interest on
                                          the Notes do not cover the  payment of
                                          the Available Funds Cap  Carry-Forward
                                          Amount.   See   "Certain   Yield   and
                                          Prepayment     Considerations"     and
                                          "Ratings" herein.


                                      S-12

<PAGE>



                                  RISK FACTORS

     Prospective  Noteholders  should  consider,  among other things,  the items
discussed  under "Risk Factors" in the  Prospectus and the following  factors in
connection with the purchase of the Notes:

UNDERWRITING STANDARDS

     The  Mortgage  Loans  were   underwritten   generally  in  accordance  with
underwriting    standards    described   in   "Description   of   the   Mortgage
Pool--Underwriting"  below and Appendix A attached  hereto  which are  primarily
intended to provide  single family  mortgage  loans for  non-conforming  credits
which do not  satisfy  the  requirements  of  typical  "A" credit  borrowers.  A
"non-conforming  credit" means a mortgage loan which is ineligible  for purchase
by FNMA or  FHLMC  due to  credit  characteristics  that do not meet the FNMA or
FHLMC underwriting  guidelines  underwriting guidelines for standard "A" quality
conforming  mortgage loans,  including  mortgagors  whose  creditworthiness  and
repayment ability do not satisfy such FNMA or FHLMC underwriting  guidelines and
mortgagors who may have a record of credit  write-offs,  outstanding  judgments,
prior bankruptcies and other credit items that do not satisfy such FNMA or FHLMC
underwriting  guidelines.  Accordingly,  Mortgage Loans  underwritten  under the
Originators'  non-conforming credit underwriting  standards or to standards that
do not meet the  requirements  for  typical "A" credit  borrowers  are likely to
experience rates of delinquency,  foreclosure and loss that are higher,  and may
be substantially  higher,  than mortgage loans originated in accordance with the
FNMA or FHLMC underwriting guidelines or to typical "A" credit borrowers.

POTENTIAL DELINQUENCIES

     Approximately  ______%  of the  Mortgage  Loans (by  aggregate  outstanding
principal  balance as of the Cut-off  Date) are secured by Mortgaged  Properties
located  in the State of  California.  In the  event  California  experiences  a
decline in real estate values,  losses on the Mortgage Loans may be greater than
otherwise would be the case.

     Approximately  _____%  of the  Mortgage  Loans  (by  aggregate  outstanding
principal  balance as of the  Cut-off  Date) will have  Loan-to-Value  Ratios in
excess of 80% but will not be covered by a primary  mortgage  insurance  policy.
Such Mortgage  Loans will be affected to a greater  extent than  Mortgage  Loans
with primary mortgage  insurance or a Loan-to-Value  Ratio equal to or less than
80% by any decline in the value of the related Mortgaged Property.  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.  Any decrease in the value of such
Mortgage Loans may result in the allocation of losses to the Notes which are not
covered by  overcollateralization  or the Note  Insurance  Policy.  See "Primary
Mortgage Insurance, Hazard Insurance; Claims Thereunder" in the Prospectus.

     __________ has limited  historical  delinquency and default experience that
may be referred to for purposes of estimating  the future  delinquency  and loss
experience  of the  Mortgage  Loans  underwritten  pursuant to the  underwriting
standards described herein,  which include those of non-related bulk purchasers.
There can be no  assurance  that the  delinquency  experience  of the  servicing
portfolios   described  herein  with  respect  to  mortgage  loans  serviced  by
__________ will  correspond to the delinquency  experience of the Mortgage Loans
underwritten  pursuant to such underwriting  standards.  See "Description of the
Servicing Agreement--The Master Servicer; the Subservicer" herein.



                                      S-13

<PAGE>



RISK OF MORTGAGE LOAN YIELD REDUCING NOTE INTEREST RATE ON THE NOTES

     The Note  Interest  Rate is based upon,  among other  factors as  described
herein under  "Description  of the  Notes--Interest  Payments on the Notes," the
value of an index  (One-Month LIBOR (as defined herein)) which is different from
the value of the indices applicable to the Mortgage Loans (Negative Amortization
Loan One-Month LIBOR,  Six-Month LIBOR,  Six-Month CMT and One-Year CMT (each as
defined herein)),  as described under "Description of the Mortgage Pool" herein.
Investors  should note that the value of One-Month LIBOR on the Notes may differ
from Negative Amortization Loan One- Month LIBOR, due to the different reference
date. The Mortgage Rate of each Mortgage Loan adjusts monthly,  semi-annually or
annually,  commencing  after the Initial  Period,  based upon the related Index,
whereas the Note Interest Rate on the Notes adjusts monthly based upon One-Month
LIBOR plus ----% (or after the earlier of (x) the Payment  Date in ____ 20__ and
(y) the Payment Date which occurs on or prior to the date on which the aggregate
Principal  Balance  of the  Mortgage  Loans is less  than  25% of the  aggregate
Principal Balance of the Mortgage Loans as of the Cut-off Date,  One-Month LIBOR
plus _____%),  limited by the Available Funds Interest Rate (as defined herein).
In addition,  One-Month  LIBOR and the Indices on the Mortgage Loans may respond
differently to economic and market  factors,  and there is not  necessarily  any
correlation between them.  Moreover,  the Mortgage Loans are subject to Periodic
Rate Caps,  Maximum  Mortgage Rates and Minimum Mortgage Rates (each, as defined
herein). Thus, it is possible, for example, that One-Month LIBOR may rise during
periods  in which the  Indices  are  stable  or  falling  or that,  even if both
One-Month LIBOR and the Indices rise during the same period, One-Month LIBOR may
rise much more rapidly than the Indices. See "Description of the Notes--Interest
Payments on the Notes."


                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

     The Mortgage Pool will consist of  conventional,  adjustable-rate,  monthly
payment,  first lien  mortgage  loans with terms to maturity of not more than 30
years from the date of origination or modification.  As of the Cut-off Date, the
principal  balance of the Mortgage Loans was equal to  $__________.  The Company
will  acquire  the  Mortgage  Loans to be  included  in the  Mortgage  Pool from
__________________  (_______), the parent of the Company, which in turn acquired
them from ------ (in such capacity,  the "Seller"),  which in turn acquired them
pursuant to various  agreements  from  affiliates  of  ____________  and various
mortgage loan conduit  sellers  (collectively,  the  "Originators").  All of the
Mortgage Loans will be subserviced  by  ______________.  The Company will convey
the  Mortgage  Loans to the Issuer on the  Delivery  Date  pursuant to the Trust
Agreement.  ________________  will make certain  representations  and warranties
with respect to the Mortgage  Loans and, as more  particularly  described in the
Prospectus,   will  have  certain  repurchase  or  substitution  obligations  in
connection with a breach of any such  representation or warranty,  as well as in
connection  with an  omission  or  defect  in  respect  of  certain  constituent
documents  required to be delivered with respect to the Mortgage  Loans,  in any
event if such breach,  omission or defect cannot be cured and it materially  and
adversely  affects  the  interests  of  holders  of the  Securities  or the Note
Insurer. See "Description of the Mortgage  Pool--Representations by Sellers" and
"Description of the  Notes--Assignment  of Trust Fund Assets" in the Prospectus.
The Mortgage Loans will have been  originated or acquired by the  Originators in
accordance with the underwriting criteria described herein. See "--Underwriting"
below and Appendix A.

     The  representations  and warranties made by ______________ will be pledged
to the  Indenture  Trustee  for the  benefit  of the  Noteholders  and the  Note
Insurer.



                                      S-14

<PAGE>



     Approximately  ________% of the  Mortgage  Loans,  by  aggregate  principal
balance as of the Cutoff Date, will have  Loan-to-Value  Ratios in excess of 80%
but will not be  covered  by a primary  mortgage  insurance  policy.  Each other
Mortgage Loan with a  Loan-to-Value  Ratio in excess of 80% will be covered by a
primary mortgage  insurance  policy.  See "Primary  Mortgage  Insurance,  Hazard
Insurance; Claims Thereunder" in the Prospectus.

MORTGAGE LOANS

MORTGAGE RATE ADJUSTMENT

     The Mortgage Rate on each  Mortgage Loan will adjust  monthly (with respect
to _____% of the Mortgage Loans),  semi-annually  (with respect to _____% of the
Mortgage  Loans) or  annually  (with  respect to _____% of the  Mortgage  Loans)
commencing after an initial period after  origination (the "Initial  Period") of
three months,  six months,  one year, two years or three years,  in each case on
each applicable Adjustment Date to a rate equal to the sum, generally rounded to
the nearest  one-eighth of one percentage point (12.5 basis points),  of (i) the
related Index plus (ii) a fixed  percentage (the "Gross  Margin").  In addition,
the Mortgage Rate on each  Mortgage  Loan (other than the Negative  Amortization
Loans) is subject on its first  Adjustment  Date following its  origination to a
cap (the "Initial  Periodic Rate Cap") and on each Adjustment Date thereafter to
a periodic rate cap (the  "Periodic  Rate Cap").  All of the Mortgage  Loans are
also subject to specified  maximum and minimum lifetime Mortgage Rates ("Maximum
Mortgage Rates" and "Minimum Mortgage Rates," respectively).  The Mortgage Loans
were  generally  originated  with an initial  Mortgage Rate below the sum of the
current Index and the Gross Margin.  Due to the application of the Periodic Rate
Caps,  Maximum  Mortgage Rates and Minimum  Mortgage Rates, the Mortgage Rate on
any Mortgage Loan, as adjusted on any related Adjustment Date, may not equal the
sum of the related  Index and the Gross  Margin.  The Due Date for each Mortgage
Loan is the first day of the month.

     Approximately  _____% of the  Mortgage  Loans will not have  reached  their
first Adjustment Date as of the Delivery Date. All of the Mortgage Loans with an
Initial Period of three months have already reached their first Adjustment Date.
The initial  Mortgage Rate is generally lower than the rate that would have been
produced if the  applicable  Gross Margin had been added to the related Index in
effect  at  origination.  Mortgage  Loans  that  have not  reached  their  first
Adjustment Date are,  therefore,  more likely to be subject to the Periodic Rate
Cap on their first Adjustment Date.

SIX-MONTH LIBOR INDEX

     The  Index  applicable  to  the  determination  of  the  Mortgage  Rate  on
approximately  ______% of the  Mortgage  Loans (by  principal  balance as of the
Cut-off Date) will be the average of the  interbank  offered rates for six-month
United States  dollar  deposits in the London market as published by FNMA and as
most recently  available as of the first business day generally 45 days prior to
such Adjustment Date.

     The table below sets forth historical  average rates of Six-Month LIBOR for
the months  indicated  as made  available  from  FNMA.  Such  average  rates may
fluctuate  significantly  from month to month as well as over longer periods and
may not increase or decrease in a constant pattern from period to period.  There
can be no  assurance  that  levels of  Six-Month  LIBOR  published  by FNMA,  or
published  on a different  Reference  Date would have been at the same levels as
those set forth below.  The following does not purport to be  representative  of
future  levels of Six-Month  LIBOR (as  published by FNMA).  No assurance can be
given as to the level of Six-Month  LIBOR on any  Adjustment  Date or during the
life of any Mortgage Loan based on Six-Month LIBOR.




                                      S-15

<PAGE>



                                 SIX-MONTH LIBOR

MONTH                     1993        1994        1995        1996        1997
- -----                     ----        ----        ----        ----        ----
January ............      3.44%       3.39%       6.69%       5.34%       5.71%
February ...........      3.33        4.00        6.44        5.29        5.68
March ..............      3.38        4.25        6.44        5.52        5.96
April ..............      3.31        4.63        6.31        5.42        6.08
May ................      3.44        5.00        6.06        5.64
June ...............      3.56        5.25        5.88        5.84
July ...............      3.56        5.33        5.88        5.92
August .............      3.44        5.33        5.94        5.74
September ..........      3.38        5.69        5.99        5.75
October ............      3.50        6.00        5.95        5.58
November ...........      3.52        6.44        5.74        5.55
December ...........      3.50        7.00        5.56        5.62

ONE-YEAR CMT INDEX

     The  Index  applicable  to  the  determination  of  the  Mortgage  Rate  on
approximately  _____% of the  Mortgage  Loans (by  principal  balance  as of the
Cut-off  Date)  will be the weekly  average  yield on U.S.  Treasury  securities
adjusted to a constant  maturity of one year as published by the Federal Reserve
Board in  Statistical  Release  H.15(519) and most recently  available as of the
first business day generally 45 days prior to the Adjustment Date.

     The table below sets forth historical average rates of One-Year CMT for the
months  indicated as made available from Telerate Page 7052.  Such average rates
may fluctuate  significantly  from month to month as well as over longer periods
and may not  increase or decrease in a constant  pattern  from period to period.
There can be no assurance that levels of One-Year CMT published by Telerate Page
7052,  or  published on a different  Reference  Date would have been at the same
levels  as  those  set  forth  below.  The  following  does  not  purport  to be
representative  of future  levels of One-Year CMT (as published by Telerate Page
7052).  No  assurance  can be  given  as to the  level  of  One-Year  CMT on any
Adjustment Date or during the life of any Mortgage Loan based on One-Year CMT.


                                      S-16

<PAGE>




                                  ONE-YEAR CMT

MONTH                      1993        1994        1995        1996        1997
- -----                      ----        ----        ----        ----        ----
January ............       3.50%       3.54%       7.08%       5.11%       5.60%
February ...........       3.38        3.85        6.73        4.94        5.52
March ..............       3.33        4.28        6.43        5.31        5.79
April ..............       3.25        4.74        6.27        5.53        5.99
May ................       3.36        5.31        6.02        5.64
June ...............       3.55        5.24        5.66        5.81
July ...............       3.45        5.47        5.59        5.84
August .............       3.47        5.56        5.72        5.69
September ..........       3.36        5.74        5.64        5.84
October ............       3.38        6.11        5.60        5.57
November ...........       3.58        6.48        5.45        5.43
December ...........       3.61        7.10        5.32        5.47

NEGATIVE AMORTIZATION LOANS

     Approximately _____% of the Mortgage Loans ("Negative  Amortization Loans")
have a negative  amortization feature whereby interest payments on such Mortgage
Loans may be deferred and may be added to the  Principal  Balance  thereof.  The
amount  of the  monthly  payment  on each  Negative  Amortization  Loan  adjusts
annually on each  "Payment  Adjustment  Date" to an amount which would  amortize
fully the outstanding  principal balance of the Negative  Amortization Loan over
its  remaining  term,  and pay interest at the Mortgage  Rate as adjusted on the
immediately  preceding  Rate  Adjustment  Date,  subject  to a payment  cap (the
"Payment Cap") that limits any increase or decrease in the amount of the monthly
payment on any Payment Adjustment Date to an amount not greater than 7.5% of the
amount of the monthly  payment due on the preceding Due Date, to the extent that
the related  Mortgagor  has elected to have the monthly  payment  limited by the
Payment Cap. The Payment Cap shall not be in effect on the fifth  anniversary of
the  first  Due  Date  and on  each  fifth  anniversary  thereafter  (each  such
anniversary,  a "Recast  Date").  The weighted  average first Recast Date of the
Negative  Amortization Loans,  rounded to the nearest Due Date, is _________ __,
____. If on any Rate Adjustment Date, due to the addition of Deferred  Interest,
the principal balance of any Negative Amortization Loan would exceed 110% of the
original  principal balance thereof (such limitation,  a "Negative  Amortization
Cap"), the related monthly payment will be  recalculated,  without regard to the
Payment  Cap,  to  equal  an  amount   sufficient   to  amortize  such  Negative
Amortization  Loan over its  remaining  term at the Mortgage Rate as adjusted on
the  immediately   preceding  Rate  Adjustment  Date.  Any  monthly  payment  so
recalculated  will  remain in  effect  until the  earliest  of the next  Payment
Adjustment  Date,  the next  Recast  Date or the  next  Due  Date on  which  the
principal  balance of the related  Negative  Amortization  Loan would exceed the
Negative Amortization Cap.

     The  Mortgage  Notes  provide  that at least 30 days  prior to any  Payment
Adjustment  Date the  related  Mortgagor  must be  notified  of (i) the  monthly
payment  that  would be  sufficient  to  amortize  fully  the  then  outstanding
principal  balance of the related Negative  Amortization Loan over its remaining
term (the "Full  Payment")  and (ii) the monthly  payment that would be equal to
the above amount subject to the Payment Cap (the "Limited Payment"). Upon timely
notice,  a Mortgagor may elect to pay the Limited  Payment,  subject only to the
related Negative  Amortization Cap and the applicable  provisions on the related
Recast Date.

     On any Rate  Adjustment Date an increase in the Mortgage Rate on a Negative
Amortization  Loan will result in a larger  portion of each  subsequent  monthly
payment being allocated to interest and a smaller


                                      S-17

<PAGE>



portion being allocated to principal, and conversely, a decrease in the Mortgage
Rate on a Negative  Amortization  Loan will  result in a larger  portion of each
subsequent  monthly  payment being  allocated to principal and a smaller portion
being  allocated to interest.  However,  because  Mortgage Rates on the Negative
Amortization  Loans  adjust on a monthly  basis but monthly  payments due on the
Negative Amortization Loans adjust only annually, and because the application of
Payment Caps may limit the amount by which the monthly payments may adjust,  the
amount of a monthly  payment  may be more or less than the amount  necessary  to
fully amortize the principal balance of the Negative  Amortization Loan over its
then  remaining  term at the applicable  Mortgage  Rate.  Accordingly,  Negative
Amortization  Loans may be  subject  to  reduced  amortization  (if the  monthly
payment  due on a Due Date is  sufficient  to pay  interest  accrued  during the
related accrual period at the applicable  Mortgage Rate but is not sufficient to
reduce  principal in  accordance  with a fully  amortizing  schedule);  negative
amortization  (if  interest  accrued  during the related  accrual  period at the
applicable  Mortgage Rate is greater than the entire monthly  payment due on the
related  Due Date (such  excess  accrued  interest,  "Deferred  Interest"));  or
accelerated  amortization  (if the monthly  payment due on a Due Date is greater
than the amount  necessary to pay interest  accrued  during the related  accrual
period at the  applicable  Mortgage  Rate and to reduce  principal in accordance
with a fully amortizing schedule).  In addition,  subsequent to the final Recast
Date and the  final  Payment  Adjustment  Date,  the  addition  of any  Deferred
Interest to the principal balance of any Negative  Amortization Loan that is not
offset by subsequent  accelerated  amortization  will result in a final lump sum
payment at maturity  greater than, and potentially  substantially  greater than,
the monthly payment due on the immediately preceding Due Date.

     The maximum  increase in the principal  balance of a Negative  Amortization
Loan due to the addition of Deferred  Interest to the principal  balance of such
Negative  Amortization  Loan  and  the  resulting  Loan-to-Value  Ratio  on such
Negative  Amortization Loan will depend on the relationships between the Payment
Cap, the Maximum  Mortgage Rate, the Negative  Amortization  Cap and the related
Index.  If the outstanding  principal  balance of a Negative  Amortization  Loan
having a  Loan-to-Value  Ratio of 80% was to increase to an amount  equal to the
Negative  Amortization  Cap,  the  Loan-to-Value  Ratio  (as  based  on the then
outstanding  principal  balance) thereof would in no event exceed  approximately
88%.

CONVERTIBLE LOANS

     Approximately  ____% of the Mortgage Loans  ("Convertible  Mortgage Loans")
provide that, at the option of the related  Mortgagors,  the adjustable interest
rate on such  Mortgage  Loans may be converted to a fixed  interest  rate.  Upon
conversion,  the  Mortgage  Rate  will be  converted  to a fixed  interest  rate
determined in accordance with the formula set forth in the related Mortgage Note
which  formula is intended  to result in a Mortgage  Rate which is not less than
the then current market interest rate (subject to applicable usury laws).  After
such conversion, the monthly payments of principal and interest will be adjusted
to provide for full amortization over the remaining term to scheduled  maturity.
Upon notification from a Mortgagor of such Mortgagor's intent to convert from an
adjustable interest rate to a fixed interest rate and prior to the conversion of
any such Mortgage Loan (a "Converting  Mortgage Loan"), the Master Servicer will
be obligated to purchase the  Converting  Mortgage  Loan at a price equal to the
outstanding  principal  balance  thereof  plus accrued  interest  thereon at the
related  Mortgage  Rate plus any  unreimbursed  Advances  with  respect  to such
Mortgage Loan net of any subservicing fees (the "Conversion Price").

     In the event  that the  Master  Servicer  fails to  purchase  a  Converting
Mortgage  Loan (such  Mortgage  Loan,  following  its  conversion,  a "Converted
Mortgage  Loan"),  neither the Company nor any of its  affiliates  nor any other
entity is  obligated  to purchase or arrange for the  purchase of any  Converted
Mortgage Loan. Any such Converted Mortgage Loan will remain in the Mortgage Pool
as a  fixed-rate  Mortgage  Loan and will result in the Mortgage  Pool's  having
fixed-rate Mortgage Loans and as a result the Note Interest Rate may be reduced.
See "Certain Yield and Prepayment Considerations" herein.



                                      S-18

<PAGE>



     Following the purchase of any Converted  Mortgage Loan as described  above,
the  purchaser  will be entitled  to receive an  assignment  from the  Indenture
Trustee  of such  Mortgage  Loan  and the  purchaser  will  thereafter  own such
Mortgage Loan free of any further  obligation  to the  Indenture  Trustee or the
Noteholders with respect thereto.

MORTGAGE LOAN CHARACTERISTICS

     All  percentages of the Mortgage  Loans  described  herein are  approximate
percentages (except as otherwise indicated) by aggregate principal balance as of
the Cut-off Date.

     The Mortgage  Loans  generally  have original  terms to stated  maturity of
approximately 30 years.

     Effective  with the first payment due on a Mortgage Loan after each related
Adjustment  Date,  the Monthly  Payment  will be adjusted to an amount that will
fully amortize the outstanding  principal  balance of the Mortgage Loan over its
remaining  term. The weighted  average number of months from the Cut-off Date to
the next Adjustment Date is __ months.

     As of the Cut-off Date,  each  Mortgage Loan will have an unpaid  principal
balance of not less than $_______ or more than  $________ and the average unpaid
principal  balance of the Mortgage Loans will be  approximately  $________.  The
latest  stated  maturity  date of any of the Mortgage  Loans will be ------- __,
______;  however, the actual date on which any Mortgage Loan is paid in full may
be  earlier  than the  stated  maturity  date  due to  unscheduled  payments  of
principal.

     As of the Cut-off  Date,  the  weighted  average  remaining  term to stated
maturity of the Mortgage Loans will be approximately ____ months.

     The earliest  year of  origination  of any  Mortgage  Loan is _____ and the
latest month and year of origination will be _________ ___.

     None of the Mortgage Loans are Buydown Mortgage Loans.

     Set forth below is a description of certain  additional  characteristics of
the  Mortgage  Loans as of the Cut-off  Date  (except as  otherwise  indicated).
Dollar amounts and percentages may not add up to totals due to rounding.



                                      S-19

<PAGE>







             PRINCIPAL BALANCES OF THE MORTGAGE LOANS AT ORIGINATION

<TABLE>
<CAPTION>

          ORIGINAL                                                     PERCENTAGE OF CUT-OFF
        MORTGAGE LOAN              NUMBER OF       AGGREGATE UNPAID      DATE AGGREGATE
    PRINCIPAL BALANCE($)         MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE
    -----------------            --------------    -----------------    -----------------
<S>                                                       <C>                     <C>
      0.01 -  50,000.00.........                          $                            %
 50,000.01 - 100,000.00.........
100,000.01 - 150,000.00.........
150,000.01 - 200,000.00.........
200,000.01 - 250,000.00.........
250,000.01 - 300,000.00.........
300,000.01 - 350,000.00.........
350,000.01 - 400,000.00.........
400,000.01 - 450,000.00.........
450,000.01 - 500,000.00.........
500,000.01 - 550,000.00.........
550,000.01 - 600,000.00.........
650,000.01 - 700,000.00.........
Total...........................

</TABLE>

     The  average  original  principal  balance  of the  Mortgage  Loans will be
approximately $______.



                                      S-20

<PAGE>






           CURRENT BALANCES OF THE MORTGAGE LOANS AT THE CUT-OFF DATE
<TABLE>
<CAPTION>


                                                                                        PERCENTAGE OF
          CURRENT                                                                        CUT-OFF DATE
       MORTGAGE LOAN                      NUMBER OF            AGGREGATE UNPAID            AGGREGATE
    PRINCIPAL BALANCE($)                MORTGAGE LOANS        PRINCIPAL BALANCE       PRINCIPAL BALANCE
    -----------------                   --------------        -----------------       -----------------
<S>                                                                  <C>                           <C>
      0.01 -  50,000.00...........                                   $                             %
 50,000.01 - 100,000.00............
100,000.01 - 150,000.00............
150,000.01 - 200,000.00............
200,000.01 - 250,000.00............
250,000.01 - 300,000.00............
300,000.01 - 350,000.00............
350,000.01 - 400,000.00............
400,000.01 - 450,000.00............
450,000.01 - 500,000.00............
500,000.01 - 550,000.00............
550,000.01 - 600,000.00............
650,000.01 - 700,000.00............
Total..............................

</TABLE>


     The  average  current  principal  balance  of the  Mortgage  Loans  will be
approximately $------------.



                                      S-21

<PAGE>





                          MORTGAGE RATES AT ORIGINATION

<TABLE>
<CAPTION>

                                                                                        PERCENTAGE OF
                                                                                        CUT-OFF DATE
                                       NUMBER OF           AGGREGATE UNPAID              AGGREGATE
          MORTGAGE RATES(%)         MORTGAGE LOANS        PRINCIPAL BALANCE          PRINCIPAL BALANCE
          --------------            --------------        -----------------          -----------------
<S>                                                            <C>                                 <C>
 3.000 -  3.499 ...............                                $                                   %
 4.000 -  4.499 ...............
 4.500 -  4.999 ...............
 5.000 -  5.499 ...............
 5.500 -  5.999 ...............
 6.000 -  6.499 ...............
 6.500 -  6.999 ...............
 7.000 -  7.499 ...............
 7.500 -  7.999 ...............
 8.000 -  8.499 ...............
 8.500 -  8.999 ...............
 9.000 -  9.499 ...............
 9.500 -  9.999 ...............
10.000 - 10.499 ...............
10.500 - 10.999 ...............
11.000 - 11.499 ...............
11.500 - 11.999 ...............
12.000 - 12.499 ...............
12.500 - 12.999 ...............
13.000 - 13.499 ...............
12.500 - 13.999 ...............
14.000 - 14.499 ...............
14.500 - 14.999 ...............
15.000 - 15.499 ...............
15.500 - 15.999 ...............
16.000 - 16.499 ...............
   Total ......................

</TABLE>

     The weighted  average  Mortgage Rate of the Mortgage  Loans at  origination
will be approximately _____% per annum.

                                      S-22

<PAGE>





                                MORTGAGE RATES AT CUT-OFF DATE
<TABLE>
<CAPTION>

                                                                                       PERCENTAGE OF
                                                                                        CUT-OFF DATE
                                       NUMBER OF           AGGREGATE UNPAID              AGGREGATE
          MORTGAGE RATES(%)         MORTGAGE LOANS        PRINCIPAL BALANCE          PRINCIPAL BALANCE
          --------------            --------------        -----------------          -----------------
<S>                                                              <C>                                <C>
 5.000 -  5.499 ...............                                  $                                  %
 5.500 -  5.999 ...............
 6.000 -  6.499 ...............
 6.500 -  6.999 ...............
 7.000 -  7.499 ...............
 7.500 -  7.999 ...............
 8.000 -  8.499 ...............
 8.500 -  8.999 ...............
 9.000 -  9.499 ...............
 9.500 -  9.999 ...............
10.000 - 10.499 ...............
10.500 - 10.999 ...............
11.000 - 11.499 ...............
11.500 - 11.999 ...............
12.000 - 12.499 ...............
12.500 - 12.999 ...............
13.000 - 13.499 ...............
12.500 - 13.999 ...............
14.000 - 14.499 ...............
14.500 - 14.999 ...............
15.500 - 15.999 ...............
16.500 - 16.999 ...............
   Total ......................

</TABLE>

                                      S-23

<PAGE>



                              NEXT ADJUSTMENT DATE


                                                                PERCENTAGE OF
                                                                CUT-OFF DATE
                         NUMBER OF        AGGREGATE UNPAID        AGGREGATE
NEXT ADJUSTMENT DATE   MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE



































     The weighted  average  remaining  months to the next Adjustment Date of the
Mortgage Loans will be approximately __ months.



                                      S-24

<PAGE>



                                  GROSS MARGIN
<TABLE>
<CAPTION>

                                                                                 PERCENTAGE OF
                                                                                  CUT-OFF DATE
                                    NUMBER OF        AGGREGATE UNPAID              AGGREGATE
       GROSS MARGINS(%)          MORTGAGE LOANS     PRINCIPAL BALANCE          PRINCIPAL BALANCE
       ----------------          --------------     -----------------          -----------------
<S>                                                     <C>                                    <C>
2.000-2.249....................                         $                                      %
2.500-2.749....................
2.750-2.999....................
3.000-3.249....................
3.250-3.499....................
3.500-3.749....................
3.750-3.999....................
4.000-4.249....................
4.250-4.499....................
4.500-4.749....................
4.750-4.999....................
5.000-5.249....................
5.250-5.499....................
5.500-5.749....................
5.750-5.999....................
6.000-6.249....................
6.250-6.499....................
6.500-6.749....................
6.750-6.999....................
7.000-7.249....................
7.250-7.499....................
7.500-7.749....................
7.750-7.999....................
8.000-8.249....................
8.250-8.499....................
8.500-8.749....................
8.750-8.999....................
9.000-9.249....................
9.250-9.499....................
10.000-10.249..................
10.750-10.999..................
11.000-11.249..................
    Total......................

</TABLE>
                             
     The  weighted   average  Gross  Margin  of  the  Mortgage   Loans  will  be
approximately _______% per annum.


                                      S-25

<PAGE>



                              MAXIMUM MORTGAGE RATE
<TABLE>
<CAPTION>

                                                                                           PERCENTAGE OF   
                                                                                            CUT-OFF DATE   
                                              NUMBER OF        AGGREGATE UNPAID              AGGREGATE     
 MAXIMUM MORTGAGE RATE (%)                 MORTGAGE LOANS     PRINCIPAL BALANCE          PRINCIPAL BALANCE 
 -------------------------                 --------------     -----------------          ----------------- 
<S>                                                               <C>                             <C>

10.000 - 10.499

10.500 - 10.999......................
11.000 - 11.499......................
11.500 - 11.999......................
12.000 - 12.499......................
12.500 - 12.999......................
13.000 - 13.499......................
13.500 - 13.999......................
14.000 - 14.499......................
14.500 - 14.999......................
15.000 - 15.499......................
15.500 - 15.999......................
16.000 - 16.499......................
16.500 - 16.999......................
17.000 - 17.499......................
17.500 - 17.999......................
18.000 - 18.499......................
18.500 - 18.999......................
19.000 - 19.499......................
19.500 - 19.999......................
20.000 - 20.499......................
20.500 - 20.999......................
21.000 - 21.499......................
21.500 - 21.999......................
22.000 - 22.499......................
22.500 - 22.999......................
23.000 - 23.499......................
    Total............................

</TABLE>

     The weighted  average  Maximum  Mortgage Rate of the Mortgage Loans will be
approximately _____% per annum.



                                      S-26

<PAGE>




                                      INDEX
<TABLE>
<CAPTION>

                                                                                            PERCENTAGE OF
                                                                                            CUT-OFF DATE
                                           NUMBER OF           AGGREGATE UNPAID               AGGREGATE
           INDEX                         MORTGAGE LOANS        PRINCIPAL BALANCE          PRINCIPAL BALANCE
           -----                         --------------        -----------------          -----------------
<S>                                                                   <C>                                <C>
Negative Amortization Loan
   One-Month LIBOR.................                                   $                                  %
Six-Month LIBOR....................
Six-Month CMT......................
One-Year CMT.......................
    Total..........................

</TABLE>

     For a description of the Indices, see "Summary-The Indices" herein.


                            INITIAL PERIODIC RATE CAP
<TABLE>
<CAPTION>

                                                                                                  PERCENTAGE OF
                                                                                                  CUT-OFF DATE
                                                    NUMBER OF           AGGREGATE UNPAID            AGGREGATE
        INITIAL PERIODIC RATE CAP (%)             MORTGAGE LOANS       PRINCIPAL BALANCE        PRINCIPAL BALANCE
        -----------------------------             --------------       -----------------        -----------------
<S>                                                                      <C>                                  <C>
1.000........................................                            $                                    %
1.500........................................
2.000........................................
3.000........................................
6.500........................................
Unlimited(1).................................
    Total....................................

</TABLE>


(1)  Subject to the Maximum Rate Cap and the Minimum Rate Cap.


                                PERIODIC RATE CAP
<TABLE>
<CAPTION>

                                                                                                 PERCENTAGE OF
                                                                                                  CUT-OFF DATE
                                                 NUMBER OF           AGGREGATE UNPAID              AGGREGATE
          PERIODIC RATE CAP (%)                MORTGAGE LOANS        PRINCIPAL BALANCE         PRINCIPAL BALANCE
          ---------------------                --------------        -----------------         -----------------
<S>                                                                      <C>                                  <C>
1.000.....................................                               $                                    %
1.500.....................................
2.000.....................................
Unlimited(1)..............................
    Total.................................

- ----------
</TABLE>

(1)  Subject to the Maximum Rate Cap and the Minimum Rate Cap.


                                      S-27

<PAGE>



                          ORIGINAL LOAN-TO-VALUE RATIOS
<TABLE>
<CAPTION>

                                                                                 PERCENTAGE OF
                                                                                 CUT-OFF DATE
                                          NUMBER OF      AGGREGATE UNPAID          AGGREGATE
  ORIGINAL LOAN-TO-VALUE RATIOS        MORTGAGE LOANS   PRINCIPAL BALANCE      PRINCIPAL BALANCE
  -----------------------------        --------------   -----------------      -----------------
<S>                                                         <C>                             <C>

Less than or equal to 25.00%..........                      $                               %
25.01% - 30.00%.......................
30.01% - 35.00%.......................
35.01% - 40.00%.......................
40.01% - 45.00%.......................
45.01% - 50.00%.......................
50.01% - 55.00%.......................
55.01% - 60.00%.......................
60.01% - 65.00%.......................
65.01% - 70.00%.......................
70.01% - 75.00%.......................
75.01% - 80.00%.......................
80.01% - 85.00%.......................
85.01% - 90.00%.......................
90.01% - 95.00%.......................
95.01% - 100.00%......................
    Total.............................

</TABLE>


     The minimum and maximum Loan-to-Value Ratios at origination of the Mortgage
Loans were  approximately  ______% and 100.00%,  respectively,  and the weighted
average   Loan-to-Value   Ratio  at   origination  of  the  Mortgage  Loans  was
approximately _______%.


                           MORTGAGE LOAN AMORTIZATION
<TABLE>
<CAPTION>

                                                                             PERCENTAGE OF
                                                                             CUT-OFF DATE
                                      NUMBER OF        AGGREGATE UNPAID        AGGREGATE
                                    MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                    --------------    -----------------    -----------------
<S>                                                      <C>                          <C>
Level Amortization.................                      $                            %
Negative Amortization (110% Cap)...
    Total..........................

</TABLE>


                                 OCCUPANCY TYPES
<TABLE>
<CAPTION>

                                                                                            PERCENTAGE OF
                                                                                            CUT-OFF DATE
                                              NUMBER OF          AGGREGATE UNPAID             AGGREGATE
OCCUPANCY (AS INDICATED BY BORROWER)        MORTGAGE LOANS       PRINCIPAL BALANCE        PRINCIPAL BALANCE
- ------------------------------------        --------------       -----------------        -----------------
  <S>                                                               <C>                               <C>
  Owner-Occupied Primary Residence....                              $                                 %
  Second Homes........................
  Non-Owner Occupied..................
      Total...........................

</TABLE>


                                      S-28

<PAGE>



                              MORTGAGE LOAN PROGRAM
<TABLE>
<CAPTION>


                                                                                                  PERCENTAGE OF
                                                                                                  CUT-OFF DATE
                                                    NUMBER OF          AGGREGATE UNPAID             AGGREGATE
LOAN PROGRAM                                      MORTGAGE LOANS       PRINCIPAL BALANCE        PRINCIPAL BALANCE
- ------------                                      --------------    -----------------------  --------------------
  <S>                                                                           <C>                      <C>
  Full Documentation................                                            $                        %
  Limited Documentation.............
  No Ratio..........................
  Alternate Documentation...........
  No Income No Asset................
  Lite (Self Employed B/C)..........
  Express...........................
      Total.........................

</TABLE>

     See "--Underwriting" below and Appendix A attached hereto for a description
of each Originato r's documentation programs.


                        RISK CATEGORIES OF MORTGAGE LOANS

                                                                PERCENTAGE OF
                                                                CUT-OFF DATE
                                                                  AGGREGATE
    CREDIT GRADE       MORTGAGE LOANS    PRINCIPAL BALANCE    PRINCIPAL BALANCE











   Total...................................

- ----------




                                      S-29

<PAGE>






                                 PROPERTY TYPES
<TABLE>
<CAPTION>


                                                                                PERCENTAGE OF CUT-OFF
                                      NUMBER OF           AGGREGATE UNPAID           DATE AGGREGATE
         PROPERTY TYPE             MORTGAGE LOANS        PRINCIPAL BALANCE         PRINCIPAL BALANCE
         -------------             --------------        -----------------         -----------------
<S>                                                                   <C>                        <C>
Single-family.................                                        $                          %
Planned Unit Development......
Two- to Four-Family...........
Condominium...................
CondoSelect ..................
Manufactured Housing..........
   Total......................

</TABLE>

                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
<TABLE>
<CAPTION>



                                                                                         PERCENTAGE OF
                                                                                          CUT-OFF DATE
                                           NUMBER OF           AGGREGATE UNPAID            AGGREGATE
             STATE                       MORTGAGE LOANS       PRINCIPAL BALANCE        PRINCIPAL BALANCE
             -----                       --------------       -----------------        -----------------
<S>                                                               <C>                      <C>
California.......................                                 $                        %
Colorado.........................
Florida..........................
Georgia..........................
Hawaii...........................
Illinois.........................
Maryland.........................
New Jersey.......................
Utah.............................
Washington.......................
Other (no more than 3% in
         any one state)..........
   Total.........................

</TABLE>

     No more than approximately ______% of the Mortgage Loans will be secured by
Mortgaged Properties located in any one zip code.


                                      S-30

<PAGE>





                                            PURPOSES OF MORTGAGE LOANS
<TABLE>
<CAPTION>

                                                                                          PERCENTAGE OF
                                                                                           CUT-OFF DATE
                                            NUMBER OF           AGGREGATE UNPAID            AGGREGATE
         LOAN PURPOSE                    MORTGAGE LOANS        PRINCIPAL BALANCE        PRINCIPAL BALANCE
         ------------                    --------------        -----------------        -----------------
<S>                                                               <C>                      <C>
Purchase........................                                  $                        %
Refinance/No Equity Take-Out....
Refinance/Equity Take-Out.......
Construction....................
   Total........................

</TABLE>


     In general,  in the case of a Mortgage  Loan made for "no equity  take-out"
refinance  purposes,  substantially  all of the proceeds are used to pay in full
the principal  balance of a previous mortgage loan of the mortgagor with respect
to a Mortgaged Property and to pay origination and closing costs associated with
such refinancing.  Mortgage Loans made for "equity take-out"  refinance purposes
may involve the use of the  proceeds to pay in full the  principal  balance of a
previous  mortgage  loan and related costs except that a portion of the proceeds
are  generally  retained by the  mortgagor  for uses  unrelated to the Mortgaged
Property.  The  amount  of  such  proceeds  retained  by  the  mortgagor  may be
substantial.

     See "--Underwriting" below and Appendix A attached hereto for a description
of each Originato r's risk categories.

     Specific  information  with respect to the Mortgage Loans will be available
to purchasers  of the Notes on or before the time of issuance of such Notes.  If
not included in the Prospectus Supplement,  such information will be included in
the Form 8-K.

UNDERWRITING

     [See Prospectus  Version 1 for sample  disclosure and Appendix A.] See "The
Mortgage Pools-Underwriting Standards" in the Prospectus.

DELINQUENCY AND FORECLOSURE EXPERIENCE OF THE SELLER

     Based solely upon information  provided by the Seller, the following tables
summarize,  for the respective  dates indicated,  the delinquency,  foreclosure,
bankruptcy and REO property status with respect to all mortgage loans originated
or acquired by the Seller. The indicated periods of delinquency are based on the
number of days past due on a contractual  basis.  The monthly payments under all
of such mortgage loans are due on the first day of each calendar month.




                                 At December 31, 1996         March 31, 1997
                               -----------------------   ----------------------
                               NUMBER        PRINCIPAL    NUMBER     PRINCIPAL
                              OF LOANS         AMOUNT    OF LOANS      AMOUNT
                              --------       ---------   ---------    ---------
                               (DOLLARS IN THOUSANDS)    (DOLLARS IN THOUSANDS)
Total Loans Outstanding....                      $                      $



                                      S-31

<PAGE>


DELINQUENCY1
    Period of Delinquency:
       30-59 Days.....................
       60-89 Days.....................
       90 Days or More................
    Total Delinquencies...............
Delinquencies as a Percentage
of Total Loans Outstanding............







- ----------

1    The  delinquency  balances,  percentages  and  numbers set forth under this
     heading  exclude (a) delinquent  mortgage loans that were in foreclosure at
     the  respective  dates  indicated  ("Foreclosure  Loans"),  (b)  delinquent
     mortgage  loans  as to  which  the  related  mortgagor  was  in  bankruptcy
     proceedings at the respective dates indicated  ("Bankruptcy Loans") and (c)
     REO properties  that have been  purchased  upon  foreclosure of the related
     mortgage loans. All Foreclosure Loans,  Bankruptcy Loans and REO properties
     have been segregated into the sections of the table entitled  "Foreclosures
     Pending,"  "Bankruptcies Pending" and "REO Properties,"  respectively,  and
     are not included in the "30-59  Days,"  "60-89 Days," "90 Days or More" and
     "Total  Delinquencies"  sections of the table. See the section of the table
     entitled "Total  Delinquencies  plus Foreclosures  Pending and Bankruptcies
     Pending" for total  delinquency  balances,  percentages  and numbers  which
     include  Foreclosure Loans and Bankruptcy Loans, and see the section of the
     table entitled "REO Properties" for delinquency  balances,  percentages and
     numbers related to REO properties that have been purchased upon foreclosure
     of the related mortgage loans.


                                      S-32

<PAGE>






                                  At December 31, 1996         March 31, 1997
                                -----------------------------------------------
                                 NUMBER      PRINCIPAL     NUMBER     PRINCIPAL
                                OF LOANS       AMOUNT     OF LOANS      AMOUNT
                                --------     ---------    --------    ---------
                                (DOLLARS IN THOUSANDS)    (DOLLARS IN THOUSANDS)
FORECLOSURES PENDING2..........
Foreclosures Pending as a
Percentage of Total Loans
Outstanding....................
BANKRUPTCIES PENDING3..........
Bankruptcies Pending as a
Percentage of Total Loans
Outstanding....................
Total Delinquencies plus
Foreclosures Pending and
Bankruptcies Pending...........
Total Delinquencies plus
Foreclosures Pending and
Bankruptcies Pending as a
Percentage of Total Loans
Outstanding....................
REO PROPERTIES4................
REO Properties as a Percentage
of Total Loans Outstanding.....



     The above data on  delinquency,  foreclosure,  bankruptcy  and REO property
status are  calculated on the basis of the total  mortgage  loans  originated or
acquired by the Seller. However, the total amount of mortgage loans on which the
above data are based  includes  many  mortgage  loans  which were not, as of the
respective dates indicated,  outstanding long enough to give rise to some of the
indicated periods of delinquency or to foreclosure or bankruptcy  proceedings or
REO property  status.  In the absence of such mortgage loans,  the  delinquency,
foreclosure,  bankruptcy and REO property  percentages  indicated above would be
higher and could be substantially higher. Because the Mortgage Pool will consist
of a fixed  group  of  Mortgage  Loans,  the  actual  delinquency,  foreclosure,
bankruptcy  and REO property  percentages  with respect to the Mortgage Pool may
therefore be expected to be higher,  and may be substantially  higher,  than the
percentages indicated above.

- ----------

2    Mortgage  loans  that  are in  foreclosure  but as to which  the  mortgaged
     property has not been liquidated at the respective dates  indicated.  It is
     generally  the Master  Servicer's  policy,  with respect to mortgage  loans
     originated  by the  Seller,  to  commence  foreclosure  proceedings  when a
     mortgage loan is between 31 and 60 days delinquent.

3    Mortgage  loans  as  to  which  the  related  mortgagor  is  in  bankruptcy
     proceedings at the respective dates indicated.

4    REO properties  that have been  purchased  upon  foreclosure of the related
     mortgage loans,  including mortgaged  properties that were purchased by the
     Seller after the respective dates indicated.


                                      S-33

<PAGE>



     Based solely on  information  provided by the Seller,  the following  table
presents the changes in the Seller's  charge-off  and  recoveries for the period
indicated.

                                                        THREE MONTHS ENDED
                                                          MARCH 31, 1997
                                                      ----------------------
                                                      (DOLLARS IN THOUSANDS)
Charge-offs:
     Mortgage Loan Properties.....................
     REO Properties...............................

Recoveries:
     Mortgage Loan Properties.....................
     REO Properties...............................

     Net charge-offs..............................


Ratio of net charge-offs to average loans
outstanding during the three months ended March
31, 1997..........................................


- ----------

     The above data on charge-offs and recoveries are calculated on the basis of
the total  mortgage  loans  originated or acquired by the Seller.  However,  the
total amount of mortgage  loans on which the above data are based  includes many
mortgage loans which were not, as of the respective dates indicated, outstanding
long enough to give rise to some of the indicated charge-offs. In the absence of
such mortgage loans, the charge-off  percentages indicated above would be higher
and could be substantially  higher.  Because the Mortgage Pool will consist of a
fixed group of Mortgage Loans, the actual charge-off percentages with respect to
the  Mortgage  Pool  may  therefore  be  expected  to  be  higher,  and  may  be
substantially higher, than the percentages indicated above.

     The   information  set  forth  in  the  preceding   paragraphs   concerning
_____________ has been provided by ________________.

     For loss  and  delinquency  information  with  respect  to  mortgage  loans
serviced by  ______________,  see  "Description of the Servicing  Agreement--The
Master Servicer; the Subservicer" herein.

ADDITIONAL INFORMATION

     The description in this Prospectus  Supplement of the Mortgage Pool and the
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of  business on the  Cut-off  Date,  as  adjusted  for the  scheduled  principal
payments due on or before such date. The Company  believes that the  information
set forth herein will be substantially  representative of the characteristics of
the  Mortgage  Pool as it will be  constituted  at the time the Notes are issued
although  the  range  of  Mortgage   Rates  and  maturities  and  certain  other
characteristics of the Mortgage Loans in the Mortgage Pool may vary.

     A Current  Report on Form 8-K will be available to  purchasers of the Notes
and will be filed, toge ther with the Servicing  Agreement,  the Trust Agreement
and the Indenture,  with the Securities and Exchange  Commission  within fifteen
days after the initial  issuance of the Notes.  In the event  Mortgage Loans are
removed  from or  added  to the  Mortgage  Pool as set  forth  in the  preceding
paragraph,  such removal or addition will be noted in the Current Report on Form
8-K.



                                      S-34

<PAGE>



     See "The Mortgage  Pools" and "Certain Legal Aspects of Mortgage  Loans" in
the Prospectus.


                                   THE ISSUER

     The  _______________  Trust Series 199_-_, is a business trust formed under
the laws of the State of Delaware  pursuant to the Trust  Agreement  dated as of
__________,  199_  between  the Company  and  ____________________  as the Owner
Trustee for the transactions described in this Prospectus Supplement.  The Trust
Agreement constitutes the "governing  instrument" under the laws of the State of
Delaware relating to business trusts.  After its formation,  the Issuer will not
engage in any activity  other than (i) acquiring and holding the Mortgage  Loans
and the other  assets of the Issuer and  proceeds  therefrom,  (ii)  issuing the
Notes  and  the  Certificates,  (iii)  making  payments  on the  Notes  and  the
Certificates and (iv) engaging in other activities that are necessary,  suitable
or convenient to accomplish the foregoing or are incidental thereto or connected
therewith.

     The assets of the Issuer  will  consist of the  Mortgage  Loans and certain
related assets.

     The         Issuer's         principal         offices        are        in
____________________________________________,         in         care         of
___________________________, as Owner Trustee, at the address listed below.


                                THE OWNER TRUSTEE

     Wilmington  Trust Company is the Owner  Trustee under the Trust  Agreement.
The Owner Trustee is a  ________________  banking  corporation and its principal
offices are located in _______________.

     Neither  the Owner  Trustee  nor any  director,  officer or employee of the
Owner Trustee will be under any liability to the Issuer or the Noteholders under
the Trust Agreement under any circumstances,  except for the Owner Trustee's own
misconduct,  gross negligence,  bad faith or grossly negligent failure to act or
in the case of the  inaccuracy  of  certain  representations  made by the  Owner
Trustee in the Trust Agreement.  All persons into which the Owner Trustee may be
merged or with which it may be  consolidated  or any person  resulting from such
merger or  consolidation  shall be the  successor of the Owner Trustee under the
Trust Agreement.


                              THE INDENTURE TRUSTEE

     _______________________________  will act as Indenture Trustee with respect
to the Indenture.  The Indenture Trustee will provide to a prospective or actual
Noteholder  without  charge,  upon  written  request,  a copy of the  Indenture.
Requests   should   be   addressed   to  the   Indenture   Trustee   at   ______
- -----------------------------------------------------------------.


                                 [NOTE INSURER]




                                      S-35

<PAGE>



                            DESCRIPTION OF THE NOTES

GENERAL

     The Notes will be issued pursuant to the Indenture dated as of _____, 199_,
between the Issuer and  ____________________________,  as Indenture Trustee. The
Certificates (together with the Notes, the "Securities") will be issued pursuant
to the Trust Agreement dated as of  ________________,  199_, between the Company
and _______________________,  as Owner Trustee. The following summaries describe
certain provisions of the Securities, the Indenture, the Trust Agreement and the
Servicing Agreement. The summaries do not purport to be complete and are subject
to, and  qualified in their  entirety by  reference  to, the  provisions  of the
applicable agreement. Only the Notes are offered hereby.

     The Notes  will be secured by the pledge by the Issuer of its assets to the
Indenture  Trustee pursuant to the Indenture which will consist of the following
(such assets,  collectively,  the "Trust Fund"):  (i) the Mortgage  Loans;  (ii)
collections  in respect of principal and interest of the Mortgage Loans received
after the Cut-Off Date (other than payments due on or before the Cut-off  Date);
(iii) the  amounts on  deposit  in any  Collection  Account  (as  defined in the
Prospectus),  including  the  account in which  amounts are  deposited  prior to
payment to the  Noteholders  (the  "Payment  Account"),  including  net earnings
thereon;  (iv) certain insurance policies  maintained by the Mortgagors or by or
on behalf of the  Master  Servicer  or  related  subservicer  in  respect of the
Mortgage  Loans;  (v) an assignment  of the Company's  rights under the Purchase
Agreement and the Servicing Agreement; and (vi) proceeds of the foregoing.

     The Notes will be issued in denominations of $25,000 and integral multiples
of $1 in excess thereof. See "--Book-Entry Notes" below.

BOOK-ENTRY NOTES

     GENERAL.  Beneficial Owners that are not Participants or Intermediaries (as
defined in the  Prospectus) but desire to purchase,  sell or otherwise  transfer
ownership of, or other interests in, the related Book-Entry Notes may do so only
through  Participants and  Intermediaries.  In addition,  Beneficial Owners will
receive all  payments of  principal  of and  interest on the related  Book-Entry
Notes  from the Paying  Agent (as  defined in the  Prospectus)  through  DTC and
Participants.  Accordingly,  Beneficial  Owners may  experience  delays in their
receipt  of  payments.  Unless  and until  Definitive  Notes are  issued for the
related Book-Entry Notes, it is anticipated that the only registered  Noteholder
of such Book-Entry Notes will be Cede, as nominee of DTC. Beneficial Owners will
not  be  recognized  by  the  Indenture   Trustee  or  the  Master  Servicer  as
Noteholders,  as such term is used in the Indenture,  and Beneficial Owners will
be permitted to receive information furnished to Noteholders and to exercise the
rights  of  Noteholders  only  indirectly  through  DTC,  its  Participants  and
Intermediaries.

     Under the rules,  regulations and procedures creating and affecting DTC and
its operations (the "Rul es"), DTC is required to make  book-entry  transfers of
Book-Entry  Notes among  Participants  and to receive and  transmit  payments of
principal  of,  and  interest  on,  such  Book-Entry  Notes.   Participants  and
Intermediaries  with which Beneficial  Owners have accounts with respect to such
Book-Entry Notes similarly are required to make book-entry transfers and receive
and transmit  such  payments on behalf of their  respective  Beneficial  Owners.
Accordingly,  although Beneficial Owners will not possess physical  certificates
evidencing  their  interests  in the  Book-Entry  Notes,  the  Rules  provide  a
mechanism  by  which   Beneficial   Owners,   through  their   Participants  and
Intermediaries,  will  receive  payments  and  will be able  to  transfer  their
interests in the Book-Entry Notes.

     None of the  Company,  the Master  Servicer,  the Note  Insurer,  the Owner
Trustee or the  Indenture  Trustee will have any liability for any actions taken
by DTC or its nominee, including, without limitation,


                                      S-36

<PAGE>



actions for any aspect of the records relating to or payments made on account of
beneficial  ownership interests in the Book-Entry Notes held by Cede, as nominee
for DTC, or for  maintaining,  supervising or reviewing any records  relating to
such beneficial ownership interests.

     DEFINITIVE  NOTES.  Definitive Notes will be issued to Beneficial Owners or
their nominees, resp ectively, rather than to DTC or its nominee, only under the
limited  conditions  set  forth  in the  Prospectus  under  "Description  of the
Notes--Form of Notes."

     Upon the  occurrence of an event  described in the  Prospectus in the third
paragraph  under "Des  cription  of the  Notes--Form  of Notes,"  the  Indenture
Trustee is required to notify,  through DTC,  Participants who have ownership of
Book-Entry  Notes as  indicated  on the  records of DTC of the  availability  of
Definitive  Notes for  their  Book-Entry  Notes.  Upon  surrender  by DTC of the
definitive  certificates  representing  the Book-Entry Notes and upon receipt of
instructions  from DTC for  re-registration,  the Indenture Trustee will reissue
the  Book-Entry  Notes as Definitive  Notes issued in the  respective  principal
amounts owned by individual  Beneficial  Owners,  and  thereafter  the Indenture
Trustee will recognize the holders of such Definitive Notes as Noteholders under
the Indenture.

     For  additional  information  regarding DTC and the Book-Entry  Notes,  see
"Description of the Notes--Form of Notes" in the Prospectus.

PAYMENTS

     Payments on the Notes will be made by the  Indenture  Trustee or the Paying
Agent on the __th day of each month or, if such day is not a Business  Day, then
the next succeeding  Business Day,  commencing in ________ 199_. Payments on the
Notes will be made to the  persons in whose names such Notes are  registered  at
the close of business on the day prior to each Payment Date or, if the Notes are
no  longer  Book-Entry  Notes,  on the  Record  Date.  See  "Description  of the
Notes--Payments"  in the  Prospectus.  Payments  will be made by  check or money
order  mailed (or upon the  request,  at least five  Business  Days prior to the
related Record Date, of a Holder owning Notes having  denominations  aggregating
at least $5,000,000, by wire transfer or otherwise) to the address of the person
entitled  thereto (which,  in the case of Book-Entry  Notes,  will be DTC or its
nominee)  as it appears  on the  Security  Register  in  amounts  calculated  as
described herein as of the  Determination  Date.  However,  the final payment in
respect of the Notes will be made only upon  presentation and surrender  thereof
at the office or the agency of the Indenture  Trustee specified in the notice to
Holders  of such final  payment.  A  "Business  Day" is any day other than (i) a
Saturday or Sunday or (ii) a day on which banking institutions in New York City,
Delaware,  California or in the city in which the corporate trust offices of the
Indenture  Trustee or the principal office of the Note Insurer are located,  are
required or authorized by law to be closed.

AVAILABLE FUNDS

     The "Available  Funds" for any Payment Date will equal the amount  received
by the Indenture  Trus tee and available in the Payment  Account on each Payment
Date.  The  Available  Funds  will  generally  be  equal  to the  sum of (i) the
aggregate amount of scheduled  payments on the related Mortgage Loans due on the
related Due Date and  received on or prior to the  related  Determination  Date,
(ii) any amounts  representing  interest  on amounts in the Payment  Account and
miscellaneous fees and collections, including assumption fees, to the extent not
paid to any Subservicer,  (iii) any unscheduled payments and receipts, including
Mortgagor  prepayments  on such  Mortgage  Loans,  received  during the  related
Prepayment  Period,  and (iv) all Advances made for such Payment Date in respect
of such Mortgage  Loans, in each case net of amounts  reimbursable  therefrom to
the  Master  Servicer  and  any  Subservicer  and  reduced  by  Servicing  Fees,
Administrative  Fees  and  fees of the  Indenture  Trustee  paid  by the  Master
Servicer. With respect to any Payment Date, (i) the Due Date is the first day of
the month in which such Payment Date occurs, and (ii)


                                      S-37

<PAGE>



the Determination Date is the fourth Business Day prior to such Payment Date, or
if such day is not a business day, the immediately preceding business day.

INTEREST PAYMENTS ON THE NOTES

     On each Payment  Date,  holders of the Notes will be entitled to receive an
amount (the  "Interest  Paym ent Amount")  equal to interest  accrued during the
related  Interest  Period  (as  defined  herein) on the Note  Principal  Balance
thereof at the then-applicable  Note Interest Rate (as defined below), minus (i)
any Prepayment  Interest  Shortfalls and Relief Act Shortfalls  (each as defined
below) to the extent not covered by the Master Servicer by Compensating Interest
(as defined below) for such Payment Date and (ii) any Deferred Interest for such
Payment Date allocated  thereto as described below. With respect to each Payment
Date,  interest  payable on the Notes will accrue  during the  Interest  Period.
Interest  will be  calculated  on the basis of the actual  number of days in the
Interest  Period  and an a  360-day  year.  Notwithstanding  the  foregoing,  if
payments are not made as required  under the Note Insurance  Policy,  additional
interest  shortfalls  may be  allocated  to the Notes as  described  below.  See
"Description of the Notes--Note Insurance Policy."

     To the  extent  that  Deferred  Interest  causes a  shortfall  in  interest
collections on the Mortgage Loans that would  otherwise cause a shortfall in the
amount of interest  payable to the  Noteholders,  such amount will be paid using
principal  collections  on the  Mortgage  Loans  through the priority of payment
provisions  described under "-Priority of Payment" below. To the extent that the
Interest  Payment Amount for any Payment Date exceeds  Available  Funds for such
Payment  Date,  the lesser of such excess and the  aggregate  amount of Deferred
Interest,  if any,  that is  added  to the  principal  balance  of the  Negative
Amortization  Loans on the Due Date occurring in the month in which such Payment
Date  occurs  will be added to the  Note  Principal  Balance  of the  Notes  and
subtracted from the Interest Payment Amount for such Payment Date.

     The  "Prepayment  Interest  Shortfall" for any Payment Date is equal to the
aggregate shortfall, if any, in collections of interest resulting from Mortgagor
prepayments  on the Mortgage  Loans during the preceding  calendar  month.  Such
shortfalls  will result  because  interest on prepayments in full is distributed
only to the date of  prepayment,  and  because no  interest  is  distributed  on
prepayments  in part,  as such  prepayments  in part are  applied  to reduce the
outstanding  principal  balance of the related Mortgage Loans as of the Due Date
in the month of  prepayment.  However,  with  respect to any Payment  Date,  any
Prepayment  Interest  Shortfalls  during the  preceding  calendar  month will be
offset by the Master Servicer,  but only to the extent such Prepayment  Interest
Shortfalls  do not exceed an amount equal to the total  servicing fee payable to
the Master  Servicer and any  Subservicer  with respect to such Payment Date. No
assurance  can be  given  that the  servicing  compensation  available  to cover
Prepayment Interest Shortfalls will be sufficient  therefor.  See "The Servicing
Agreement--Servicing  and Other  Compensation  and  Payment  of  Expenses."  The
"Relief Act Shortfalls" for any Payment Date are any shortfalls  relating to the
Relief Act (as defined in the Prospectus) or similar legislation or regulations.

     On each Payment Date after the first Payment  Date,  the Note Interest Rate
will be a  floating  rate equa l to the  lesser of (i)(a)  with  respect to each
Payment Date up to and including the earlier of (x) the Payment Date in ________
_______ and (y) the Payment  Date which  occurs on or prior to the date on which
the aggregate  Principal  Balance of the Mortgage  Loans is less than 25% of the
aggregate  Principal  Balance  of the  Mortgage  Loans as of the  Cut-off  Date,
One-Month  LIBOR (as defined  herein)  plus 0.22%,  and (b) with respect to each
Payment Date thereafter, One-Month LIBOR plus 0.44% and (ii) the Available Funds
Interest Rate with respect to such Payment Date. On the first Payment Date,  the
Note Interest Rate will be equal to _______% per annum.



                                      S-38

<PAGE>



     The  "Available  Funds  Interest  Rate" for any Payment  Date is a rate per
annum equal to the lesser of (x) the fraction,  expressed as a  percentage,  the
numerator of which is (i) an amount equal to (A) 1/12 of the aggregate Principal
Balance of the then outstanding Mortgage Loans times the weighted average of the
Expense Adjusted Mortgage Rates on the then outstanding Mortgage Loans minus (B)
the amount of the fee payable to the Owner Trustee with respect to the Trust
Agreement and the premium with respect to the Notes payable to the Note Insurer
with respect to the Note Insurance Policy for such Payment Date, and the
denominator of which is (ii) an amount equal to (A) the then outstanding
aggregate Note Principal Balance of the Notes multiplied by (B) the actual
number of days elapsed in the related Interest Period (as defined herein)
divided by 360 and (y) ________% per annum (the "Maximum Note Interest Rate").
The amount of the fee payable to the Owner Trustee together with the amount of
the premium payable to the Note Insurer (together, the "Administrative Fee")
will accrue at ________% per annum based on the Note Principal Balance of the
Notes.

     The "Expense  Adjusted  Mortgage Rate" on any Mortgage Loan is equal to the
then  applicable  Mortgage Rate thereon minus the sum of (i) the Minimum  Spread
and (ii) the Servicing Fee Rate and (iii) the  Indenture  Trustee Fee Rate.  For
any Payment Date, the Minimum Spread is equal to ____% per annum,  the Servicing
Fee Rate is equal to  _____%  per annum and the  Indenture  Trustee  Fee Rate is
equal to ____% per annum.

     As further  described  herein,  with  respect to the Notes and any  Payment
Date, to the extent that (a) the lesser of (x) the amount  payable if clause (i)
of the definition of Note Interest Rate above is used to calculate  interest and
(y) the amount  payable if the Maximum Note  Interest  Rate is used to calculate
interest exceeds (b) the amount payable if clause (ii) of the definition of Note
Interest Rate above is used to calculate  interest (such excess,  the "Available
Funds Cap  Carry-Forward  Amount"),  the  holders  of the Notes will be paid the
amount of such Available Funds Cap Carry-Forward Amount with interest thereon at
the Note Interest Rate for the Notes  applicable from time to time after certain
payments  to the  holders  of the Notes and the Note  Insurer  to the  extent of
available  funds.  The Note Insurance  Policy does not cover the Available Funds
Cap Carry-Forward  Amount,  nor do the ratings assigned to the Notes address the
payment of the Available Funds Cap Carry-Forward Amount.

     As described herein,  the Interest Payment Amount allocable to the Notes is
based on their Note Prin cipal Balance. The "Note Principal Balance" of any Note
as of any date of determination  is equal to the initial Note Principal  Balance
thereof,  increased by any Deferred Interest allocated  thereto,  and reduced by
all amounts  allocable to the  Principal  Payment  Amount and the  Subordination
Increase Amount previously distributed with respect to such Note.

     The  "Principal  Balance" of any Mortgage  Loan is, at any given time,  the
Principal Balance as of the Cut-off Date of such Mortgage Loan, increased by all
Deferred  Interest  thereon,  minus (a) the sum of all amounts  paid or advanced
with  respect  to such  Mortgage  Loan with  respect  to  principal  and (b) the
principal  portion of any losses with respect  thereto for any previous  Payment
Date.

CALCULATION OF ONE-MONTH LIBOR

     On the second business day preceding each Payment Date, commencing with the
Payment  Date   occurring  in  ________  199_  (each  such  date,  an  "Interest
Determination  Date"), the Indenture Trustee will determine the London interbank
offered rate for one-month United States dollar deposits ("One-Month LIBOR") for
the next Interest  Period for the Notes on the basis of the offered rates of the
Reference  Banks for  one-month  United States  dollar  deposits,  as such rates
appear on the Reuter  Screen LIBO Page,  as of 11:00 a.m.  (London time) on such
Interest Determination Date. As used in this section, "business day" means a day
on which banks are open for dealing in foreign  currency  and exchange in London
and New York City;  "Reuter  Screen LIBO Page" means the display  designated  as
page "LIBO" on the Reuter


                                      S-39

<PAGE>



Monitor  Money Rates Service (or such other page as may replace the LIBO page on
that service for the purpose of  displaying  London  interbank  offered rates of
major  banks);  and  "Reference  Banks"  means  leading  banks  selected  by the
Indenture  Trustee and engaged in  transactions  in  Eurodollar  deposits in the
international  Eurocurrency  market (i) with an established place of business in
London,  (ii)  whose  quotations  appear on the Reuter  Screen  LIBO Page on the
Interest  Determination  Date in question,  (iii) which have been  designated as
such by the Indenture Trustee and (iv) not controlling,  controlled by, or under
common control with, the Company or the Seller.

     On each  Interest  Determination  Date,  One-Month  LIBOR  for the  related
Interest  Period for the Note s will be established by the Indenture  Trustee as
follows:

          (a) If on such Interest Determination Date two or more Reference Banks
     provide such offered  quotations,  One-Month LIBOR for the related Interest
     Period shall be the  arithmetic  mean of such offered  quotations  (rounded
     upwards if necessary to the nearest whole multiple of 0.0625%).

          (b) If on such  Interest  Determination  Date fewer than two Reference
     Banks  provide such  offered  quotations,  One-Month  LIBOR for the related
     Interest Period shall be the higher of (x) One-Month LIBOR as determined on
     the previous Interest Determination Date and (y) the Reserve Interest Rate.
     The "Reserve  Interest Rate" shall be the rate per annum that the Indenture
     Trustee determines to be either (i) the arithmetic mean (rounded upwards if
     necessary to the nearest whole multiple of 0.0625%) of the one-month United
     States  dollar  lending  rates  which New York City banks  selected  by the
     Indenture Trustee are quoting on the relevant Interest  Determination  Date
     to the principal  London  offices of leading banks in the London  interbank
     market or (ii) in the event that the  Indenture  Trustee can  determine  no
     such  arithmetic  mean, the lowest  one-month  United States dollar lending
     rate  which New York City  banks  selected  by the  Indenture  Trustee  are
     quoting on such Interest Determination Date to leading European banks.

     The establishment of One-Month LIBOR on each Interest Determination Date by
the Indenture  Trust ee and the Indenture  Trustee's  calculation of the rate of
interest  applicable to the Notes for the related  Interest Period shall (in the
absence of manifest error) be final and binding.

PRINCIPAL PAYMENTS ON THE NOTES

     The  "Principal  Payment  Amount" for any Payment Date will be equal to the
lesser  of (a) the sum of the  Available  Funds  remaining  after  distributions
pursuant to clause (i) of  "--Priority  of Payment" below and any portion of any
Insured Amount for such Payment Date  representing a  Subordination  Deficit and
(b) the sum of:

          (i) the  principal  portion of all scheduled  monthly  payments on the
     Mortgage  Loans  received or Advanced  (as defined  herein) on the Mortgage
     Loans with respect to the related Due Date;

          (ii) the  principal  portion of all  proceeds of the  repurchase  of a
     Mortgage  Loan  (or,  in  the  case  of  a  substitution,  certain  amounts
     representing a principal  adjustment)  pursuant to the Servicing  Agreement
     during the preceding calendar month;

          (iii)  the  principal  portion  of all other  unscheduled  collections
     received  during the  related  Prepayment  Period (or deemed to be received
     during the related Prepayment Period) (including,  without limitation, full
     and  partial  Principal  Prepayments  made  by the  respective  Mortgagors,
     Liquidation  Proceeds and Insurance  Proceeds  (excluding  proceeds paid in
     respect of the Note Insurance  Policy)),  to the extent not  distributed in
     the preceding month; and


                                      S-40

<PAGE>



             (iv) any Insured Payment made with respect to any Subordination
     Deficit;

           MINUS

             (v) the amount of any Subordination Reduction Amount for such
     Payment Date.

     In no event will the Principal Payment Amount with respect to any Payment
Date be (x) less than zero or (y) greater than the then outstanding Note
Principal Balance of the Notes.

PRIORITY OF PAYMENT

     On each Payment Date, Available Funds and any Insured Amount with respect
to such Payment Date will be allocated to the Securities in the following order
of priority, in each case to the extent of Available Funds remaining:

             (i) to the Noteholders, the Interest Payment Amount with respect to
     such Payment Date;

             (ii) to the Noteholders, the Principal Payment Amount with respect
     to such Payment Date;

             (iii) to the Note Insurer, the aggregate of all payments, if any,
     made by the Note Insurer under the Note Insurance Policy and any other
     amounts due to the Note Insurer pursuant to the Insurance Agreement, to the
     extent not previously paid or reimbursed (the "Reimbursement Amount");

             (iv) to the Noteholders, the Subordination Increase Amount (as
     defined in "--Overcolla teralization Provisions" below), in reduction of
     the Note Principal Balance thereof, until the Note Principal Balance has
     been reduced to zero;

             (v) to the Noteholders, any Available Funds Cap Carry-Forward
     Amount for such Payment Date;

             (vi) to the Indenture Trustee, for any amounts owing to the
     Indenture Trustee; and

             (vii) any remaining amounts to the holders of the Certificates.

OVERCOLLATERALIZATION PROVISIONS

     OVERCOLLATERALIZATION RESULTING FROM CASH FLOW STRUCTURE.

     With respect to any Payment Date, the excess, if any, of (x) the sum of the
aggregate Principal Balances of the Mortgage Loans as of the close of business
on the last day of the period commencing on the second day of the month
preceding the month of such Payment Date (or, with respect to the first Payment
Date, the day following the Cut-Off Date) and ending on the related Due Date
(such period, the "Due Period") over (y) the Note Principal Balance of the Notes
as of such Payment Date (and following the making of all payments made on such
Payment Date) is the "Subordination Amount" as of such Payment Date. The
Indenture requires that, on each Payment Date, the Net Monthly Excess Cashflow,
if any, be applied on such Payment Date as an accelerated payment of principal
on the Notes, but only to the limited extent hereafter described. The "Net
Monthly Excess Cashflow" for any Payment Date is equal to the amount of
Available Funds remaining after application to items (i) through (iii) under
"--Priority of Payment" herein. This application has the effect of accelerating
the amortization of the Notes relative to the amortization of the Mortgage
Loans. The Indenture requires that the Net Monthly Excess Cashflow


                                      S-41

<PAGE>



will be applied as an accelerated payment of principal on the Notes until the
Subordination Amount has increased to the level equal to the Required
Subordination Amount for such Payment Date.

     Any amount of Net Monthly Excess Cashflow actually applied as an
accelerated payment of princ ipal is a "Subordination Increase Amount." The
required level of the Subordination Amount with respect to a Payment Date is the
"Required Subordination Amount" with respect to such Payment Date. Initially,
the aggregate Principal Balance of the Mortgage Loans as of the Cut-off Date
will exceed the aggregate Note Principal Balance of the Notes as of the Delivery
Date by approximately $_____________ or _____% of the aggregate Principal
Balance of the Mortgage Loans as of the Cut-off Date. This amount is the initial
Required Subordination Amount. The Indenture generally provides that the
Required Subordination Amount may, over time, decrease, or increase, subject to
certain floors, caps and triggers.

     In the event that the Required Subordination Amount is permitted to
decrease or "step down" on a Payment Date in the future, the Indenture provides
that a portion of the principal which would otherwise be distributed to the
Holders of the Notes on such Payment Date shall be distributed to the Holders of
the Certificates on such Payment Date. This has the effect of decelerating the
amortization of the Notes relative to the amortization of the Mortgage Loans,
and of reducing the Subordination Amount. With respect to any Payment Date, the
difference, if any, between (a) the Subordination Amount that would result on
such Payment Date after taking into account all payments to be made on such
Payment Date (exclusive of any reductions thereto attributable to Subordination
Reduction Amounts (as described below) on such Payment Date) and (b) the
Required Subordination Amount for such Payment Date is the "Excess Subordination
Amount" with respect to such Payment Date. With respect to any Payment Date, an
amount equal to the lesser of (a) the Excess Subordination Amount and (b) the
principal collections received by the Master Servicer with respect to the prior
Due Period is the "Subordination Reduction Amount." In addition, a Subordination
Reduction Amount may result even prior to the occurrence of any decrease or
"step down" in the Required Subordination Amount. This is because the Holders of
the Notes will generally be entitled to receive 100% of collected principal,
even though the Note Principal Balance of the Notes will represent less than
100% of the Mortgage Loans' principal balance. In the absence of the provisions
relating to the Subordination Reduction Amount, the foregoing may otherwise
increase the Subordination Amount above the Required Subordination Amount even
without the application of any Net Monthly Excess Cashflow.

     The Indenture provides that, on any Payment Date, all unscheduled
collections on account of princ ipal (other than any such amount applied to the
payment of a Subordination Reduction Amount) with respect to Mortgage Loans
during the calendar month preceding the calendar month in which such Payment
Date occurs (the "Prepayment Period") will be distributed to the Holders of the
Notes on such Payment Date. If any Mortgage Loan became a Liquidated Mortgage
Loan (as defined below) during such Prepayment Period, the net Liquidation
Proceeds (as defined in the Prospectus) related thereto and allocated to
principal may be less than the Principal Balance of the related Mortgage Loan;
the amount of any such insufficiency is generally defined as a "Realized Loss."
A "Liquidated Mortgage Loan" is, in general, a defaulted Mortgage Loan as to
which the Master Servicer has determined that all amounts that it expects to
recover on such Mortgage Loan have been recovered (exclusive of any possibility
of a deficiency judgment). The principal balance of any Mortgage Loan after it
becomes a Liquidated Mortgage Loan shall equal zero. The Indenture does not
contain any provision which requires that the amount of any Realized Loss should
be distributed to the Holders of the Notes on the Payment Date which immediately
follows the event of loss; I.E., the Indenture does not require the current
recovery of losses. However, the occurrence of a Realized Loss will reduce the
Subordination Amount, which, to the extent that such reduction causes the
Subordination Amount to be less than the Required Subordination Amount
applicable to the related Payment Date, will require the payment of a
Subordination Increase Amount on such Payment Date (or, if insufficient funds
are available on such Payment Date, on subsequent Payment Dates, until the
Subordination Amount equals the Required Subordination Amount). The effect of
the foregoing is to



                                      S-42
<PAGE>



allocate losses to overcollateralization by reducing, or eliminating entirely,
payments of Net Monthly Excess Cashflow and of Subordination Reduction Amounts
which the holders of the Certificates would otherwise receive.

     OVERCOLLATERALIZATION AND THE NOTE INSURANCE POLICY. The Indenture defines
a "Subordination Defic it" with respect to a Payment Date to be the amount, if
any, by which (x) the aggregate Note Principal Balance of the Notes as of such
Payment Date, and following the making of all payments to be made on such
Payment Date (except for any payment to be made as to principal from proceeds of
the Note Insurance Policy), exceeds (y) the aggregate Principal Balances of the
Mortgage Loans as of the close of business on the Due Date preceding such
Payment Date. The Indenture requires the Indenture Trustee to make a claim for
an Insured Amount under the Note Insurance Policy not later than the third
Business Day prior to any Payment Date as to which the Indenture Trustee has
determined that a Subordination Deficit will occur for the purpose of applying
the proceeds of such Insured Amount as a payment of principal to the Holders of
the Notes on such Payment Date. Investors in the Notes should realize that,
under extreme loss or delinquency scenarios, they may temporarily receive no
payments of principal.

NOTE INSURANCE POLICY

     The following summary describes certain terms of the Note Insurance Policy,
to be dated as of the Delivery Date. The summary does not purport to be complete
and is subject to, and qualified in its entirety by reference to, the provisions
of the Note Insurance Policy.

     On the Delivery Date, the Note Insurer will issue the Note Insurance Policy
in favor of the Indenture Trustee on behalf of the Noteholders. The Note
Insurance Policy will unconditionally and irrevocably guarantee certain payments
on the Notes. Draws will be made on the Note Insurance Policy (any such draw, an
"Insured Amount") to cover Deficiency Amounts and Preference Amounts. A
"Deficiency Amount" means (A) with respect to each Payment Date prior to the
Final Scheduled Payment Date, an amount equal to the sum of (i) the excess, if
any, of the Interest Payment Amount over the Available Funds for such Payment
Date and (ii) any Subordination Deficit; (B) with respect to the Final Scheduled
Payment Date, an amount equal to the sum of (i) the excess, if any, of the
Interest Payment Amount over the Available Funds for such Payment Date and (ii)
the excess, if any, of the Note Principal Balance of all Outstanding Notes due
on such Final Scheduled Payment Date over Available Funds not used to pay the
Interest Payment Amount for such Final Scheduled Payment Date; and (C) for any
date on which the acceleration of the Notes has been directed or consented to by
the Note Insurer pursuant to Section 5.02 of the Indenture, an amount equal to
the excess, if any, of the sum of the Note Principal Balance of the Notes,
together with accrued and unpaid interest thereon through the date of payment of
such accelerated Notes, over the Available Funds for such date of payment. For
purposes of the foregoing, amounts in the Payment Account available for interest
distributions on any Payment Date shall be deemed to include all amounts in the
Payment Account for such Payment Date available for distribution on such Payment
Date. A "Preference Amount" means any amount previously distributed to a
Noteholder that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy pursuant to the United States Bankruptcy
Code (11 U.S.C.), as amended from time to time, in accordance with a final
nonappealable order of a court having competent jurisdiction. Prepayment
Interest Shortfalls, Relief Act Shortfalls and any Available Funds Cap
Carry-Forward Amount will not be covered by the Note Insurance Policy. Deferred
Interest will not be covered by the Note Insurance Policy except with respect to
Deferred Interest which is added to the Note Principal Balance of the Notes.
Pursuant to the terms of the Indenture, draws under the Note Insurance Policy in
respect of any Subordination Deficit will be paid to the Noteholders by the
Paying Agent as principal. In the absence of payments under the Note Insurance
Policy, Noteholders will directly bear the credit risks associated with their
investment to the extent such risks are not covered by the Subordination Amount
or otherwise.




                                      S-43
<PAGE>



ADVANCES

     Prior to each Payment Date, the Master Servicer is required under the
Servicing Agreement to make Advances (out of its own funds, advances made by a
Subservicer, or funds held in the Collection Account (as described in the
Prospectus) for future payment or withdrawal) with respect to any payments of
principal and interest (net of the Servicing Fee Rate) which were due on the
Mortgage Loans on the immediately preceding Due Date and which are delinquent on
the business day next preceding the related Determination Date.

     Such Advances are required to be made only to the extent they are deemed by
the Master Servicer to be recoverable from related late collections, Insurance
Proceeds, or Liquidation Proceeds. The purpose of making such Advances is to
maintain a regular cash flow to the Noteholders, rather than to guarantee or
insure against losses. Any failure by the Master Servicer to make an Advance as
required under the Servicing Agreement will constitute an Event of Default
thereunder, in which case the Indenture Trustee, as successor Master Servicer,
will be obligated to make any such Advance, in accordance with the terms of the
Servicing Agreement.

     All Advances will be reimbursable to the Master Servicer on a first
priority basis from late colle ctions, Insurance Proceeds or Liquidation
Proceeds from the Mortgage Loan as to which such unreimbursed Advance was made.
In addition, any Advances previously made which are deemed by the Master
Servicer to be nonrecoverable from related late collections, Insurance Proceeds
and Liquidation Proceeds may be reimbursed to the Master Servicer out of any
funds in the Collection Account prior to payments on the Notes.

THE PAYING AGENT

     The Paying Agent shall initially be the Indenture Trustee. The Paying Agent
shall have the revoc able power to withdraw funds from the Payment Account for
the purpose of making payments to the Noteholders.

OPTIONAL REDEMPTION

     The Notes may be redeemed in whole, but not in part, by the Issuer on any
Payment Date on or after the earlier of (i) the Payment Date on which the
aggregate Principal Balance of the Mortgage Loans is less than or equal to 25%
of the aggregate Principal Balance of the Mortgage Loans as of the Cut-off Date
or (ii) the Payment Date occurring in _______ ______. The purchase price will be
equal to 100% of the aggregate outstanding Note Principal Balance and accrued
and unpaid interest thereon (including any Available Funds Cap Carry-Forward
Amount) at the Note Interest Rate through the date on which the Notes are
redeemed in full together with all amounts due and owing to the Note Insurer and
the Indenture Trustee. The "Final Scheduled Payment Date" is the Payment Date
occurring in __________.


                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

     The yield to maturity of the Notes will depend on the price paid by the
holder for such Note, the Note Interest Rate and the rate and timing of
principal payments (including payments in excess of required installments,
prepayments or terminations, liquidations, repurchases and negative
amortization) on the Mortgage Loans and the allocation thereof. Such yield may
be adversely affected by a higher or lower than anticipated rate of principal
payments on the Mortgage Loans in the Trust Fund. The rate of principal payments
on such Mortgage Loans will in turn be affected by the amortization schedules of
the Mortgage Loans, the rate and timing of principal prepayments thereon by the
Mortgagors and liquidations of


                                      S-44

<PAGE>



defaulted Mortgage Loans, the negative amortization feature of the Negative
Amortization Loans and purchases of Mortgage Loans due to certain breaches of
representations and warranties or the conversion of Convertible Mortgage Loans.
The timing of changes in the rate of prepayments, liquidations, repurchases and
negative amortization of the Mortgage Loans may, and the timing of losses will,
significantly affect the yield to an investor, even if the average rate of
principal payments experienced over time is consistent with an investor's
expectation. Since the rate and timing of principal payments on the Mortgage
Loans will depend on future events and on a variety of factors (as described
more fully herein and in the Prospectus under "Yield Considerations" and
"Maturity and Prepayment Considerations"), no assurance can be given as to such
rate or the timing of principal payments on the Notes. In the event that
substantial numbers of Mortgagors exercise their conversion rights with respect
to Convertible Mortgage Loans, and the related Subservicers or the Master
Servicer purchase the Converting and Converted Mortgage Loans, the Mortgage Pool
will experience some prepayment of principal.

     Certain of the Mortgage Loans may be prepaid in full or in part at any time
without penalty. The Mortgage Loans (except for the Convertible Mortgage Loans)
generally are assumable under certain circumstances if, in the sole judgment of
the Master Servicer or Subservicer, the prospective purchaser of a Mortgaged
Property is creditworthy and the security for such Mortgage Loan is not impaired
by the assumption. The Convertible Mortgage Loans are not assumable if the
related Mortgagor has exercised its option to convert such Mortgage Loan into a
fixed rate mortgage loan, in which case the Mortgage Note with respect to such
mortgage loan would generally contain a customary "due on sale" provision. The
Master Servicer shall enforce any due-on-sale clause contained in any Mortgage
Note or Mortgage, to the extent permitted under applicable law and governmental
regulations; provided, however, if the Master Servicer determines that it is
reasonably likely that any Mortgagor will bring, or if any Mortgagor does bring,
legal action to declare invalid or otherwise avoid enforcement of a due-on-sale
clause contained in any Mortgage Note or Mortgage, the Master Servicer shall not
be required to enforce the due-on-sale clause or to contest such action. The
extent to which the Mortgage Loans are assumed by purchasers of the Mortgaged
Properties rather than prepaid by the related Mortgagors in connection with the
sales of the Mortgaged Properties will affect the weighted average life of the
Notes and may result in a prepayment experience on the Mortgage Loans that
differs from that on other conventional mortgage loans. See "Maturity and
Prepayment Considerations" in the Prospectus. Prepayments, liquidations and
purchases of the Mortgage Loans will result in payments to holders of the Notes
of principal amounts which would otherwise be distributed over the remaining
terms of the Mortgage Loans. Factors affecting prepayment (including defaults
and liquidations) of mortgage loans (other than mortgage loans similar to the
CondoSelect Loans, as described below) include changes in mortgagors' housing
needs, job transfers, unemployment, mortgagors' net equity in the mortgaged
properties, changes in the value of the mortgaged properties, mortgage market
interest rates and servicing decisions.

     To accommodate changes in the interest portion of the monthly payment due
on each Negative Amortization Loan resulting from monthly changes in the
Mortgage Rate, the monthly payment will be adjusted annually on each Payment
Adjustment Date, subject to an increase or decrease of not more than 7.5% in the
monthly payment from that in effect immediately prior to such Payment Adjustment
Date, except as otherwise provided under "Description of the Mortgage
Pool-Negative Amortization Loans" herein. However, due to the Payment Cap and
the fact that the Mortgage Rates on the Negative Amortization Loans are subject
to change monthly while the monthly payments due thereon are only subject to
change annually, the portion of each monthly payment allocated to interest and
that allocated to principal could vary significantly. If an adjustment of the
Mortgage Rate on any Negative Amortization Loan results in Deferred Interest,
such Deferred Interest will be added to the principal balance of the Negative
Amortization Loan, resulting in negative amortization. If an adjustment to the
Mortgage Rate on any Negative Amortization Loan causes the amount of the accrued
interest to exceed the scheduled interest component of the monthly payment and
to be less than the entire monthly payment, the principal balance will not be
reduced in accordance with a fully amortizing schedule, and therefore reduced



                                      S-45
<PAGE>



amortization will result. If an adjustment to the Mortgage Rate on any Negative
Amortization Loan causes the amount of interest accrued in any month to be less
than the scheduled interest component of the then current monthly payment, such
excess will be applied to reduce the outstanding principal balance on the
related Negative Amortization Loan, thereby resulting in accelerated
amortization of such Negative Amortization Loan.

     Several factors contribute to the increased risk of default in connection
with negatively amortizing mortgage loans. The outstanding principal balance of
a mortgage loan which is subject to negative amortization increases by the
amount of interest which is deferred as herein described. During periods in
which the outstanding principal balance of a Negative Amortization Loan is
increasing due to the addition of Deferred Interest thereto, such increasing
principal balance of the Negative Amortization Loan may approach or exceed the
value of the related Mortgaged Property, thus increasing the likelihood of
defaults as well as the amount of any loss experienced with respect to any such
Negative Amortization Loan that is required to be liquidated. Additionally,
although increases in the amount of the related monthly payments are subject to
Payment Caps, such Payment Caps are not in effect on any of the Recast Dates,
asdescribed herein, or when the outstanding principal balance exceeds the
Negative Amortization Cap, in which cases the monthly payment for each such
Negative Amortization Loan will be recalculated to equal an amount which would
be sufficient to fully amortize such Negative Amortization Loan over its
remaining term at the Mortgage Rate as adjusted on the immediately preceding
Rate Adjustment Date. The amount of such increased monthly payment may be
substantially higher than the monthly payment in effect prior to such
recalculation and the repayment of the Negative Amortization Loans will be
dependent on the ability of the Mortgagor to make such larger monthly payments.
Furthermore, each Negative Amortization Loan provides for the payment of any
remaining unamortized principal balance of such Negative Amortization Loan (due
to the addition of Deferred Interest, if any, to the principal balance of such
Negative Amortization Loan) in a single payment at the maturity of the Negative
Amortization Loan. Because the Mortgagors may be so required to make a larger
single payment upon maturity, it is possible that the default risk associated
with the Negative Amortization Loans is greater then that associated with fully
amortizing mortgage loans.

     The Convertible Mortgage Loans provide that the Mortgagors may, during a
specified period of time, convert the adjustable interest rate of such Mortgage
Loans to a fixed interest rate. The Company is not aware of any publicly
available statistics that set forth principal prepayment, conversion experience
or conversion forecasts of adjustable-rate mortgage loans over an extended
period of time, and its experience with respect to adjustable-rate mortgages is
insufficient to draw any conclusions with respect to the expected prepayment or
conversion rates on the Convertible Mortgage Loans. As is the case with
conventional, fixed-rate mortgage loans originated in a high interest rate
environment which may be subject to a greater rate of principal prepayments when
interest rates decrease, adjustable-rate mortgage loans may be subject to a
greater rate of principal prepayments (or purchases by the related Subservicer
or the Master Servicer) due to their refinancing or conversion to fixed interest
rate loans in a low interest rate environment. For example, if prevailing
interest rates fall significantly, adjustable-rate mortgage loans could be
subject to higher prepayment and conversion rates than if prevailing interest
rates remain constant because the availability of fixed-rate or other
adjustable-rate mortgage loans at competitive interest rates may encourage
Mortgagors to refinance their adjustable-rate mortgages to "lock in" a lower
fixed interest rate or to take advantage of the availability of such other
adjustable-rate mortgage loans, or, in the case of convertible adjustable-rate
mortgage loans, to exercise their option to convert the adjustable interest
rates to fixed interest rates. The conversion feature may also be exercised in a
rising interest rate environment as Mortgagors attempt to limit their risk of
higher rates. Such a rising interest rate environment may also result in an
increase in the rate of defaults on the Mortgage Loans. If the related
Subservicer or the Master Servicer purchases Converting or Converted Mortgage
Loans, a Mortgagor's exercise of the conversion option will result in a payment
of the principal portion thereof to the Noteholders, as described herein.
Alternatively, to the extent Subservicers fail to purchase Converting Mortgage
Loans and the Master



                                      S-46
<PAGE>



     Servicer does not purchase Converted Mortgage Loans, the Mortgage Pool will
include additional fixed-rate Mortgage Loans.

     The rate of defaults on the Mortgage Loans will also affect the rate and
timing of principal payme nts on the Mortgage Loans. In general, defaults on
mortgage loans are expected to occur with greater frequency in their early
years. Increases in the monthly payments of the Mortgage Loans to an amount in
excess of the monthly payment required at the time of origination may result in
a default rate higher than that on level payment mortgage loans, particularly
since the Mortgagor under each Mortgage Loan was qualified on the basis of the
Mortgage Rate in effect at origination. The repayment of such Mortgage Loans
will be dependent on the ability of the Mortgagor to make larger monthly
payments as the Mortgage Rate increases. In addition, 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 will be affected by the general
economic condition of the region of the country in which the related Mortgaged
Properties 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. See "Maturity and Prepayment Considerations" in the
Prospectus.

     The amount of interest otherwise payable to holders of the Notes will be
reduced by any interest shortfalls to the extent not covered by the Note
Insurance Policy or by the Master Servicer as described herein. If payments were
not made as required under the Note Insurance Policy, interest shortfalls not
allocable to Overcollateralization and not covered by the Master Servicer will
be allocated to the Notes as described herein. See "Yield Considerations" in the
Prospectus and "Description of the Notes-Interest Payments on the Notes" herein
for a discussion of the effect of principal prepayments on the Mortgage Loans on
the yield to maturity of the Notes and certain possible shortfalls in the
collection of interest.

     In addition, the yield to maturity of the Notes will depend on, among other
things, the price paid by the holders of the Notes and the then applicable Note
Interest Rate. The extent to which the yield to maturity of a Note is sensitive
to prepayments will depend, in part, upon the degree to which it is purchased at
a discount or premium. In general, if a Note is purchased at a premium and
principal payments thereon occur at a rate faster than anticipated at the time
of purchase, the investor's actual yield to maturity will be lower than that
assumed at the time of purchase. Conversely, if a Note is purchased at a
discount and principal payments thereon occur at a rate slower than that assumed
at the time of purchase, the investor's actual yield to maturity will be lower
than that assumed at the time of purchase. For additional considerations
relating to the yield on the Notes, see "Yield Considerations" and "Maturity and
Prepayment Considerations" in the Prospectus.

     In addition, the yield to maturity on the Notes may be affected by
shortfalls with respect to interest in the event that the interest accrued on
the Notes at the Note Interest Rate is greater than the amount of interest
accrued on the Mortgage Loans at the related Mortgage Rates less the sum of the
Servicing Fee Rate, the Indenture Trustee Fee Rate and the Administrative Fee
Rate. In such event, the resulting shortfall will only be payable to the extent
that on any future Payment Date interest accrued on the Mortgage Loans at the
related Mortgage Rates less such rates is greater than the interest accrued on
the Notes, and only to the extent of Available Funds following distributions to
the Noteholders pursuant to clauses (i) through (iv) under "Description of the
Securities-Priority of Payment."

     The Note Interest Rate is based upon, among other factors as described
herein under "Description of the Notes--Interest Payments on the Notes," the
value of an index (One-Month LIBOR (as defined herein)) which is different from
the value of the indices applicable to the Mortgage Loans (Negative Amortization
Loan One-Month LIBOR, Six-Month LIBOR, Six-Month CMT and One-Year CMT).
Investors should note



                                      S-47
<PAGE>



that the value of One-Month LIBOR on the Notes may differ from Negative
Amortization Loan One- Month LIBOR, due to the different reference date. The
Mortgage Rate of each Mortgage Loan adjusts monthly, semi-annually or annually,
commencing after the Initial Period, based upon the related Index, whereas the
Note Interest Rate on the Notes adjusts monthly based upon One-Month LIBOR plus
0.22% (or after the earlier of (x) the Payment Date in _____ _______ and (y) the
Payment Date which occurs on or prior to the date on which the aggregate
Principal Balance of the Mortgage Loans is less than 25% of the aggregate
Principal Balance of the Mortgage Loans as of the Cut-off Date, One-Month LIBOR
plus 0.44%), limited by the Available Funds Interest Rate (as defined herein).
In addition, One-Month LIBOR and the Indices on the Mortgage Loans may respond
differently to economic and market factors, and there is not necessarily any
correlation between them. Moreover, the Mortgage Loans are subject to Periodic
Rate Caps, Maximum Mortgage Rates and Minimum Mortgage Rates (each, as defined
herein). Thus, it is possible, for example, that One-Month LIBOR may rise during
periods in which the Indices are stable or falling or that, even if both
One-Month LIBOR and the Indices rise during the same period, One-Month LIBOR may
rise much more rapidly than the Indices.

     Although the Mortgage Rates on the Mortgage Loans will adjust monthly,
semi-annually or annua lly, such increases and decreases may be limited by the
Periodic Rate Cap, the Maximum Mortgage Rate and the Minimum Mortgage Rate, if
applicable, on each such Mortgage Loan, and will be based on the applicable
Index (which may not rise and fall consistently with prevailing mortgage rates)
plus the related Gross Margin (which may be different from the prevailing
margins on other mortgage loans). As a result, the Mortgage Rates on the
Mortgage Loans at any time may not equal the prevailing rates for other
adjustable-rate loans and accordingly, the rate of prepayment may be lower or
higher than would otherwise be anticipated. In addition, because all of the
Mortgage Loans have Maximum Mortgage Rates, if prevailing mortgage rates were to
increase above the Maximum Mortgage Rates, the rate of prepayment on the
Mortgage Loans may be slower than would otherwise be the case. In general, if
prevailing mortgage rates fall significantly below the Mortgage Rates on the
Mortgage Loans, the rate of prepayments (including refinancings) will be
expected to increase. Conversely, if prevailing mortgage rates rise
significantly above the Mortgage Rates on the Mortgage Loans, the rate of
prepayment on the Mortgage Loans will be expected to decrease.

     Weighted average life refers to the average amount of time that will elapse
from the date of issuance of a security to the date of payment to the investor
of each dollar distributed in reduction of principal of such security (assuming
no losses). The weighted average life of the Notes will be influenced by, among
other things, the rate at which principal of the Mortgage Loans is paid, which
may be in the form of scheduled amortization, prepayments or liquidations.
Because the amortization schedule of each Mortgage Loan will be recalculated
monthly, semi-annually or annually after the initial Adjustment Date for such
Mortgage Loan, any partial prepayments thereof will not reduce the term to
maturity of such Mortgage Loan. In addition, an increase in the Mortgage Rate on
a Mortgage Loan will result in a larger monthly payment and in a larger
percentage of such monthly payment being allocated to interest and a smaller
percentage being allocated to principal, and conversely, a decrease in the
Mortgage Rate on the Mortgage Loan will result in a lower monthly payment and in
a larger percentage of each monthly payment being allocated to principal and a
smaller percentage being allocated to interest.

     Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model . The model used in this Prospectus Supplement, the
Constant Prepayment Rate model ("CPR"), assumes that the outstanding principal
balance of a pool of mortgage loans prepays at a specified constant annual rate
or CPR. In generating monthly cash flows, this rate is converted to an
equivalent constant monthly rate. To assume a 20% CPR or any other CPR
percentage is to assume that the stated percentage of the outstanding principal
balance of the pool is prepaid over the course of a year. No representation is
made that the Mortgage Loans will prepay at that or any other rate.




                                      S-48
<PAGE>


     The table set forth below has been prepared on the basis of certain
assumptions as described below regarding the weighted average characteristics of
the Mortgage Loans that are expected to be included in the Trust Fund as
described under "Description of the Mortgage Pool" herein and the performance
thereof. The table assumes, among other things, that: (i) the Mortgage Pool
consists of five Mortgage Loans with the following characteristics:



                                      S-49
<PAGE>




<TABLE>
<CAPTION>

                       Original      Months to     Remaining
                       Term to      Next Rate      Term to                   Maximum       Minimum      Initial
Principal  Mortgage    Maturity     Adjustment     Maturity       Gross      Mortgage     Mortgage     Periodic       Periodic
Balance     Rate     (In Months)      Date       (In Months)    Margin        Rate         Rate          Cap           Cap
- -------     ----     -----------      ----       -----------    ------        ----         ----          ---           ---
<S>         <C>
$
</TABLE>





(ii) the first and second mortgage loans listed above have an Index of Six-Month
LIBOR, (iii) the third mortgage loan listed above is a negative amortization
loan with the same characteristics as the Negative Amortization Loans and an
Index of Negative Amortization Loan One-Month LIBOR; (iv) the fourth and fifth
mortgage loans listed above have an Index of One-Year CMT; (v) Negative
Amortization Loan One- Month LIBOR, Six-Month LIBOR and One-Year CMT remain
constant at _____%, ____% and ------%, respectively; (vi) payments on the Notes
are based upon the actual number of days in the month and a 360- day year and
are received, in cash, on the __th day of each month, commencing in ____ 199_;
(vii) there are no delinquencies or losses on the Mortgage Loans, there are no
conversions of Mortgage Loans from adjustable to fixed rates and principal
payments on the Mortgage Loans are timely received together with prepayments, if
any, at the respective constant percentages of CPR set forth in the following
table; (viii) there are no repurchases of the Mortgage Loans; (ix) there is no
Prepayment Interest Shortfall or any other interest shortfall in any month; (x)
the scheduled monthly payment for the Mortgage Loan is calculated based on its
principal balance, Mortgage Rate and remaining term to maturity such that such
Mortgage Loan will amortize in amounts sufficient to repay the remaining
principal balance of such Mortgage Loan by its remaining term to maturity, (xi)
the Indices remain constant at the rates listed above and the Mortgage Rate on
the Mortgage Loan is adjusted on the next Adjustment Date (and on subsequent
Adjustment Dates, as necessary) to equal the related Index plus the applicable
Gross Margin, subject to the Maximum Mortgage Rate listed below and the related
Periodic Rate Cap; (xii) with respect to each Mortgage Loan (other than the
Negative Amortization Loans), the monthly payment on the Mortgage Loan is
adjusted on the Due Date immediately following the next related Adjustment Date
(and on subsequent Adjustment Dates, as necessary) to equal a fully amortizing
payment as described in clause (x) above; (xiii) payments on the Mortgage Loans
earn no reinvestment return; (xiv) the Administrative Fee Rate is ________% per
annum, the Indenture Trustee Fee Rate is ______% per annum and the Servicing Fee
Rate is 0.50% per annum; (xv) there are no additional ongoing Trust Fund
expenses payable out of the Trust Fund; (xvi) there are no investment earnings
on amounts in any Collection Account, including the Payment Account, and no
other miscellaneous servicing fees are passed through to the Noteholders; and
(xvii) the Notes will be purchased on ____ ___, 199_.

     The actual characteristics and performance of the Mortgage Loans will
differ from the assumptions used in constructing the table set forth below,
which is hypothetical in nature and is provided only to give a general sense of
how the principal cash flows might behave under varying prepayment scenarios.
For example, it is very unlikely that the Mortgage Loans will prepay at a
constant level of CPR until maturity or that all of the Mortgage Loans will
prepay at the same level of CPR. Moreover, the diverse remaining terms to stated
maturity of the Mortgage Loans could produce slower or faster principal payments
than indicated in the table at the various constant percentages of CPR
specified, even if the weighted average remaining term to stated maturity of the
Mortgage Loans is as assumed. Any difference between such assumptions and the
actual characteristics and performance of the Mortgage Loans, or actual
prepayment experience, will affect the percentages of initial Note Principal
Balance outstanding over time and the weighted average life of the Notes.
Subject to the foregoing discussion and assumptions, the following table
indicates the weighted average life of the Notes, and sets forth the percentages
of the initial Note Principal



                                      S-50
<PAGE>



Balance of the Notes that would be outstanding after each of the dates shown at
various percentages of CPR.

PERCENT OF INITIAL NOTE PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING 
PERCENTAGES OF CPR

                                                  NOTES
                                                  -----
PAYMENT DATE               0%      10%    15%      20%     25%     30%     40%
- ------------               --      ---    ---      ---     ---     ---     ---
Initial Percentage........













Weighted Average Life in Years**...........................
Weighted Average Life in Years***..........................
- ---------------

(*)  Indicates a number that is greater than zero but less than 0.5%.
(**) The weighted average life of a Note is determined by (i) multiplying the
     net reduction, if any, of Note Principal Balance by the number of years
     from the date of issuance of the Note to the related Payment Date, (ii)
     adding the results, and (iii) dividing the sum by the aggregate of the net
     reductions of the Note Principal Balance described in (i) above. 
(***) Calculated pursuant to footnote **, but assumes the Issuer exercises its
     option to redeem the Notes on the first Payment Date on which it would be
     permitted to do so. See "Description of the Notes--Optional Redemption"
     herein.




                                      S-51
<PAGE>



THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE SECOND
PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.

                     DESCRIPTION OF THE SERVICING AGREEMENT

     The following summary describes certain terms of the Servicing Agreement,
dated as of ____, 199_ between the Company and the Master Servicer (the
"Servicing Agreement"). The summary does not purport to be complete and is
subject to, and qualified in its entirety by reference to, the provisions of the
Servicing Agreement. Whenever particular sections or defined terms of the
Servicing Agreement are referred to, such sections or defined terms are thereby
incorporated herein by reference.

                      THE MASTER SERVICER; THE SUBSERVICER

     _________ _____ (in its capacity as master servicer, the "Master Servicer")
will act as master servicer for the Mortgage Loans pursuant to the Servicing
Agreement. See ____________ in the Prospectus. _________________ has entered
into subservicing arrangements with ________. Notwithstanding these agreements,
____________ _______ will remain primarily liable for servicing the Mortgage
Loans. All of the Mortgage Loans will initially be subserviced by
_______________.

                            [DESCRIPTION OF SUBJECT]

     The following table sets forth certain information concerning delinquency
experience including bankruptcies and foreclosures in progress on one- to
four-family residential mortgage, consumer, and commercial loans included in
Wendover's servicing portfolio at the dates indicated. Consumer and commercial
loans represented less than ___% of the overall portfolio volume at __________
____, 1997. As at December 31, _____, ______, ________ and _______ and March 31,
1997, the total principal balance of loans being serviced by __________ was (in
millions) $________, $___________, $___________ $___________ and $____________
respectively. The indicated periods of delinquency are based on the number of
days past due on a contractual basis. No mortgage, consumer, or commercial loan
is considered delinquent for these purposes until it is one month past due on a
contractual basis.



                                      S-52
<PAGE>




<TABLE>
<CAPTION>


                                                                               AT DECEMBER 31,                        
                          --------------------------------------------------------------------------------------------
                                      1993                          1994                           1995               
                          ---------------------------- ------------------------------------------------------------- -
                                          Percent of                      Percent of                    Percent of    
                              Number      Servicing         Number        Servicing        Number        Servicing    
                             of Loans     Portfolio        of Loans       Portfolio       of Loans       Portfolio    
<S>                       <C>
Total Portfolio(1)
Period of Delinquency:
  30-59 days.............
  60-89 days.............
  90 days or more........
Total Delinquencies
(excluding
Foreclosures)
Foreclosures Pending


</TABLE>



<TABLE>
<CAPTION>


                                                               AT MARCH 31, 1997
                          -------------------------------------------------------------
                                     1996                            1997
                          ----------------------------- ------------------------------
                                           Percent of                     Percent Of  
                             Number         Servicing      Number of       Servicing  
                            of Loans        Portfolio        Loans         Portfolio  
<S>                       <C>
Total Portfolio(1)        
Period of Delinquency:    
  30-59 days............. 
  60-89 days............. 
  90 days or more........ 
Total Delinquencies       
(excluding                
Foreclosures)             
Foreclosures Pending      

</TABLE>

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

1    Includes purchased mortgage servicing rights owned by Wendover totaling
     _____ loans for $____ million unpaid principal balance and ______ loans for
     $_____ million unpaid principal balance as of December 31, ____ and _____,
     respectively, and _____ loans for $____ million unpaid principal balance as
     of _________ ______.




                                      S-53
<PAGE>




     GENERAL. There can be no assurance that the delinquency and foreclosure
experience of the Mortgage Loans will correspond to the delinquency and
foreclosure experience of the servicing portfolio of ___________ set forth in
the foregoing tables. The statistics shown above represent the respective
delinquency and foreclosure experiences only at the dates presented, whereas the
aggregate delinquency and foreclosure experience on the Mortgage Loans will
depend on the results obtained over the life of the Trust Fund. Each servicing
portfolio includes mortgage loans with a variety of payment and other
characteristics (including geographic location) which are not necessarily
representative of the payment and other characteristics of the Mortgage Loans.
In addition, _________ servicing portfolio includes consumer and commercial
loans. Each servicing portfolio includes mortgage loans underwritten pursuant to
guidelines not necessarily representative of those applicable to the Mortgage
Loans. It should be noted that if the residential real estate market should
experience an overall decline in property values, the actual rates of
delinquencies and foreclosures could be higher than those previously experienced
by _____. In addition, adverse economic conditions may affect the timely payment
by mortgagors of scheduled payments of principal and interest on the Mortgage
Loans and, accordingly, the actual rates of delinquencies and foreclosures with
respect to the Mortgage Loans.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The Servicing Fee for each Mortgage Loan is payable out of the interest
payments on such Mortgage Loan. The Servicing Fee Rate in respect of each
Mortgage Loan will be equal to 0.50% per annum of the outstanding principal
balance of such Mortgage Loan. The Servicing Fee consists of (a) servicing
compensation payable to the Master Servicer in respect of its master servicing
responsibilities and (b) subservicing and other related compensation payable to
the Subservicer (including such compensation paid to the Master Servicer as the
direct servicer of a Mortgage Loan for which there is no Subservicer). The
Subservicer will be entitled to retain in the form of additional servicing
compensation half of any late payment charges. The Master Servicer will not be
entitled to any such additional servicing compensation and any such amounts,
including prepayment penalties, to the extent received by the Master Servicer,
will be included in Available Funds.


                                  THE INDENTURE

     The following summary describes certain terms of the Indenture. The summary
does not purport to be complete and is subject to, and qualified in its entirety
by reference to, the provisions of the Trust Agreement and Indenture. Whenever
particular defined terms of the Indenture are referred to, such defined terms
are thereby incorporated herein by reference. See "The Agreements" in the
Prospectus.

CONTROL BY NOTE INSURER

     Pursuant to the Indenture, unless a Note Insurer Default exists (i) the
Note Insurer shall be deemed to be the holder of the Notes for certain purposes
(other than with respect to payment on the Notes), and will be entitled to
exercise all rights of the Noteholders thereunder, including the rights of
Noteholders referred to under "--Events of Default" and "--Rights Upon Event of
Default," without the consent of such Noteholders, and the Noteholders may
exercise such rights only with the prior written consent of the Note Insurer and
(ii) the Indenture Trustee may take actions which would otherwise be at its
option or within its discretion, including the actions referred to under
"--Events of Default" and "--Rights Upon Event of Default," only at the
direction of the Note Insurer. A "Note Insurer Default" means the existence and
continuation of (i) a failure of the Note Insurer to make a payment under the
Note Insurance Policy in accordance with its terms or (ii) certain bankruptcy or
insolvency actions by or against the Note Insurer.




                                      S-54
<PAGE>



EVENTS OF DEFAULT

     An "Event of Default" with respect to the Notes is defined in the Indenture
as follows: (a) the failure to pay (i) the Interest Payment Amount or the
Principal Payment Amount with respect to a Payment Date on such Payment Date, or
(ii) any Subordination Increase Amount or Available Funds Carry-Forward Amount
with respect to a Payment Date, but only to the extent funds are available to
make such payment as described under "Description of the Notes--Priority of
Payment"; (b) a default in the observance of certain negative covenants in the
Indenture; (c) a default in the observance of any other covenant of the
Indenture, and the continuation of any such default for a period of thirty days
after notice to the Issuer by the Indenture Trustee or the Note Insurer, or if a
Note Insurer Default exists, by the Holders of at least 25% of the Note
Principal Balance of the Notes; (d) any representation or warranty made by the
Issuer in the Indenture or in any certificate or other writing delivered
pursuant thereto having been incorrect in a material respect as of the time
made, and the circumstance in respect of which such representation or warranty
is incorrect not having been cured within thirty days after notice thereof is
given to the Issuer by the Indenture Trustee or the Note Insurer, or, if a Note
Insurer Default exists, by Noteholders representing at least 25% of the Note
Principal Balance of the Notes; (e) certain events of bankruptcy, insolvency,
receivership or reorganization of the Issuer; or (f) the failure by the Issuer
on the Final Scheduled Payment Date to reduce the Note Principal Balance of the
Notes to zero.

RIGHTS UPON EVENT OF DEFAULT

     In case an Event of Default should occur and be continuing with respect to
the Notes, the Indenture Trustee may, and on request of the Note Insurer or
Noteholders representing more than 50% of the Note Principal Balance of the
Notes of such Series then outstanding shall, declare the principal of such
Series of Notes to be due and payable. Such declaration may under certain
circumstances be rescinded by Noteholders representing more than 50% of the Note
Principal Balance of the Notes.

     If, following an Event of Default, the Notes have been declared to be due
and payable, the Indenture Trustee may, in its discretion (provided that the
Note Insurer or Noteholders representing more than 50% of the Note Principal
Balance of the Notes have not directed the Indenture Trustee to sell the assets
included in the Trust Estate), refrain from selling such assets and continue to
apply all amounts received on such assets to payments due on the Notes in
accordance with their terms, notwithstanding the acceleration of the maturity of
such Notes. The Indenture Trustee, however, unless otherwise directed by the
Note Insurer, must sell the assets included in the Trust Estate if collections
in respect of such assets are determined to be insufficient to pay certain
expenses payable under the Indenture and to make all scheduled payments on the
Notes, in which case payments will be made on the Notes in the same manner as
described in the next sentence with regard to instances in which such assets are
sold. In addition, upon an Event of Default the Indenture Trustee may, with the
consent of the Note Insurer, sell the assets included in the Trust Estate, in
which event the collections on, or the proceeds from the sale of, such assets
will be applied as provided below; provided, however, that any proceeds of a
claim under the Note Insurance Policy shall be used only to pay interest and
principal on the Notes as provided in clauses (iii) and (iv): (i) to the payment
of the fees of the Indenture Trustee and Owner Trustee which have not been
previously paid; (ii) to the Note Insurer, any premium then due, provided no
Note Insurer Default exists; (iii) to the Noteholders, the amount of interest
then due and unpaid on the Notes (but not including any Available Funds Cap
Carry-Forward Amount), without preference or priority of any kind; (iv) to the
Noteholders, the amount of principal then due and unpaid on the Notes, without
preference or priority of any kind; (v) to the Note Insurer, any Reimbursement
Amount, to the extent not previously reimbursed; (vi) to the Noteholders, the
amount of any Available Funds Cap Carry-Forward Amount not previously paid; and
(vii) to the Issuer.



                                      S-55
<PAGE>




     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,
the Indenture Trustee shall be under no obligation to exercise any of the rights
and powers under the Indenture at the request or direction of any of the
Noteholders, unless such Noteholders shall have offered to the Indenture Trustee
reasonable security or indemnity satisfactory to it against the costs, expenses
and liabilities which might be incurred by it in compliance with such request or
direction. Subject to such provisions for indemnification and certain
limitations contained in the Indenture, Noteholders representing more than 50%
of the Note Principal Balance of the Notes shall have the right to direct the
time, method, and place of conducting any proceeding or any remedy available to
the Indenture Trustee or exercising any trust or power conferred on the
Indenture Trustee with respect to the Notes; and Noteholders representing more
than 50% of the Note Principal Balance of the Notes 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 the holder of each
outstanding Note affected thereby.

LIMITATION ON SUITS

     No Noteholder will have any right to institute any proceedings with respect
to the Indenture unless (1) such Noteholder has previously given written notice
to the Indenture Trustee of a continuing Event of Default; (2) Noteholders
representing not less than 25% of the Note Principal Balance of the Notes have
made written request to the Indenture Trustee to institute proceedings in
respect of such Event of Default in its own name as Indenture Trustee; (3) such
Noteholders have offered to the Indenture Trustee reasonable indemnity
satisfactory to it against the costs, expenses and liabilities to be incurred in
compliance with such request; (4) for 60 days after its receipt of such notice,
request and offer of indemnity the Indenture Trustee has failed to institute any
such proceedings; (5) no direction inconsistent with such written request has
been given to the Indenture Trustee during such 60-day period by the Noteholders
representing more than 50% of the Note Principal Balance of the Notes; and (6)
such Noteholders have the consent of the Note Insurer, unless a Note Insurer
Default exists.

                              THE INDENTURE TRUSTEE

     The Indenture Trustee may resign at any time, in which event the Issuer
will be obligated to appoint, at the direction of the Note Insurer, a successor
Indenture Trustee. The Indenture Trustee also may be removed at any time by the
Note Insurer, or if a Note Insurer Default exists, then by Noteholders
representing more than 50% of the Note Principal Balance of the Notes, if the
Indenture Trustee ceases to be eligible to continue as such under the Indenture
or if the Indenture Trustee becomes incapable of acting, bankrupt, insolvent or
if a receiver or public officer takes charge of the Indenture Trustee or its
property. Any resignation or removal of the Indenture Trustee and appointment of
a successor Indenture Trustee will not become effective until acceptance of the
appointment by the successor Indenture Trustee.

                         FEDERAL INCOME TAX CONSEQUENCES

     For federal income tax purposes, the Notes will be characterized as
indebtedness and not as representing an ownership interest in the Trust Fund or
an equity interest in the Issuer or the Company. In addition, for federal income
tax purposes, the Issuer will not be (i) classified as an association taxable as
a corporation for federal income tax purposes (other than as a "qualified REIT
subsidiary" as defined in Section 856(i) of the Code), (ii) a taxable mortgage
pool as defined in Section 7701(i) of the Code, or (iii) a "publicly traded
partnership" as defined in Treasury Regulation Section 1.7704-1. The Notes will
not be treated as having been issued with "original issue discount" (as defined
in the Prospectus). The prepayment assumption that will be used in determining
the rate of amortization of market discount and



                                      S-56
<PAGE>



premium, if any, for federal income tax purposes will be based on the assumption
that, subsequent to the date of any determination the Mortgage Loans will prepay
at a rate equal to 20% CPR. No representation is made that the Mortgage Loans
will prepay at that rate or at any other rate. See "Federal Income Tax
Consequences" in the Prospectus.

     The Notes will not be treated as assets described in Section 7701(a)(19)(C)
of the Code or "real estate assets" under Section 856(c)(5)(A) of the Code. In
addition, interest on the Notes will not be treated as "interest on obligations
secured by mortgages on real property" under Section 856(c)(3)(B) of the Code.
The Notes will also not be treated as "qualified mortgages" under Section
860G(a)(3)(C) of the Code.

     Prospective investors in the Notes should see "Federal Income Tax
Consequences" and "State and Other Tax Consequences" in the Prospectus for a
discussion of the application of certain federal income and state and local tax
laws to the Issuer and purchasers of the Notes.


                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an Underwriting Agreement,
dated ______ ___, 199_ (the "Underwriting Agreement"), among ______________ (
_____________ ), ______________ ( __________ together with ______________
"Underwriters"), the Company and ___________ the Underwriters have agreed to
purchase and the Company has agreed to sell to the Underwriters the Notes. It is
expected that delivery of the Notes will be made only in book-entry form through
the Same Day Funds Settlement System of DTC, on or about _____ ____, 199_,
against payment therefor in immediately available funds.

     The Notes will be purchased from the Company by the Underwriters and will
be offered by the Underwriters from time to time to the public in negotiated
transactions or otherwise at varying prices to be determined at the time of
sale. The proceeds to the Company from the sale of the Notes are expected to be
approximately $__________________ before the deduction of expenses payable by
the Company estimated to be approximately $____________. The Underwriters may
effect such transactions by selling the Notes to or through dealers, and such
dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the Underwriters. In connection with the sale of
the Notes, the Underwriters may be deemed to have received compensation from the
Company in the form of underwriting compensation. The Underwriters and any
dealers that participate with the Underwriters in the distribution of the Notes
may be deemed to be underwriters and any profit on the resale of the Notes
positioned by them may be deemed to be underwriting discounts and commissions
under the Securities Act of 1933.

     The Underwriting Agreement provides that the Company and _____ will jointly
and severally indemnify the Underwriters, and that under limited circumstances
the Underwriters will indemnify the Company, against certain civil liabilities
under the Securities Act of 1933, or contribute to payments required to be made
in respect thereof.

     There can be no assurance that a secondary market for the Notes will
develop or, if it does develop, that it will continue or provide the Noteholders
with sufficient liquidity of investment. The primary source of information
available to investors concerning the Notes will be the monthly statements
discussed in the Prospectus under "Description of the Notes--Reports to
Noteholders," which will include information as to the outstanding principal
balance of the Notes. There can be no assurance that any additional information
regarding the Notes will be available through any other source. In addition, the
Company is not aware of any source through which price information about the
Notes will be generally



                                      S-57
<PAGE>



available on an ongoing basis. The limited nature of such information regarding
the Notes may adversely affect the liquidity of the Notes, even if a secondary
market for the Notes becomes available.


                                 LEGAL OPINIONS

     Certain legal matters relating to the Notes will be passed upon for the
Company by Thacher Proffitt & Wood, New York, New York and for the Underwriters
by ______________, New York, New York.


                                                      RATINGS

     It is a condition of the issuance of the Notes that they be rated "AAA" by
Standard & Poor's Ratings Services ("S&P") and "Aaa" by Moody's Investors
Service, Inc. ("Moody's").

     S&P's ratings on mortgage pass-through certificates address the likelihood
of the receipt by Noteholders of payments required under the Indenture. S&P's
ratings take into consideration the credit quality of the mortgage pool,
structural and legal aspects associated with the Notes, and the extent to which
the payment stream in the mortgage pool is adequate to make payments required
under the Notes. S&P's rating on the Notes does not, however, constitute a
statement regarding frequency of prepayments on the mortgages. See "Certain
Yield and Prepayment Considerations" herein. The ratings issued by S&P on
payment of principal and interest do not cover the payment of the Available
Funds Cap Carry-Forward Amount.

     The rating process of Moody's addresses the structural and legal aspects
associated with the Notes, including the nature of the underlying mortgage
loans. The ratings assigned to the Notes do not represent any assessment of the
likelihood or rate of principal prepayments. The ratings do not address the
possibility that Noteholders might suffer a lower than anticipated yield. The
ratings do not address the likelihood that Noteholders will be paid any
Prepayment Interest Shortfalls, Relief Act Shortfalls or the Available Funds Cap
Carry-Forward Amount. The ratings do not address the likelihood that Noteholders
will be paid any Deferred Interest except to the extent Deferred Interest is
added to the Note Principal Balance.

     The Company has not requested a rating on the Notes by any rating agency
other than S&P and Moody's. However, there can be no assurance as to whether any
other rating agency will rate the Notes, or, if it does, what rating would be
assigned by any such other rating agency. A rating on the Notes by another
rating agency, if assigned at all, may be lower than the ratings assigned to the
Notes by S&P and Moody's.

     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. In the event that the ratings initially assigned to the
Notes are subsequently lowered for any reason, no person or entity is obligated
to provide any additional support or credit enhancement with respect to the
Notes.

     The ratings do not address the likelihood that the Master Servicer will
repurchase any Converting Mortgage Loan following the conversion of the related
Mortgage Rate to a fixed rate, and do not address the effect on the yield to
Noteholders resulting from any such conversion and the failure of the Master
Servicer to repurchase such Converting Mortgage Loan.



                                      S-58
<PAGE>





                                LEGAL INVESTMENT

     The Notes will constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") for so long as they
are rated in at least the second highest rating category by one or more
nationally recognized statistical rating agencies, and, as such, are legal
investments for certain entities to the extent provided in SMMEA. SMMEA
provides, however, that states could override its provision on legal investment
and restrict or condition investment in mortgage related securities by taking
statutory action on or prior to October 3, 1991.

     The Company makes no representations as to the proper characterization of
the Notes for legal investment or other purposes, or as to the ability of
particular investors to purchase the Notes under applicable legal investment
restrictions. These uncertainties may adversely affect the liquidity of the
Notes. Accordingly, all institutions whose investment activities are subject to
legal investment laws and regulations, regulatory capital requirements or review
by regulatory authorities should consult with their legal advisors in
determining whether and to what extent the Notes constitute a legal investment
or are subject to investment, capital or other restrictions.

     See "Legal Investment Matters" in the Prospectus.


                              ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA")
and the Code impose certain requirements on employee benefit plans and certain
other retirement plans and arrangements (including, but not limited to,
individual retirement accounts and annuities), as well as on collective
investment funds and certain separate and general accounts in which such plans
or arrangements are invested (all of which are hereinafter referred to as a
"Plan") and on persons who are fiduciaries with respect to such Plans. Any Plan
fiduciary which proposes to cause a Plan to acquire any of the Notes would be
required to determine whether such an investment is permitted under the
governing Plan instruments and is prudent and appropriate for the Plan in view
of its overall investment policy and the composition and diversification of its
portfolio. In addition, ERISA and the Code prohibit certain transactions
involving the assets of a Plan and "disqualified persons" (within the meaning of
the Code) and "parties in interest" (within the meaning of ERISA) who have
certain specified relationships to the Plan. Therefore, a Plan fiduciary
considering an investment in the Notes should also consider whether such an
investment might constitute or give rise to a prohibited transaction under ERISA
or the Code. Any Plan fiduciary which proposes to cause a Plan to acquire any of
the Notes should consult with its counsel with respect to the potential
consequences under ERISA and the Code of the Plan's acquisition and ownership of
such Notes.

                                     EXPERTS

     The consolidated financial statements of the Note Insurer,
______________________________, as of December 31, 1996 and 1995 and for each of
the years in the three-year period ended December 31, 1996 are incorporated by
reference herein and in the registration statement in reliance upon the report
of __________________________, independent certified public accountants,
incorporated by reference herein, and upon the authority of said firm as experts
in accounting and auditing.


                                      S-58

<PAGE>

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


     No dealer, salesman or other person has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement and the Prospectus and, if given or made, such information or
representations must not be relied upon as having been authorized by the Company
or by the Underwriters. This Prospectus Supplement and the Prospectus do not
constitute an offer to sell, or a solicitation of an offer to buy, the notes
offered hereby to anyone in any jurisdiction in which the person making such
offer or solicitation is not qualified to do so or to anyone to whom it is
unlawful to make any such offer or solicitation. Neither the delivery of this
Prospectus Supplement and the Prospectus nor any sale made hereunder shall,
under any circumstances, create an implication that information herein or
therein is correct as of any time since the date of this Prospectus Supplement
or the Prospectus.


                                TABLE OF CONTENTS
                                                                 PAGE
                              Prospectus Supplement
Summary..............................................
Risk Factors.........................................
Description of the Mortgage Pool.....................
The Issuer...........................................
The Owner Trustee....................................
The Indenture Trustee................................
______________________ ..............................
Description of the Notes.............................
Certain Yield and Prepayment Considerations..........
Description of the Servicing Agreement...............
The Indenture........................................

Federal Income Tax Consequences......................
Method of Distribution...............................            S-58
Legal Opinions.......................................            S-59
Ratings..............................................
Legal Investment.....................................
ERISA Considerations.................................
Experts..............................................
Appendix A--Underwriting Guidelines Applicable
     to the Mortgage Loans...........................

                                   Prospectus



                                  WMC SECURED
                                  ASSETS CORP.
                                  Series 199_-_


                                        $

                              Mortgage-Backed Notes

                                  Series 199_-_





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

                              PROSPECTUS SUPPLEMENT

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


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



                                 ------- 199--


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



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


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

<PAGE>



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 PRELIMINARY PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE  SOLICITATION  OF AN  OFFER  TO BUY NOR  SHALL  THERE  BE ANY  SALE OF THESE
SECURITIES  IN ANY STATE IN WHICH  SUCH  OFFER,  SOLICITATION  OR SALE  WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.

                              SUBJECT TO COMPLETION
                 PRELIMINARY PROSPECTUS DATED NOVEMBER __, 1997
PROSPECTUS
Mortgage Pass-Through Certificates
Mortgage-Backed Notes
WMC Secured Assets Corp.
The mortgage pass-through certificates ("Certificates") or mortgage-backed notes
("Notes")  offered  hereby (the  "Offered  Securities")  and by the  supplements
hereto (each,  a "Prospectus  Supplement")  will be offered from time to time in
series. The Offered Securities of each series,  together with any other mortgage
pass-through   certificates  or  mortgage-backed   notes  of  such  series,  are
collectively referred to herein as the "Securities."

Each  series  of  Certificates  will  represent  in  the  aggregate  the  entire
beneficial  ownership  interest  in,  and each  series of Notes  will  represent
indebtedness of, a trust fund (with respect to any series,  the "Trust Fund") to
be established by WMC Secured Assets Corp. (the "Company"). Each Trust Fund will
consist  primarily  of  a  segregated  pool  (a  "Mortgage  Pool")  of  one-  to
four-family and/or multifamily residential first and/or junior mortgage loans or
manufactured housing conditional sales contracts and installment loan agreements
(collectively,  the "Mortgage  Loans") or interests  therein  (which may include
Mortgage Securities as defined herein), acquired by the Company from one or more
affiliated or unaffiliated  institutions (the "Sellers").  See "The Company" and
"The  Mortgage  Pools." The Mortgage  Loans and other assets in each Trust Fund,
which may only include, if applicable,  reinvestment income, reserve funds, cash
accounts  and  various  forms  of  credit   enhancement   as  described   herein
(collectively, the "Trust Fund Assets") will be held in trust for the benefit of
the holders of the related series of Securities (the "Securityholders") pursuant
to (i) with  respect to each series of  Certificates,  a pooling  and  servicing
agreement or other  agreement  (in either case, a "Pooling  Agreement")  or (ii)
with respect to each series of Notes,  an indenture  (an  "Indenture"),  in each
case as more fully described  herein and in the related  Prospectus  Supplement.
Information  regarding  the  Offered  Securities  of a series,  and the  general
characteristics of the Mortgage Loans and other Trust Fund Assets in the related
Trust Fund, will be set forth in the related Prospectus Supplement.

Each  series of  Securities  will  include  one or more  classes.  Each class of
Securities of any series will represent the right,  which right may be senior or
subordinate to the rights of one or more of the other classes of the Securities,
to receive a specified portion of payments of principal or interest (or both) on
the Mortgage  Loans and the other Trust Fund Assets in the related Trust Fund in
the manner  described  herein under  "Description  of the Securities" and in the
related  Prospectus  Supplement.  A series may  include  one or more  classes of
Securities entitled to principal distributions,  with disproportionate,  nominal
or   no   interest   distributions,   or   to   interest   distributions,   with
disproportionate,  nominal or no principal  distributions.  A series may include
two or more  classes of  Securities  which  differ as to the timing,  sequential
order,  priority of payment,  pass-through  rate or amount of  distributions  of
principal or interest or both.

THE COMPANY'S ONLY  OBLIGATIONS  WITH RESPECT TO A SERIES OF SECURITIES  WILL BE
PURSUANT TO CERTAIN  REPRESENTATIONS AND WARRANTIES MADE BY THE COMPANY,  EXCEPT
AS PROVIDED IN THE  RELATED  PROSPECTUS  SUPPLEMENT.  THE MASTER  SERVICER  (THE
"MASTER  SERVICER")  FOR ANY SERIES OF  SECURITIES  WILL BE NAMED IN THE RELATED
PROSPECTUS SUPPLEMENT.  THE PRINCIPAL OBLIGATIONS OF THE MASTER SERVICER WILL BE
PURSUANT TO ITS  CONTRACTUAL  SERVICING  OBLIGATIONS  (WHICH INCLUDE ITS LIMITED
OBLIGATION TO MAKE CERTAIN ADVANCES IN THE EVENT OF DELINQUENCIES IN PAYMENTS ON
THE RELATED MORTGAGE LOANS). SEE "DESCRIPTION OF THE SECURITIES."

If so  specified  in the  related  Prospectus  Supplement,  the Trust Fund for a
series of  Securities  may  include  any one or any  combination  of a financial
guaranty  insurance policy,  mortgage pool insurance  policy,  letter of credit,
bankruptcy bond,  special hazard insurance  policy, or reserve fund. In addition
to or in lieu of the foregoing,  credit  enhancement may be provided by means of
subordination  of one or more classes of Securities or by  Overcollateralization
(as defined herein). See "Description of Credit Enhancement."

The rate of  payment of  principal  of each class of  Securities  entitled  to a
portion of principal payments on the Mortgage Loans in the related Mortgage Pool
and the Trust Fund Assets  will depend on the  priority of payment of such class
and  the  rate  and  timing  of  principal  payments  (including  by  reason  of
prepayments,  defaults,  liquidations and repurchases of Mortgage Loans) on such
Mortgage Loans and other Trust Fund Assets.  A rate of principal  payment slower
or faster than that anticipated may affect the yield on a class of Securities in
the manner described herein and in the related Prospectus Supplement. See "Yield
Considerations."

With respect to each series of Certificates,  one or more separate elections may
be made to treat the related  Trust Fund or a  designated  portion  thereof as a
real  estate  mortgage  investment  conduit  ("REMIC")  for  federal  income tax
purposes. If applicable,  the Prospectus Supplement for a series of Certificates
will specify which class or classes of the related series of  Certificates  will
be  considered  to be regular  interests in the related REMIC and which class of
Certificates or other  interests will be designated as the residual  interest in
the related REMIC. See "Federal Income Tax Consequences" herein.

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

See "Risk  Factors"  beginning on page __ herein for a discussion of significant
matters affecting investment in the Securities.

PROCEEDS  OF THE  ASSETS  IN THE  RELATED  TRUST  FUND AND  PAYMENTS  UNDER  ANY
FINANCIAL  GUARANTY  INSURANCE  POLICY ARE THE SOLE  SOURCE OF  PAYMENTS  ON THE
SECURITIES.  THE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
COMPANY, THE MASTER SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER THE
SECURITIES  OF  ANY  SERIES  NOR  THE  UNDERLYING  MORTGAGE  LOANS  OR  MORTGAGE
SECURITIES  WILL  BE  GUARANTEED  OR  INSURED  BY  ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY  OR BY  THE  COMPANY,  THE  MASTER  SERVICER  OR  ANY  OF  THEIR
RESPECTIVE AFFILIATES, EXCEPT AS SET FORTH IN THE RELATED PROSPECTUS SUPPLEMENT.

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

The Offered  Securities may be offered  through one or more  different  methods,
including offerings through underwriters, as more fully described under "Methods
of Distribution" and in the related Prospectus Supplement.


<PAGE>



There will be no secondary market for the Offered Securities of any series prior
to the offering  thereof.  There can be no assurance that a secondary market for
any of the Offered Securities will develop or, if it does develop,  that it will
continue. The Offered Securities will not be listed on any securities exchange.

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

The date of this Prospectus is November __, 1997.

    

<PAGE>



         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 SECURITIES OFFERED
HEREBY AND THEREBY OR AN OFFER OF SUCH  SECURITIES TO ANY PERSON IN ANY STATE OR
OTHER  JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL.  THE DELIVERY OF THIS
PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT  INFORMATION  HEREIN IS CORRECT AS OF
ANY TIME  SUBSEQUENT TO ITS DATE;  HOWEVER,  IF ANY MATERIAL CHANGE OCCURS WHILE
THIS  PROSPECTUS IS REQUIRED BY LAW TO BE  DELIVERED,  THIS  PROSPECTUS  WILL BE
AMENDED OR SUPPLEMENTED ACCORDINGLY.

                                TABLE OF CONTENTS

CAPTION                                                                 PAGE
- -------                                                                 ----

SUMMARY OF PROSPECTUS......................................................5

RISK FACTORS..............................................................14

THE MORTGAGE POOLS........................................................18
         General  ........................................................18
         The Mortgage Loans...............................................19
         Underwriting Standards...........................................23
         Qualifications of Originators and Sellers........................25
         Representations by Sellers.......................................25

SERVICING OF MORTGAGE LOANS...............................................28
         General  ........................................................28
         The Master Servicer..............................................28
         Collection and Other Servicing Procedures; Mortgage Loan
                  Modifications...........................................28
         Subservicers.....................................................30
         Special Servicers................................................31
         Servicing and Other Compensation and Payment of
                  Expenses; Spread........................................33
         Evidence as to Compliance........................................34

DESCRIPTION OF THE SECURITIES.............................................34
         General  ........................................................34
         Form of Securities...............................................36
         Assignment of Trust Fund Assets..................................37
         Certificate Account..............................................39
         Distributions....................................................42
         Distributions of Interest and Principal on the Securities
                   .......................................................43
         Pre-Funding Account..............................................44
         Distributions on the Securities in Respect of Prepayment
                  Premiums or in Respect of Equity Participations
                                                                          44
         Allocation of Losses and Shortfalls..............................44
         Advances ........................................................44
         Reports to Securityholders.......................................45

DESCRIPTION OF CREDIT ENHANCEMENT.........................................46
         General  ........................................................46
         Subordinate Securities...........................................47
         Overcollateralization............................................48
         Financial Guaranty Insurance Policy..............................48
         Mortgage Pool Insurance Policies.................................48
         Letter of Credit.................................................50
         Special Hazard Insurance Policies................................50
         Bankruptcy Bonds.................................................51
         Reserve Funds....................................................51
         Maintenance of Credit Enhancement................................52
         Reduction or Substitution of Credit Enhancement..................54

PURCHASE OBLIGATIONS......................................................54

PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE;
         CLAIMS THEREUNDER................................................55
         General  ........................................................55
         Primary Mortgage Insurance Policies..............................55
         Hazard Insurance Policies........................................56
         FHA Insurance....................................................57

THE COMPANY...............................................................58

THE AGREEMENTS............................................................58
         General  ........................................................58
         Certain Matters Regarding the Master Servicer and the
                  Company.................................................59
         Events of Default and Rights Upon Event Default..................60
         Amendment........................................................63
         Termination; Retirement of Securities............................64
         The Trustee......................................................64
         Duties of the Trustee............................................65
         Certain Matters Regarding the Trustee............................65
         Resignation and Removal of the Trustee...........................65

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

MATURITY AND PREPAYMENT CONSIDERATIONS....................................68

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS...................................69
         Single Family Loans and Multifamily Loans........................69
         Cooperative Loans................................................70
         Tax Aspects of Cooperative Ownership.............................71
         Contracts........................................................71
         Foreclosure on Mortgages and Certain Contracts...................72
         Foreclosure on Shares of Cooperatives............................74
         Repossession with respect to Contracts...........................75
         Rights of Redemption.............................................76
         Anti-Deficiency Legislation and Other Limitations on
                  Lenders.................................................77
         Environmental Legislation........................................78
         Consumer Protection Laws with respect to Contracts
                   .......................................................79
         Enforceability of Certain Provisions.............................80
         Subordinate Financing............................................81
         Applicability of Usury Laws......................................82
         Alternative Mortgage Instruments.................................82
         Formaldehyde Litigation with respect to Contracts................83
         Soldiers' and Sailors' Civil Relief Act of 1940..................83
         Junior Mortgages.................................................84

FEDERAL INCOME TAX CONSEQUENCES...........................................85
         General  ........................................................85
         REMICS   ........................................................85
         Notes    ........................................................99
         Grantor Trust Funds.............................................100

STATE AND OTHER TAX CONSEQUENCES.........................................108

ERISA CONSIDERATIONS.....................................................108
         Tax Exempt Investors............................................113
         Consultation with Counsel.......................................113

USE OF PROCEEDS..........................................................115

METHODS OF DISTRIBUTION..................................................115

LEGAL MATTERS............................................................116

FINANCIAL INFORMATION....................................................116

RATING   ................................................................116

INDEX OF PRINCIPAL DEFINITIONS...........................................118

                                       -3-

<PAGE>



         UNTIL 90 DAYS AFTER THE DATE OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING  TRANSACTIONS  IN  THE  RELATED  OFFERED  SECURITIES,  WHETHER  OR NOT
PARTICIPATING  IN THE  DISTRIBUTION  THEREOF,  MAY BE REQUIRED  TO DELIVER  THIS
PROSPECTUS AND THE RELATED PROSPECTUS  SUPPLEMENT.  THIS DELIVERY REQUIREMENT IS
IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS  SUPPLEMENT AND
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND WITH  RESPECT  TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities Exchange Act of 1934 (the "Exchange Act") and in accordance therewith
files reports and other information with the Securities and Exchange  Commission
(the "Commission").  Such reports and other information filed by the Company can
be inspected  and copied at the public  reference  facilities  maintained by the
Commission at 450 Fifth Street, N.W.,  Washington,  D.C. 20549, and its Regional
Offices located as follows:  Chicago  Regional  Office,  500 West Madison,  14th
Floor,  Chicago,  Illinois 60661;  New York Regional  Office,  Seven World Trade
Center,  New York, New York 10048.  Copies of such material can also be obtained
from the Public  Reference  Section of the Commission,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at prescribed  rates and  electronically  through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's Web site (http://www.sec.gov).  The Company does not intend to send
any financial reports to Securityholders.

         This  Prospectus  does not contain all of the  information set forth in
the Registration  Statement (of which this Prospectus forms a part) and exhibits
thereto which the Company has filed with the Commission under the Securities Act
of 1933 (the "Securities Act") and to which reference is hereby made.

                           REPORTS TO SECURITYHOLDERS

          The Master Servicer or another  designated  person will be required to
provide periodic  unaudited reports concerning each Trust Fund to all registered
holders of Offered  Securities of the related  series with respect to each Trust
Fund as are required under the Exchange Act and the rules and regulations of the
Commission   thereunder.   See  "Description  of  the   Securities--Reports   to
Securityholders."

         The  Company  intends  to make a  written  request  to the staff of the
Commission that the staff either (i) issue an order pursuant to Section 12(h) of
the Exchange Act exempting the Company from certain reporting requirements under
the  Exchange  Act with  respect to each Trust Fund or (ii) state that the staff
will not recommend that the Commission  take  enforcement  action if the Company
fulfills its reporting  obligations as described in its written request. If such
request  is  granted,  the  Company  will  file or cause  to be  filed  with the
Commission  as to each Trust Fund the periodic  unaudited  reports to holders of
the Offered Securities referenced in the preceding paragraph;  however,  because
of the nature of the Trust Funds, it is unlikely that any significant additional
information  will be  filed.  In  addition,  because  of the  limited  number of
Securityholders  expected  for  each  series,  the  Company  anticipates  that a
significant portion of such reporting requirements will be permanently suspended
following the first fiscal year for the related Trust Fund.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are incorporated herein and in the related Prospectus  Supplement
by  reference  all  documents  and  reports  filed or  caused to be filed by the
Company with respect to a Trust Fund pursuant to Sections  13(a),  13(c),  14 or
15(d) of the  Exchange  Act,  prior to the  termination  of the  offering of the
Offered  Securities of the related series.  The Company 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,
upon written or oral  request of such person,  a copy of any or all such reports
incorporated herein by reference, in each case to the extent such 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  should be directed in writing to WMC
Secured Assets Corp., 6320 Canoga Avenue,  Woodland Hills,  California 91367, or
by telephone at (818)  592-2610.  The Company has determined  that its financial
statements will not be material to the offering of any Offered Securities.

                                       -4-

<PAGE>




                              SUMMARY OF PROSPECTUS

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

Securities Offered.................    Mortgage   pass-through   certificates or
                                       mortgage-backed   notes.   The   mortgage
                                       pass-through  certificates  (the "Offered
                                       Certificates") or  mortgage-backed  notes
                                       (the "Offered  Notes";  the Offered Notes
                                       or the Offered Certificates, the "Offered
                                       Securities")  offered  hereby  and by the
                                       various   Prospectus   Supplements   with
                                       respect  hereto will be offered from time
                                       to time in series. The Offered Securities
                                       of each series,  together  with any other
                                       mortgage  pass-through   certificates  or
                                       mortgage-  backed  notes of such  series,
                                       are  collectively  referred  to herein as
                                       the "Securities."

Risk Factors.......................    There are material risks associated  with
                                       an     investment    in    the    Offered
                                       Certificates. See "Risk Factors" herein.

Company............................    WMC Secured Assets Corp. (the "Company"),
                                       a wholly-owned subsidiary of WMC Mortgage
                                       Corp.   ("WMC   Mortgage").    See   "The
                                       Company."

Master Servicer....................    The    master   servicer   (the   "Master
                                       Servicer"),  if  any,  for  a  series  of
                                       Securities   will  be  specified  in  the
                                       related Prospectus  Supplement and may be
                                       WMC Mortgage or another  affiliate of the
                                       Company.   See   "Servicing  of  Mortgage
                                       Loans--The Master Servicer."

Special Servicer...................    The   special   service r (the   "Special
                                       Servicer"),  if  any,  for  a  series  of
                                       Securities  will  be  specified,  or  the
                                       circumstances   under   which  a  Special
                                       Servicer   will  be  appointed   will  be
                                       described,   in  the  related  Prospectus
                                       Supplement.  Any Special  Servicer may be
                                       an   affiliate   of  the   Company.   See
                                       "Servicing  of  Mortgage   Loans--Special
                                       Servicers."

Issuer.............................    With respect to each series of Notes, the
                                       issuer (the "Issuer") will be the Company
                                       or an owner trust  established  by it for
                                       the  purpose  of issuing  such  series of
                                       Notes.  Each  such  owner  trust  will be
                                       created  pursuant  to a  trust  agreement
                                       (the "Owner Trust Agreement") between the
                                       Company,  acting  as  depositor,  and the
                                       Owner Trustee.  Each series of Notes will
                                       represent  indebtedness of the Issuer and
                                       will be issued pursuant to

                                       -5-

<PAGE>




                                       an  indenture  between the Issuer and the
                                       Trustee  (the  "Indenture")  whereby  the
                                       Issuer  will  pledge  the  Trust  Fund to
                                       secure  the  Notes  under the lien of the
                                       Indenture.  As to each  series  of  Notes
                                       where the Issuer is an owner  trust,  the
                                       ownership  of  the  Trust  Fund  will  be
                                       evidenced  by  certificates  (the "Equity
                                       Certificates")  issued  under  the  Owner
                                       Trust  Agreement,  which are not  offered
                                       hereby.    The   Notes   will   represent
                                       nonrecourse  obligations  solely  of  the
                                       Issuer,  and the  proceeds of the related
                                       Trust  Fund  will be the sole  source  of
                                       payments   on  the   Notes,   except   as
                                       described  herein under  "Description  of
                                       Credit  Enhancement"  and in the  related
                                       Prospectus Supplement.

Trustees...........................    The trustee or indenture  trustee  (each,
                                       the   "Trustee")   for  each   series  of
                                       Certificates  and  Notes,   respectively,
                                       will be named in the  related  Prospectus
                                       Supplement. The Owner Trustee (the "Owner
                                       Trustee")  for each  series of Notes will
                                       be  named  in  the   related   Prospectus
                                       Supplement.   See  "The   Agreements--The
                                       Trustee."

The Securities.....................    Each series of  Securities  will  include
                                       one or more classes of  Securities  which
                                       will represent either (i) with respect to
                                       each  series  of  Certificates,   in  the
                                       aggregate the entire beneficial ownership
                                       interest in, or (ii) with respect to each
                                       series  of  Notes,   indebtedness  of,  a
                                       segregated   pool   of   Mortgage   Loans
                                       (exclusive  of any  portion  of  interest
                                       payments (the "Spread")  relating to each
                                       Mortgage  Loan retained by the Company or
                                       any  of  its   affiliates)  or  interests
                                       therein   (which  may  include   Mortgage
                                       Securities   as  defined   herein),   and
                                       certain  other assets as described  below
                                       (collectively,  a "Trust Fund"), and will
                                       be issued  pursuant  to  either  (i) with
                                       respect to each series of Certificates, a
                                       pooling and servicing  agreement or other
                                       agreement   specified   in  the   related
                                       Prospectus  Supplement (in either case, a
                                       "Pooling Agreement") or (ii) with respect
                                       to each  series  of Notes,  an  indenture
                                       specified   in  the  related   Prospectus
                                       Supplement (the "Indenture").  Except for
                                       certain   Strip   Securities   and  REMIC
                                       Residual     Certificates     (each    as
                                       hereinafter  described),  each  series of
                                       Securities, or class of Securities in the
                                       case  of a  series  consisting  of two or
                                       more   classes,   will   have  a   stated
                                       principal balance and will be entitled to
                                       distributions  of  interest  based  on  a
                                       specified interest rate or rates (each, a
                                       "Security  Interest Rate").  The Security
                                       Interest  Rate of each  Security  offered
                                       hereby  will  be  stated  in the  related
                                       Prospectus      Supplement     as     the
                                       "Pass-Through  Rate"  with  respect  to a
                                       Certificate  and the "Note Interest Rate"
                                       with  respect to a Note.  Each  series or
                                       class of Securities may have a

                                       -6-

<PAGE>




                                       different  Security  Interest Rate, which
                                       may be a fixed,  variable  or  adjustable
                                       Security    Interest    Rate,    or   any
                                       combination  of two or more such Security
                                       Interest  Rates.  The related  Prospectus
                                       Supplement   will  specify  the  Security
                                       Interest Rate or Rates for each series or
                                       class  of  Securities,   or  the  initial
                                       Security  Interest  Rate or Rates and the
                                       method for determining subsequent changes
                                       to the Security Interest Rate or Rates.

                                       A series may include one or more  classes
                                       of   Securities   ("Strip    Securities")
                                       entitled (i) to principal  distributions,
                                       with  disproportionate,   nominal  or  no
                                       interest   distribu  tions,  or  (ii)  to
                                       interest  distributions,  with  dispropor
                                       tionate,    nominal   or   no   principal
                                       distributions.  In addition, a series may
                                       include two or more classes of Securities
                                       which  differ  as to  timing,  sequential
                                       order, priority of payment,  pass-through
                                       rate  or  amount  of   distributions   of
                                       principal  or interest or both,  or as to
                                       which   distributions   of  principal  or
                                       interest or both on any class may be made
                                       upon the occurrence of specified  events,
                                       in accordance with a schedule or formula,
                                       or  on  the  basis  of  collections  from
                                       designated portions of the Mortgage Pool,
                                       which  series  may  include  one or  more
                                       classes    of    Securities     ("Accrual
                                       Securities"), as to which certain accrued
                                       interest  will  not  be  distributed  but
                                       rather  will be  added  to the  principal
                                       balance  thereof  on  each   Distribution
                                       Date,  as  hereinafter  defined,  in  the
                                       manner    described    in   the   related
                                       Prospectus Supplement.

                                       If so provided in the related  Prospectus
                                       Supplement,  a series of  Securities  may
                                       include one or more classes of Securities
                                       (collectively,  the "Senior  Securities")
                                       which are  senior to one or more  classes
                                       of    Securities    (collectively,    the
                                       "Subordinate  Securities")  in respect of
                                       certain  distributions  of principal  and
                                       interest  and  allocations  of  losses on
                                       Mortgage  Loans.  In  addition,   certain
                                       classes   of  Senior   (or   Subordinate)
                                       Securities may be senior to other classes
                                       of Senior (or Subordinate)  Securities in
                                       respect of such  distributions or losses.
                                       As to each series of Certificates, 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" or "REMIC"
                                       as defined in the  Internal  Revenue Code
                                       of 1986 (the "Code"). See "Description of
                                       the Securities."

                                       The Securities  will not be guaranteed or
                                       insured  by any  governmental  agency  or
                                       instrumentality,   by  the  Company,  the
                                       Master   Servicer   or   any   of   their
                                       respective

                                       -7-

<PAGE>




                                       affiliates or by any other person, unless
                                       otherwise   specified   in  the   related
                                       Prospectus Supplement.

                                       Securities  of one or more  classes  of a
                                       series may be issued in book-entry  form.
                                       See "Description of the  Securities--Form
                                       of Securities."

The Mortgage Pools.................    Unless otherwise specified in the related
                                       Prospectus  Supplement,  each  Trust Fund
                                       will  consist  primarily  of a segregated
                                       pool  (a  "Mortgage  Pool")  of  mortgage
                                       loans   and/or    manufactured    housing
                                       conditional  sales and  installment  loan
                                       agreements  (collectively,  the "Mortgage
                                       Loans")  or  interests  therein.   Unless
                                       otherwise   specified   in  the   related
                                       Prospectus Supplement, each Mortgage Loan
                                       will be secured by a first or junior lien
                                       on or security  interest in (i) a one- to
                                       four-family  residential property, (ii) a
                                       residential  property  consisting of five
                                       or  more  rental  or  cooperatively-owned
                                       dwelling  units  or  (iii)  a new or used
                                       manufactured  home  (each,  a  "Mortgaged
                                       Property").  The Mortgaged Properties may
                                       be  located  in any one of the 50 states,
                                       the   District   of   Columbia   or   the
                                       Commonwealth   of  Puerto  Rico.   For  a
                                       description  of  the  types  of  Mortgage
                                       Loans  that  may  be   included   in  the
                                       Mortgage   Pools,   see   "The   Mortgage
                                       Pools--The  Mortgage Loans." The Mortgage
                                       Loans will not be  guaranteed  or insured
                                       by the Company, any of its affiliates or,
                                       except  as  set  forth  in  the   related
                                       Prospectus     Supplement,     by     any
                                       governmental agency or instrumentality or
                                       any other person.

                                       If  specified  in the related  Prospectus
                                       Supplement,   Mortgage  Loans  which  are
                                       converting    or   converted    from   an
                                       adjustable-rate   to  a   fixed-rate   or
                                       certain  Mortgage  Loans  for  which  the
                                       Mortgage  Rate  has  been  reset  may  be
                                       repurchased  by the Company or  purchased
                                       by  the  related  Master  Servicer,   the
                                       applicable  Seller or another party, or a
                                       designated remarketing agent will use its
                                       best  efforts to arrange the sale thereof
                                       as further described herein.

                                       If so specified in the related Prospectus
                                       Supplement,  some  Mortgage  Loans may be
                                       delinquent  or  non-performing  as of the
                                       date  of  their  deposit  in the  related
                                       Trust Fund.

                                       If  specified  in the related  Prospectus
                                       Supplement,  a Trust Fund may  include or
                                       consist solely of mortgage participations
                                       or pass-through  certificates  evidencing
                                       interests  in Mortgage  Loans  ("Mortgage
                                       Securities"), as

                                       -8-

<PAGE>

                                       described   herein.   See  "The  Mortgage
                                       Pools-General" herein.

                                       Unless otherwise specified in the related
                                       Prospectus Supplement, each Mortgage Loan
                                       and Mortgage Security included in a Trust
                                       Fund  will  have  been  selected  by  the
                                       Company   from  among  those   purchased,
                                       either  directly  or  indirectly,  from a
                                       prior holder thereof (a "Seller"),  which
                                       prior  holder  may  or  may  not  be  the
                                       originator  of such  Mortgage Loan or the
                                       issuer of such Mortgage  Security and may
                                       be  an  affiliate   of  the  Company.   A
                                       Mortgage  Security  included  in a  Trust
                                       Fund, however,  may also have been issued
                                       previously by the Company or an affiliate
                                       thereof.

                                       A  Current  Report  on Form  8-K  will be
                                       available  upon request to  purchasers of
                                       the  Offered  Securities  of the  related
                                       series and will be filed,  together  with
                                       the  related  Pooling   Agreement,   with
                                       respect to each  series of  Certificates,
                                       and  the  related  Servicing   Agreement,
                                       Owner Trust Agreement and Indenture, with
                                       respect to each series of Notes, with the
                                       Securities and Exchange Commission within
                                       fifteen days after such initial issuance.

Interest Distributions.............    Except as otherwise specified  herein  or
                                       in  the  related  Prospectus  Supplement,
                                       interest   on  each   class  of   Offered
                                       Securities  of each  series,  other  than
                                       Strip  Securities  or Accrual  Securities
                                       (prior to the time when accrued  interest
                                       becomes payable thereon),  will accrue at
                                       the  applicable  Security  Interest  Rate
                                       (which  may  be  a  fixed,   variable  or
                                       adjustable   rate   or  any   combination
                                       thereof)   on  such   class's   principal
                                       balance outstanding from time to time and
                                       will be remitted on the 25th day or other
                                       day  as  specified   in  the   Prospectus
                                       Supplement  (or,  if  such  day  is not a
                                       business  day,  on  the  next  succeeding
                                       business  day) of each month,  commencing
                                       with the  month  following  the  month in
                                       which the Cut-off Date (as defined in the
                                       applicable Prospectus  Supplement) occurs
                                       (each,    a     "Distribution     Date").
                                       Distributions,  if any,  with  respect to
                                       interest  on  Strip  Securities  will  be
                                       calculated and made on each  Distribution
                                       Date   as    described    herein    under
                                       "Description            of            the
                                       Securities--Distribution  of Interest and
                                       Principal on the  Securities"  and in the
                                       related Prospectus  Supplement.  Interest
                                       that has  accrued  but is not yet payable
                                       on any Accrual  Securities  will be added
                                       to the principal balance of such class on
                                       each   Distribution    Date,   and   will
                                       thereafter    bear    interest   at   the
                                       applicable    Security   Interest   Rate.
                                       Distributions of interest with respect to
                                       one or

                                                   -9-

<PAGE>

                                       more classes of Offered  Securities  (or,
                                       in  the  case  of  a  class  of   Accrual
                                       Securities,  accrued interest to be added
                                       to the principal  balance thereof) may be
                                       reduced as a result of the  occurrence of
                                       certain   delinquencies  not  covered  by
                                       advances,  losses,  prepayments and other
                                       contingencies described herein and in the
                                       related Prospectus Supplement. See "Yield
                                       Considerations"  and  "Description of the
                                       Securities--Distribution  of Interest and
                                       Principal on the Securities."

Principal Distributions............    Except  as  otherwise  specified  in  the
                                       related Prospectus Supplement,  principal
                                       distributions  on the  Securities of each
                                       series    will   be   payable   on   each
                                       Distribution  Date,  commencing  with the
                                       Distribution  Date in the month following
                                       the  month  in  which  the  Cut-off  Date
                                       occurs,  to the holders of the Securities
                                       of  such  series,  or  of  the  class  or
                                       classes  of   Securities   then  entitled
                                       thereto,  on a pro rata  basis  among all
                                       such  Securities or among the  Securities
                                       of any such class, in proportion to their
                                       respective      outstanding     principal
                                       balances,  or in the  priority and manner
                                       otherwise   specified   in  the   related
                                       Prospectus  Supplement.  Strip Securities
                                       with  no   principal   balance  will  not
                                       receive   distributions   in  respect  of
                                       principal.   Distributions  of  principal
                                       with respect to any series of Securities,
                                       or with  respect  to one or more  classes
                                       included  therein,  may be reduced to the
                                       extent  of  certain   delinquencies   not
                                       covered by advances or losses not covered
                                       by  the   applicable   form   of   credit
                                       enhancement.  See "The  Mortgage  Pools,"
                                       "Maturity and Prepayment  Considerations"
                                       and "Description of the Securities."

Pre-Funding Account................    If so specified in the related Prospectus
                                       Supplement,  a portion of the proceeds of
                                       the  sale  of  one  or  more  Classes  of
                                       Securities  of a series may be  deposited
                                       in a segregated  account to be applied to
                                       acquire  additional  Mortgage  Loans from
                                       the Sellers,  subject to the  limitations
                                       set forth  herein under  "Description  of
                                       the   Securities-Pre-Funding    Account."
                                       Monies  on  deposit  in  the  Pre-Funding
                                       Account and not  applied to acquire  such
                                       additional Mortgage Loans within the time
                                       set   forth   in  the   related   Pooling
                                       Agreement or other  applicable  agreement
                                       may be treated as  principal  and applied
                                       in the manner  described  in the  related
                                       Prospectus Supplement.

Credit Enhancement.................    If  so  specified   in   the   Prospectus
                                       Supplement,  the Trust Fund with  respect
                                       to any series of  Securities  may include
                                       any one or any combination of a financial
                                       guaranty insurance policy,  mortgage pool
                                       insurance   policy,   letter  of  credit,
                                       special hazard insurance policy,

                                      -10-

<PAGE>




                                       bankruptcy   bond  or  reserve   fund  to
                                       provide  full  or  partial  coverage  for
                                       certain  defaults and losses  relating to
                                       the Mortgage  Loans.  Credit support also
                                       may   be   provided   in  the   form   of
                                       subordination  of one or more  classes of
                                       Securities in a series under which losses
                                       are first  allocated  to any  Subordinate
                                       Securities up to a specified  limit or in
                                       the form of  Overcollateralization.  With
                                       respect  to  any  series  of  Notes,  the
                                       related Equity  Certificates,  insofar as
                                       they represent the  beneficial  ownership
                                       interest   in   the   Issuer,   will   be
                                       subordinate  to the  related  Notes.  Any
                                       form  of  credit  enhancement  will  have
                                       certain  limitations  and exclusions from
                                       coverage   thereunder,   which   will  be
                                       described   in  the  related   Prospectus
                                       Supplement.  Losses  not  covered  by any
                                       form of credit  enhancement will be borne
                                       by the holders of the related  Securities
                                       (or  certain  classes  thereof).  To  the
                                       extent not set forth  herein,  the amount
                                       and types of coverage, the identification
                                       of any entity providing the coverage, the
                                       terms of any  subordination  and  related
                                       information  will  be  set  forth  in the
                                       Prospectus   Supplement   relating  to  a
                                       series of Securities. See "Description of
                                       Credit Enhancement" and "Subordination."

Advances...........................    If and to the  extent  described  in  the
                                       related   Prospectus   Supplement,    and
                                       subject  to  any  limitations   specified
                                       therein,  the  Master  Servicer  for  any
                                       Trust Fund will be obligated to make,  or
                                       have  the  option  of   making,   certain
                                       advances   with  respect  to   delinquent
                                       scheduled  payments on the Mortgage Loans
                                       in such Trust Fund. Any such advance made
                                       by the Master  Servicer with respect to a
                                       Mortgage  Loan  is  recoverable  by it as
                                       described  herein under  "Description  of
                                       the  Securities--Advances"   either  from
                                       recoveries   on  or  in  respect  of  the
                                       specific  Mortgage  Loan or, with respect
                                       to any advance subsequently determined to
                                       be  nonrecoverable  from recoveries on or
                                       in respect of the specific Mortgage Loan,
                                       out of funds otherwise  distributable  to
                                       the  holders  of the  related  series  of
                                       Securities, which may include the holders
                                       of any Senior  Securities of such series.
                                       If  and  to the  extent  provided  in the
                                       Prospectus  Supplement  for a  series  of
                                       Securities,  the Master  Servicer will be
                                       entitled  to  receive   interest  on  its
                                       advances  for the  period  that  they are
                                       outstanding  payable  from amounts in the
                                       related  Trust Fund.  As specified in the
                                       Prospectus Supplement with respect to any
                                       series  of  Securities  as to  which  the
                                       Trust Fund includes Mortgage  Securities,
                                       the advancing  obligations  in respect of
                                       the  underlying  Mortgage  Loans  will be
                                       pursuant  to the  terms of such  Mortgage
                                       Securities, as may be supplemented by the

                                      -11-

<PAGE>

                                       terms   of   the    applicable    Pooling
                                       Agreement,   and  may  differ   from  the
                                       provisions described herein.

Optional Termination...............    The Master Servicer,  the  Company  or  a
                                       person    specified    in   the   related
                                       Prospectus  Supplement  or the  holder of
                                       the Equity Certificates with respect to a
                                       series of Notes (other than the holder of
                                       any Class of  Offered  Securities,  other
                                       than  any   Class   of   REMIC   Residual
                                       Certificates,  if  offered),  may  at its
                                       option either (i) effect early retirement
                                       of a series  of  Securities  through  the
                                       purchase  of the  assets  in the  related
                                       Trust Fund or (ii) purchase, in whole but
                                       not in part, the Securities  specified in
                                       the  related  Prospectus  Supplement;  in
                                       each case under the  circumstances and in
                                       the  manner set forth  herein  under "The
                                       Agreements--Termination;  Reti  rement of
                                       Securities" and in the related Prospectus
                                       Sup plement.

Legal Investment...................    At the date  of  issuance,  as  to   each
                                       series,  each class of Offered Securities
                                       will  be  rated  at  the  request  of the
                                       Company in one of the four highest rating
                                       categories  by  one  or  more  nationally
                                       recognized  statistical  rating  agencies
                                       (each,   a   "Rating   Agency").   If  so
                                       specified   in  the  related   Prospectus
                                       Supplement,   each   class   of   Offered
                                       Securities  that is  rated  in one of the
                                       two highest rating categories by at least
                                       one   Rating   Agency   will   constitute
                                       "mortgage    related    securities"   for
                                       purposes of the Secondary Mortgage Market
                                       Enhancement   Act  of  1984,  as  amended
                                       ("SMMEA").   Investors  whose  investment
                                       authority    is    subject    to    legal
                                       restrictions  should  consult  their  own
                                       legal  advisors to determine  whether and
                                       to what extent the Offered  Securities of
                                       any series  constitute legal  investments
                                       for them. See "Legal Investment Matters."

ERISA Considerations...............    A fiduciary of an employee  benefit  plan
                                       and certain  other  retirement  plans and
                                       arrangements,     including    individual
                                       retirement accounts and annuities,  Keogh
                                       plans,  and collective  investment  funds
                                       and  separate   accounts  in  which  such
                                       plans,     accounts,     annuities     or
                                       arrangements   are   invested,   that  is
                                       subject to the Employee Retirement Income
                                       Security   Act  of   1974,   as   amended
                                       ("ERISA"),  or  Section  4975 of the Code
                                       (each, a "Plan") 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.  Investors  are advised
                                       to consult  their  counsel  and to review
                                       "ERISA  Considerations" herein and in the
                                       related Prospectus Supplement.

                                      -12-

<PAGE>




Federal Income
  Tax Consequences.................    Offered Certificates  of  each  series of
                                       Certificates  will constitute or evidence
                                       ownership   of   either   (i)   interests
                                       ("Grantor Trust Certificates") in a Trust
                                       Fund  treated  as a grantor  trust  under
                                       applicable provisions of the Code or (ii)
                                       "regular   interests"   ("REMIC   Regular
                                       Certificates")  or  "residual  interests"
                                       ("REMIC  Residual   Certificates")  in  a
                                       Trust Fund, or a portion thereof, treated
                                       as a REMIC under  Sections  860A  through
                                       860G of the Code.  Offered  Notes of each
                                       series    of   Notes    will    represent
                                       indebtedness of the related Trust Fund.

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

                                      -13-

<PAGE>

                                  RISK FACTORS

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

         LIMITED  LIQUIDITY.  There can be no assurance that a secondary  market
for the Offered  Securities  of any series will develop or, if it does  develop,
that it will provide  Securityholders  with  liquidity of  investment or that it
will  continue  for the  life  of the  Offered  Securities  of any  series.  The
Prospectus  Supplement for any series of Offered Securities may indicate that an
underwriter  specified  therein intends to establish a secondary  market in such
Securities,  however no underwriter will be obligated to do so. As a result, any
resale  prices  that may be  available  for any  Security in any market that may
develop may be at a discount from the initial  offering price or the fair market
value  thereof.  The  Offered  Securities  will not be listed on any  securities
exchange.

         LIMITED  OBLIGATIONS.  The Offered  Securities  will not  represent  an
interest in or  obligation of the Company,  the Master  Servicer or any of their
respective  affiliates.  The only  obligations  of the  foregoing  entities with
respect to the Securities or the Mortgage Loans will be the obligations (if any)
of the Company pursuant to certain limited  representations  and warranties made
with respect to the Mortgage Loans, the Master Servicer's servicing  obligations
under the related Pooling Agreement  (including,  if and to the extent described
in the related  Prospectus  Supplement,  its limited  obligation to make certain
advances in the event of delinquencies on the Mortgage Loans) and, if and to the
extent expressly described in the related Prospectus Supplement, certain limited
obligations of the Master Servicer in connection  with a Purchase  Obligation or
an  agreement  to  purchase  or act  as  remarketing  agent  with  respect  to a
Convertible  Mortgage Loan upon conversion to a fixed rate.  Except as set forth
in the related Prospectus Supplement,  neither the Securities nor the underlying
Mortgage  Loans will be  guaranteed  or insured  by any  governmental  agency or
instrumentality,  by the Company, the Master Servicer or any of their respective
affiliates  or by any other  person.  Proceeds  of the  assets  included  in the
related Trust Fund for each series of Securities  (including  the Mortgage Loans
and any form of credit  enhancement)  will be the sole source of payments on the
Securities, and there will be no recourse to the Company, the Master Servicer or
any other entity in the event that such proceeds are  insufficient  or otherwise
unavailable to make all payments provided for under the Securities.

         LIMITATIONS,  REDUCTION AND  SUBSTITUTION OF CREDIT  ENHANCEMENT.  With
respect to each series of  Securities,  credit  enhancement  will be provided in
limited  amounts to cover  certain  types of losses on the  underlying  Mortgage
Loans.  Credit enhancement will be provided in one or more of the forms referred
to herein,  including,  but not limited to:  subordination  of other  classes of
Securities of the same series; a Financial Guaranty Insurance Policy; a Mortgage
Pool Insurance  Policy;  a Letter of Credit;  a Purchase  Obligation;  a Special
Hazard    Insurance    Policy;    a   Bankruptcy    Bond;   a   Reserve    Fund;
Overcollateralization;  or any  combination  thereof.  See  "Subordination"  and
"Description  of Credit  Enhancement"  herein.  Regardless of the form of credit
enhancement  provided,  the amount of coverage  will be limited in amount and in
most cases will be subject to periodic  reduction in accordance  with a schedule
or formula.  Furthermore, such credit enhancements may provide only very limited
coverage as to certain types of losses or risks,  and may provide no coverage as
to certain other types of losses or risks. In the event losses exceed the amount
of coverage  provided by any credit  enhancement or losses of a type not covered
by any credit enhancement occur, such losses will be borne by the holders of the
related  Securities  (or  certain  classes  thereof).  The  Company,  the Master
Servicer  or other  specified  person  generally  will be  permitted  to reduce,
terminate  or  substitute  all or a portion  of the credit  enhancement  for any
series of  Securities,  if each  applicable  Rating  Agency  indicates  that the
then-current  rating(s) thereof will not be adversely affected. The rating(s) 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  Mortgage  Loans in excess of the  levels  contemplated  by such
Rating Agency at the time of its initial rating  analysis.  Neither the Company,
the  Master  Servicer  nor any of  their  respective  affiliates  will  have any
obligation to replace or supplement any credit enhancement, or to take any other
action to maintain any rating(s) of any series of Securities.  See  "Description
of Credit Enhancement--Reduction of Credit Enhancement."

         LIMITED  NATURE OF RATINGS.  It is a condition  to the  issuance of the
Securities  that each class of  Securities  be rated in one of the four  highest
rating  categories  by a nationally  recognized  statistical  rating  agency.  A
security rating is not a recommendation  to buy, sell or hold securities and may
be subject to revision or  withdrawal  at any time.  No person is  obligated  to
maintain  the  rating  on any  Certificate,  and,  accordingly,  there can be no
assurance that the

                                      -14-

<PAGE>

ratings  assigned to any  Certificate  on the date on which such  Securities are
initially issued will not be lowered or withdrawn by a Rating Agency at any time
thereafter.  In the event any rating is revised or  withdrawn,  the liquidity or
the market  value of the  related  Securities  may be  adversely  affected.  See
"Rating" herein.

         FORECLOSURE  RISKS  OF  THE  MORTGAGE  LOANS.  Statutory  and  judicial
limitations  on  foreclosure  procedures  may delay  recovery  in respect of the
Mortgaged  Property  and,  in some  instances,  limit  the  amount  that  may be
recovered by the foreclosing lender.  Foreclosure procedures may vary from state
to state. Two primary methods of foreclosing a mortgage  instrument are judicial
foreclosure,  involving court proceedings, and non-judicial foreclosure pursuant
to a power of sale granted in the mortgage  instrument.  A foreclosure action is
subject to most of the delays and  expenses of other  lawsuits  if defenses  are
raised or counterclaims  are asserted.  Delays may also result from difficulties
in locating necessary  defendants.  Non-judicial  foreclosures may be subject to
delays  resulting  from state laws  mandating the recording of notice of default
and  notice of sale  and,  in  certain  states,  notice  to any party  having an
interest of record in the real property,  including junior lienholders.  Certain
states  have  adopted  "anti-deficiency"  statutes  that limit the  ability of a
lender to realize upon assets  other than assets  securing a mortgage  loan.  In
addition,  United States courts have  traditionally  imposed  general  equitable
principles  to limit the remedies  available to lenders in  foreclosure  actions
that are perceived by the court as harsh or unfair.  The effect of such statutes
and judicial  principles may be to delay and/or reduce  distributions in respect
of the Securities. See "Certain Legal Aspects of Mortgage  Loans--Foreclosure on
Mortgage Loans."

         RISKS OF MORTGAGE LOANS AND PROPERTY VALUE. An investment in securities
such as the Securities  that are secured by mortgage  loans and/or  manufactured
housing  conditional  sales  contracts and  installment  loan  agreements may be
affected by, among other things,  a decline in real estate values and changes in
the borrowers' financial condition. No assurance can be given that values of the
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,  in a particular Mortgage Pool 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  particular,   Mortgage  Loans  with  high
Loan-to-Value  Ratios will be affected by any decline in real estate values. Any
decrease  in the value of such  Mortgage  Loans may result in an  allocation  of
losses which is not covered by credit enhancement to the Securities.

         RISKS OF NON-CONFORMING  MORTGAGE LOANS.  Certain Mortgage Loans may be
underwritten  in  accordance  with  underwriting  standards  which are primarily
intended to provide single family mortgage loans for  non-conforming  credits. A
"non-conforming  credit" means a mortgage loan which is ineligible  for purchase
by FNMA or  FHLMC  due to  credit  characteristics  that do not meet the FNMA or
FHLMC  underwriting  guidelines  for  standard "A" quality  conforming  mortgage
loans,  including mortgagors whose creditworthiness and repayment ability do not
satisfy such FNMA or FHLMC underwriting guidelines and mortgagors who may have a
record of credit write-offs, outstanding judgments, prior bankruptcies and other
credit  items that do not satisfy  such FNMA or FHLMC  underwriting  guidelines.
Accordingly,  Mortgage Loans underwritten under the originators'  non-conforming
credit  underwriting  standards are likely to experience  rates of  delinquency,
foreclosure  and loss that are higher,  and may be  substantially  higher,  than
mortgage  loans  originated  in accordance  with the FNMA or FHLMC  underwriting
guidelines.  Any such losses,  to the extent not covered by credit  enhancement,
may affect the yield to maturity of the Securities.

         RISKS OF MORTGAGE LOANS WITH VARIABLE PAYMENTS. Certain of the types of
loans  which  may be  included  in the  Mortgage  Pools may  involve  additional
uncertainties not present in traditional types of loans. 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.
In the case of  Buydown  Loans,  the  increase  in the  Monthly  Payment  by the
Mortgagor  during and  following  the Buydown  Period may result in an increased
risk of default on such Buydown Loan.  Certain of the Mortgage Loans provide for
escalating  or variable  payments by the borrower  under the Mortgage  Loan (the
"Mortgagor"),  as to which the Mortgagor is generally  qualified on the basis of
the initial  payment amount.  In some  instances,  Mortgagors may not be able to
make their loan  payments as such payments  increase and thus the  likelihood of
default will increase.  Any risks associated with the variable  payments of such
Mortgage  Loans may affect the yield to maturity of the Securities to the extent
losses  caused by such risks  which are not  covered by credit  enhancement  are
allocated to the Securities.

                                      -15-

<PAGE>

         RISKS OF MORTGAGE LOANS WITH JUNIOR LIENS.  Certain  Mortgage Loans may
be secured by second liens on the related Mortgaged  Properties.  As to Mortgage
Loans secured by second mortgages, the proceeds from any liquidation,  insurance
or condemnation proceedings will be available to satisfy the outstanding balance
of such  Mortgage  Loans  only to the  extent  that the  claims  of such  senior
mortgages have been satisfied in full,  including any related foreclosure costs.
In addition,  the holder of a Mortgage Loan secured by a junior mortgage may not
foreclose on the Mortgaged  Property unless it forecloses  subject to the senior
mortgages,  in which case it must either pay the entire amount due on the senior
mortgages  to the  senior  mortgagees  at or  prior to the  foreclosure  sale or
undertake the  obligation to make payments on the senior  mortgages in the event
the mortgagor is in default thereunder.  The Trust Fund will not have any source
of funds to satisfy  the senior  mortgages  or make  payments  due to the senior
mortgagees,  although  the Master  Servicer or  Subservicer  may, at its option,
advance such amounts to the extent deemed recoverable and prudent.  In the event
that such proceeds from a foreclosure  or similar sale of the related  Mortgaged
Property are  insufficient  to satisfy all senior liens and the Mortgage Loan in
the  aggregate,  the  Trust  Fund,  as the  holder  of  the  junior  lien,  and,
accordingly, Holders of one or more classes of the Securities, to the extent not
covered by credit  enhancement,  are likely to (i) incur losses in jurisdictions
in which a deficiency  judgment against the borrower is not available,  and (ii)
incur  losses if any  deficiency  judgment  obtained is not  realized  upon.  In
addition,  the rate of default of second mortgage loans may be greater than that
of mortgage loans secured by first liens on comparable properties.

         RISKS OF MORTGAGE LOAN CONCENTRATION. 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.
For example,  a region's economic  condition and housing market may be directly,
or indirectly,  adversely  affected by natural  disasters or civil  disturbances
such as earthquakes, hurricanes, floods, eruptions or riots. The economic impact
of any of these  types of events  may also be felt in areas  beyond  the  region
immediately affected by the disaster or disturbance. The Mortgage Loans securing
certain series of Securities  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.
Moreover,  as  described  below,  any  Mortgage  Loan for  which a  breach  of a
representation  or warranty  exists will remain in the related Trust Fund in the
event that a Seller is unable,  or disputes its  obligation,  to repurchase such
Mortgage  Loan and  such a breach  does  not  also  constitute  a breach  of any
representation  made by any other person.  In such event,  any resulting  losses
will  be  borne  by the  related  form  of  credit  enhancement,  to the  extent
available.  Any risks associated with Mortgage Loan concentration may affect the
yield to maturity of the  Securities  to the extent  losses caused by such risks
which are not covered by credit enhancement are allocated to the Securities.

         RISKS  ASSOCIATED  WITH BALLOON  LOANS.  Certain of the Mortgage  Loans
included  in a Trust Fund may not be fully  amortizing  (or may not  amortize at
all) over their terms to maturity and, thus, will require  substantial  payments
of principal and interest (that is, balloon  payments) at their stated maturity.
Mortgage   Loans  of  this  type   involve   a  greater   degree  of  risk  than
self-amortizing  loans  because  the  ability of a  Mortgagor  to make a balloon
payment  typically  will depend upon its ability  either to fully  refinance the
loan or to sell the related  Mortgaged  Property at a price sufficient to permit
the  Mortgagor  to make the  balloon  payment.  The  ability of a  Mortgagor  to
accomplish  either of these  goals  will be  affected  by a number  of  factors,
including the value of the related  Mortgaged  Property,  the level of available
mortgage rates at the time of sale or refinancing, the Mortgagor's equity in the
related  Mortgaged  Property,  prevailing  general  economic  conditions and the
availability  of credit for loans secured by  comparable  real  properties.  Any
risks  associated with the Balloon Loans may affect the yield to maturity of the
Securities  to the extent  losses  caused by such risks which are not covered by
credit enhancement are allocated to the Securities.

         RISKS OF HIGH LTV LOANS.  Some or all of the Mortgage  Loans secured by
junior  liens  included in any Trust Fund may be High LTV Loans.  High LTV Loans
with Combined  Loan-to-Value  Ratios in excess of 100% may have been  originated
with a limited expectation of recovering any amounts from the foreclosure of the
related  Mortgaged  Property  and  are  underwritten  with  an  emphasis  on the
creditworthiness  of the  related  borrower.  If  such  Mortgage  Loans  go into
foreclosure  and are  liquidated,  there may be no  amounts  recovered  from the
related  Mortgaged  Property  unless the value of the property  increases or the
principal amount of the related senior liens have been reduced such as to reduce
the current Combined  Loan-to-Value  Ratio of the related Mortgage Loan to below
100%.  Any such  losses,  to the extent not covered by credit  enhancement,  may
affect the yield to maturity of the Bonds.


                                      -16-

<PAGE>

         RISKS WITH  RESPECT TO  MORTGAGE  LOANS WITH  LIMITED  RECOURSE.  It is
anticipated  that some or all of the Mortgage  Loans  included in any Trust Fund
will be  nonrecourse  loans or loans for which  recourse  may be  restricted  or
unenforceable.  As to those Mortgage  Loans,  recourse in the event of Mortgagor
default will be limited to the specific  Mortgaged Property and other assets, if
any, that were pledged to secure the Mortgage Loan.  However,  even with respect
to those Mortgage Loans that provide for recourse  against the Mortgagor and its
assets  generally,  there can be no assurance that  enforcement of such recourse
provisions will be  practicable,  or that the other assets of the Mortgagor will
be  sufficient  to permit a recovery in respect of a defaulted  Mortgage Loan in
excess of the liquidation  value of the related  Mortgaged  Property.  Any risks
associated with Mortgage Loans with no or limited  recourse may affect the yield
to maturity of the  Securities  to the extent  losses caused by such risks which
are not covered by credit enhancement are allocated to the Securities.

         RISKS OF UNDERWRITING STANDARDS OF UNAFFILIATED SELLERS. Mortgage Loans
to be  included  in a Mortgage  Pool will have been  purchased  by the  Company,
either directly or indirectly  from Sellers.  Such Mortgage Loans will generally
have been originated in accordance with underwriting standards acceptable to the
Company and generally  described herein under "The Mortgage  Pools--Underwriting
Standards" or such alternative  underwriting criteria as may be described in the
related  Prospectus  Supplement.  However,  in some  cases,  particularly  those
involving  Unaffiliated  Sellers,  the Company may not be able to establish  the
underwriting standards used in the origination of the related Mortgage Loans. In
those cases, the related Prospectus  Supplement will include a statement to such
effect,  will  describe  any  related  risks,  and will  reflect  what,  if any,
reunderwriting  of the related  Mortgage Loans was done by the Company or any of
its affiliates. To the extent the Mortgage Loans cannot be reunderwritten or the
underwriting  criteria cannot be verified,  the Mortgage Loans may suffer losses
greater than they would had they been directly underwritten by the Company or an
affiliate  thereof.  Any such  losses,  to the  extent  not  covered  by  credit
enhancement, may affect the yield to maturity of the Securities.

         LEGAL AND REGULATORY RISKS. Applicable federal and state laws generally
regulate interest rates and other charges, require certain disclosures, prohibit
unfair and deceptive practices,  regulate debt collection, and require licensing
of the  originators  of the  mortgage  loans  and  contracts.  Depending  on the
provisions  of the  applicable  law and the  specified  facts and  circumstances
involved,  violations  of those  laws,  policies  and  principles  may limit the
ability to collect all or part of the  principal  of or interest on the Mortgage
Loans and may entitle the borrower to a refund of amounts  previously  paid. See
"Certain Legal Aspects of Mortgage  Loans"  herein.  To the extent such laws and
regulations result in losses on the mortgage loans, the yield to maturity of the
Securities, to the extent not covered by credit enhancement, may be affected.

         YIELD  AND  PREPAYMENT  CONSIDERATIONS.  The yield to  maturity  of the
Offered  Securities of each series will depend on, among other things,  the rate
and timing of principal  payments  (including  prepayments,  liquidations due to
defaults,  and repurchases due to conversion of ARM Loans to fixed interest rate
loans or breaches of  representations  and  warranties) on the related  Mortgage
Loans and the price  paid by  Certificateholders.  Such  yield may be  adversely
affected  by a higher  or lower  than  anticipated  rate of  prepayments  on the
related  Mortgage  Loans.  The yield to  maturity  on Strip  Securities  will be
extremely sensitive to the rate of prepayments on the related Mortgage Loans. In
addition, the yield to maturity on certain other types of classes of Securities,
including  Accrual  Securities,   Securities  with  a  Pass-Through  Rate  which
fluctuates  inversely  with an  index  or  certain  other  classes  in a  series
including more than one class of Securities, may be relatively more sensitive to
the rate of  prepayment  on the  related  Mortgage  Loans than other  classes of
Securities.  In addition,  to the extent amounts in any Pre-Funding Account have
not been used to purchase additional  Mortgage Loans,  holders of the Securities
may receive an additional prepayment.  Prepayments are influenced by a number of
factors, including prevailing mortgage market interest rates, local and regional
economic  conditions  and homeowner  mobility.  See "Yield  Considerations"  and
"Maturity and Prepayment Considerations" herein.

         ENVIRONMENTAL  RISKS OF THE  MORTGAGE  LOANS.  To the extent the Master
Servicer acquires title to any Mortgaged Property  contaminated with or affected
by  hazardous  wastes or  hazardous  substances,  the  Mortgage  Loans may incur
losses. See "Servicing of Mortgage  Loans--Realization Upon or Sale of Defaulted
Mortgage  Loans" and  "Certain  Legal  Aspects of Mortgage  Loans--Environmental
Legislation."  To the extent such  environmental  risks  result in losses on the
mortgage  loans,  the yield to  maturity  of the  Securities,  to the extent not
covered by credit enhancement, may be affected.


                                      -17-
<PAGE>

         ERISA CONSIDERATIONS.  Generally,  ERISA applies to investments made by
employee benefit plans and transactions  involving the assets of such plans. Due
to the complexity of regulations that govern such plans,  prospective  investors
that are  subject  to ERISA are urged to  consult  their own  counsel  regarding
consequences  under  ERISA of  acquisition,  ownership  and  disposition  of the
Offered Securities of any series. See "ERISA Considerations".

         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 under "Federal Income Tax  Consequences--REMICs".
Accordingly,  under certain circumstances,  holders of Offered Certificates 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. The requirement that holders of REMIC Residual
Certificates  report their PRO RATA share of the taxable  income and net loss of
the  REMIC  will  continue  until  the  principal  balances  of all  classes  of
Certificates  of the  related  series  have been  reduced to zero,  even  though
holders of REMIC  Residual  Certificates  have  received  full  payment of their
stated interest and principal. A portion (or, in certain circumstances,  all) of
such  Certificateholder's  share of the REMIC  taxable  income may be treated as
"excess  inclusion"  income  to such  holder,  which (i)  generally  will not be
subject to offset by losses from other activities, (ii) for a tax-exempt holder,
will be treated as  unrelated  business  taxable  income and (iii) for a foreign
holder,  will not qualify for exemption from withholding tax. 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 a REMIC Residual  Certificate may be significantly  less than
that of a  corporate  bond or  stripped  instrument  having  similar  cash  flow
characteristics.

                               THE MORTGAGE POOLS

GENERAL

         Each Mortgage Pool will consist primarily of Mortgage Loans,  minus the
Spread,  if any, or any other interest  retained by the Company or any affiliate
of the  Company.  The  Mortgage  Loans  may  consist  of  Single  Family  Loans,
Multifamily Loans and Contracts, each as described below.

         The  Mortgage  Loans  (other than the  Contracts)  will be evidenced by
promissory notes ("Mortgage Notes") and secured by mortgages,  deeds of trust or
other similar security  instruments  ("Mortgages")  that, in each case, create a
first or junior lien on the related Mortgagor's fee or leasehold interest in the
related Mortgaged Property.  The Mortgaged Properties for such loans may consist
of attached or detached one-family dwelling units, two- to four-family  dwelling
units,  condominiums,  townhouses,  row houses, individual units in planned-unit
developments  and certain  other  individual  dwelling  units (a "Single  Family
Property" and the related loans, "Single Family Loans"),  which in each case may
be owner-occupied or may be a vacation,  second or non-owner-occupied  home. The
Mortgaged  Properties for such loans may also consist of residential  properties
consisting  of five or more  rental  or  cooperatively-owned  dwelling  units in
high-rise,  mid-rise or garden  apartment  buildings  or projects  ("Multifamily
Properties" and the related loans, "Multifamily Loans").

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

                                      -18-

<PAGE>

required by the Secretary of Housing and Urban Development and complies with the
standards established under
this chapter."

         Mortgaged  Properties  may be located in any one of the 50 states,  the
District of Columbia or the Commonwealth of Puerto Rico.

         The Mortgage  Loans will not be  guaranteed  or insured by the Company,
any of  its  affiliates  or,  except  as set  forth  in the  related  Prospectus
Supplement,  by any  governmental  agency or  instrumentality  or other  person.
However,  if so specified  in the related  Prospectus  Supplement,  the Mortgage
Loans may be insured by the Federal Housing  Administration  (the "FHA" and such
loans, "FHA Loans") or by the Veterans  Administration (the "VA" and such loans,
"VA Loans"). See "Description of Primary Insurance Policies--FHA  Insurance" and
"-- VA Insurance."

         A Mortgage  Pool may  include  Mortgage  Loans that are  delinquent  or
non-performing  as of the date the related  series of Securities  is issued.  In
that case, the related  Prospectus  Supplement  will set forth,  as to each such
Mortgage Loan,  available  information  as to the period of such  delinquency or
non-performance and any other information  relevant for a prospective  purchaser
to make an investment decision.

         Each  Mortgage  Loan will be selected by the Company for inclusion in a
Mortgage  Pool from among those  purchased  by the Company,  either  directly or
through its  affiliates,  from banks,  savings and loan  associations,  mortgage
bankers,  mortgage  brokers,  investment  banking firms,  the  Resolution  Trust
Corporation (the "RTC"), the Federal Deposit Insurance  Corporation (the "FDIC")
and other mortgage loan  originators or sellers not affiliated  with the Company
("Unaffiliated  Sellers") or from WMC Mortgage,  the parent of the Company,  and
its  affiliates  ("Affiliated  Sellers";  Unaffiliated  Sellers  and  Affiliated
Sellers are collectively referred to herein as "Sellers"). If a Mortgage Pool is
composed of Mortgage  Loans acquired by the Company  directly from  Unaffiliated
Sellers,  the related Prospectus  Supplement will specify the extent of Mortgage
Loans so acquired. The characteristics of the Mortgage Loans are as described in
the related Prospectus  Supplement.  Other mortgage loans available for purchase
by the  Company may have  characteristics  which  would make them  eligible  for
inclusion  in a  Mortgage  Pool but  were not  selected  for  inclusion  in such
Mortgage Pool.

         Under  certain  circumstances,  the Mortgage  Loans to be included in a
Mortgage Pool will be delivered  either directly or indirectly to the Company by
one  or  more  Sellers   identified  in  the  related   Prospectus   Supplement,
concurrently   with  the  issuance  of  the  related  series  of  Securities  (a
"Designated  Seller  Transaction").  Such  Securities may be sold in whole or in
part to any such Seller in exchange for the related  Mortgage  Loans,  or may be
offered  under any of the other  methods  described  herein  under  "Methods  of
Distribution." The related Prospectus Supplement for a Mortgage Pool composed of
Mortgage  Loans  acquired  by  the  Company  pursuant  to  a  Designated  Seller
Transaction will generally include information,  provided by the related Seller,
about the Seller, the Mortgage Loans and the underwriting  standards  applicable
to the  Mortgage  Loans.  None of the Company or,  unless it is the Seller,  WMC
Mortgage or any of their  affiliates  will make any  representation  or warranty
with respect to such Mortgage Loans, or any representation as to the accuracy or
completeness of such information provided by the Seller.

         If specified in the related Prospectus Supplement, the Trust Fund for a
series of  Securities  may  include  mortgage  participations  and  pass-through
certificates evidencing interests in Mortgage Loans ("Mortgage Securities"),  as
described herein. The Mortgage Securities may have been issued previously by the
Company or an affiliate thereof, a financial institution or other entity engaged
generally in the business of mortgage  lending or a limited purpose  corporation
organized  for the purpose of,  among other  things,  acquiring  and  depositing
mortgage  loans into such  trusts,  and  selling  beneficial  interests  in such
trusts. Except as otherwise set forth in the related Prospectus Supplement, such
Mortgage  Securities will be generally similar to Securities  offered hereunder.
As to any such series of  Securities,  the related  Prospectus  Supplement  will
include  a  description  of such  Mortgage  Securities  and any  related  credit
enhancement,  and the Mortgage Loans underlying such Mortgage Securities will be
described  together with any other  Mortgage Loans included in the Mortgage Pool
relating to such series.

THE MORTGAGE LOANS

         Each of the Mortgage Loans will be a type of mortgage loan described or
referred to in paragraphs  numbered (1) through (7) below,  with any  variations
described in the related Prospectus Supplement:

                                      -19-

<PAGE>

                  (1)  Fixed-rate,  fully-amortizing  mortgage  loans (which may
         include mortgage loans converted from adjustable-rate mortgage loans or
         otherwise  modified)  providing for level monthly payments of principal
         and interest and terms at origination or  modification of not more than
         approximately 15 years;

                  (2)  Fixed-rate,  fully-amortizing  mortgage  loans (which may
         include mortgage loans converted from adjustable-rate mortgage loans or
         otherwise  modified)  providing for level monthly payments of principal
         and interest and terms at origination or  modification  of more than 15
         years, but not more than approximately 25 or 30 years;

                  (3)  Fully-amortizing  adjustable-rate  mortgage  loans  ("ARM
         Loans")  having an original  or  modified  term to maturity of not more
         than  approximately  25 or 30 years  with a  related  interest  rate (a
         "Mortgage Rate") which generally adjusts initially either three months,
         six months or one, two,  three,  five or seven years or other intervals
         subsequent  to the  initial  payment  date,  and  thereafter  at either
         three-month, six-month, one-year or other intervals (with corresponding
         adjustments  in the  amount of monthly  payments)  over the term of the
         mortgage loan to equal the sum of a fixed  percentage  set forth in the
         related  Mortgage Note (the "Note  Margin") and an index*.  The related
         Prospectus  Supplement  will  set  forth  the  relevant  index  and the
         highest,  lowest and  weighted  average Note Margin with respect to the
         ARM  Loans  in  the  related  Mortgage  Pool.  The  related  Prospectus
         Supplement  will also indicate any periodic or lifetime  limitations on
         changes in any per annum  Mortgage Rate at the time of any  adjustment.
         If  specified  in the related  Prospectus  Supplement,  an ARM Loan may
         include a provision that allows the Mortgagor to convert the adjustable
         Mortgage Rate to a fixed rate at some point during the term of such ARM
         Loan  generally  not  later  than six to ten  years  subsequent  to the
         initial payment date;

                  (4)   Negatively-amortizing   ARM  Loans  having  original  or
         modified  terms to  maturity  of not more than  approximately  25 or 30
         years with  Mortgage  Rates which  generally  adjust  initially  on the
         payment date referred to in the related Prospectus  Supplement,  and on
         each of certain periodic payment dates thereafter,  to equal the sum of
         the Note Margin and the index.  The scheduled  monthly  payment will be
         adjusted as and when described in the related Prospectus  Supplement to
         an  amount  that  would  fully  amortize  the  Mortgage  Loan  over its
         remaining term on a level debt service  basis;  provided that increases
         in the scheduled monthly payment may be subject to certain  limitations
         as specified in the related Prospectus Supplement.  If an adjustment to
         the  Mortgage  Rate on a Mortgage  Loan  causes the amount of  interest
         accrued thereon in any month to exceed the scheduled monthly payment on
         such mortgage loan,  the resulting  amount of interest that has accrued
         but is not  then  payable  ("Deferred  Interest")  will be added to the
         principal balance of such Mortgage Loan;

                  (5)  Fixed-rate,   graduated  payment  mortgage  loans  having
         original or modified  terms to maturity of not more than  approximately
         15 years with monthly  payments during the first year calculated on the
         basis of an assumed interest rate which is a specified percentage below
         the Mortgage Rate on such mortgage loan. Such monthly payments increase
         at the  beginning of the second year by a specified  percentage  of the
         monthly  payment during the preceding year and each year  thereafter to
         the extent  necessary to amortize the mortgage  loan over the remainder
         of its approximately  15-year term. Deferred Interest,  if any, will be
         added to the principal balance of such mortgage loans;

                  (6)  Fixed-rate,   graduated  payment  mortgage  loans  having
         original or modified  terms to maturity of not more than  approximately
         25 or 30 years with monthly payments during the first year
- --------

         * The  index  (the  "Index")  for a  particular  Mortgage  Pool will be
specified  in the  related  Prospectus  Supplement  and may  include  one of the
following  indexes:  (i) the weekly  average yield on U.S.  Treasury  securities
adjusted  to a constant  maturity  of either  six  months or one year,  (ii) the
weekly auction average  investment  yield of U.S.  Treasury bills of six months,
(iii) the daily Bank  Prime  Loan rate made  available  by the  Federal  Reserve
Board,  (iv) the cost of funds of member  institutions for the Federal Home Loan
Bank of San Francisco,  (v) the interbank offered rates for U.S. dollar deposits
in the London  market,  each  calculated  as of a date  prior to each  scheduled
interest rate adjustment date which will be specified in the related  Prospectus
Supplement  or  (vi)  any  other  index  described  in  the  related  Prospectus
Supplement.

                                      -20-

<PAGE>



         calculated  on  the  basis  of an  assumed  interest  rate  which  is a
         specified  percentage  below the Mortgage Rate.  Such monthly  payments
         increase at the beginning of the second year by a specified  percentage
         of the  monthly  payment  during  the  preceding  year  and  each  year
         thereafter to the extent  necessary to fully amortize the mortgage loan
         within its approximately  25- or 30-year term.  Deferred  Interest,  if
         any, will be added to the principal balance of such mortgage loan; or

                  (7) Mortgage  loans  ("Balloon  Loans")  having  payment terms
         similar to those described in one of the preceding  paragraphs numbered
         (1) through  (6),  calculated  on the basis of an assumed  amortization
         term,  but  providing  for a  payment  (a  "Balloon  Payment")  of  all
         outstanding principal and interest to be made at the end of a specified
         term that is shorter than such assumed amortization term.

         If  provided  in the  related  Prospectus  Supplement,  certain  of the
Mortgage Pools may contain Single Family and Multifamily Loans secured by junior
liens,  and the related senior liens ("Senior Liens") may not be included in the
Mortgage  Pool.  The primary risk to holders of such  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 Liens to satisfy fully both
the Senior Liens and the Mortgage  Loan.  In the event that a holder of a Senior
Lien  forecloses on a Mortgaged  Property,  the proceeds of the  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 Liens.  The
claims of the  holders of the  Senior  Liens  will be  satisfied  in full out of
proceeds of the liquidation of the related Mortgaged Property,  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 such  Mortgage  Loan,  it would do so subject  to any  related
Senior  Liens.  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 Liens or purchase the  Mortgaged  Property  subject to the Senior
Liens. In the event that such proceeds from a foreclosure or similar sale of the
related Mortgaged  Property are insufficient to satisfy all Senior Liens and the
Mortgage  Loan in the  aggregate,  the Trust  Fund,  as the holder of the junior
lien, and, accordingly,  holders of one or more classes of the Securities of the
related  series bear (i) the risk of delay in  distributions  while a deficiency
judgment  against  the  borrower  is  sought  and  (ii)  the risk of loss if the
deficiency judgment is not realized upon. Moreover, deficiency judgments may not
be available in certain  jurisdictions  or the Mortgage Loan may be nonrecourse.
In addition,  a junior  mortgagee may not  foreclose on the property  securing a
junior mortgage unless it forecloses subject to the senior mortgages.

         If so specified in the related Prospectus  Supplement,  a Mortgage Loan
may contain a  prohibition  on  prepayment  (the period of such  prohibition,  a
"Lock-out Period" and its date of expiration,  a "Lock-out  Expiration Date") or
require  payment of a premium  or a yield  maintenance  penalty  (a  "Prepayment
Penalty").  A  Multifamily  Loan may also contain a provision  that entitles the
lender to a share of profits  realized from the operation or  disposition of the
related Mortgaged  Property (an "Equity  Participation").  If the holders of any
class or classes of Offered  Securities of a series will be entitled to all or a
portion of an Equity  Participation,  the  related  Prospectus  Supplement  will
describe  the  Equity   Participation   and  the  method  or  methods  by  which
distributions in respect thereof will be made to such holders.

         Certain  information,  including  information  regarding  loan-to-value
ratios (each,  a  "Loan-to-Value  Ratio") at  origination  of the Mortgage Loans
underlying each series of Securities, will be supplied in the related Prospectus
Supplement.  In the case of most Mortgage Loans,  the  "Loan-to-Value  Ratio" at
origination is defined generally as the ratio, expressed as a percentage, of the
principal amount of the Mortgage Loan at origination (or, if appropriate, at the
time of an appraisal subsequent to origination), plus, in the case of a Mortgage
Loan secured by a junior lien, the outstanding  principal balance of the related
Senior Liens, to the Value of the related Mortgaged  Property.  The "Value" of a
Mortgaged  Property  securing  a Single  Family  or  Multifamily  Mortgage  Loan
generally will be equal to the lesser of (x) the appraised  value  determined in
an appraisal  obtained at  origination of such Mortgage Loan, if any, or, if the
related  Mortgaged  Property has been appraised  subsequent to origination,  the
value  determined in such  subsequent  appraisal and (y) the sales price for the
related Mortgaged  Property (except in certain  circumstances in which there has
been a subsequent  appraisal).  In the case of certain  refinanced,  modified or
converted Single Family or Multifamily Loans,  unless otherwise specified in the
related  Prospectus  Supplement,  the "Value" of the related Mortgaged  Property
will be equal to the lesser of (x) the appraised value of the related  Mortgaged
Property

                                      -21-

<PAGE>

determined at  origination or in an appraisal,  if any,  obtained at the time of
refinancing,  modification  or conversion and (y) the sales price of the related
Mortgage  Property  or, if the  Mortgage  Loan is not a rate and term  refinance
Mortgage  Loan and if the  Mortgaged  Property was owned for a relatively  short
period of time prior to refinancing,  modification or conversion, the sum of the
sales  price of the  related  Mortgaged  Property  plus the  added  value of any
improvements.  Certain Mortgage Loans which are subject to negative amortization
will have Loan-to-Value Ratios which will increase after origination as a result
of such negative  amortization.  For purposes of calculating  the Loan- to-Value
Ratio of a Contract  relating  to a new  Manufactured  Home,  the  "Value" is no
greater  than  the sum of a fixed  percentage  of the  list  price  of the  unit
actually billed by the  manufacturer to the dealer  (exclusive of freight to the
dealer   site),   including   "accessories"   identified  in  the  invoice  (the
"Manufacturer's  Invoice  Price"),  plus  the  actual  cost  of any  accessories
purchased  from the dealer,  a delivery and set-up  allowance,  depending on the
size of the unit,  and the cost of state and local taxes,  filing fees and up to
three  years  prepaid  hazard  insurance  premiums.   With  respect  to  a  used
Manufactured  Home,  the "Value" is the least of the sale price,  the  appraised
value, and the National Automobile Dealer's  Association book value plus prepaid
taxes and hazard insurance premiums.  The appraised value of a Manufactured Home
is based upon the age and  condition  of the  manufactured  housing unit and the
quality  and  condition  of the  mobile  home park in which it is  situated,  if
applicable.  Manufactured  Homes are less  likely than other types of housing to
experience  appreciation in value and more likely to experience  depreciation in
value over time.

         The Mortgage  Loans may be "equity  refinance"  Mortgage  Loans,  as to
which a portion of the proceeds are used to refinance an existing mortgage loan,
and the remaining proceeds may be retained by the Mortgagor or used for purposes
unrelated to the Mortgaged  Property.  Alternatively,  the Mortgage Loans may be
"rate and term refinance"  Mortgage Loans, as to which  substantially all of the
proceeds (net of related costs  incurred by the Mortgagor) are used to refinance
an existing  mortgage loan or loans (which may include a junior lien)  primarily
in order to change the interest rate or other terms thereof.  The Mortgage Loans
may be mortgage loans which have been consolidated and/or have had various terms
changed,  mortgage loans which have been converted from adjustable rate mortgage
loans to fixed  rate  mortgage  loans,  or  construction  loans  which have been
converted to permanent mortgage loans. In addition,  a Mortgaged Property may be
subject to secondary  financing at the time of  origination of the Mortgage Loan
or thereafter. In addition, certain or all of the Single Family Loans secured by
junior liens may have Loan-to-Value  Ratios in excess of 80% and as high as 150%
and will not be insured by a Primary  Insurance  Policy  (such  Mortgage  Loans,
"High LTV Loans").

         If provided for in the related Prospectus  Supplement,  a Mortgage Pool
may contain ARM Loans which allow the Mortgagors to convert the adjustable rates
on such  Mortgage  Loans to a fixed rate at some  point  during the life of such
Mortgage  Loans  (each such  Mortgage  Loan,  a  "Convertible  Mortgage  Loan"),
generally not later than six to ten years subsequent to the date of origination,
depending upon the length of the initial  adjustment period. If specified in the
related Prospectus  Supplement,  upon any conversion,  the Company,  the related
Master  Servicer,  the  applicable  Seller or a third  party will  purchase  the
converted Mortgage Loan as and to the extent set forth in the related Prospectus
Supplement.  Alternatively,  if specified in the related Prospectus  Supplement,
the Company or the related Master Servicer (or another party specified  therein)
may agree to act as remarketing  agent with respect to such  converted  Mortgage
Loans and, in such capacity,  to use its best efforts to arrange for the sale of
converted  Mortgage Loans under  specified  conditions.  Upon the failure of any
party so obligated to purchase any such  converted  Mortgage Loan, the inability
of any remarketing agent to arrange for the sale of the converted  Mortgage Loan
and the  unwillingness  of such  remarketing  agent to exercise  any election to
purchase the converted  Mortgage Loan for its own account,  the related Mortgage
Pool will thereafter include both fixed rate and adjustable rate Mortgage Loans.

         If provided for in the related  Prospectus  Supplement,  certain of the
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 (the  "Buydown  Period") will be less than the
scheduled monthly payments on the Mortgage Loan, the resulting  difference to be
made up from (i) an  amount  (such  amount,  exclusive  of  investment  earnings
thereon,  being hereinafter  referred to as "Buydown Funds")  contributed by the
seller of the  Mortgaged  Property  or another  source and placed in a custodial
account (the "Buydown Account"),  (ii) if the Buydown Funds are contributed on a
present  value  basis,  investment  earnings  on such  Buydown  Funds  or  (iii)
additional buydown funds to be contributed over time by the Mortgagor's employer
or another  source.  See  "Description of the  Securities--Payments  on Mortgage
Loans;  Deposits to Certificate  Account."  Generally,  the Mortgagor under each
Buydown Mortgage Loan will be qualified at the applicable lower monthly payment.

                                      -22-

<PAGE>

Accordingly,  the  repayment  of a Buydown  Mortgage  Loan is  dependent  on the
ability of the Mortgagor to make larger level monthly payments after the Buydown
Funds have been depleted and, for certain  Buydown  Mortgage  Loans,  during the
Buydown Period.

         The Prospectus  Supplement  for each series of Securities  will contain
information  as to the type of  Mortgage  Loans  that  will be  included  in the
related  Mortgage Pool.  Each  Prospectus  Supplement  applicable to a series of
Securities  will include certain  information,  generally as of the Cut-off Date
and to the extent then available to the Company,  on an approximate basis, as to
(i) the  aggregate  principal  balance of the Mortgage  Loans,  (ii) the type of
property  securing the Mortgage  Loans,  (iii) the original or modified terms to
maturity of the  Mortgage  Loans,  (iv) the range of  principal  balances of the
Mortgage Loans at origination or modification,  (v) the earliest  origination or
modification  date and latest  maturity  date of the  Mortgage  Loans,  (vi) the
Loan-to-Value  Ratios of the Mortgage Loans, (vii) the Mortgage Rate or range of
Mortgage Rates borne by the Mortgage Loans,  (viii) if any of the Mortgage Loans
are ARM Loans, the applicable  Index, the range of Note Margins and the weighted
average Note Margin,  (ix) the geographical  distribution of the Mortgage Loans,
(x) the number of Buydown Mortgage Loans, if applicable, and (xi) the percent of
ARM Loans which are convertible to fixed-rate mortgage loans, if applicable.
A
Current  Report on Form 8-K will be  available  upon  request  to holders of the
related  series of  Securities  and will be  filed,  together  with the  related
Pooling Agreement,  with respect to each series of Certificates,  or the related
Servicing Agreement,  Trust Agreement and Indenture, with respect to each series
of Notes, with the Securities and Exchange  Commission within fifteen days after
the initial  issuance of such  Securities.  In the event that Mortgage Loans are
added to or deleted from the Trust Fund after the date of the related Prospectus
Supplement,  such  addition or deletion  will be noted in the Current  Report on
Form 8-K.

         The Company will cause the Mortgage  Loans  constituting  each Mortgage
Pool (or  Mortgage  Securities  evidencing  interests  therein) to be  assigned,
without recourse, to the Trustee named in the related Prospectus Supplement, for
the benefit of the holders of all of the  Securities of a series.  Except to the
extent that  servicing of any Mortgage  Loan is to be  transferred  to a Special
Servicer,  the Master Servicer named in the related  Prospectus  Supplement will
service  the  Mortgage  Loans,  directly  or through  other  mortgage  servicing
institutions ("Subservicers"),  pursuant to a Pooling Agreement, with respect to
each series of Certificates, or a servicing agreement (a "Servicing Agreement"),
with respect to each series of Notes,  and will receive a fee for such services.
See "Servicing of Mortgage  Loans,"  "Description  of the  Securities"  and "The
Agreements."  With  respect  to those  Mortgage  Loans  serviced  by the  Master
Servicer  through a Subservicer,  the Master Servicer will remain liable for its
servicing obligations under the related Pooling Agreement or Servicing Agreement
as if the Master Servicer alone were servicing such Mortgage  Loans.  The Master
Servicer's   obligations  with  respect  to  the  Mortgage  Loans  will  consist
principally of its contractual  servicing  obligations under the related Pooling
Agreement or Servicing  Agreement  (including its obligation to enforce  certain
purchase  and other  obligations  of  Subservicers  and  Sellers,  as more fully
described  herein under  "--Representations  by Sellers"  below,  "Servicing  of
Mortgage Loans--Subservicers," and "Description of the Securities--Assignment of
Trust  Fund  Assets,"  and,  if and to  the  extent  set  forth  in the  related
Prospectus Supplement, its obligation to make certain cash advances in the event
of  delinquencies  in  payments  on or with  respect  to the  Mortgage  Loans as
described herein under "Description of the Securities--Advances") or pursuant to
the terms of any Mortgage Securities.

UNDERWRITING STANDARDS

         Mortgage  Loans to be  included  in a  Mortgage  Pool  will  have  been
purchased by the Company,  either  directly or  indirectly  from  Sellers.  Such
Mortgage Loans, as well as Mortgage Loans underlying Mortgage  Securities,  will
generally  have  been  originated  in  accordance  with  underwriting  standards
acceptable to the Company and generally  described  below. Any Mortgage Loan not
directly underwritten by the Company or its affiliates will be reunderwritten by
the  Company  or its  affiliates,  except in the case of a  Designated  Seller's
transaction,  in which  case  each  Mortgage  Loan will be  underwritten  by the
Designated Seller or an affiliate thereof.  The reunderwriting  standards of the
Company  or  its  affiliates  for  such  Mortgage  Loans  generally  will  be in
accordance  with the  same  standards  as  those  for  Mortgage  Loans  directly
underwritten,   with  any  variations   described  in  the  related   Prospectus
Supplement.

                                      -23-

<PAGE>

         The underwriting standards to be used in originating the Mortgage Loans
are primarily  intended to assess the  creditworthiness  of the  Mortgagor,  the
value of the Mortgaged  Property and the adequacy of such property as collateral
for the Mortgage Loan.

         The primary  considerations  in  underwriting  a Single  Family Loan or
Contract are the Mortgagor's  employment stability and whether the Mortgagor has
sufficient  monthly  income  available  (i)  to  meet  the  Mortgagor's  monthly
obligations on the proposed Mortgage Loan (generally  determined on the basis of
the monthly  payments due in the year of origination) and other expenses related
to the home  (such as  property  taxes and  hazard  insurance)  and (ii) to meet
monthly  housing  expenses and other  financial  obligations  and monthly living
expenses.  However,  the  Loan-to-Value  Ratio of the  Mortgage  Loan is another
critical  factor.  In  addition,  a  Mortgagor's  credit  history and  repayment
ability,  as well  as the  type  and use of the  Mortgaged  Property,  are  also
considerations.

         High   LTV   Loans   are   underwritten   with  an   emphasis   on  the
creditworthiness of the related Mortgagor.  Such Mortgage Loans are underwritten
with a limited expectation of recovering any amounts from the foreclosure of the
related Mortgaged Property.

         In the case of the  Multifamily  Loans,  lenders  typically look to the
Debt Service  Coverage  Ratio of a loan as an  important  measure of the risk of
default  on such a loan.  Unless  otherwise  defined in the  related  Prospectus
Supplement, the "Debt Service Coverage Ratio" of a Multifamily Loan at any given
time is the  ratio of (i) the Net  Operating  Income  of the  related  Mortgaged
Property for a twelve-month period to (ii) the annualized  scheduled payments on
the  Mortgage  Loan  and on any  other  loan  that is  secured  by a lien on the
Mortgaged  Property prior to the lien of the related Mortgage.  Unless otherwise
defined in the related Prospectus Supplement,  "Net Operating Income" means, for
any given  period,  the total  operating  revenues  derived  from a  Multifamily
Property  during such period,  minus the total  operating  expenses  incurred in
respect of such property  during such period other than (i) non-cash  items such
as  depreciation  and  amortization,  (ii) capital  expenditures  and (iii) debt
service on loans  (including the related Mortgage Loan) secured by liens on such
property. The Net Operating Income of a Multifamily Property will fluctuate over
time and may or may not be  sufficient  to cover  debt  service  on the  related
Mortgage Loan at any given time. As the primary source of the operating revenues
of  a  Multifamily  Property,  rental  income  (and  maintenance  payments  from
tenant-stockholders  of a  cooperatively  owned  Multifamily  Property)  may  be
affected by the  condition  of the  applicable  real estate  market  and/or area
economy.  Increases in operating expenses due to the general economic climate or
economic  conditions  in a locality or industry  segment,  such as  increases in
interest  rates,  real  estate tax rates,  energy  costs,  labor costs and other
operating  expenses,  and/or to changes in governmental  rules,  regulations and
fiscal  policies,  may also  affect the risk of default on a  Multifamily  Loan.
Lenders also look to the Loan-to-Value  Ratio of a Multifamily Loan as a measure
of risk of loss if a property must be liquidated following a default.

         It is expected that each prospective Mortgagor will complete a mortgage
loan  application  that  includes  information  with respect to the  applicant's
liabilities,   income,   credit   history,   employment   history  and  personal
information.  One or more credit reports on each applicant from national  credit
reporting  companies  generally will be required.  The report typically contains
information  relating to such matters as credit  history with local and national
merchants  and lenders,  installment  debt  payments and any record of defaults,
bankruptcies,  repossessions,  or judgments.  In the case of a Multifamily Loan,
the Mortgagor will also be required to provide certain information regarding the
related Multifamily Property, including a current rent roll and operating income
statements (which may be pro forma and unaudited).  In addition,  the originator
generally  will also  consider the  location of the  Multifamily  Property,  the
availability  of  competitive  lease  space  and  rental  income  of  comparable
properties  in the relevant  market area,  the overall  economy and  demographic
features of the geographic area and the Mortgagor's  prior  experience in owning
and operating properties similar to the Multifamily Properties.

         Mortgaged   Properties   generally   will  be   appraised  by  licensed
appraisers.  The appraiser will generally address neighborhood conditions,  site
and zoning status and condition  and valuation of  improvements.  In the case of
Single  Family  Properties,  the  appraisal  report  will  generally  include  a
reproduction  cost  analysis  (when  appropriate)  based on the current  cost of
constructing a similar home and a market value analysis based on recent sales of
comparable  homes in the area.  With  respect  to  Multifamily  Properties,  the
appraisal must specify whether an income  analysis,  a market analysis or a cost
analysis was used. An appraisal  employing the income approach to value analyzes
a  property's  projected  net cash flow,  capitalization  and other  operational
information in determining the

                                      -24-

<PAGE>

property's  value. The market approach to value analyzes the prices paid for the
purchase of similar properties in the property's area, with adjustments made for
variations between those other properties and the property being appraised.  The
cost approach to value  requires the appraiser to make an estimate of land value
and then determine the current cost of  reproducing  the  improvements  less any
accrued depreciation.  In any case, the value of the property being financed, as
indicated  by the  appraisal,  must be such that it currently  supports,  and is
anticipated  to  support  in the  future,  the  outstanding  loan  balance.  All
appraisals  are  required to conform to the Uniform  Standards  of  Professional
Appraisal  Practice  and  the  Financial   Institutions  Reform,   Recovery  and
Enforcement  Act of 1989  ("FIRREA")  and  must be on  forms  acceptable  to the
Federal  National  Mortgage  Association  ("FNMA")  and/or the Federal Home Loan
Mortgage Corporation ("FHLMC").

         Notwithstanding   the   foregoing,   Loan-to-Value   Ratios   will  not
necessarily  constitute an accurate measure of the risk of liquidation loss in a
pool of Mortgage Loans. For example, the value of a Mortgaged Property as of the
date of initial  issuance of the related  series of Securities  may be less than
the Value determined at loan origination,  and will likely continue to fluctuate
from time to time based upon changes in economic  conditions and the real estate
market.  Moreover, even when current, an appraisal is not necessarily a reliable
estimate of value for a Multifamily Property. As stated above,  appraised values
of Multifamily  Properties are generally based on the market analysis,  the cost
analysis,  the income analysis, or upon a selection from or interpolation of the
values derived from such approaches. Each of these appraisal methods can present
analytical  difficulties.  It  is  often  difficult  to  find  truly  comparable
properties that have recently been sold; the replacement  cost of a property may
have little to do with its current market value;  and income  capitalization  is
inherently based on inexact projections of income and expenses and the selection
of an appropriate  capitalization  rate.  Where more than one of these appraisal
methods  are used and  provide  significantly  different  results,  an  accurate
determination of value and, correspondingly,  a reliable analysis of default and
loss risks, is even more difficult.

         If so specified in the related Prospectus Supplement,  the underwriting
of a Multifamily Loan may also include environmental  testing. Under the laws of
certain  states,  contamination  of real property may give rise to a lien on the
property  to assure the costs of  cleanup.  In several  states,  such a lien has
priority over an existing mortgage lien on such property. In addition, under the
laws of some states and under the federal Comprehensive  Environmental Response,
Compensation and Liability Act of 1980 ("CERCLA"), a lender may be liable, as an
"owner" or "operator",  for costs of addressing  releases or threatened releases
of hazardous substances at a property, if agents or employees of the lender have
become  sufficiently  involved in the operations of the borrower,  regardless of
whether or not the environmental  damage or threat was caused by the borrower or
a prior  owner.  A lender  also  risks  such  liability  on  foreclosure  of the
mortgage.   See  "Certain   Legal   Aspects  of  Mortgage   Loans--Environmental
Legislation".

         With respect to any FHA Loan or VA Loans the Mortgage  Loan Seller will
be required to represent that it has complied with the  applicable  underwriting
policies of the FHA or VA,  respectively.  See "Description of Primary Insurance
Policies--FHA Insurance" and "--VA Insurance" herein.

QUALIFICATIONS OF ORIGINATORS AND SELLERS

         Each Mortgage Loan generally  will be  originated,  directly or through
mortgage brokers and correspondents,  by a savings and loan association, savings
bank,  commercial bank, credit union,  insurance company, or similar institution
which is  supervised  and  examined  by a federal  or state  authority,  or by a
mortgagee approved by the Secretary of Housing and Urban Development pursuant to
sections  203 and 211 of the  National  Housing  Act of 1934,  as  amended  (the
"Housing Act").

REPRESENTATIONS BY SELLERS

         Each Seller will have made representations and warranties in respect of
the Mortgage Loans and/or Mortgage  Securities sold by such Seller and evidenced
by a series of Securities.  In the case of Mortgage Loans, such  representations
and warranties will generally include,  among other things, that as to each such
Mortgage Loan: (i) any required hazard and primary mortgage  insurance  policies
were  effective at the  origination  of such Mortgage Loan, and each such policy
remained in effect on the date of purchase of such Mortgage Loan from the Seller
by or on behalf of the Company;  (ii) with respect to each  Mortgage  Loan other
than a Contract,  either (A) a title insurance policy insuring  (subject only to
permissible  title  insurance  exceptions)  the lien status of the  Mortgage was
effective

                                      -25-

<PAGE>

at the  origination of such Mortgage Loan and such policy  remained in effect on
the date of purchase of the Mortgage Loan from the Seller by or on behalf of the
Company or (B) if the Mortgaged  Property securing such Mortgage Loan is located
in an area where such  policies are  generally  not  available,  there is in the
related mortgage file an attorney's  certificate of title indicating (subject to
such permissible  exceptions set forth therein) the lien status of the mortgage;
(iii) the Seller has good title to such Mortgage Loan and such Mortgage Loan was
subject to no offsets, defenses or counterclaims except as may be provided under
the Relief Act and except to the extent that any buydown  agreement exists for a
Buydown  Mortgage Loan;  (iv) there are no mechanics'  liens or claims for work,
labor or material  affecting the related Mortgaged Property which are, or may be
a lien prior to, or equal with, the lien of the related  Mortgage  (subject only
to permissible title insurance  exceptions);  (v) the related Mortgaged Property
is free from  damage and in good  repair;  (vi) there are no  delinquent  tax or
assessment  liens against the related  Mortgaged  Property;  (vii) such Mortgage
Loan is not  more  than 90  days'  delinquent  as to any  scheduled  payment  of
principal and/or interest; (viii) if a Primary Insurance Policy is required with
respect to such  Mortgage  Loan,  such  Mortgage  Loan is the  subject of such a
policy;  and  (ix)  such  Mortgage  Loan  was made in  compliance  with,  and is
enforceable  under, all applicable local, state and federal laws in all material
respects.  In  the  case  of  Mortgage  Securities,   such  representations  and
warranties  will  generally  include,  among other things,  that as to each such
Mortgage Security:  (i) such Mortgage Security is validly issued and outstanding
and entitled to the benefits of the  agreement  pursuant to which it was issued;
and (ii) the Seller has good title to such Mortgage Security.  In the event of a
breach of a  Seller's  representation  or  warranty  that  materially  adversely
affects the  interests  of the  Securityholders  in a Mortgage  Loan or Mortgage
Security,  unless otherwise specified in the related Prospectus Supplement,  the
related  Seller  will be  obligated  to cure the  breach  or  repurchase  or, if
permitted,  replace such Mortgage Loan or Mortgage  Security as described below.
However,  there can be no assurance  that a Seller will honor its  obligation to
repurchase or, if permitted,  replace any Mortgage Loan or Mortgage  Security as
to which such a breach of a representation or warranty arises.

         All of the  representations  and warranties of a Seller in respect of a
Mortgage  Loan or Mortgage  Security will have been made as of the date on which
such Mortgage Loan or Mortgage  Security was purchased  from the Seller by or on
behalf of the Company;  the date as of which such representations and warranties
were made will be a date prior to the date of initial  issuance  of the  related
series of Securities or, in the case of a Designated Seller Transaction, will be
the date of closing of the related sale by the applicable  Seller. A substantial
period of time may have elapsed between the date as of which the representations
and warranties  were made and the later date of initial  issuance of the related
series of Securities.  Accordingly,  the Seller's  purchase  obligation  (or, if
specified in the related  Prospectus  Supplement,  limited  replacement  option)
described  below will not arise if, during the period  commencing on the date of
sale of a Mortgage Loan or Mortgage Security by the Seller, an event occurs that
would have given rise to such an obligation had the event occurred prior to sale
of the affected Mortgage Loan or Mortgage Security, as the case may be. The only
representations  and  warranties  to be  made  for the  benefit  of  holders  of
Securities in respect of any related Mortgage Loan or Mortgage Security relating
to the period  commencing  on the date of sale of such Mortgage Loan or Mortgage
Security  by the Seller to or on behalf of the Company  will be certain  limited
representations   of  the  Company  and  the  Master  Servicer  described  under
"Description of the Securities--Assignment of Trust Fund Assets" below.

         The  Company  will assign to the Trustee for the benefit of the holders
of the related series of Securities all of its right, title and interest in each
agreement  by which it  purchased a Mortgage  Loan or Mortgage  Security  from a
Seller insofar as such agreement relates to the  representations  and warranties
made by such Seller in respect of such  Mortgage  Loan or Mortgage  Security and
any remedies provided for with respect to any breach of such representations and
warranties.  If a Seller cannot cure a breach of any  representation or warranty
made by it in respect of a Mortgage Loan or Mortgage  Security which  materially
and adversely  affects the  interests of the  Securityholders  therein  within a
specified  period after  having  discovered  or received  notice of such breach,
then,  unless otherwise  specified in the related  Prospectus  Supplement,  such
Seller will be obligated to purchase such Mortgage Loan or Mortgage  Security at
a price (the  "Purchase  Price") set forth in the related  Pooling  Agreement or
Servicing  Agreement  which  Purchase  Price  generally  will  be  equal  to the
principal  balance  thereof as of the date of purchase  plus  accrued and unpaid
interest  through or about the date of purchase at the related  Mortgage Rate or
pass-through rate, as applicable (net of any portion of such interest payable to
such  Seller in  respect of master  servicing  compensation,  special  servicing
compensation or subservicing  compensation,  as applicable,  and the Spread,  if
any).

                                      -26-

<PAGE>

         As to any  Mortgage  Loan  required to be  purchased  by an  Affiliated
Seller as provided  above,  rather than repurchase the Mortgage Loan, the Seller
will be entitled,  at its sole option,  to remove such Mortgage Loan (a "Deleted
Mortgage Loan") from the Trust Fund and substitute in its place another Mortgage
Loan of like  kind (a  "Qualified  Substitute  Mortgage  Loan");  however,  with
respect to a series of  Certificates  for which no REMIC election is to be made,
such  substitution  must be effected  within 120 days of the date of the initial
issuance of the related series of Certificates. With respect to a Trust Fund for
which a REMIC  election  is to be made,  except  as  otherwise  provided  in the
related  Prospectus  Supplement,  such substitution of a defective Mortgage Loan
must be  effected  within two years of the date of the  initial  issuance of the
related series of Certificates,  and may not be made if such substitution  would
cause the Trust Fund, or any portion  thereof,  to fail to qualify as a REMIC or
result in a  prohibited  transaction  tax under  the Code.  Except as  otherwise
provided in the related Prospectus Supplement, any Qualified Substitute Mortgage
Loan  generally  will,  on the date of  substitution,  (i)  have an  outstanding
principal  balance,  after  deduction  of the  principal  portion of the monthly
payment  due in the month of  substitution,  not in  excess  of the  outstanding
principal  balance of the Deleted  Mortgage Loan (the amount of any shortfall to
be deposited in the  Certificate  Account by the Master Servicer in the month of
substitution for distribution to the Securityholders), (ii) have a Mortgage Rate
and a Net Mortgage  Rate not less than (and not more than one  percentage  point
greater  than) the Mortgage  Rate and Net Mortgage  Rate,  respectively,  of the
Deleted Mortgage Loan as of the date of substitution, (iii) have a Loan-to-Value
Ratio at the time of  substitution  no higher than that of the Deleted  Mortgage
Loan at the time of  substitution,  (iv) have a remaining  term to maturity  not
greater than (and not more than one year less than) that of the Deleted Mortgage
Loan and (v) comply with all of the  representations and warranties made by such
Affiliated Seller as of the date of substitution. The related purchase agreement
may include  additional  requirements  relating  to ARM Loans or other  specific
types of  Mortgage  Loans,  or  additional  provisions  relating  to meeting the
foregoing  requirements  on an aggregate  basis where a number of  substitutions
occur   contemporaneously.   Except  as  described  in  the  related  Prospectus
Supplement,  an  Unaffiliated  Seller  will have no option to  substitute  for a
Mortgage Loan that it is obligated to repurchase in connection  with a breach of
a  representation  and  warranty,  and  neither  an  Affiliated  Seller  nor  an
Unaffiliated  Seller will have any option to substitute for a Mortgage  Security
that  it  is  obligated  to  repurchase  in  connection   with  a  breach  of  a
representation and warranty.

         The Master  Servicer  will be  required  under the  applicable  Pooling
Agreement  or  Servicing  Agreement  to use  reasonable  efforts to enforce this
purchase  or  substitution  obligation  for the  benefit of the  Trustee and the
Securityholders,  following  such  practices  it would  employ in its good faith
business  judgment  and  which are  normal  and  usual in its  general  mortgage
servicing  activities;  provided,  however,  that this purchase or  substitution
obligation will not become an obligation of the Master Servicer in the event the
applicable Seller fails to honor such obligation. In instances where a Seller is
unable,  or disputes its obligation,  to purchase affected Mortgage Loans and/or
Mortgage Securities,  the Master Servicer,  employing the standards set forth in
the preceding  sentence,  may  negotiate  and enter into one or more  settlement
agreements  with such Seller that could  provide for,  among other  things,  the
purchase  of only a portion  of the  affected  Mortgage  Loans  and/or  Mortgage
Securities.  Any such  settlement  could  lead to losses on the  Mortgage  Loans
and/or Mortgage  Securities which would be borne by the related  Securities.  In
accordance with the above described  practices,  the Master Servicer will not be
required  to  enforce  any  purchase  obligation  of a Seller  arising  from any
misrepresentation  by the  Seller,  if the  Master  Servicer  determines  in the
reasonable  exercise of its business  judgment that the matters  related to such
misrepresentation  did not directly  cause or are not likely to directly cause a
loss on the related Mortgage Loan or Mortgage  Security.  If the Seller fails to
repurchase and no breach of any other party's  representations has occurred, the
Seller's purchase obligation will not become an obligation of the Company or any
other party.  In the case of a Designated  Seller  Transaction  where the Seller
fails to repurchase a Mortgage Loan or Mortgage Security and neither the Company
nor any other  entity has  assumed  the  representations  and  warranties,  such
repurchase obligation of the Seller will not become an obligation of the Company
or any other party. The foregoing  obligations will constitute the sole remedies
available to  Securityholders  or the Trustee for a breach of any representation
by a Seller or for any other event giving rise to such  obligations as described
above.

         Neither  the  Company  nor the Master  Servicer  will be  obligated  to
purchase  a Mortgage  Loan or  Mortgage  Security  if a Seller  defaults  on its
obligation  to do so, and no assurance  can be given that the Sellers will carry
out such  purchase  obligations.  Such a default by a Seller is not a default by
the Company or by the Master Servicer.  However,  to the extent that a breach of
the  representations  and warranties of a Seller also  constitutes a breach of a
representation  made by the Company or the Master  Servicer,  as described below
under  "Description  of the  Securities--Assignment  of Trust Fund  Assets," the
Company or the Master Servicer may have a purchase or  substitution  obligation.
Any Mortgage Loan or Mortgage Security not so purchased or substituted for shall
remain

                                      -27-

<PAGE>



in the related Trust Fund and any losses  related  thereto shall be allocated to
the related credit enhancement, to the extent available, and otherwise to one or
more classes of the related series of Securities.

         If  a  person  other  than  a  Seller  makes  the  representations  and
warranties  referred to in the first  paragraph  of this  "--Representations  by
Sellers"  section,   or  a  person  other  than  a  Seller  is  responsible  for
repurchasing  or replacing any Mortgage Loan or Mortgage  Security in connection
with a breach of such  representations  and  warranties,  the  identity  of such
person will be specified in the related Prospectus Supplement.


                           SERVICING OF MORTGAGE LOANS

GENERAL

         The Mortgage  Loans and Mortgage  Securities  included in each Mortgage
Pool will be serviced and administered pursuant to either a Pooling Agreement or
a  Servicing  Agreement.  Forms of Pooling  Agreements  and a form of  Servicing
Agreement have been filed as an exhibit to the  Registration  Statement of which
this Prospectus is a part. However,  the provisions of each Pooling Agreement or
Servicing  Agreement will vary depending upon the nature of the related Mortgage
Pool.  The  following  summaries  describe  certain  material  servicing-related
provisions that may appear in a Pooling  Agreement or Servicing  Agreement for a
Mortgage Pool that includes  Mortgage Loans. The related  Prospectus  Supplement
will  describe any  servicing-related  provision of such a Pooling  Agreement or
Servicing  Agreement  that  materially  differs  from  the  description  thereof
contained in this Prospectus and, if the related Mortgage Pool includes Mortgage
Securities, will summarize all of the material provisions of the related Pooling
Agreement or Servicing Agreement that govern the administration of such Mortgage
Securities and identify the party responsible for such administration.

         With  respect  to any  series of  Securities  as to which  the  related
Mortgage Pool includes Mortgage Securities,  the servicing and administration of
the Mortgage Loans  underlying such Mortgage  Securities will be pursuant to the
terms of such Mortgage Securities. It is expected that Mortgage Loans underlying
any Mortgage  Securities in a Mortgage  Pool would be serviced and  administered
generally  in the same manner as  Mortgage  Loans  included in a Mortgage  Pool,
however,  there can be no assurance that such will be the case,  particularly if
such Mortgage  Securities  are issued by an entity other than the Company or any
of its affiliates.  The related Prospectus Supplement will describe any material
differences  between the servicing described below and the servicing of Mortgage
Loans underlying the Mortgage Securities in any Mortgage Pool.

THE MASTER SERVICER

         The master  servicer (the "Master  Servicer"),  if any, for a series of
Securities  will be named in the related  Prospectus  Supplement  and may be WMC
Mortgage or another affiliate of the Company. The Master Servicer is required to
maintain a fidelity  bond and errors and  omissions  policy with  respect to its
officers and employees and other persons acting on behalf of the Master Servicer
in  connection  with its  activities  under a Pooling  Agreement  or a Servicing
Agreement.

COLLECTION AND OTHER SERVICING PROCEDURES; MORTGAGE LOAN MODIFICATIONS

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Master Servicer for any Mortgage Pool, directly or through Subservicers, will be
obligated  under the Pooling  Agreement  or  Servicing  Agreement to service and
administer  the  Mortgage  Loans in such  Mortgage  Pool for the  benefit of the
related Securityholders, in accordance with applicable law and the terms of such
Pooling Agreement or Servicing Agreement, such Mortgage Loans and any instrument
of credit  enhancement  included in the related  Trust Fund,  and, to the extent
consistent with the foregoing, in the same manner as would prudent institutional
mortgage lenders  servicing  comparable  mortgage loans for their own account in
the jurisdictions where the related Mortgaged Properties are located. Subject to
the foregoing,  the Master Servicer will have full power and authority to do any
and all things in connection with such servicing and administration  that it may
deem necessary and desirable.


                                      -28-

<PAGE>

         As part of its servicing  duties, a Master Servicer will be required to
make  reasonable  efforts to collect all payments called for under the terms and
provisions  of the  Mortgage  Loans that it services  and will be  obligated  to
follow such  collection  procedures  as it would follow with respect to mortgage
loans that are  comparable to such Mortgage  Loans and held for its own account,
provided such  procedures are consistent  with the terms of the related  Pooling
Agreement or Servicing  Agreement,  including the servicing  standard  specified
therein and generally  described in the preceding paragraph (as such may be more
particularly  described in the related  Prospectus  Supplement,  the  "Servicing
Standard"),   and  do  not  impair  recovery  under  any  instrument  of  credit
enhancement  included in the related Trust Fund.  Consistent with the foregoing,
the  Master  Servicer  will  be  permitted,  in its  discretion,  to  waive  any
Prepayment  Premium,  late payment charge or other charge in connection with any
Mortgage Loan.

         Under a Pooling Agreement or a Servicing  Agreement,  a Master Servicer
will be granted certain discretion to extend relief to Mortgagors whose payments
become  delinquent.  In the case of Single Family Loans and Contracts,  a Master
Servicer may,  among other things,  grant a period of temporary  indulgence to a
Mortgagor or may enter into a liquidating  plan  providing for repayment by such
Mortgagor  of  delinquent  amounts  within a  specified  period from the date of
execution of the plan.  However,  the Master  Servicer must first determine that
any such  waiver or  extension  will not  impair  the  coverage  of any  related
insurance  policy or materially  adversely affect the security for such Mortgage
Loan.  In  addition,  if a  material  default  occurs  or a payment  default  is
reasonably  foreseeable with respect to a Multifamily  Loan, the Master Servicer
will be permitted,  subject to any specific limitations set forth in the related
Pooling Agreement or Servicing Agreement and described in the related Prospectus
Supplement,  to modify, waive or amend any term of such Mortgage Loan, including
deferring  payments,  extending the stated maturity date or otherwise  adjusting
the payment schedule,  provided that such modification,  waiver or amendment (i)
is reasonably likely to produce a greater recovery with respect to such Mortgage
Loan on a present value basis than would liquidation and (ii) will not adversely
affect the coverage under any applicable instrument of credit enhancement.

         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  debt,  or may reflect the diversion of that income from
the servicing of the mortgage debt. In addition, a Mortgagor under a Multifamily
Loan that is unable to make  Mortgage  Loan  payments may also be unable to make
timely  payment of taxes and  otherwise  to  maintain  and  insure  the  related
Mortgaged Property.  In general, the related Master 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
Mortgaged  Property  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 any such corrective action or the need
for additional  initiatives.  The time within which the Master Servicer can make
the  initial  determination  of  appropriate  action,  evaluate  the  success of
corrective  action,  develop  additional   initiatives,   institute  foreclosure
proceedings and actually  foreclose (or accept a deed to a Mortgaged Property in
lieu of foreclosure) on behalf of the  Securityholders of the related series may
vary  considerably  depending on the particular  Multifamily Loan, the Mortgaged
Property,  the  Mortgagor,  the  presence of an  acceptable  party to assume the
Multifamily  Loan  and the  laws of the  jurisdiction  in  which  the  Mortgaged
Property is located.  If a Mortgagor  files a  bankruptcy  petition,  the Master
Servicer  may  not be  permitted  to  accelerate  the  maturity  of the  related
Multifamily  Loan or to foreclose on the Mortgaged  Property for a  considerable
period of time. See "Certain Legal Aspects of Mortgage Loans."

         Certain  of the  Mortgage  Loans  in a  Mortgage  Pool  may  contain  a
due-on-sale  clause  that  entitles  the  lender to  accelerate  payment  of the
Mortgage Loan upon any sale or other transfer of the related Mortgaged  Property
made  without  the  lender's  consent.  Certain  of the  Multifamily  Loans in a
Mortgage  Pool may also contain a  due-on-encumbrance  clause that  entitles the
lender to accelerate  the maturity of the Mortgage Loan upon the creation of any
other lien or  encumbrance  upon the  Mortgaged  Property.  In any case in which
property  subject to a Single  Family Loan or Contract is being  conveyed by the
Mortgagor,  the Master  Servicer will in general be obligated,  to the extent it
has  knowledge  of such  conveyance,  to exercise its rights to  accelerate  the
maturity of such Mortgage Loan under any due-on-sale clause applicable  thereto,
but only if the exercise of such rights is permitted by applicable  law and only
to the extent it would not  adversely  affect or jeopardize  coverage  under any
Primary Insurance Policy or applicable credit enhancement  arrangements.  If the
Master   Servicer   is   prevented   from   enforcing   such    due-on-sale   or
due-on-encumbrance  clause  under  applicable  law  or if  the  Master  Servicer
determines that it is reasonably  likely that a legal action would be instituted
by  the  related   Mortgagor  to  avoid   enforcement  of  such  due-on-sale  or
due-on

                                      -30-

<PAGE>

encumbrance  clause,  the  Master  Servicer  may enter  into an  assumption  and
modification  agreement  with the  person to whom such  property  has been or is
about to be  conveyed,  pursuant to which such person  becomes  liable under the
Mortgage Loan subject to certain specified  conditions.  The original  Mortgagor
may be released from liability on a Single Family Loan or Contract if the Master
Servicer  shall  have  determined  in good  faith  that  such  release  will not
adversely  affect the  collectability  of the Mortgage  Loan.  Unless  otherwise
provided  in  the  related  Prospectus  Supplement,  the  Master  Servicer  will
determine  whether  to  exercise  any  right  the  Trustee  may have  under  any
due-on-sale or  due-on-encumbrance  provision in a Multifamily  Loan in a manner
consistent with the Servicing  Standard.  The Master Servicer  generally will be
entitled to retain as  additional  servicing  compensation  any fee collected in
connection  with the permitted  transfer of a Mortgaged  Property.  See "Certain
Legal  Aspects of Mortgage  Loans--Enforceability  of Certain  Provisions."  FHA
Loans  contain  no  such  clause  and may be  assumed  by the  purchaser  of the
mortgaged property.

         Mortgagors  may,  from time to time,  request  partial  releases of the
Mortgaged Properties,  easements, consents to alteration or demolition and other
similar  matters.  The  Master  Servicer  may  approve  such a request if it has
determined, exercising its good faith business judgment in the same manner as it
would if it were the owner of the related Mortgage Loan, that such approval will
not adversely affect the security for, or the timely and full collectability of,
the  related  Mortgage  Loan.  Any fee  collected  by the  Master  Servicer  for
processing  such request will be retained by the Master  Servicer as  additional
servicing compensation.

         In the case of Single  Family and  Multifamily  Loans secured by junior
liens on the related  Mortgaged  Properties,  unless  otherwise  provided in the
related Prospectus Supplement,  the Master Servicer will be required to file (or
cause to be filed) of record a request  for  notice of any  action by a superior
lienholder  under the Senior Lien for the  protection  of the related  Trustee's
interest,  where permitted by local law and whenever  applicable  state law does
not  require  that  a  junior  lienholder  be  named  as a  party  defendant  in
foreclosure proceedings in order to foreclose such junior lienholder's equity of
redemption.  The Master  Servicer  also will be required to notify any  superior
lienholder  in  writing  of the  existence  of the  Mortgage  Loan  and  request
notification  of any  action  (as  described  below)  to be  taken  against  the
Mortgagor or the Mortgaged  Property by the superior  lienholder.  If the Master
Servicer is notified that any superior  lienholder has accelerated or intends to
accelerate the  obligations  secured by the related Senior Lien, or has declared
or  intends to  declare a default  under the  mortgage  or the  promissory  note
secured thereby, or has filed or intends to file an election to have the related
Mortgaged Property sold or foreclosed,  then, unless otherwise  specified in the
related Prospectus Supplement,  the Master Servicer will be required to take, on
behalf of the related Trust Fund,  whatever actions are necessary to protect the
interests of the related Securityholders, and/or to preserve the security of the
related Mortgage Loan,  subject to the application of the REMIC  Provisions,  if
applicable.  The Master Servicer will be required to advance the necessary funds
to cure the default or reinstate  the superior  lien,  if such advance is in the
best interests of the related Securityholders and the Master Servicer determines
such  advances  are  recoverable  out of  payments on or proceeds of the related
Mortgage Loan.

         The Master  Servicer  for any  Mortgage  Pool will also be  required to
perform other customary  functions of a servicer of comparable loans,  including
maintaining escrow or impound accounts for payment of taxes,  insurance premiums
and similar  items,  or otherwise  monitoring the timely payment of those items;
adjusting Mortgage Rates on ARM Loans; maintaining Buydown Accounts; supervising
foreclosures and similar  proceedings;  managing  Mortgage  Properties  acquired
through or in lieu of foreclosure  (each,  an "REO  Property");  and maintaining
servicing  records  relating to the Mortgage  Loans in such Mortgage  Pool.  The
Master Servicer will be responsible for filing and settling claims in respect of
particular Mortgage Loans under any applicable instrument of credit enhancement.
See "Description of Credit Enhancement."

SUBSERVICERS

         A Master Servicer may delegate its servicing  obligations in respect of
the Mortgage Loans serviced by it to one or more third-party  servicers (each, a
"Subservicer"),  but the Master Servicer will remain liable for such obligations
under the related  Pooling  Agreement or 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  Subservicer,  irrespective  of
whether the Master  Servicer's  compensation  pursuant  to the  related  Pooling
Agreement  or  Servicing   Agreement  is  sufficient  to  pay  such  fees.  Each
Subservicer will be entitled to reimbursement for certain  expenditures which it
makes,  generally to the same extent as would the Master Servicer for making the
same expenditures. See

                                      -29-

<PAGE>

"--Servicing and Other  Compensation and Payment of Expenses;  Spread" below and
"Description of the Securities--The Certificate Account."

SPECIAL SERVICERS

         If and to the extent specified in the related Prospectus Supplement,  a
special  servicer (a "Special  Servicer") may be a party to the related  Pooling
Agreement or Servicing  Agreement or may be appointed by the Master  Servicer or
another  specified  party to  perform  certain  specified  duties in  respect of
servicing the related  Mortgage  Loans that would  otherwise be performed by the
Master  Servicer  (for  example,  the workout  and/or  foreclosure  of defaulted
Mortgage  Loans).  The rights and  obligations  of any Special  Servicer will be
specified in the related Prospectus Supplement,  and the Master Servicer will be
liable for the performance of a Special Servicer only if, and to the extent, set
forth in such Prospectus Supplement.

REALIZATION UPON OR SALE OF DEFAULTED MORTGAGE LOANS

         Except as described below or in the related Prospectus Supplement,  the
Master  Servicer  will be required,  in a manner  consistent  with the Servicing
Standard,  to foreclose  upon or otherwise  comparably  convert the ownership of
properties  securing such of the Mortgage Loans in the related  Mortgage Pool as
come into and continue in default and as to which no  satisfactory  arrangements
can be made for collection of delinquent payments. In connection therewith,  the
Master  Servicer  will  be  authorized  to  institute  foreclosure  proceedings,
exercise any power of sale contained in the related  Mortgage,  obtain a deed in
lieu of  foreclosure,  or  otherwise  acquire  title  to the  related  Mortgaged
Property,  by operation of law or otherwise,  if such action is consistent  with
the Servicing  Standard.  The Master  Servicer's  actions in this regard must be
conducted,  however,  in a manner that will permit recovery under any instrument
of credit  enhancement  included in the related  Trust Fund.  In  addition,  the
Master  Servicer will not be required to expend its own funds in connection with
any  foreclosure or to restore any damaged  property  unless it shall  determine
that (i) such  foreclosure  and/or  restoration  will  increase  the proceeds of
liquidation  of  the  Mortgage  Loan  to  the  related   Securityholders   after
reimbursement  to  itself  for such  expenses  and (ii)  such  expenses  will be
recoverable  to it from  related  Insurance  Proceeds,  Liquidation  Proceeds or
amounts  drawn  out of any  fund or under  any  instrument  constituting  credit
enhancement  (respecting which it shall have priority for purposes of withdrawal
from the  Certificate  Account  in  accordance  with the  Pooling  Agreement  or
Servicing Agreement).

         Notwithstanding  the  foregoing,  the Master  Servicer  may not acquire
title to any  Multifamily  Property  securing a Mortgage  Loan or take any other
action that would cause the related Trustee,  for the benefit of Securityholders
of the related series,  or any other  specified  person to be considered to hold
title  to,  to be a  "mortgagee-in-possession"  of,  or to be an  "owner"  or an
"operator"  of such  Mortgaged  Property  within the meaning of certain  federal
environmental laws, unless the Master Servicer has previously determined,  based
on a report  prepared by a person who regularly  conducts  environmental  audits
(which report will be an expense of the Trust Fund), that either:

                  (i) the Mortgaged  Property is in compliance  with  applicable
         environmental laws and regulations or, if not, that taking such actions
         as are  necessary  to bring  the  Mortgaged  Property  into  compliance
         therewith  is  reasonably  likely to  produce a greater  recovery  on a
         present value basis than not taking such actions; and

                  (ii) there are no circumstances  or conditions  present at the
         Mortgaged  Property that have resulted in any  contamination  for which
         investigation,    testing,   monitoring,   containment,   clean-up   or
         remediation could be required under any applicable  environmental  laws
         and regulations or, if such circumstances or conditions are present for
         which any such  action  could be  required,  taking such  actions  with
         respect to the  Mortgaged  Property is  reasonably  likely to produce a
         greater recovery on a present value basis than not taking such actions.
         See   "Certain   Legal   Aspects   of   Mortgage   Loans--Environmental
         Legislation."

         In  addition,  the Master  Servicer  will not be obligated to foreclose
upon or otherwise convert the ownership of any Single Family Property securing a
Mortgage  Loan if it has  received  notice  or has  actual  knowledge  that such
property may be contaminated  with or affected by hazardous  wastes or hazardous
substances;  however, no environmental  testing generally will be required.  The
Master Servicer will not be liable to the Securityholders of the

                                      -31-

<PAGE>

related  series if,  based on its belief  that no such  contamination  or effect
exists,  the Master Servicer  forecloses on a Mortgaged Property and takes title
to such Mortgaged Property, and thereafter such Mortgaged Property is determined
to be so contaminated or affected.

         With  respect to a Mortgage  Loan in default,  the Master  Servicer may
pursue  foreclosure (or similar remedies)  concurrently with pursuing any remedy
for a breach of a representation and warranty.  However,  the Master Servicer is
not required to continue to pursue both such remedies if it determines  that one
such  remedy is more likely to result in a greater  recovery.  Upon the first to
occur of final  liquidation  (by  foreclosure  or otherwise) and a repurchase or
substitution  pursuant  to a  breach  of a  representation  and  warranty,  such
Mortgage  Loan will be removed  from the  related  Trust Fund if it has not been
removed previously.  The Master Servicer may elect to treat a defaulted Mortgage
Loan as having been finally  liquidated if substantially all amounts expected to
be  received  in  connection  therewith  have  been  received.   Any  additional
liquidation  expenses relating to such Mortgage Loan thereafter incurred will be
reimbursable  to the  Master  Servicer  (or any  Subservicer)  from any  amounts
otherwise  distributable to holders of Securities of the related series,  or may
be  offset  by  any   subsequent   recovery   related  to  such  Mortgage  Loan.
Alternatively,  for purposes of  determining  the amount of related  Liquidation
Proceeds to be distributed to  Securityholders,  the amount of any Realized Loss
or the amount  required to be drawn under any applicable form of credit support,
the Master Servicer may take into account minimal amounts of additional receipts
expected to be received,  as well as estimated  additional  liquidation expenses
expected to be incurred in connection  with such defaulted  Mortgage Loan.  With
respect  to  certain  series  of  Securities,  if so  provided  in  the  related
Prospectus Supplement, the applicable form of credit enhancement may provide, to
the  extent of  coverage  thereunder,  that a  defaulted  Mortgage  Loan will be
removed from the Trust Fund prior to the final liquidation thereof. In addition,
a Pooling Agreement or Servicing  Agreement may grant to the Master Servicer,  a
Special Servicer,  a provider of credit enhancement and/or the holder or holders
of certain  classes of Securities of the related series a right of first refusal
to purchase from the Trust Fund, at a  predetermined  purchase price (which,  if
insufficient to fully fund the entitlements of  Securityholders to principal and
interest thereon, will be specified in the related Prospectus  Supplement),  any
Mortgage  Loan  as to  which  a  specified  number  of  scheduled  payments  are
delinquent.  Furthermore,  a Pooling  Agreement  or a  Servicing  Agreement  may
authorize the Master  Servicer to sell any  defaulted  Mortgage Loan if and when
the Master Servicer  determines,  consistent with the Servicing  Standard,  that
such a sale would  produce a greater  recovery to  Securityholders  on a present
value basis than would liquidation of the related Mortgaged Property.

         In the event  that  title to any  Mortgaged  Property  is  acquired  in
foreclosure,  deed in lieu of foreclosure or otherwise,  the deed or certificate
of  sale  will  be  issued  to  the  Trustee  or to its  nominee  on  behalf  of
Securityholders of the related series.  Notwithstanding  any such acquisition of
title and cancellation of the related Mortgage Loan, such Mortgage Loan (an "REO
Mortgage  Loan")  will be  considered  for most  purposes  to be an  outstanding
Mortgage Loan held in the Trust Fund until such time as the  Mortgaged  Property
is sold and all  recoverable  Liquidation  Proceeds and Insurance  Proceeds have
been  received  with  respect to such  defaulted  Mortgage  Loan (a  "Liquidated
Mortgage  Loan").  For  purposes of  calculations  of amounts  distributable  to
Securityholders in respect of an REO Mortgage Loan, the amortization schedule in
effect  at the time of any such  acquisition  of title  (before  any  adjustment
thereto by reason of any bankruptcy or any similar  proceeding or any moratorium
or similar  waiver or grace  period) will be deemed to have  continued in effect
(and, in the case of an ARM Loan, such  amortization  schedule will be deemed to
have  adjusted in  accordance  with any interest  rate changes  occurring on any
adjustment  date  therefor) so long as such REO Mortgage  Loan is  considered to
remain in the Trust Fund.

         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 three 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 for more than  three  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  and any other  tax-related  constraints,  the Master
Servicer  generally will be required to 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.  If title to any  Mortgaged  Property is acquired by a
Trust Fund as to which a REMIC election has been made, the Master  Servicer will
also be required to ensure that the Mortgaged  Property is  administered so that
it  constitutes  "foreclosure  property"  within  the  meaning  of Code  Section
860G(a)(8)  at all times,  that the sale of such property does not result in the
receipt by the Trust Fund of any income from  non-permitted  assets as described
in Code

                                      -32-

<PAGE>

Section  860F(a)(2)(B),  and that the Trust Fund does not derive any "net income
from foreclosure  property" within the meaning of Code Section 860G(c)(2),  with
respect to such property.

         If Liquidation  Proceeds collected with respect to a defaulted Mortgage
Loan are less than the outstanding  principal balance of the defaulted  Mortgage
Loan plus interest  accrued  thereon plus the aggregate  amount of  reimbursable
expenses incurred by the Master Servicer with respect to such Mortgage Loan, and
the  shortfall  is  not  covered  under  any   applicable   instrument  or  fund
constituting  credit  enhancement,  the Trust  Fund  will  realize a loss in the
amount of such  difference.  The Master  Servicer  will be entitled to reimburse
itself from the Liquidation  Proceeds  recovered on any defaulted Mortgage Loan,
prior to the  distribution  of such  Liquidation  Proceeds  to  Securityholders,
amounts that represent unpaid servicing  compensation in respect of the Mortgage
Loan, unreimbursed servicing expenses incurred with respect to the Mortgage Loan
and any  unreimbursed  advances of delinquent  payments made with respect to the
Mortgage  Loan.  If so  provided  in  the  related  Prospectus  Supplement,  the
applicable form of credit  enhancement may provide for reinstatement  subject to
certain  conditions  in the event that,  following  the final  liquidation  of a
Mortgage Loan and a draw under such credit  enhancement,  subsequent  recoveries
are received.  In addition,  if a gain results from the final  liquidation  of a
defaulted  Mortgage Loan or an REO Mortgage Loan which is not required by law to
be remitted to the related  Mortgagor,  the Master  Servicer will be entitled to
retain  such  gain as  additional  servicing  compensation  unless  the  related
Prospectus  Supplement  provides  otherwise.  For a  description  of the  Master
Servicer's (or other specified person's) obligations to maintain and make claims
under  applicable  forms of credit  enhancement  and  insurance  relating to the
Mortgage Loans,  see "Description of Credit  Enhancement" and "Primary  Mortgage
Insurance, Hazard Insurance; Claims Thereunder."

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES; SPREAD

         The principal servicing  compensation to be paid to the Master Servicer
in respect of its master servicing activities for a series of Securities will be
equal to the percentage per annum described in the related Prospectus Supplement
(which  may vary  under  certain  circumstances)  of the  outstanding  principal
balance of each Mortgage Loan, and such compensation will be retained by it on a
monthly or other  periodic  basis from  collections of interest on such Mortgage
Loan in the related Trust Fund at the time such  collections  are deposited into
the applicable  Certificate  Account.  This portion of the servicing fee will be
calculated  with respect to each  Mortgage Loan by  multiplying  such fee by the
principal  balance of such Mortgage Loan. In addition,  the Master  Servicer may
retain all Prepayment Premiums, assumption fees and late payment charges, to the
extent collected from  Mortgagors,  and any benefit which may accrue as a result
of the investment of funds in the applicable Certificate Account. Any additional
servicing  compensation will be described in the related Prospectus  Supplement.
Any Subservicer will receive a portion of the Master Servicer's  compensation as
its sub-servicing compensation.

         In addition to amounts payable to any Subservicer,  the Master Servicer
will pay or cause to be paid certain ongoing expenses associated with each Trust
Fund and  incurred  by it in  connection  with its  responsibilities  under  the
Pooling  Agreement or  Servicing  Agreement,  including,  if so specified in the
related  Prospectus  Supplement,  payment of any fee or other amount  payable in
respect of any alternative credit enhancement arrangements,  payment of the fees
and disbursements of the Trustee, any custodian appointed by the Trustee and the
Security   Registrar,   and  payment  of  expenses  incurred  in  enforcing  the
obligations of Subservicers and Sellers. The Master Servicer will be entitled to
reimbursement of expenses  incurred in enforcing the obligations of Subservicers
and  Sellers  under  certain  limited  circumstances.  In  addition,  the Master
Servicer will be entitled to reimbursements  for certain expenses incurred by it
in  connection  with  Liquidated  Mortgage  Loans  and in  connection  with  the
restoration of Mortgaged Properties,  such right of reimbursement being prior to
the rights of  Securityholders  to receive any related  Liquidation  Proceeds or
Insurance  Proceeds.  If and to the extent so provided in the related Prospectus
Supplement,  the Master Servicer will be entitled to receive interest on amounts
advanced to cover such  reimbursable  expenses for the period that such advances
are  outstanding at the rate specified in such  Prospectus  Supplement,  and the
Master Servicer will be entitled to payment of such interest  periodically  from
general collections on the Mortgage Loans in the related Trust Fund prior to any
payment to  Securityholders  or as  otherwise  provided in the  related  Pooling
Agreement or Servicing Agreement and described in such Prospectus Supplement.

         The  Prospectus  Supplement  for a series of  Securities  will  specify
whether there will be any Spread  retained.  Any such Spread will be a specified
portion of the interest  payable on each  Mortgage  Loan in a Mortgage  Pool and
will not be part of the related Trust Fund.  Any such Spread will be established
on a loan-by-loan basis and the amount

                                      -33-

<PAGE>

thereof with respect to each  Mortgage Loan in a Mortgage Pool will be specified
on an exhibit to the related  Pooling  Agreement  or  Servicing  Agreement.  Any
partial  recovery of interest  in respect of a Mortgage  Loan will be  allocated
between  the  owners of any Spread  and the  holders  of  classes of  Securities
entitled  to  payments  of  interest  as  provided  in  the  related  Prospectus
Supplement and the applicable Pooling Agreement or Servicing Agreement.

         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  period to any  Prepayment  Interest
Shortfalls  resulting from Mortgagor  prepayments during such period. See "Yield
Considerations."

EVIDENCE AS TO COMPLIANCE

         Each Pooling Agreement and Servicing  Agreement will provide that on or
before a specified  date in each year,  beginning the first such date that is at
least a specified number of months after the Cut-off Date, a firm of independent
public  accountants  will  furnish a statement to the Company and the Trustee to
the  effect  that,  on the  basis  of an  examination  by  such  firm  conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for FHLMC,  the
servicing of mortgage  loans under  agreements  (including  the related  Pooling
Agreement  or  Servicing  Agreement)  substantially  similar  to each  other was
conducted  in  compliance  with  such  agreements  except  for such  significant
exceptions or errors in records  that,  in the opinion of the firm,  the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages  serviced for FHLMC requires it to report.  In rendering its statement
such firm may rely,  as to the  matters  relating  to the  direct  servicing  of
mortgage loans by  Subservicers,  upon  comparable  statements for  examinations
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC  (rendered  within  one year of such  statement)  of firms of  independent
public  accountants with respect to those  Subservicers which also have been the
subject of such an examination.

         Each Pooling  Agreement and Servicing  Agreement  will also provide for
delivery  to the  Trustee,  on or before a  specified  date in each year,  of an
annual  statement  signed by one or more officers of the Master  Servicer to the
effect that, to the best knowledge of each such officer, the Master Servicer has
fulfilled in all material  respects its obligations  under the Pooling Agreement
or Servicing  Agreement  throughout  the preceding  year or, if there has been a
material default in the fulfillment of any such obligation, such statement shall
specify  each such  known  default  and the  nature  and  status  thereof.  Such
statement may be provided as a single form making the required  statements as to
more than one Pooling Agreement or Servicing Agreement.

         Copies of the annual accountants' statement and the annual statement of
officers of a Master Servicer may be obtained by Securityholders  without charge
upon written request to the Master Servicer or Trustee.


                          DESCRIPTION OF THE SECURITIES

GENERAL

         The Securities  will be issued in series.  Each series of  Certificates
(or, in certain  instances,  two or more series of Certificates)  will be issued
pursuant to a Pooling Agreement, similar to one of the forms filed as an exhibit
to the  Registration  Statement of which this Prospectus is a part. Each Pooling
Agreement  will be filed  with the  Securities  and  Exchange  Commission  as an
exhibit to a Current  Report on Form 8-K.  Each  series of Notes (or, in certain
instances,  two or more series of Notes) will be issued pursuant to an Indenture
between  the  related  Issuer and the  Trustee,  similar to the form filed as an
exhibit to the  Registration  Statement of which this Prospectus is a part. Such
Trust Fund will be created  pursuant  to an Owner  Trust  Agreement  (the "Owner
Trust Agreement";  an Owner Trust Agreement,  Servicing Agreement,  Indenture or
Pooling  Agreement,  an "Agreement")  between the Company and the Owner Trustee.
Each  Indenture,  along with the  related  Servicing  Agreement  and Owner Trust
Agreement,  will be filed with the  Securities  and  Exchange  Commission  as an
exhibit to a Current Report on Form 8-K. The following  summaries (together with
additional  summaries under "The  Agreements"  below) describe  certain material
provisions relating to the Securities common to each Agreements.


                                      -34-

<PAGE>

         Certificates of each series covered by a particular  Pooling  Agreement
will evidence specified  beneficial ownership interests in a separate Trust Fund
created  pursuant to such Pooling  Agreement.  Each series of Notes covered by a
particular Indenture will evidence indebtedness of a separate Trust Fund created
pursuant to the related Owner Trust Agreement.  A Trust Fund will consist of, to
the extent provided in the Pooling Agreement or Owner Trust Agreement:  (i) such
Mortgage  Loans  (and the  related  mortgage  documents)  or  interests  therein
(including any Mortgage Securities) underlying a particular series of Securities
as from  time  to  time  are  subject  to the  Pooling  Agreement  or  Servicing
Agreement,  exclusive of, if specified in the related Prospectus Supplement, any
Spread or other interest  retained by the Company or any of its affiliates  with
respect  to each  such  Mortgage  Loan;  (ii)  such  assets  including,  without
limitation,  all payments and  collections  in respect of the Mortgage  Loans or
Mortgage Securities due after the related Cut-off Date, as from time to time are
identified as deposited in respect thereof in the related Certificate Account as
described below; (iii) any property acquired in respect of Mortgage Loans in the
Trust Fund,  whether  through  foreclosure  of such Mortgage Loans or by deed in
lieu of  foreclosure  or  otherwise;  (iv) hazard  insurance  policies,  Primary
Insurance Policies and FHA insurance policies,  if any, maintained in respect of
Mortgage  Loans in the Trust Fund and  certain  proceeds of such  policies;  (v)
certain  rights of the  Company  under any  Mortgage  Loan  Purchase  Agreement,
including in respect of any representations and warranties therein; and (vi) any
combination,   as  and  to  the  extent  specified  in  the  related  Prospectus
Supplement,  of a Financial Guaranty  Insurance Policy,  Mortgage Pool Insurance
Policy, Letter of Credit,  Purchase Obligation,  Special Hazard Insurance Policy
or Bankruptcy Bond as described under  "Description of Credit  Enhancement."  To
the  extent  that  any  Trust  Fund   includes   certificates   of  interest  or
participations  in  Mortgage  Loans,  the  related  Prospectus  Supplement  will
describe  the  material   terms  and   conditions   of  such   certificates   or
participations.

         If  provided  in  the  related  Prospectus  Supplement,   the  original
principal  amount of a series of Securities may exceed the principal  balance of
the  Mortgage  Loans or Mortgage  Securities  initially  being  delivered to the
Trustee.  Cash in an amount equal to such  difference  will be deposited  into a
separate trust account (the "Pre-Funding  Account") maintained with the Trustee.
During the period set forth in the  related  Prospectus  Supplement,  amounts on
deposit in the Pre-Funding  Account may be used to purchase  additional Mortgage
Loans or Mortgage  Securities for the related Trust Fund. Any amounts  remaining
in the  Pre-Funding  Account at the end of such period will be  distributed as a
principal  prepayment to the holders of the related  series of Securities at the
time and in the manner set forth in the related Prospectus Supplement.

         Each series of Securities  may consist of any one or a  combination  of
the  following:  (i) a single class of  Securities;  (ii) two or more classes of
Securities, one or more classes of which will be senior ("Senior Securities") in
right of payment to one or more of the other classes ("Subordinate Securities"),
and as to which certain  classes of Senior (or  Subordinate)  Securities  may be
senior to other classes of Senior (or Subordinate)  Securities,  as described in
the respective  Prospectus  Supplement (any such series,  a  "Senior/Subordinate
Series");  (iii) two or more classes of Securities,  one or more classes ("Strip
Securities")  of which will be entitled  to (a)  principal  distributions,  with
disproportionate,   nominal  or  no  interest   distributions  or  (b)  interest
distributions,  with  disproportionate,  nominal or no principal  distributions;
(iv) two or more classes of Securities which differ as to the timing, sequential
order,  rate,  pass-through  rate or amount of  distributions  of  principal  or
interest or both, or as to which  distributions of principal or interest or both
on any such  class may be made  upon the  occurrence  of  specified  events,  in
accordance with a schedule or formula (including "planned  amortization classes"
and  "targeted  amortization  classes"),  or on the  basis of  collections  from
designated  portions of the Mortgage  Pool, and which classes may include one or
more classes of Securities ("Accrual  Securities") with respect to which certain
accrued  interest  will  not be  distributed  but  rather  will be  added to the
principal  balance thereof on each Distribution Date for the period described in
the related Prospectus Supplement;  or (v) other types of classes of Securities,
as described in the related Prospectus Supplement. With respect to any series of
Notes,  the  Equity  Certificates,  insofar  as they  represent  the  beneficial
ownership  interest in the Issuer,  will be subordinate to the related Notes. As
to each series, all Securities offered hereby (the "Offered Securities") will be
rated  in one of the  four  highest  rating  categories  by one or  more  Rating
Agencies.  Credit  support  for the  Offered  Securities  of each  series may be
provided by a Financial  Guaranty  Insurance  Policy,  Mortgage  Pool  Insurance
Policy, Letter of Credit, Bankruptcy Bond, Purchase Obligation,  Reserve Fund or
Overcollateralization as described under "Description of Credit Enhancement," by
the  subordination of one or more other classes of Securities as described under
"Subordination" or by any combination of the foregoing.

         If so specified in the  Prospectus  Supplement  relating to a series of
Certificates, one or more elections may be made to treat the related Trust Fund,
or a designated portion thereof, as a REMIC. If such an election is made

                                      -35-

<PAGE>



with respect to a series of Certificates,  one of the classes of Certificates in
such  series  will be  designated  as  evidencing  the sole  class of  "residual
interests"  in each  related  REMIC,  as defined in the Code;  alternatively,  a
separate class of ownership interests will evidence such residual interests. All
other classes of Certificates in such series will constitute "regular interests"
in the related REMIC,  as defined in the Code and will be designated as such. As
to each series of  Certificates  as to which a REMIC election is to be made, the
Master  Servicer,  Trustee or other  specified  person will be obligated to take
certain  specified  actions required in order to comply with applicable laws and
regulations.

FORM OF SECURITIES

         Except as described below,  the Offered  Securities of each series will
be issued as physical certificates or notes in fully registered form only in the
denominations  specified  in the  related  Prospectus  Supplement,  and  will be
transferrable  and  exchangeable  at the corporate trust office of the registrar
(the "Security  Registrar")  named in the related  Prospectus  Supplement.  With
respect to each series of Certificates or Notes, the Security  Registrar will be
referred to as the "Certificate Registrar" or "Note Registrar," respectively. No
service  charge  will be made for any  registration  of  exchange or transfer of
Offered  Securities,  but the Trustee may require payment of a sum sufficient to
cover  any tax or  other  governmental  charge.  The  term  "Securityholder"  or
"Holder" as used herein  refers to the entity  whose name appears on the records
of the Security Registrar  (consisting of or including the "Security  Register")
as the  registered  holder of a Security,  except as otherwise  indicated in the
related Prospectus Supplement.

         If so specified in the related Prospectus Supplement, specified classes
of a series of  Securities  will be  initially  issued  through  the  book-entry
facilities  of The  Depository  Trust Company  ("DTC").  As to any such class of
Securities ("DTC Registered  Securities"),  the record Holder of such Securities
will be DTC's nominee.  DTC is a  limited-purpose  trust company organized under
the laws of the State of New York, which holds securities for its  participating
organizations  ("Participants")  and facilitates the clearance and settlement of
securities  transactions  between  Participants  through  electronic  book-entry
changes in the accounts of Participants. Participants include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other  organizations.  Other  institutions that are not Participants but
clear  through or  maintain a custodial  relationship  with  Participants  (such
institutions, "Intermediaries") have indirect access to DTC's clearance system.

         No person acquiring an interest in any DTC Registered  Securities (each
such  person,  a  "Beneficial  Owner")  will be  entitled  to receive a Security
representing such interest in registered,  certificated  form, unless either (i)
DTC ceases to act as depository in respect thereof and a successor depository is
not obtained,  or (ii) the Company elects in its sole  discretion to discontinue
the  registration  of such  Securities  through  DTC.  Prior to any such  event,
Beneficial  Owners will not be recognized by the Trustee or the Master  Servicer
as Holders  of the  related  Securities  for  purposes  of the  related  Pooling
Agreement or Indenture,  and  Beneficial  Owners will be able to exercise  their
rights as owners of such Securities only  indirectly  through DTC,  Participants
and  Intermediaries.  Any  Beneficial  Owner that desires to  purchase,  sell or
otherwise  transfer any  interest in DTC  Registered  Securities  may do so only
through  DTC,  either  directly if such  Beneficial  Owner is a  Participant  or
indirectly through Participants and, if applicable, Intermediaries.  Pursuant to
the  procedures  of  DTC,  transfers  of the  beneficial  ownership  of any  DTC
Registered  Securities  will be  required  to be made in  minimum  denominations
specified  in the related  Prospectus  Supplement.  The ability of a  Beneficial
Owner to pledge DTC  Registered  Securities  to persons or entities that are not
Participants  in the DTC  system,  or to  otherwise  act  with  respect  to such
Securities, may be limited because of the lack of physical certificates or notes
evidencing   such  Securities  and  because  DTC  may  act  only  on  behalf  of
Participants.

         Distributions  in  respect  of the DTC  Registered  Securities  will be
forwarded  by the  Trustee  or other  specified  person to DTC,  and DTC will be
responsible for forwarding such payments to Participants,  each of which will be
responsible for disbursing such payments to the Beneficial  Owners it represents
or,  if  applicable,  to  Intermediaries.  Accordingly,  Beneficial  Owners  may
experience  delays in the receipt of  payments  in respect of their  Securities.
Under DTC's  procedures,  DTC will take actions permitted to be taken by Holders
of any  class of DTC  Registered  Securities  under  the  Pooling  Agreement  or
Indenture only at the direction of one or more Participants to whose account the
DTC Registered Securities are credited and whose aggregate holdings represent no
less than any minimum amount of Percentage  Interests or voting rights  required
therefor. DTC may take conflicting actions with respect to any action of Holders
of  Securities  of any Class to the  extent  that  Participants  authorize  such
actions.  None of the Master Servicer,  the Company, the Trustee or any of their
respective affiliates will have any liability for any aspect

                                      -36-

<PAGE>

of the records  relating to or payments made on account of beneficial  ownership
interests in the DTC Registered Securities,  or for maintaining,  supervising or
reviewing any records relating to such beneficial ownership interests.

ASSIGNMENT OF TRUST FUND ASSETS

         At the time of issuance  of a series of  Securities,  the Company  will
assign,  or cause to be  assigned,  to the  related  Trustee  (or its  nominee),
without  recourse,  the Mortgage Loans or Mortgage  Securities being included in
the related Trust Fund, together with, unless otherwise specified in the related
Prospectus Supplement, all principal and interest received on or with respect to
such Mortgage Loans or Mortgage  Securities  after the Cut-off Date,  other than
principal  and interest due on or before the Cut-off  Date.  If specified in the
related Prospectus  Supplement,  the Company or any of its affiliates may retain
the Spread, if any, for itself or transfer the same to others. The Trustee will,
concurrently  with such assignment,  deliver the Securities of such series to or
at the  direction  of the  Company in exchange  for the  Mortgage  Loans  and/or
Mortgage  Securities  in the related  Trust  Fund.  Each  Mortgage  Loan will be
identified  in a  schedule  appearing  as an  exhibit  to  the  related  Pooling
Agreement  or Servicing  Agreement.  Such  schedule  will  include,  among other
things,  information  as to the  principal  balance of each Mortgage Loan in the
related Trust Fund as of the Cut-off Date, as well as information respecting the
Mortgage  Rate,  the  currently  scheduled  monthly  payment  of  principal  and
interest,  the  maturity of the  Mortgage  Note and the  Loan-to-Value  Ratio at
origination or modification (without regard to any secondary financing).

         In addition,  the Company  will,  as to each  Mortgage Loan (other than
Mortgage  Loans  underlying any Mortgage  Securities and other than  Contracts),
deliver,  or cause to be delivered,  to the related Trustee (or to the custodian
described below) the Mortgage Note endorsed,  without recourse,  either in blank
or to the order of such Trustee (or its nominee),  the Mortgage with evidence of
recording  indicated  thereon  (except for any Mortgage  not  returned  from the
public  recording  office),  an  assignment  of the  Mortgage in blank or to the
Trustee (or its  nominee) in  recordable  form,  together  with any  intervening
assignments of the Mortgage with evidence of recording  thereon  (except for any
such  assignment  not  returned  from the  public  recording  office),  and,  if
applicable,  any riders or  modifications  to such  Mortgage  Note and Mortgage,
together with certain other  documents at such times as set forth in the related
Pooling  Agreement  or  Servicing  Agreement.  Such  assignments  may be blanket
assignments  covering  Mortgages  on  Mortgaged  Properties  located in the same
county,  if permitted by law.  Notwithstanding  the foregoing,  a Trust Fund may
include Mortgage Loans where the original  Mortgage Note is not delivered to the
Trustee if the  Company  delivers,  or causes to be  delivered,  to the  related
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.  In  addition,  if the Company  cannot  deliver,  with respect to any
Mortgage  Loan,  the Mortgage or any  intervening  assignment  with  evidence of
recording  thereon  concurrently  with the execution and delivery of the related
Pooling Agreement or Servicing Agreement because of a delay caused by the public
recording  office,  the Company will deliver,  or cause to be delivered,  to the
related Trustee (or the custodian) a true and correct photocopy of such Mortgage
or  assignment  as submitted  for  recording  within one year.  The Company will
deliver,  or cause to be delivered,  to the related  Trustee (or the  custodian)
such Mortgage or assignment with evidence of recording  indicated  thereon after
receipt thereof from the public recording office. If the Company cannot deliver,
with respect to any Mortgage  Loan, the Mortgage or any  intervening  assignment
with evidence of recording thereon  concurrently with the execution and delivery
of the related Pooling Agreement or Servicing Agreement because such Mortgage or
assignment has been lost, the Company will deliver, or cause to be delivered, to
the related  Trustee (or the  custodian)  a true and correct  photocopy  of such
Mortgage or assignment  with evidence of recording  thereon.  Assignments of the
Mortgage  Loans  to the  Trustee  (or  its  nominee)  will  be  recorded  in the
appropriate  public recording office,  except in states where, in the opinion of
counsel acceptable to the Trustee, such recording is not required to protect the
Trustee's  interests  in the Mortgage  Loan against the claim of any  subsequent
transferee or any  successor to or creditor of the Company or the  originator of
such Mortgage Loan, or except as otherwise  specified in the related  Prospectus
Supplement as to any series of Securities.  In addition, unless specified in the
related Prospectus Supplement,  the Company will, as to each Contract,  deliver,
or cause to be delivered,  the original Contract endorsed,  without recourse, to
the order of the Trustee and copies of documents and instruments  related to the
Contract  and the  security  interest  in the  Manufactured  Home  securing  the
Contract,  together with a blanket assignment to the Trustee of all Contracts in
the related  Trust Fund and such  documents  and  instruments.  In order to give
notice of the right, title and interest of the Securityholders to the Contracts,
the  Company  will cause to be  executed  and  delivered  to the Trustee a UCC-1
financing statement identifying the Trustee as the secured party and identifying
all  Contracts  as  collateral.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, the Company will, as to each Mortgage Security

                                      -37-

<PAGE>

included in a Mortgage Pool, deliver,  or cause to be delivered,  to the related
Trustee  (or the  custodian)  a physical  certificate  or note  evidencing  such
Mortgage  Security,  registered  in the  name  of the  related  Trustee  (or its
nominee),  or endorsed in blank or to the related  Trustee (or its nominee),  or
accompanied by transfer documents sufficient to effect a transfer to the Trustee
(or its nominee).

         The Trustee (or the custodian  hereinafter  referred to) will hold such
documents in trust for the benefit of the related Securityholders, and generally
will review such documents  within 90 days after receipt  thereof in the case of
documents delivered  concurrently with the execution and delivery of the related
Pooling  Agreement  or  Indenture,  and within the time period  specified in the
related  Pooling  Agreement  or  Indenture  in the case of all  other  documents
delivered.  Unless otherwise specified in the related Prospectus Supplement,  if
any such  document is found to be missing or defective in any material  respect,
the  Trustee  (or such  custodian)  will be  required  to promptly so notify the
Master Servicer, the Company, and the related Seller. If the related Seller does
not cure the omission or defect within a specified  period after notice is given
thereto by the Trustee,  and such  omission or defect  materially  and adversely
affects the  interests  of  Securityholders  in the  affected  Mortgage  Loan or
Mortgage  Security,  then, unless otherwise  specified in the related Prospectus
Supplement,  the related Seller will be obligated to purchase such Mortgage Loan
or Mortgage  Security from the Trustee at its Purchase  Price (or, if and to the
extent it would  otherwise be permitted to do so for a breach of  representation
and  warranty  as  described  under  "The  Mortgage   Pools--Representations  of
Sellers,"  to  substitute  for such  Mortgage  Loan or Mortgage  Security).  The
Trustee will be obligated to enforce this obligation of the Seller to the extent
described  above under "The  Mortgage  Pools--Representations  by Sellers,"  but
there can be no assurance that the applicable Seller will fulfill its obligation
to purchase (or substitute for) the affected  Mortgage Loan or Mortgage Security
as described  above. The Company will not be obligated to purchase or substitute
for such  Mortgage  Loan or  Mortgage  Security  if the Seller  defaults  on its
obligation to do so. This purchase or  substitution  obligation  constitutes the
sole remedy available to the related Securityholders and the related Trustee for
omission  of, or a material  defect in, a  constituent  document.  Any  affected
Mortgage  Loan or Mortgage  Security not so purchased or  substituted  for shall
remain in the related Trust Fund.

         The  Trustee  will be  authorized  at any time to  appoint  one or more
custodians pursuant to a custodial agreement to hold title to the Mortgage Loans
and/or Mortgage  Securities in any Mortgage Pool, and to maintain  possession of
and, if  applicable,  to review,  the documents  relating to such Mortgage Loans
and/or  Mortgage  Securities,  in any  case as the  agent  of the  Trustee.  The
identity of any such  custodian to be appointed on the date of initial  issuance
of the Securities will be set forth in the related  Prospectus  Supplement.  Any
such custodian may be an affiliate of the Company or the Master Servicer.

         With respect to the Mortgage  Loans in a Mortgage  Pool,  except in the
case of a Designated  Seller  Transaction or as to Mortgage Loans underlying any
Mortgage  Securities,   the  Company  will  make  certain   representations  and
warranties  as to the types and  geographical  concentrations  of such  Mortgage
Loans and as to the accuracy,  in all material respects,  of certain identifying
information  furnished to the related  Trustee in respect of each such  Mortgage
Loan (E.G.,  original  Loan-to-Value Ratio,  principal balance as of the Cut-off
Date,  Mortgage  Rate and  maturity).  Upon a breach of any such  representation
which materially and adversely affects the interests of the Securityholders in a
Mortgage  Loan, the Company will be obligated to cure the breach in all material
respects,  to  purchase  the  Mortgage  Loan at its  Purchase  Price or,  unless
otherwise specified in the related Prospectus Supplement, to substitute for such
Mortgage  Loan a  Qualified  Substitute  Mortgage  Loan in  accordance  with the
provisions for such substitution by Affiliated  Sellers as described above under
"The Mortgage  Pools--Representations by Sellers." However, the Company will not
be required to repurchase or substitute for any Mortgage Loan in connection with
a breach of a  representation  and warranty if the  substance of any such breach
also  constitutes  fraud in the  origination of the related  Mortgage Loan. This
purchase or substitution  obligation  constitutes  the sole remedy  available to
Securityholders  or the  Trustee  for such a  breach  of  representation  by the
Company.  Any Mortgage Loan not so purchased or substituted  for shall remain in
the related Trust Fund.

         Pursuant to the related Pooling Agreement or Servicing  Agreement,  the
Master Servicer for any Mortgage Pool, either directly or through  Subservicers,
will service and  administer  the Mortgage  Loans included in such Mortgage Pool
and assigned to the related Trustee as more fully set forth under  "Servicing of
Mortgage  Loans." The Master  Servicer  will make  certain  representations  and
warranties regarding its authority to enter into, and its ability to perform its
obligations under, the Pooling Agreement or Servicing Agreement.

                                      -38-

<PAGE>

CERTIFICATE ACCOUNT

         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  Mortgage
Loans and/or Mortgage Securities constituting such Trust Fund (collectively, the
"Certificate  Account"),  which  will be  established  so as to comply  with the
standards  of each  Rating  Agency  that has  rated any one or more  classes  of
Securities of the related series. A Certificate Account may be maintained either
as an interest-bearing  or a  non-interest-bearing  account,  and the funds held
therein may be held as cash or invested in United States  government  securities
and  other  investment  grade  obligations  specified  in  the  related  Pooling
Agreement  or  the  related  Servicing   Agreement  and  Indenture   ("Permitted
Investments"). Any Permitted Investments shall not cause the Company to register
under the Investment Company Act of 1940. Any interest or other income earned on
funds in the Certificate  Account will be paid to the related Master Servicer or
Trustee as  additional  compensation.  If  permitted  by such  Rating  Agency or
Agencies and so specified in the related  Prospectus  Supplement,  a Certificate
Account  may  contain  funds  relating  to more  than  one  series  of  mortgage
pass-through  certificates and may contain other funds representing  payments on
mortgage loans owned by the related Master  Servicer or serviced by it on behalf
of others.

         DEPOSITS.  Except as set forth in the related Pooling  Agreement or the
related  Servicing   Agreement  and  Indenture  and  described  in  the  related
Prospectus Supplement,  the related Master Servicer, Trustee or Special Servicer
will be required to deposit or cause to be deposited in the Certificate  Account
for each Trust Fund within a certain  period  following  receipt (in the case of
collections and payments),  the following payments and collections  received, or
advances  made,  by the Master  Servicer,  the Trustee or any  Special  Servicer
subsequent  to the  Cut-off  Date with  respect  to the  Mortgage  Loans  and/or
Mortgage Securities in such Trust Fund (other than payments due on or before the
Cut-off Date):

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

                  (ii) all  payments  on account  of  interest  on the  Mortgage
         Loans,  including any default interest  collected,  in each case net of
         any  portion  thereof  retained  by the Master  Servicer,  any  Special
         Servicer  or   Sub-Servicer   as  its  servicing   compensation  or  as
         compensation to the Trustee, and further net of any Spread;

                  (iii) all payments on the Mortgage Securities;

                  (iv) all proceeds  received under any hazard,  title,  primary
         mortgage,  FHA or other  insurance  policy that provides  coverage with
         respect to a particular Mortgaged Property or the related Mortgage Loan
         (other than  proceeds  applied to the  restoration  of the  property or
         released  to the  related  borrower in  accordance  with the  customary
         servicing  practices  of the Master  Servicer  (or,  if  applicable,  a
         Special  Servicer)  and/or  the terms  and  conditions  of the  related
         Mortgage  (collectively,  "Insurance  Proceeds")  and all other amounts
         received and retained in connection  with the  liquidation of defaulted
         Mortgage Loans or property acquired in respect thereof,  by foreclosure
         or otherwise ("Liquidation Proceeds"),  together with the net operating
         income (less reasonable  reserves for future expenses) derived from the
         operation  of any  Mortgaged  Properties  acquired  by the  Trust  Fund
         through foreclosure or otherwise;

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

                  (vi) any advances made as described under "--Advances" below;

                  (vii) any  Buydown  Funds  (and,  if  applicable,   investment
         earnings thereon) required to be paid to  Securityholders, as described
         below;

                  (viii) all proceeds of any Mortgage Loan or Mortgage  Security
         purchased  (or,  in  the  case  of  a  substitution,   certain  amounts
         representing  a  principal  adjustment)  by the  Master  Servicer,  the
         Company,  a Seller or any  other  person  pursuant  to the terms of the
         related  Pooling  Agreement or Servicing  Agreement as described  under
         "The  Mortgage   Pools--Representations   by  Sellers,"  "Servicing  of
         Mortgage Loans--Realization Upon and Sale of Defaulted Mortgage Loans,"
         "--Assignment of Trust Fund Assets"

                                      -39-

<PAGE>



         above, "The Agreements--Termination" and "Purchase Obligations" (all of
         the foregoing, also "Liquidation Proceeds");

                  (ix)  any  amounts  paid  by  the  Master  Servicer  to  cover
         Prepayment  Interest  Shortfalls  arising  out  of  the  prepayment  of
         Mortgage   Loans   as   described   under    "Servicing   of   Mortgage
         Loans--Servicing  and  Other  Compensation  and  Payment  of  Expenses;
         Spread";

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

                  (xi)  any  amount  required  to be  deposited  by  the  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 Certificate Account; and

                  (xii)any  other  amounts  required  to  be  deposited  in  the
         Certificate Account as provided in the related Pooling Agreement or the
         related  Servicing  Agreement and Indenture and described  herein or in
         the related Prospectus Supplement.

         With respect to each Buydown Mortgage Loan, the Master Servicer will be
required  to deposit  the  related  Buydown  Funds  provided  to it in a Buydown
Account which will comply with the requirements set forth herein with respect to
the Certificate Account. The terms of all Buydown Mortgage Loans provide for the
contribution of Buydown Funds in an amount equal to or exceeding  either (i) the
total payments to be made from such funds  pursuant to the related  buydown plan
or (ii) if such Buydown  Funds are to be deposited on a discounted  basis,  that
amount of Buydown Funds which,  together with investment  earnings  thereon at a
rate as will  support  the  scheduled  level of  payments  due under the Buydown
Mortgage Loan.  Neither the Master Servicer nor the Company will be obligated to
add to any such discounted  Buydown Funds any of its own funds should investment
earnings prove insufficient to maintain the scheduled level of payments.  To the
extent that any such  insufficiency is not recoverable from the Mortgagor or, in
an appropriate case, from the Seller,  distributions to  Securityholders  may be
affected.  With respect to each Buydown  Mortgage Loan, the Master Servicer will
be  required  monthly to withdraw  from the  Buydown  Account and deposit in the
Certificate  Account as described above the amount, if any, of the Buydown Funds
(and, if applicable, investment earnings thereon) for each Buydown Mortgage Loan
that,  when added to the amount due from the Mortgagor on such Buydown  Mortgage
Loan, equals the full monthly payment which would be due on the Buydown Mortgage
Loan if it were not subject to the buydown  plan.  The Buydown  Funds will in no
event be a part of the related Trust Fund.

         If the Mortgagor on a Buydown  Mortgage Loan prepays such Mortgage Loan
in its entirety during the Buydown Period,  the Master Servicer will be required
to withdraw  from the Buydown  Account and remit to the  Mortgagor or such other
designated  party in accordance  with the related buydown plan any Buydown Funds
remaining  in the Buydown  Account.  If a prepayment  by a Mortgagor  during the
Buydown Period  together with Buydown Funds will result in full  prepayment of a
Buydown  Mortgage  Loan,  the Master  Servicer  generally  will be  required  to
withdraw  from the Buydown  Account and deposit in the  Certificate  Account the
Buydown Funds and investment  earnings thereon, if any, which together with such
prepayment will result in a prepayment in full;  provided that Buydown Funds may
not be available to cover a prepayment under certain Mortgage Loan programs. Any
Buydown Funds so remitted to the Master Servicer in connection with a prepayment
described  in the  preceding  sentence  will be deemed to reduce the amount that
would be  required  to be paid by the  Mortgagor  to  repay  fully  the  related
Mortgage  Loan if the Mortgage  Loan were not subject to the buydown  plan.  Any
investment  earnings  remaining in the Buydown Account after prepayment or after
termination of the Buydown  Period will be remitted to the related  Mortgagor or
such other designated  party pursuant to the agreement  relating to each Buydown
Mortgage Loan (the "Buydown  Agreement").  If the Mortgagor  defaults during the
Buydown Period with respect to a Buydown Mortgage Loan and the property securing
such  Buydown  Mortgage  Loan is  sold  in  liquidation  (either  by the  Master
Servicer,  the Primary  Insurer,  the insurer under the Mortgage Pool  Insurance
Policy (the "Pool Insurer") or any other  insurer),  the Master Servicer will be
required  to  withdraw  from the  Buydown  Account  the  Buydown  Funds  and all
investment  earnings  thereon,  if  any,  and  either  deposit  the  same in the
Certificate Account or, alternatively, pay the same to the

                                      -40-

<PAGE>

Primary Insurer  or  the  Pool  Insurer,  as  the  case may be, if the Mortgaged
Property is transferred to such insurer and such insurer  pays  all  of the loss
incurred in respect of such default.

         WITHDRAWALS.  Except as set forth in the related Pooling Agreement, the
related  Servicing   Agreement  and  Indenture  and  described  in  the  related
Prospectus Supplement,  a Master Servicer,  Trustee or Special Servicer may make
withdrawals  from the  Certificate  Account  for each  Trust Fund for any of the
following purposes:

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

                    (ii) to reimburse the Master Servicer or any other specified
         person for  unreimbursed  amounts  advanced  by it as  described  under
         "--Advances" below in respect of Mortgage Loans in the Trust Fund, such
         reimbursement  to be made out of amounts received which were identified
         and applied by the Master Servicer as late collections of interest (net
         of related servicing fees) on and principal of the particular  Mortgage
         Loans with  respect to which the  advances  were made or out of amounts
         drawn  under  any  form of  credit  enhancement  with  respect  to such
         Mortgage Loans;

                   (iii) to reimburse the Master Servicer or a Special  Servicer
         for  unpaid  servicing  fees  earned  by it  and  certain  unreimbursed
         servicing expenses incurred by it with respect to Mortgage Loans in the
         Trust  Fund  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  Mortgage
         Loans  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
         enhancement with respect to such Mortgage Loans and properties;

                    (iv) to reimburse the Master Servicer or any other specified
         person for any  advances  described in clause (ii) above made by it and
         any servicing expenses referred to in clause (iii) above incurred by it
         which,  in the good faith judgment of the Master Servicer or such other
         person,  will not be recoverable from the amounts  described in clauses
         (ii)  and  (iii),  respectively,  such  reimbursement  to be made  from
         amounts  collected on other Mortgage Loans in the Trust Fund or, if and
         to the extent so  provided  by the  related  Pooling  Agreement  or the
         related Servicing  Agreement and Indenture and described in the related
         Prospectus  Supplement,  only from that portion of amounts collected on
         such other  Mortgage  Loans that is otherwise  distributable  on one or
         more classes of Subordinate Securities of the related series;

                     (v)  if  and  to  the  extent   described  in  the  related
         Prospectus  Supplement,  to pay the Master Servicer, a Special Servicer
         or  another   specified   entity   (including   a  provider  of  credit
         enhancement)  interest accrued on the advances described in clause (ii)
         above made by it and the servicing  expenses  described in clause (iii)
         above incurred by it while such remain outstanding and unreimbursed;

                    (vi) to pay for costs  and  expenses  incurred  by the Trust
         Fund for  environmental  site  assessments  performed  with  respect to
         Multifamily  Properties that constitute security for defaulted Mortgage
         Loans,  and for any  containment,  clean-up or remediation of hazardous
         wastes and materials present on such Mortgaged Properties, as described
         under "Servicing of Mortgage Loans--Realization Upon Defaulted Mortgage
         Loans";

                   (vii) to reimburse the Master Servicer,  the Company,  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 "The  Agreements--Certain
         Matters Regarding the Master Servicer and the Company";

                  (viii) if and to  the  extent   described   in   the   related
         Prospectus Supplement, to pay the fees of the Trustee;

                    (ix)  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  "The   Agreements--Certain   Matters   Regarding  the
         Trustee";

                                      -41-

<PAGE>



                     (x)  to  pay  the  Master  Servicer  or  the  Trustee,   as
         additional  compensation,  interest  and  investment  income  earned in
         respect of amounts held in the Certificate Account;

                    (xi)  to pay  (generally  from  related  income)  for  costs
         incurred in connection  with the operation,  management and maintenance
         of any Mortgaged  Property acquired by the Trust Fund by foreclosure or
         otherwise;

                   (xii) 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 "Federal Income
         Tax  Consequences--REMICS--Prohibited  Transactions  and Other Possible
         REMIC Taxes";

                  (xiii)  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  Mortgage Loan or a property  acquired in respect
         thereof in  connection  with the  liquidation  of such Mortgage Loan or
         property;

                   (xiv)  to pay for the cost of  various  opinions  of  counsel
         obtained  pursuant  to the  related  Pooling  Agreement  or the related
         Servicing  Agreement  and  Indenture  for the  benefit  of the  related
         Securityholders;

                    (xv) to pay to itself,  the  Company,  a Seller or any other
         appropriate  person all amounts  received with respect to each Mortgage
         Loan purchased,  repurchased or removed from the Trust Fund pursuant to
         the terms of the related  Pooling  Agreement  or the related  Servicing
         Agreement and Indenture  and not required to be  distributed  as of the
         date on which the related Purchase Price is determined;

                   (xvi) to make any other withdrawals  permitted by the related
         Pooling Agreement or the related Servicing  Agreement and Indenture and
         described in the related Prospectus Supplement; and

                  (xvii) to clear and terminate the Certificate Account upon the
         termination of the Trust Fund.

DISTRIBUTIONS

         Distributions  on the  Securities  of each series will be made by or on
behalf of the related  Trustee or Master Servicer on each  Distribution  Date as
specified in the related Prospectus  Supplement from the Available  Distribution
Amount for such series and such Distribution  Date. Unless otherwise provided in
the related Prospectus Supplement,  the "Available  Distribution Amount" for any
series of Securities  and any  Distribution  Date will refer to the total of all
payments or other  collections  (or  advances in lieu  thereof)  on, under or in
respect of the Mortgage  Loans and/or  Mortgage  Securities and any other assets
included in the related Trust Fund that are available  for  distribution  to the
Securityholders  of such series on such date. The  particular  components of the
Available  Distribution  Amount for any series on each Distribution Date will be
more specifically described in the related Prospectus Supplement.

         Except as  otherwise  specified in the related  Prospectus  Supplement,
distributions   on  the   Securities  of  each  series  (other  than  the  final
distribution in retirement of any such  Certificate) will be made to the persons
in whose names such  Securities  are  registered at the close of business on the
last  business  day of the month  preceding  the  month in which the  applicable
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  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.
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 provided the Trustee or other
person  required to make such  payments with wiring  instructions  no later than
five business days prior to the related Record Date or such other date specified
in the  related  Prospectus  Supplement  (and,  if so  provided  in the  related
Prospectus  Supplement,  such  Securityholder  holds Securities in the requisite
amount or denomination  specified therein), or by check mailed to the address of
such Securityholder as it appears on the Security Register;  provided,  however,
that the final  distribution  in retirement  of any class of Securities  will be
made only upon  presentation  and  surrender of such  Securities at the location
specified in the notice to Securityholders of such final distribution.  Payments
will be made to each Certificateholder in accordance with such

                                      -42-

<PAGE>

holder's  Percentage  Interest in a particular class. The "Percentage  Interest"
represented by a Security of a particular  class will be equal to the percentage
obtained by dividing the initial  principal  balance or notional  amount of such
Security  by the  aggregate  initial  amount  or  notional  balance  of all  the
Securities of such class.

DISTRIBUTIONS OF INTEREST AND PRINCIPAL ON THE SECURITIES

         Each class of Securities of each series (other than certain  classes of
Strip Securities and certain REMIC Residual  Certificates  that have no Security
Interest Rate) may have a different  Security Interest Rate, which may be fixed,
variable  or  adjustable,  or any  combination  of two or more such  rates.  The
related Prospectus Supplement will specify the Security Interest Rate or, in the
case of a  variable  or  adjustable  Security  Interest  Rate,  the  method  for
determining the Security  Interest Rate, for each class. The related  Prospectus
Supplement will specify  whether  interest on the Securities of such series will
be calculated on the basis of a 360-day year  consisting of twelve 30-day months
or on a different method.

         Distributions  of  interest in respect of the  Securities  of any class
(other than any class of Securities  that will be entitled to  distributions  of
accrued  interest  commencing  only  on the  Distribution  Date,  or  under  the
circumstances,   specified  in  the  related  Prospectus   Supplement  ("Accrual
Securities"),  and other than any class of Strip  Securities  or REMIC  Residual
Certificates that is not entitled to any distributions of interest) will be made
on each  Distribution  Date based on the Accrued  Certificate  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 Certificate Interest otherwise  distributable
on  such  class  will  be  added  to  the  principal  balance  thereof  on  each
Distribution  Date. With respect to each class of Securities (other than certain
classes  of  Strip  Securities  and  REMIC  Residual   Certificates),   "Accrued
Certificate  Interest" for each  Distribution  Date will be equal to interest at
the applicable  Security Interest Rate accrued for a specified period (generally
one month) on the outstanding  principal  balance thereof  immediately  prior to
such  Distribution  Date.  Unless otherwise  provided in the related  Prospectus
Supplement,  Accrued  Certificate  Interest for each  Distribution Date on Strip
Securities  entitled to distributions  of interest will be similarly  calculated
except that it will accrue on a notional  amount that is either (i) based on the
principal  balances  of  some  or all  of the  Mortgage  Loans  and/or  Mortgage
Securities in the related Trust Fund or (ii) equal to the principal  balances of
one or more other classes of Securities of the same series.  Reference to such a
notional  amount  with  respect  to a class of Strip  Securities  is solely  for
convenience in making certain  calculations  and does not represent the right to
receive any distribution of principal. If so specified in the related Prospectus
Supplement,  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  principal  balance of) one or more classes of the  Securities of a
series will be reduced to the extent that any Prepayment Interest Shortfalls, as
described  under  "Yield   Considerations",   exceed  the  amount  of  any  sums
(including, if and to the extent specified in the related Prospectus Supplement,
the Master Servicer's  servicing  compensation)  that are applied to offset such
shortfalls.  The particular  manner in which such  shortfalls  will 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  principal  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  related
Mortgage  Loans or  application  of the Relief Act with respect to such Mortgage
Loans.  Any reduction in the amount of Accrued  Certificate  Interest  otherwise
distributable on a class of Securities by reason of the allocation to such class
of a portion of any Deferred  Interest on or in respect of the related  Mortgage
Loans will result in a corresponding  increase in the principal  balance of such
class.

         As and to the extent  described in the related  Prospectus  Supplement,
distributions  of principal with respect to a series of Securities  will be made
on each  Distribution  Date to the holders of the class or classes of Securities
of  such  series  entitled  thereto  until  the  principal  balance(s)  of  such
Securities  have been  reduced  to zero.  In the case of a series of  Securities
which includes two or more classes of Securities,  the timing, sequential order,
priority of payment or amount of distributions in respect of principal,  and any
schedule or formula or other provisions  applicable to the determination thereof
(including   distributions  among  multiple  classes  of  Senior  Securities  or
Subordinate  Securities),  shall  be as  set  forth  in the  related  Prospectus
Supplement.  Distributions  of principal  with respect to one or more classes of
Securities  may  be  made  at a  rate  that  is  faster  (and,  in  some  cases,
substantially  faster) than the rate at which  payments or other  collections of
principal are received on the Mortgage Loans and/or Mortgage

                                      -43-

<PAGE>

Securities in the related Trust Fund,  may not commence  until the occurrence of
certain  events,  such  as the  retirement  of  one or  more  other  classes  of
Securities of the same series,  or may be made at a rate that is slower (and, in
some  cases,  substantially  slower)  than the rate at which  payments  or other
collections  of principal  are received on such Mortgage  Loans and/or  Mortgage
Securities. In addition,  distributions of principal with respect to one or more
classes of  Securities  may be made,  subject  to  available  funds,  based on a
specified principal payment schedule and, with respect to one or more classes of
Securities,  may be contingent on the specified  principal  payment schedule for
another  class of the same  series  and the rate at  which  payments  and  other
collections of principal on the Mortgage Loans and/or Mortgage Securities in the
related Trust Fund are received.

PRE-FUNDING ACCOUNT

         If so  specified  in the  related  Prospectus  Supplement,  the Pooling
Agreement  or other  agreement  may provide  for the  transfer by the Sellers of
additional  Mortgage  Loans to the related  Trust after the Closing  Date.  Such
additional  Mortgage Loans will be required to conform to the  requirements  set
forth in the related  Agreement or other agreement  providing for such transfer,
and will be  underwritten  to the same standards as the Mortgage Loans initially
included in the Trust Fund. As specified in the related  Prospectus  Supplement,
such transfer may be funded by the  establishment  of a  Pre-Funding  Account (a
"Pre-Funding  Account").  If a  Pre-Funding  Account  is  established,  all or a
portion of the proceeds of the sale of one or more classes of  Securities of the
related  series will be deposited  in such account to be released as  additional
Mortgage  Loans are  transferred.  A Pre-Funding  Account will be required to be
maintained as an Eligible  Account,  all amounts  therein will be required to be
invested in Permitted  Investments  and the amount held therein shall at no time
exceed 25% of the aggregate outstanding principal balance of the Securities. The
related  Agreement or other  agreement  providing for the transfer of additional
Mortgage  Loans will  generally  provide  that all such  transfers  must be made
within 3 months after the Closing Date,  and that amounts set aside to fund such
transfers  (whether in a Pre-Funding  Account or  otherwise)  and not so applied
within the required  period of time will be deemed to be  principal  prepayments
and applied in the manner set forth in such Prospectus Supplement.

DISTRIBUTIONS ON THE SECURITIES IN RESPECT OF PREPAYMENT PREMIUMS OR IN RESPECT
OF EQUITY PARTICIPATIONS

         If  so  provided  in  the  related  Prospectus  Supplement,  Prepayment
Premiums  or  payments  in respect of Equity  Participations  received  on or in
connection  with the Mortgage  Assets in any Trust Fund will be  distributed  on
each  Distribution Date to the holders of the class of Securities of the related
series  entitled  thereto in accordance  with the  provisions  described in such
Prospectus Supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

         The amount of any losses or shortfalls in  collections  on the Mortgage
Loans and/or Mortgage Securities in any Trust Fund (to the extent not covered or
offset  by  draws  on any  reserve  fund  or  under  any  instrument  of  credit
enhancement) will be allocated among the respective classes of Securities of the
related  series in the  priority  and manner,  and  subject to the  limitations,
specified  in the related  Prospectus  Supplement.  As  described in the related
Prospectus  Supplement,  such  allocations  may  result  in  reductions  in  the
entitlements to interest and/or  principal  balances of one or more such classes
of Securities,  or may be effected simply by a prioritization  of payments among
such classes of Securities.

ADVANCES

         If and to the extent provided in the related Prospectus Supplement, and
subject to any limitations specified therein, the related Master Servicer may be
obligated  to  advance,  or have the  option of  advancing,  on or  before  each
Distribution  Date, from its or their own funds or from excess funds held in the
related  Certificate  Account  that are not part of the  Available  Distribution
Amount for the related  series of  Securities  for such  Distribution  Date,  an
amount up to the aggregate of any payments of interest (and, if specified in the
related Prospectus Supplement, principal) that were due on or in respect of such
Mortgage Loans during the related Due Period and were  delinquent on the related
Determination  Date. No notice will be given to the  Certificateholders  of such
advances. A "Due Period" is the period between Distribution Dates, and scheduled
payments on the Mortgage  Loans in any Trust Fund that became due during a given
Due Period will,  to the extent  received by the related  Determination  Date or
advanced  by  the  related  Master  Servicer  or  other  specified   person,  be
distributed on the Distribution Date next succeeding such Determination Date.

                                      -44-

<PAGE>

         Advances are intended to maintain a regular flow of scheduled  interest
and principal payments to holders of the class or classes of Securities entitled
thereto,  rather than to guarantee or insure against  losses.  Accordingly,  all
advances made from the Master  Servicer's own funds will be reimbursable  out of
related  recoveries on the Mortgage Loans (including  amounts received under any
fund or  instrument  constituting  credit  enhancement)  respecting  which  such
advances were made (as to any Mortgage Loan,  "Related Proceeds") and such other
specific  sources as may be  identified  in the related  Prospectus  Supplement,
including  amounts which would  otherwise be payable as principal to the Offered
Securities..  No advance will be required to be made by the Master  Servicer if,
in the good faith  judgment of the Master  Servicer,  such advance  would not be
recoverable from Related Proceeds or another specifically identified source (any
such advance, a "Nonrecoverable  Advance");  and, if previously made by a Master
Servicer, a Nonrecoverable  Advance will be reimbursable from any amounts in the
related Certificate Account prior to any distributions being made to the related
series of Securityholders.

         If advances have been made from excess funds in a Certificate  Account,
the Master  Servicer  that  advanced such funds will be required to replace such
funds in the Certificate  Account on any future  Distribution Date to the extent
that funds then in the  Certificate  Account  are  insufficient  to permit  full
distributions  to  Securityholders  on such date. If so specified in the related
Prospectus Supplement,  the obligation of a Master Servicer to make advances may
be secured by a cash  advance  reserve  fund or a surety  bond.  If  applicable,
information  regarding the  characteristics  of, and the identity of any obligor
on,  any  such  surety  bond,  will  be  set  forth  in the  related  Prospectus
Supplement.

         If any person other than the Master Servicer has any obligation to make
advances as described  above,  the related  Prospectus  Supplement will identify
such person.

         If and to the extent so provided in the related Prospectus  Supplement,
any entity making advances will be entitled to receive  interest thereon for the
period  that  such  advances  are  outstanding  at the  rate  specified  in such
Prospectus  Supplement,  and such  entity  will be  entitled  to payment of such
interest  periodically  from general  collections  on the Mortgage  Loans in the
related  Trust Fund  prior to any  payment to  Securityholders  or as  otherwise
provided in the related Pooling  Agreement or Servicing  Agreement and described
in such Prospectus Supplement.

         As specified in the related  Prospectus  Supplement with respect to any
series of Securities as to which the Trust Fund  includes  Mortgage  Securities,
the advancing  obligations with respect to the underlying Mortgage Loans will be
pursuant to the terms of such Mortgage Securities, as may be supplemented by the
terms of the applicable Pooling Agreement or Servicing Agreement, and may differ
from the provisions described above.

REPORTS TO SECURITYHOLDERS

         With each  distribution  to  Securityholders  of a particular  class of
Offered Securities, the related Master Servicer or Trustee will forward or cause
to be forwarded to each holder of record of such class of Securities a statement
or  statements  with  respect  to the  related  Trust  Fund  setting  forth  the
information  specifically  described  in the related  Pooling  Agreement  or the
related  Servicing  Agreement or  Indenture,  which  generally  will include the
following as applicable except as otherwise provided therein:

                  (i)  the  amount,  if  any,  of such distribution allocable to
         principal;

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

                  (iii)the amount, if any, of such distribution allocable to (A)
         Prepayment   Premiums   and  (B)   payments   on   account   of  Equity
         Participations;

                  (iv)  with  respect  to a  series  consisting  of two or  more
         classes,  the outstanding  principal balance or notional amount of each
         class after  giving  effect to the  distribution  of  principal on such
         Distribution Date;

                  (v) the  amount  of  servicing  compensation  received  by the
         related Master  Servicer  (and, if payable  directly out of the related
         Trust Fund, by any Special Servicer and any Sub-Servicer);


                                      -45-

<PAGE>



                  (vi)  the  aggregate  amount  of  advances   included  in  the
         distributions  on such  Distribution  Date, and the aggregate amount of
         unreimbursed  advances at the close of  business  on such  Distribution
         Date;

                  (vii)  the  aggregate  principal balance of the Mortgage Loans
         in the  related  Mortgage  Pool on, or as of a specified  date  shortly
         prior to, such Distribution Date;

                  (viii)  the  number  and  aggregate  principal  balance of any
         Mortgage Loans in the related Mortgage Pool 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;

                  (ix)  the book value of any real estate acquired by such Trust
         Fund through foreclosure or grant of a deed in lieu of foreclosure;

                  (x)   the balance of the Reserve Fund, if any, at the close of
         business on such Distribution Date;

                  (xi) the  amount  of  coverage  under any  Financial  Guaranty
         Insurance  Policy,  Mortgage Pool Insurance  Policy or Letter of Credit
         covering  default  risk as of the close of business  on the  applicable
         Determination   Date  and  a  description  of  any  credit  enhancement
         substituted therefor;

                  (xii)the   Special  Hazard  Amount,   Fraud  Loss  Amount  and
         Bankruptcy  Amount  as of the  close  of  business  on  the  applicable
         Distribution Date and a description of any change in the calculation of
         such amounts;

                  (xiii) in the case of Securities  benefiting from  alternative
         credit enhancement  arrangements  described in a Prospectus Supplement,
         the amount of coverage under such  alternative  arrangements  as of the
         close of business on the applicable Determination Date; and

                  (xiv) with respect to any series of Securities as to which the
         Trust Fund includes Mortgage Securities, certain additional information
         as required  under the related  Pooling  Agreement and specified in the
         related Prospectus Supplement.

         In the case of information  furnished pursuant to subclauses  (i)-(iii)
above, the amounts will be expressed as a dollar amount per minimum denomination
of the relevant class of Offered  Securities or per a specified  portion of such
minimum denomination. In addition to the information described above, reports to
Securityholders  will  contain  such  other  information  as is set forth in the
applicable Pooling Agreement or the applicable Servicing Agreement or Indenture,
which  may  include,   without   limitation,   prepayments,   reimbursements  to
Subservicers and the Master Servicer and losses borne by the related Trust Fund.

         In addition,  within a reasonable  period of time after the end of each
calendar  year,  the Master  Servicer or Trustee  will  furnish a report to each
holder  of record  of a class of  Offered  Securities  at any time  during  such
calendar year which,  among other  things,  will include  information  as to the
aggregate of amounts  reported  pursuant to subclauses  (i)-(iii) above for such
calendar  year or, in the event such person was a holder of record of a class of
Securities during a portion of such calendar year, for the applicable portion of
such a year.


                        DESCRIPTION OF CREDIT ENHANCEMENT

GENERAL

         Unless  otherwise  provided in the  applicable  Prospectus  Supplement,
credit  support  with  respect to the Offered  Securities  of each series may be
comprised of one or more of the following  components.  Each component will have
limitations  and will provide  coverage  with  respect to certain  losses on the
related Mortgage Loans (as more particularly described in the related Prospectus
Supplement,  "Realized  Losses") that are (i)  attributable  to the  Mortgagor's
failure to make any payment of  principal  or  interest  as  required  under the
Mortgage Note, but not

                                      -46-

<PAGE>

including Special Hazard Losses,  Extraordinary Losses or other losses resulting
from damage to a Mortgaged Property, Bankruptcy Losses or Fraud Losses (any such
loss,  a  "Defaulted  Mortgage  Loss");  (ii) of a type  generally  covered by a
Special  Hazard  Insurance  Policy (as defined below) (any such loss, a "Special
Hazard Loss");  (iii)  attributable  to certain  actions which may be taken by a
bankruptcy court in connection with a Mortgage Loan,  including a reduction by a
bankruptcy court of the principal  balance of or the Mortgage Rate on a Mortgage
Loan or an extension of its maturity (any such loss, a "Bankruptcy  Loss");  and
(iv)  incurred on  defaulted  Mortgage  Loans as to which there was fraud in the
origination of such Mortgage  Loans (any such loss, a "Fraud  Loss").  Defaulted
Mortgage Losses,  Special Hazard Losses,  Bankruptcy  Losses and Fraud Losses in
excess of the amount of coverage provided therefor and losses occasioned by war,
civil insurrection,  certain governmental actions,  nuclear reaction and certain
other risks ("Extraordinary Losses") will not be covered. To the extent that the
credit  support  for the  Offered  Securities  of any series is  exhausted,  the
holders  thereof  will  bear all  further  risks of loss not  otherwise  insured
against.

         As set forth below and in the  applicable  Prospectus  Supplement,  (i)
coverage  with  respect to Defaulted  Mortgage  Losses may be provided by one or
more of a Financial Guaranty Insurance Policy, Mortgage Pool Insurance Policy or
a Letter of Credit,  (ii) coverage with respect to Special  Hazard Losses may be
provided  by one or more of a Financial  Guaranty  Insurance  Policy,  Letter of
Credit or a Special  Hazard  Insurance  Policy  (any  instrument,  to the extent
providing such coverage,  a "Special  Hazard  Instrument"),  (iii) coverage with
respect to  Bankruptcy  Losses  may be  provided  by one or more of a  Financial
Guaranty  Insurance  Policy,  Letter  of Credit  or a  Bankruptcy  Bond and (iv)
coverage  with  respect  to Fraud  Losses  may be  provided  by one or more of a
Financial Guaranty Insurance Policy,  Mortgage Pool Insurance Policy,  Letter of
Credit or mortgage  repurchase bond. In addition,  if provided in the applicable
Prospectus Supplement,  in lieu of or in addition to any or all of the foregoing
arrangements,  credit  enhancement may be in the form of a Reserve Fund to cover
such losses,  in the form of subordination of one or more classes of Subordinate
Securities  to  provide  credit  support  to  one  or  more  classes  of  Senior
Securities,  or in  the  form  of  Overcollateralization,  or in the  form  of a
specified  entity's  agreement  to  repurchase  certain  Mortgage  Loans or fund
certain  losses  pursuant to a Purchase  Obligation,  which  obligations  may be
supported  by a Letter  of  Credit,  surety  bonds or other  types of  insurance
policies,  certain  other secured or unsecured  corporate  guarantees or in such
other form as may be described in the related Prospectus  Supplement,  or in the
form of a combination of two or more of the foregoing. The credit support may be
provided  by an  assignment  of the right to receive  certain  cash  amounts,  a
deposit  of cash  into a  Reserve  Fund or other  pledged  assets,  or by banks,
insurance  companies,  guarantees or any combination  thereof  identified in the
applicable Prospectus Supplement.

         The amounts and type of credit  enhancement  arrangement as well as the
provider thereof, if applicable,  with respect to the Offered Securities of each
series will be set forth in the  related  Prospectus  Supplement.  To the extent
provided in the applicable  Prospectus  Supplement and the Pooling  Agreement or
Indenture,  the credit  enhancement  arrangements may be periodically  modified,
reduced and substituted for based on the aggregate outstanding principal balance
of  the  Mortgage   Loans   covered   thereby.   See   "Description   of  Credit
Enhancement--Reduction  or Substitution of Credit  Enhancement." If specified in
the applicable Prospectus Supplement,  credit support for the Offered Securities
of one series may cover the Offered Securities of one or more other series.

         The  descriptions of any insurance  policies or bonds described in this
Prospectus  or any  Prospectus  Supplement  and the coverage  thereunder  do not
purport to be complete and are  qualified in their  entirety by reference to the
actual forms of such policies, copies of which are available upon request.

         In general,  references to "Mortgage Loans" under this  "Description of
Credit  Enhancement"  section are to Mortgage Loans in a Trust Fund. However, if
so  provided  in the  Prospectus  Supplement  for a series  of  Securities,  any
Mortgage  Securities  included  in the  related  Trust Fund  and/or the  related
underlying  Mortgage  Loans 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 below with respect
thereto, to the extent such information is material and available.

SUBORDINATE SECURITIES

         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

                                      -47-

<PAGE>



Subordinate  Securities to receive distributions from the Certificate Account on
any Distribution  Date will be subordinated to the  corresponding  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  manner  and  amount of
subordination  provided  by a class or classes of  Subordinate  Securities  in a
series and the circumstances  under which such  subordination will be available.
The  Offered  Securities  of any  series  may  include  one or more  classes  of
Subordinate Securities.

         If the Mortgage Loans and/or Mortgage  Securities in any Trust Fund are
divided into separate  groups,  each  supporting a separate  class or classes of
Securities  of  the  related  series,  credit  enhancement  may be  provided  by
cross-support   provisions  requiring  that  distributions  be  made  on  Senior
Securities  evidencing  interests in one group of Mortgage Loans and/or Mortgage
Securities prior to distributions on Subordinate Securities evidencing interests
in a different  group of Mortgage Loans and/or  Mortgage  Securities  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.

OVERCOLLATERALIZATION

         If  so  specified  in  the  related  Prospectus  Supplement,   interest
collections on the Mortgage Loans may exceed interest payments on the Securities
for the related  Payment  Date (such excess  referred to as "Excess  Interest").
Such  Excess  Interest  may be  deposited  into a Reserve  Fund or  applied as a
payment of principal on the Securities. To the extent Excess Interest is applied
as  principal  payments  on the  Securities,  the  effect  will be to reduce the
principal balance of the Securities  relative to the outstanding  balance of the
Mortgage  Loans,   thereby  creating   "Overcollateralization"   and  additional
protection  to the  Securityholders,  as  specified  in the  related  Prospectus
Supplement.   If   so   provided   in   the   related   Prospectus   Supplement,
Overcollateralization may also be provided as to any series of Securities by the
issuance of Securities in an initial  aggregate  principal  amount which is less
than the aggregate principal amount of the related Mortgage Loans.

FINANCIAL GUARANTY INSURANCE POLICY

         If so  specified  in the  related  Prospectus  Supplement,  a financial
guaranty  insurance  policy  or surety  bond (a  "Financial  Guaranty  Insurance
Policy") may be obtained and maintained for a class or series of Securities. The
issuer of the  Financial  Guaranty  Insurance  Policy  (the  "Insurer")  will be
described  in the  related  Prospectus  Supplement  and a copy  of the  form  of
Financial  Guaranty  Insurance  Policy  will be filed with the  related  Current
Report on Form 8-K.

         A  Financial  Guaranty  Insurance  Policy  will  be  unconditional  and
irrevocable  and will guarantee to holders of the applicable  Securities that an
amount equal to the full amount of payments due to such holders will be received
by the  Trustee  or its agent on  behalf of such  holders  for  payment  on each
Payment Date. The specific terms of any Financial Guaranty Insurance Policy will
be  set  forth  in the  related  Prospectus  Supplement.  A  Financial  Guaranty
Insurance  Policy  may  have  limitations  and  generally  will not  insure  the
obligation of the Sellers or the Master Servicer to purchase or substitute for a
defective  Mortgage  Loan and will not  guarantee any specific rate of principal
prepayments.  The Insurer will be subrogated to the rights of each holder to the
extent the Insurer makes payments under the Financial Guaranty Insurance Policy.

MORTGAGE POOL INSURANCE POLICIES

         Any Mortgage  Pool  Insurance  Policy  obtained by the Company for each
Trust Fund will be issued by the Pool Insurer named in the applicable Prospectus
Supplement. Each Mortgage Pool Insurance Policy will, subject to the limitations
described  below,  cover  Defaulted  Mortgage  Losses  in an  amount  equal to a
percentage  specified in the applicable  Prospectus  Supplement of the aggregate
principal  balance of the Mortgage Loans on the Cut-off Date. As set forth under
"Maintenance  of Credit  Enhancement,"  the Master  Servicer will use reasonable
efforts to maintain the Mortgage  Pool  Insurance  Policy and to present  claims
thereunder to the Pool Insurer on behalf of itself,  the related Trustee and the
related Securityholders.  The Mortgage Pool Insurance Policies, however, are not
blanket  policies  against  loss,  since  claims  thereunder  may  only  be made
respecting  particular  defaulted  Mortgage Loans and only upon  satisfaction of
certain conditions  precedent  described below.  Unless specified in the related
Prospectus Supplement,

                                      -48-
<PAGE>



the Mortgage Pool Insurance Policies may not cover losses due  to a  failure  to
pay or denial of a claim under a Primary Insurance Policy, irrespective  of  the
reason therefor.

         Each  Mortgage Pool  Insurance  Policy will  generally  provide that no
claims may be validly presented  thereunder unless,  among other things, (i) any
required Primary  Insurance Policy is in effect for the defaulted  Mortgage Loan
and a claim thereunder has been submitted and settled,  (ii) hazard insurance on
the property  securing such Mortgage Loan has been kept in force and real estate
taxes and  other  protection  and  preservation  expenses  have been paid by the
Master  Servicer,  (iii)  if there  has  been  physical  loss or  damage  to the
Mortgaged Property,  it has been restored to its condition  (reasonable wear and
tear  excepted) at the Cut-off  Date and (iv) the insured has acquired  good and
merchantable  title to the  Mortgaged  Property  free and clear of liens  except
certain permitted encumbrances.  Upon satisfaction of these conditions, the Pool
Insurer will have the option  either (a) to purchase  the property  securing the
defaulted  Mortgage Loan at a price equal to the principal  balance thereof plus
accrued  and unpaid  interest  at the  applicable  Mortgage  Rate to the date of
purchase and certain expenses incurred by the Master Servicer,  Special Servicer
or Subservicer on behalf of the related Trustee and  Securityholders,  or (b) to
pay the  amount  by which  the sum of the  principal  balance  of the  defaulted
Mortgage Loan plus accrued and unpaid  interest at the Mortgage Rate to the date
of payment of the claim and the  aforementioned  expenses  exceeds the  proceeds
received from an approved sale of the Mortgaged Property,  in either case net of
certain  amounts  paid or assumed to have been paid  under any  related  Primary
Insurance Policy.  Securityholders  will experience a shortfall in the amount of
interest  payable on the related  Securities in  connection  with the payment of
claims under a Mortgage Pool  Insurance  Policy because the Pool Insurer is only
required to remit unpaid  interest  through the date a claim is paid rather than
through  the end of the month in which  such  claim is paid.  In  addition,  the
Securityholders  will  also  experience  losses  with  respect  to  the  related
Securities  in connection  with  payments  made under a Mortgage Pool  Insurance
Policy to the extent that the Master Servicer expends funds to cover unpaid real
estate  taxes or to repair the  related  Mortgaged  Property  in order to make a
claim under a Mortgage  Pool  Insurance  Policy,  as those  amounts  will not be
covered by  payments  under such policy and will be  reimbursable  to the Master
Servicer from funds otherwise payable to the  Securityholders.  If any Mortgaged
Property securing a defaulted Mortgage Loan is damaged and proceeds, if any (see
"Special  Hazard  Insurance  Policies"  below for risks which are not covered by
such policies),  from the related hazard insurance policy or applicable  Special
Hazard  Instrument  are  insufficient  to  restore  the  damaged  property  to a
condition  sufficient  to permit  recovery  under the  Mortgage  Pool  Insurance
Policy,  the Master  Servicer is not required to expend its own funds to restore
the  damaged  property  unless  it  determines  (x) that such  restoration  will
increase the proceeds to one or more classes of  Securityholders  on liquidation
of the Mortgage Loan after reimbursement of the Master Servicer for its expenses
and (y)  that  such  expenses  will be  recoverable  by it  through  Liquidation
Proceeds or Insurance Proceeds.

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Mortgage Pool Insurance  Policy (and certain  Primary  Insurance  Policies) will
likely not insure  against loss  sustained by reason of a default  arising from,
among other things, (i) fraud or negligence in the origination or servicing of a
Mortgage Loan, including misrepresentation by the Mortgagor, the Seller or other
persons  involved in the  origination  thereof,  or (ii)  failure to construct a
Mortgaged Property in accordance with plans and  specifications.  Depending upon
the nature of the event,  a breach of  representation  made by a Seller may also
have  occurred.  Such a breach,  if it  materially  and  adversely  affects  the
interests of Securityholders  and cannot be cured, would give rise to a purchase
obligation  on the  part of the  Seller,  as more  fully  described  under  "The
Mortgage  Pools--Representations  by Sellers." However,  such an event would not
give rise to a breach of a representation and warranty or a purchase  obligation
on the part of the Company or Master Servicer.

         The original  amount of coverage  under each  Mortgage  Pool  Insurance
Policy will be reduced over the life of the related  series of Securities by the
aggregate  dollar  amount of claims paid less the  aggregate  of the net amounts
realized by the Pool Insurer upon disposition of all foreclosed properties.  The
amount of claims paid includes certain expenses incurred by the Master Servicer,
Special  Servicer  or  Subservicer  as well as accrued  interest  on  delinquent
Mortgage  Loans to the date of payment of the claim.  Accordingly,  if aggregate
net claims paid under any  Mortgage  Pool  Insurance  Policy  reach the original
policy  limit,  coverage  under that  Mortgage  Pool  Insurance  Policy  will be
exhausted and any further  losses will be borne by holders of the related series
of Securities.  In addition,  unless the Master Servicer could determine that an
advance in respect of a delinquent Mortgage Loan would be recoverable to it from
the proceeds of the  liquidation of such Mortgage Loan or otherwise,  the Master
Servicer  would  not be  obligated  to  make  an  advance  respecting  any  such
delinquency since the advance would not be ultimately recoverable

                                      -49-
<PAGE>

to it from either the Mortgage Pool  Insurance  Policy or from any other related
source. See "Description of the Securities--Advances."

         Since  each  Mortgage  Pool  Insurance  Policy  will  require  that the
property  subject to a  defaulted  Mortgage  Loan be  restored  to its  original
condition  prior to  claiming  against  the Pool  Insurer,  such policy will not
provide  coverage  against hazard losses.  As set forth under "Primary  Mortgage
Insurance,  Hazard Insurance;  Claims  Thereunder," the hazard policies covering
the Mortgage Loans typically  exclude from coverage  physical  damage  resulting
from a number of  causes  and,  even when the  damage  is  covered,  may  afford
recoveries  which are  significantly  less than  full  replacement  cost of such
losses.  Further, no coverage in respect of Special Hazard Losses,  Fraud Losses
or Bankruptcy  Losses will cover all risks,  and the amount of any such coverage
will be limited.  See "Special Hazard  Insurance  Policies"  below. As a result,
certain hazard risks will not be insured  against and will therefore be borne by
the related Securityholders.

LETTER OF CREDIT

         If any component of credit  enhancement as to the Offered Securities of
any series is to be provided by a letter of credit (the "Letter of  Credit"),  a
bank (the  "Letter  of Credit  Bank")  will  deliver to the  related  Trustee an
irrevocable  Letter of Credit.  The Letter of Credit may provide direct coverage
with  respect to the Mortgage  Loans or, if specified in the related  Prospectus
Supplement,  support an entity's obligation pursuant to a Purchase Obligation to
make  certain  payments  to the  related  Trustee  with  respect  to one or more
components  of credit  enhancement.  The Letter of Credit  Bank,  as well as the
amount  available  under the Letter of Credit with respect to each  component of
credit enhancement,  will be specified in the applicable Prospectus  Supplement.
If so specified in the related Prospectus  Supplement,  the Letter of Credit may
permit draws only in the event of certain  types of losses and  shortfalls.  The
Letter of Credit may also  provide for the payment of advances  which the Master
Servicer would be obligated to make with respect to delinquent  monthly mortgage
payments. 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 Letter of
Credit will expire on the  expiration  date set forth in the related  Prospectus
Supplement, unless earlier terminated or extended in accordance with its terms.

SPECIAL HAZARD INSURANCE POLICIES

         Any insurance  policy covering Special Hazard Losses (a "Special Hazard
Insurance  Policy")  obtained  by the Company for a Trust Fund will be issued by
the insurer named in the applicable Prospectus  Supplement.  Each Special Hazard
Insurance Policy will, subject to limitations  described below,  protect holders
of the  related  series of  Securities  from (i) losses  due to direct  physical
damage to a Mortgaged Property other than any loss of a type covered by a hazard
insurance  policy or a flood insurance  policy,  if applicable,  and (ii) losses
from partial  damage  caused by reason of the  application  of the  co-insurance
clauses contained in hazard insurance  policies  ("Special Hazard Losses").  See
"Primary Mortgage Insurance,  Hazard Insurance;  Claims Thereunder."  However, a
Special Hazard Insurance  Policy will not cover losses  occasioned by war, civil
insurrection, certain governmental actions, errors in design, faulty workmanship
or materials (except under certain  circumstances),  nuclear reaction,  chemical
contamination,  waste by the Mortgagor and certain other risks. Aggregate claims
under a Special Hazard  Insurance Policy will be limited to the amount set forth
in the  related  Prospectus  Supplement  and will be  subject  to  reduction  as
described in such related  Prospectus  Supplement.  A Special  Hazard  Insurance
Policy will provide that no claim may be paid unless hazard and, if  applicable,
flood  insurance  on the property  securing  the Mortgage  Loan has been kept in
force and  other  protection  and  preservation  expenses  have been paid by the
Master Servicer.

         Subject to the foregoing limitations, a Special Hazard Insurance Policy
will provide that, where there has been damage to property securing a foreclosed
Mortgage  Loan  (title to which has been  acquired  by the  insured)  and to the
extent  such  damage is not  covered  by the  hazard  insurance  policy or flood
insurance  policy,  if any,  maintained by the Mortgagor or the Master Servicer,
Special Servicer or the Subservicer,  the insurer will pay the lesser of (i) the
cost of repair or  replacement  of such  property  or (ii) upon  transfer of the
property to the insurer,  the unpaid principal  balance of such Mortgage Loan at
the time of  acquisition  of such  property  by  foreclosure  or deed in lieu of
foreclosure,  plus accrued  interest at the  Mortgage  Rate to the date of claim
settlement  and  certain  expenses  incurred  by the  Master  Servicer,  Special
Servicer  or  Subservicer  with  respect to such  property.  If the  property is
transferred  to a third  party in a sale  approved  by the issuer of the Special
Hazard Insurance Policy (the "Special Hazard Insurer"),

                                      -50-


<PAGE>

the amount that the Special  Hazard  Insurer  will pay will be the amount  under
(ii) above reduced by the net proceeds of the sale of the property. No claim may
be validly  presented  under the Special Hazard  Insurance  Policy unless hazard
insurance on the property  securing a defaulted  Mortgage  Loan has been kept in
force and other reimbursable  protection,  preservation and foreclosure expenses
have been paid (all of which must be approved  in advance by the Special  Hazard
Insurer).  If the unpaid  principal  balance plus  accrued  interest and certain
expenses  is paid by the  insurer,  the  amount of  further  coverage  under the
related Special Hazard  Insurance Policy will be reduced by such amount less any
net  proceeds  from the sale of the  property.  Any  amount  paid as the cost of
repair of the property will further reduce coverage by such amount.  Restoration
of the  property  with the proceeds  described  under (i) above will satisfy the
condition  under each  Mortgage  Pool  Insurance  Policy  that the  property  be
restored before a claim under such Mortgage Pool Insurance Policy may be validly
presented with respect to the defaulted  Mortgage Loan secured by such property.
The payment  described  under (ii) above will render  presentation of a claim in
respect of such Mortgage Loan under the related  Mortgage Pool Insurance  Policy
unnecessary.  Therefore,  so long as a Mortgage Pool Insurance Policy remains in
effect,  the payment by the insurer under a Special Hazard  Insurance  Policy of
the cost of repair or of the unpaid  principal  balance of the related  Mortgage
Loan plus  accrued  interest  and  certain  expenses  will not  affect the total
Insurance Proceeds paid to Securityholders, but will affect the relative amounts
of coverage  remaining  under the related  Special Hazard  Insurance  Policy and
Mortgage Pool Insurance Policy.

         As and to the extent set forth in the applicable Prospectus Supplement,
coverage in respect of Special  Hazard Losses for a series of Securities  may be
provided, in whole or in part, by a type of Special Hazard Instrument other than
a  Special  Hazard   Insurance   Policy  or  by  means  of  the  special  hazard
representation of the Company.

BANKRUPTCY BONDS

         In the event of a personal  bankruptcy  of a Mortgagor,  it is possible
that the bankruptcy  court may establish the value of the Mortgaged  Property of
such Mortgagor at an amount less than the then outstanding  principal balance of
the Mortgage Loan secured by such Mortgaged Property (a "Deficient  Valuation").
The amount of the secured debt could then be reduced to such value,  and,  thus,
the holder of such  Mortgage  Loan would  become an  unsecured  creditor  to the
extent the outstanding principal balance of such Mortgage Loan exceeds the value
assigned to the Mortgaged Property by the bankruptcy court. In addition, certain
other modifications of the terms of a Mortgage Loan can result from a bankruptcy
proceeding,  including a reduction  in the amount of the Monthly  Payment on the
related Mortgage Loan (a "Debt Service  Reduction";  Debt Service Reductions and
Deficient Valuations, collectively referred to herein as Bankruptcy Losses). See
"Certain  Legal Aspects of Mortgage  Loans and Related  Matters--Anti-Deficiency
Legislation  and Other  Limitations on Lenders." Any Bankruptcy  Bond to provide
coverage for Bankruptcy Losses for proceedings under the federal Bankruptcy Code
obtained by the  Company for a Trust Fund will be issued by an insurer  named in
the  applicable  Prospectus  Supplement.   The  level  of  coverage  under  each
Bankruptcy Bond will be set forth in the applicable Prospectus Supplement.

RESERVE FUNDS

         If so provided in the related Prospectus  Supplement,  the Company will
deposit  or  cause  to be  deposited  in  an  account  (a  "Reserve  Fund")  any
combination  of cash, one or more  irrevocable  letters of credit or one or more
Permitted Investments in specified amounts, or any other instrument satisfactory
to the relevant Rating Agency or Agencies,  which will be applied and maintained
in the manner and under the conditions specified in such Prospectus  Supplement.
In the  alternative or in addition to such deposit,  to the extent  described in
the  related  Prospectus  Supplement,  a  Reserve  Fund  may be  funded  through
application  of all or a portion of  amounts  otherwise  payable on any  related
Subordinate  Securities,  from the Spread or  otherwise.  To the extent that the
funding of the Reserve Fund is dependent on amounts otherwise payable on related
Subordinate  Securities,  Spread or other cash flows attributable to the related
Mortgage  Loans or on  reinvestment  income,  the Reserve  Fund may provide less
coverage than  initially  expected if the cash flows or  reinvestment  income on
which such funding is dependent are lower than  anticipated.  In addition,  with
respect to any series of  Securities as to which credit  enhancement  includes a
Letter of Credit, if so specified in the related  Prospectus  Supplement,  under
certain  circumstances the remaining amount of the Letter of Credit may be drawn
by the Trustee and deposited in a Reserve Fund. Amounts in a Reserve Fund may be
distributed to Securityholders,  or applied to reimburse the Master Servicer for
outstanding  advances,  or may be used for other purposes,  in the manner and to
the  extent  specified  in  the  related  Prospectus  Supplement.   The  related
Prospectus

                                      -51-

<PAGE>

Supplement  will  disclose  whether any such Reserve Fund is part of the related
Trust Fund. If set forth in the related  Prospectus  Supplement,  a Reserve Fund
may provide coverage to more than one series of Securities.

         In connection with the  establishment  of any Reserve Fund, the Reserve
Fund will be  structured  so that the  Trustee  will have a  perfected  security
interest  for the  benefit of the  Securityholders  in the assets in the Reserve
Fund.  However,  to the extent that the Company,  any  affiliate  thereof or any
other  entity  has an  interest  in  any  Reserve  Fund,  in  the  event  of the
bankruptcy,  receivership or insolvency of such entity, there could be delays in
withdrawals   from  the  Reserve   Fund  and   corresponding   payments  to  the
Securityholders  which  could  adversely  affect the yield to  investors  on the
related Securities.

         Amounts  deposited in any Reserve Fund for a series will be invested in
Permitted  Investments  by, or at the  direction  of, and for the benefit of the
Master Servicer or any other person named in the related Prospectus Supplement.

MAINTENANCE OF CREDIT ENHANCEMENT

         To the  extent  that  the  applicable  Prospectus  Supplement  does not
expressly  provide for alternative  credit  enhancement  arrangements in lieu of
some or all of the arrangements  mentioned below, the following paragraphs shall
apply.

         If a Financial Guaranty Insurance Policy has been obtained for a series
of  Securities,  the Master  Servicer  will be obligated to exercise  reasonable
efforts  to keep such  Financial  Guaranty  Insurance  Policy in full  force and
effect throughout the term of the applicable Pooling Agreement,  unless coverage
thereunder has been exhausted  through payment of claims or until such Financial
Guaranty  Insurance  Policy  is  replaced  in  accordance  with the terms of the
applicable Pooling Agreement. The Master Servicer will agree to pay the premiums
for each Financial Guaranty Insurance Policy on a timely basis. In the event the
Insurer ceases to be a qualified insurer as described in the related  Prospectus
Supplement,  or fails to make a required  payment  under the  related  Financial
Guaranty  Insurance  Policy,  the Master  Servicer  will have no  obligation  to
replace the Insurer.  Any losses  associated with any reduction or withdrawal in
rating  by  an   applicable   Rating  Agency  shall  be  borne  by  the  related
Securityholders.

         If a Mortgage Pool  Insurance  Policy has been obtained for a series of
Securities, the Master Servicer will be obligated to exercise reasonable efforts
to keep such  Mortgage  Pool  Insurance  Policy (or an alternate  form of credit
support) in full force and effect throughout the term of the applicable  Pooling
Agreement or Servicing Agreement,  unless coverage thereunder has been exhausted
through  payment  of claims or until  such  Mortgage  Pool  Insurance  Policy is
replaced in accordance  with the terms of the  applicable  Pooling  Agreement or
Servicing Agreement. The Master Servicer will agree to pay the premiums for each
Mortgage Pool Insurance  Policy on a timely basis. In the event the Pool Insurer
ceases to be a  Qualified  Insurer  (such term  being  defined to mean a private
mortgage guaranty insurance company duly qualified as such under the laws of the
state of its incorporation  and each state having  jurisdiction over the insurer
in connection with the Mortgage Pool Insurance Policy and approved as an insurer
by FHLMC,  FNMA or any successor entity) because it ceases to be qualified under
any such law to transact such  insurance  business or coverage is terminated for
any reason other than exhaustion of such coverage,  the Master Servicer will use
reasonable  efforts  to obtain  from  another  Qualified  Insurer a  replacement
insurance  policy  comparable to the Mortgage Pool Insurance Policy with a total
coverage equal to the then outstanding  coverage of such Mortgage Pool Insurance
Policy, provided that, if the cost of the replacement policy is greater than the
cost of such Mortgage Pool  Insurance  Policy,  the coverage of the  replacement
policy will,  unless otherwise  agreed to by the Company,  be reduced to a level
such that its  premium  rate does not exceed the premium  rate on such  Mortgage
Pool  Insurance  Policy.  In the  event  that the Pool  Insurer  ceases  to be a
Qualified  Insurer because it ceases to be approved as an insurer by FHLMC, FNMA
or any successor  entity,  the Master Servicer will be obligated to review,  not
less often than monthly, the financial condition of the Pool Insurer with a view
toward  determining  whether recoveries under the Mortgage Pool Insurance Policy
are  jeopardized  for reasons  related to the  financial  condition  of the Pool
Insurer.  If the Master Servicer  determines that recoveries are so jeopardized,
it will be  obligated  to exercise  its best  reasonable  efforts to obtain from
another  Qualified  Insurer a replacement  insurance  policy as described above,
subject to the same cost limit.  Any losses  associated  with any  reduction  or
withdrawal  in  rating  by an  applicable  Rating  Agency  shall be borne by the
related Securityholders.

                                      -52-

<PAGE>

         If a Letter of Credit or alternate form of credit  enhancement has been
obtained for a series of  Securities,  the Master  Servicer will be obligated to
exercise  reasonable  efforts to keep or cause to be kept such  Letter of Credit
(or an alternate form of credit support) in full force and effect throughout the
term  of  the  applicable  Pooling  Agreement  or  Indenture,   unless  coverage
thereunder  has been  exhausted  through  payment  of  claims or  otherwise,  or
substitution   therefor  is  made  as  described  below  under  "--Reduction  or
Substitution  of  Credit   Enhancement."   Unless  otherwise  specified  in  the
applicable Prospectus Supplement, if a Letter of Credit obtained for a series of
Securities  is scheduled to expire prior to the date the final  distribution  on
such  Securities  is made and coverage  under such Letter of Credit has not been
exhausted and no  substitution  has  occurred,  the Trustee will draw the amount
available  under the Letter of Credit and maintain such amount in trust for such
Securityholders.

         In lieu of the Master  Servicer's  obligation  to  maintain a Financial
Guaranty Insurance Policy, Mortgage Pool Insurance Policy or Letter of Credit as
provided above, the Master Servicer may obtain a substitute  Financial  Guaranty
Insurance  Policy,  Mortgage Pool Insurance  Policy or Letter of Credit.  If the
Master  Servicer  obtains  such a  substitute  Letter of Credit,  Mortgage  Pool
Insurance Policy or other form of credit enhancement,  it will maintain and keep
such Financial  Guaranty  Insurance  Policy,  Mortgage Pool Insurance  Policy or
Letter of  Credit in full  force and  effect as  provided  herein.  Prior to its
obtaining any substitute  Financial  Guaranty  Insurance  Policy,  Mortgage Pool
Insurance  Policy or Letter of Credit,  the Master  Servicer will obtain written
confirmation from the Rating Agency or Agencies that rated the related series of
Securities that the substitution of such Financial  Guaranty  Insurance  Policy,
Mortgage  Pool  Insurance  Policy or Letter of Credit  for the  existing  credit
enhancement will not adversely affect the then-current  ratings assigned to such
Securities by such Rating Agency or Agencies.

         If a  Special  Hazard  Instrument  has been  obtained  for a series  of
Securities,  the Master  Servicer will also be obligated to exercise  reasonable
efforts to maintain and keep such Special  Hazard  Instrument  in full force and
effect  throughout  the term of the  applicable  Pooling  Agreement or Servicing
Agreement,  unless  coverage  thereunder has been exhausted  through  payment of
claims or otherwise or  substitution  therefor is made as described  below under
"--Reduction  or  Substitution  of Credit  Enhancement."  If the Special  Hazard
Instrument takes the form of a Special Hazard Insurance Policy, such policy will
provide coverage  against risks of the type described herein under  "Description
of Credit  Enhancement--Special  Hazard Insurance Policies." The Master Servicer
may obtain a substitute  Special  Hazard  Instrument  for the  existing  Special
Hazard  Instrument if prior to such  substitution  the Master  Servicer  obtains
written  confirmation  from the Rating Agency or Agencies that rated the related
Securities that such  substitution  shall not adversely  affect the then-current
ratings assigned to such Securities by such Rating Agency or Agencies.

         If a Bankruptcy Bond has been obtained for a series of Securities,  the
Master Servicer will be obligated to exercise reasonable efforts to maintain and
keep such  Bankruptcy  Bond in full force and effect  throughout the term of the
Pooling Agreement or Servicing  Agreement,  unless coverage  thereunder has been
exhausted  through  payment  of  claims  or  substitution  therefor  is  made as
described below under  "--Reduction or Substitution of Credit  Enhancement." The
Master  Servicer  may  obtain  a  substitute  Bankruptcy  Bond or  other  credit
enhancement for the existing  Bankruptcy Bond if prior to such  substitution the
Master Servicer obtains written  confirmation from the Rating Agency or Agencies
that rated the related  Securities  that such  substitution  shall not adversely
affect the  then-current  ratings  assigned  to such  Securities  by such Rating
Agency or Agencies. See "--Bankruptcy Bonds" above.

         The  Master   Servicer,   on  behalf  of  itself,   the   Trustee   and
Securityholders,  will provide the Trustee information  required for the Trustee
to draw under the Letter of Credit and will  present  claims to the  provider of
any Purchase  Obligation,  to each Pool  Insurer,  to the issuer of each Special
Hazard  Insurance  Policy or other Special Hazard  Instrument,  to the issuer of
each Bankruptcy Bond and, in respect of defaulted Mortgage Loans for which there
is no Subservicer, to each Primary Insurer and take such reasonable steps as are
necessary to permit recovery under such Letter of Credit,  Purchase  Obligation,
insurance policies or comparable coverage respecting defaulted Mortgage Loans or
Mortgage Loans which are the subject of a bankruptcy  proceeding.  Additionally,
the  Master  Servicer  will  present  such  claims  and take  such  steps as are
reasonably  necessary  to provide  for the  performance  by the  provider of the
Purchase  Obligation  of its  Purchase  Obligation.  As  set  forth  above,  all
collections by the Master Servicer under any Purchase  Obligation,  any Mortgage
Pool Insurance Policy,  any Primary Insurance Policy or any Bankruptcy Bond and,
where the related property has not been restored, any Special Hazard Instrument,
are to be deposited in the related Certificate Account, subject to withdrawal as
described  above.  All draws under any Letter of Credit are also to be deposited
in the related  Certificate  Account. In those cases in which a Mortgage Loan is
serviced by a Subservicer, the Subservicer, on behalf of itself, the Trustee and
the Securityholders will present claims to the

                                      -53-

<PAGE>

Primary Insurer, and all collections  thereunder shall initially be deposited in
a subservicing account that generally meets the requirements for the Certificate
Account  prior to being  delivered  to the Master  Servicer  for  deposit in the
related Certificate Account.

         If any  property  securing a  defaulted  Mortgage  Loan is damaged  and
proceeds,  if any, from the related  hazard  insurance  policy or any applicable
Special Hazard  Instrument are insufficient to restore the damaged property to a
condition  sufficient to permit recovery under any Financial  Guaranty Insurance
Policy,  Mortgage Pool Insurance Policy, Letter of Credit or any related Primary
Insurance Policy, 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 one or more classes of  Securityholders  on liquidation
of the Mortgage Loan after reimbursement of the Master Servicer for its expenses
and (ii)  that such  expenses  will be  recoverable  by it  through  Liquidation
Proceeds  or  Insurance  Proceeds.  If  recovery  under any  Financial  Guaranty
Insurance  Policy,  Mortgage  Pool  Insurance  Policy,  Letter  of Credit or any
related Primary  Insurance  Policy is not available  because the Master Servicer
has been unable to make the above  determinations,  has made such determinations
incorrectly  or  recovery  is not  available  for any other  reason,  the Master
Servicer  is  nevertheless   obligated  to  follow  such  normal  practices  and
procedures  (subject  to  the  preceding  sentence)  as it  deems  necessary  or
advisable  to realize  upon the  defaulted  Mortgage  Loan and in the event such
determination  has been  incorrectly  made, is entitled to  reimbursement of its
expenses in connection with such restoration.

REDUCTION OR SUBSTITUTION OF CREDIT ENHANCEMENT

         The amount of credit  support  provided  pursuant to any form of credit
enhancement may be reduced under certain specified circumstances. In most cases,
the amount available  pursuant to any form of credit enhancement will be subject
to  periodic   reduction  in  accordance   with  a  schedule  or  formula  on  a
nondiscretionary basis pursuant to the terms of the related Pooling Agreement or
Indenture.  Additionally,  in most cases,  such form of credit  support (and any
replacements therefor) may be replaced,  reduced or terminated,  and the formula
used in  calculating  the amount of coverage with respect to Bankruptcy  Losses,
Special Hazard Losses or Fraud Losses may be changed, without the consent of the
Securityholders,  upon the written  assurance from each applicable Rating Agency
that the  then-current  rating of the related  series of Securities  will not be
adversely  affected.  Furthermore,  in the event that the  credit  rating of any
obligor  under any  applicable  credit  enhancement  is  downgraded,  the credit
rating(s)  of  the  related   series  of  Securities  may  be  downgraded  to  a
corresponding  level, and, unless otherwise  specified in the related Prospectus
Supplement,  the Master  Servicer  will not be obligated  to obtain  replacement
credit  support in order to  restore  the  rating(s)  of the  related  series of
Securities.  The Master  Servicer  will also be permitted to replace such credit
support  with other  credit  enhancement  instruments  issued by obligors  whose
credit  ratings are  equivalent  to such  downgraded  level and in lower amounts
which would  satisfy  such  downgraded  level,  provided  that the  then-current
rating(s) of the related series of Securities are  maintained.  Where the credit
support is in the form of a Reserve Fund, a permitted reduction in the amount of
credit enhancement will result in a release of all or a portion of the assets in
the Reserve Fund to the Company,  the Master  Servicer or such other person that
is  entitled  thereto.  Any  assets  so  released  will  not  be  available  for
distributions in future periods.


                              PURCHASE OBLIGATIONS

         With respect to certain  types of Mortgage  Loans to be included in any
Mortgage Pool, if specified in the related Prospectus  Supplement,  the Mortgage
Loans may be sold subject to a Purchase Obligation as described below that would
become  applicable  on a specified  date or upon the  occurrence  of a specified
event.  For example,  with respect to certain types of ARM Loans as to which the
Mortgage Rate is fixed for the first five years, a Purchase Obligation may apply
on the first date that the Mortgage Rate of such Mortgage Loan is adjusted,  and
such  obligation  may apply to the Mortgage  Loans or to the related  Securities
themselves,  or to a corresponding Purchase Obligation of the Company or another
person as specified in the related  Prospectus  Supplement.  With respect to any
Purchase  Obligation,  such obligation will be an obligation of an entity (which
may  include a bank or other  financial  institution  or an  insurance  company)
specified in the related  Prospectus  Supplement,  and an instrument  evidencing
such  obligation  (a  "Purchase  Obligation")  shall be delivered to the related
Trustee for the benefit of the Securityholders of the related series.

                                      -54-

<PAGE>

         The specific terms and conditions applicable to any Purchase Obligation
will be described in the related Prospectus  Supplement,  including the purchase
price,  the timing of and any  limitations  and conditions to any such purchase.
Any Purchase Obligation will be payable solely to the Trustee for the benefit of
the  Securityholders  of the related  series and will be  nontransferable.  Each
Purchase  Obligation  will be a general  unsecured  obligation  of the  provider
thereof,  and prospective  purchasers of Offered  Securities must look solely to
the credit of such entity for payment under the Purchase Obligation.


                  PRIMARY MORTGAGE INSURANCE, HAZARD INSURANCE;
                                CLAIMS THEREUNDER

GENERAL

         Each  Mortgaged  Property  will be  required  to be covered by a hazard
insurance  policy (as described  below) and, if required as described  below,  a
Primary Insurance  Policy.  The following is only a brief description of certain
insurance  policies  and does not purport to  summarize  or describe  all of the
provisions of these  policies.  Such  insurance is subject to  underwriting  and
approval of individual Mortgage Loans by the respective insurers.

PRIMARY MORTGAGE INSURANCE POLICIES

         In a securitization of Single Family Loans, certain Single Family Loans
included  in  the  related  Mortgage  Pool  having  a  Loan-to-Value   Ratio  at
origination  of over  80% (or  other  percentage  as  described  in the  related
Prospectus Supplement) may be required by the Company to be covered by a primary
mortgage guaranty insurance policy (a "Primary Insurance Policy").  Such Primary
Insurance  Policy will insure against  default on a Mortgage Loan as to at least
the principal amount thereof exceeding 75% of the Value of the related Mortgaged
Property (or other percentage as described in the related Prospectus Supplement)
at origination of such Mortgage Loan,  unless and until the principal balance of
the Mortgage Loan is reduced to a level that would produce a Loan-to-Value Ratio
equal to or less than at least  80% (or other  percentage  as  described  in the
Prospectus Supplement). In addition, with respect to such a securitization,  the
Company will represent and warrant that, to the best of the Company's knowledge,
such Mortgage Loans are so covered.  Such a Mortgage Loan will not be considered
to be an exception to the foregoing  standard if no Primary Insurance Policy was
obtained at  origination  but the Mortgage Loan has amortized to below the above
Loan-to-Value Ratio percentage as of the applicable Cut-off Date. Mortgage Loans
which are  subject to  negative  amortization  will only be covered by a Primary
Insurance  Policy if such  coverage  was so  required  upon  their  origination,
notwithstanding  that subsequent  negative  amortization may cause such Mortgage
Loan's  Loan-to-Value Ratio (based on the then-current  balance) to subsequently
exceed  the  limits  which  would  have   required   such  coverage  upon  their
origination.  Multifamily  Loans and High LTV  Loans  will not be  covered  by a
Primary Insurance Policy, regardless of the related Loan-to-Value Ratio.

         While the terms and conditions of the Primary Insurance Policies issued
by one primary mortgage guaranty insurer (a "Primary  Insurer") will differ from
those in Primary  Insurance  Policies  issued by other  Primary  Insurers,  each
Primary  Insurance  Policy will in general provide  substantially  the following
coverage.  The amount of the loss as calculated under a Primary Insurance Policy
covering a Mortgage  Loan  (herein  referred  to as the "Loss")  will  generally
consist of the unpaid  principal  amount of such  Mortgage  Loan and accrued and
unpaid interest thereon and reimbursement of certain expenses, less (i) rents or
other payments  collected or received by the insured (other than the proceeds of
hazard  insurance) that are derived from the related  Mortgaged  Property,  (ii)
hazard  insurance  proceeds  in excess of the amount  required  to restore  such
Mortgaged  Property  and  which  have not been  applied  to the  payment  of the
Mortgage Loan,  (iii) amounts  expended but not approved by the Primary Insurer,
(iv)  claim  payments  previously  made on such  Mortgage  Loan  and (v)  unpaid
premiums and certain other amounts.

         The Primary Insurer  generally will be required to pay either:  (i) the
insured  percentage  of the Loss;  (ii) the  entire  amount  of the Loss,  after
receipt by the Primary Insurer of good and merchantable title to, and possession
of, the Mortgaged Property;  or (iii) at the option of the Primary Insurer under
certain Primary Insurance  Policies,  the sum of the delinquent monthly payments
plus any  advances  made by the insured,  both to the date of the claim  payment
and, thereafter, monthly payments in the amount that would have become due under
the Mortgage Loan if it had not

                                      -55-

<PAGE>

been  discharged  plus any advances made by the insured until the earlier of (a)
the date the Mortgage Loan would have been discharged in full if the default had
not occurred or (b) an approved sale.

         As  conditions  precedent  to the filing or payment of a claim  under a
Primary Insurance Policy, in the event of default by the Mortgagor,  the insured
will typically be required, among other things, to: (i) advance or discharge (a)
hazard  insurance  premiums and (b) as necessary  and approved in advance by the
Primary Insurer,  real estate taxes,  protection and  preservation  expenses and
foreclosure and related costs;  (ii) in the event of any physical loss or damage
to the Mortgaged Property,  have the Mortgaged Property restored to at least its
condition at the effective date of the Primary  Insurance  Policy (ordinary wear
and  tear  excepted);   and  (iii)  tender  to  the  Primary  Insurer  good  and
merchantable title to, and possession of, the Mortgaged Property.

         For any Single  Family Loan for which such  coverage is required  under
the standard  described  above,  the Master Servicer will maintain or cause each
Subservicer to maintain, as the case may be, in full force and effect and to the
extent  coverage  is  available a Primary  Insurance  Policy with regard to each
Single Family Loan,  provided that such Primary Insurance Policy was in place as
of the Cut-off  Date and the Company had  knowledge  of such  Primary  Insurance
Policy.  In the event the Company gains knowledge that as of the Closing Date, a
Mortgage Loan which required a Primary  Insurance  Policy did not have one, then
the Master Servicer is required to use reasonable efforts to obtain and maintain
a Primary  Insurance  Policy to the extent that such a policy is obtainable at a
reasonable  price.  The Master  Servicer or, in the case of a Designated  Seller
Transaction,  the  Seller  will not  cancel or refuse to renew any such  Primary
Insurance  Policy in effect at the time of the  initial  issuance of a series of
Securities  that is required to be kept in force  under the  applicable  Pooling
Agreement or Indenture unless the replacement  Primary Insurance Policy for such
canceled or non-renewed policy is maintained with an insurer whose claims-paying
ability is acceptable to the Rating Agency or Agencies that rated such series of
Securities for mortgage  pass-through  certificates  having a rating equal to or
better  than the  highest  then-current  rating of any  class of such  series of
Securities.  For further information  regarding the extent of coverage under any
Mortgage Pool Insurance Policy or Primary Insurance Policy,  see "Description of
Credit Enhancement--Mortgage Pool Insurance Policies."

HAZARD INSURANCE POLICIES

         The terms of the Mortgage  Loans  require each  Mortgagor to maintain a
hazard  insurance  policy for their  Mortgage  Loan.  Additionally,  the Pooling
Agreement or Servicing Agreement will require the Master Servicer to cause to be
maintained  for each Mortgage Loan a hazard  insurance  policy  providing for no
less than the  coverage  of the  standard  form of fire  insurance  policy  with
extended coverage customary in the state in which the property is located.  Such
coverage  generally  will be in an amount  equal to the lesser of the  principal
balance  owing  on such  Mortgage  Loan or 100% of the  insurable  value  of the
improvements  securing the Mortgage  Loan except that,  if generally  available,
such coverage must not be less than the minimum amount  required under the terms
thereof to fully  compensate for any damage or loss on a replacement cost basis.
The ability of the Master Servicer to ensure 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 Mortgagors or Subservicers.

         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  Mortgagor in accordance  with the
Master Servicer's normal servicing  procedures) will be deposited in the related
Certificate  Account.  The Pooling Agreement or Servicing Agreement will provide
that the Master  Servicer may satisfy its obligation to cause hazard policies to
be maintained by  maintaining a blanket  policy  insuring  against losses on the
Mortgage Loans. If such blanket policy contains a deductible  clause, the Master
Servicer will deposit in the applicable Certificate Account all sums which would
have been deposited therein but for such clause.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements on the property by
fire,  lightning,  explosion,  smoke,  windstorm,  hail, riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies  relating to the Mortgage  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 the

                                      -56-

<PAGE>

following: war, revolution, governmental actions, floods and 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.  Where
the improvements  securing a Mortgage Loan are located in a federally designated
flood  area at the  time of  origination  of such  Mortgage  Loan,  the  Pooling
Agreement or  Servicing  Agreement  requires the Master  Servicer to cause to be
maintained for each such Mortgage Loan serviced,  flood insurance (to the extent
available) 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.

         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  damaged or destroyed 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 the amount of hazard  insurance  that  Mortgagors are required to
maintain on the  improvements  securing  the  Mortgage  Loans may decline as the
principal balances owing thereon decrease, and since residential properties have
historically  appreciated in value over time, hazard insurance proceeds could be
insufficient  to restore  fully the  damaged  property in the event of a partial
loss. See "Description of Credit Enhancement--Special Hazard Insurance Policies"
for a  description  of the limited  protection  afforded  by any Special  Hazard
Insurance  Policy  against  losses  occasioned  by hazards  which are  otherwise
uninsured   against   (including   losses  caused  by  the  application  of  the
co-insurance clause described in the preceding paragraph).

         Under  the  terms  of the  Mortgage  Loans,  Mortgagors  are  generally
required  to  present  claims  to  insurers  under  hazard  insurance   policies
maintained on the Mortgaged  Properties.  The Master Servicer,  on behalf of the
Trustee and  Securityholders,  is obligated to present  claims under any Special
Hazard  Insurance  Policy or other  Special  Hazard  Instrument  and any blanket
insurance  policy  insuring  against hazard losses on the Mortgaged  Properties.
However,  the ability of the Master Servicer to present such claims is dependent
upon the extent to which  information  in this regard is furnished to the Master
Servicer or the Subservicers by Mortgagors.

FHA INSURANCE

         The FHA is responsible  for  administering  various  federal  programs,
including  mortgage  insurance,  authorized under The Housing Act and the United
States Housing Act of 1937, as amended.

         There are two primary FHA  insurance  programs  that are  available for
multifamily  mortgage  loans.  Sections  221(d)(3) and (d)(4) of the Housing Act
allow the Department of Housing and Urban Development ("HUD") to insure mortgage
loans that are  secured by newly  constructed  and  substantially  rehabilitated
multifamily  rental  projects.  Section  244 of the  Housing  Act  provides  for
co-insurance of such mortgage loans made under Sections  221(d)(3) and (d)(4) by
HUD/FHA and a  HUD-approved  co-insurer.  Generally  the term of such a mortgage
loan  may be up to 40  years  and the  ratio  of the  loan  amount  to  property
replacement cost can be up to 90%.

         Section  223(f) of the Housing Act allows HUD to insure  mortgage loans
made for the purchase or refinancing of existing apartment projects which are at
least three years old.  Section 244 also provides for  co-insurance  of mortgage
loans made under Section 223(f).  Under Section 223(f), the loan proceeds cannot
be used for substantial  rehabilitation work, but repairs may be made for up to,
in general,  the  greater of 15% of the value of the project or a dollar  amount
per  apartment  unit  established  from time to time by HUD. In general the loan
term may not  exceed 35 years  and a loan to value  ratio of no more than 85% is
required for the purchase of a project and 70% for the refinancing of a project.

         HUD has the option,  in most cases, to pay insurance  claims in cash or
in  debentures  issued by HUD.  Presently,  claims are being  paid in cash,  and
claims have not been paid in debentures since 1965. HUD debentures

                                      -57-

<PAGE>

issued in satisfaction  of FHA insurance  claims bear interest at the applicable
HUD debenture interest rate. Unless otherwise provided in the related Prospectus
Supplement, the Master Servicer will be obligated to purchase any such debenture
issued in satisfaction  of a defaulted FHA insured  Mortgage Loan serviced by it
for an amount equal to the principal amount of any such debenture.

         The  Master  Servicer  will be  required  to  take  such  steps  as are
reasonably necessary to keep FHA insurance in full force and effect.

VA MORTGAGE GUARANTY

         The  Servicemen's  Readjustment  Act of 1944,  as  amended,  permits  a
veteran (or, in certain instances,  his or her spouse) to obtain a mortgage loan
guaranty  by the VA  covering  mortgage  financing  of the  purchase of a one-to
four-family  dwelling unit to be occupied as the  veteran's  home at an interest
rate not  exceeding  the maximum rate in effect at the time the loan is made, as
established  by HUD. The program has no limit on the amount of a mortgage  loan,
requires no down payment for the  purchaser and permits the guaranty of mortgage
loans with terms, limited by the estimated economic life of the property,  up to
30 years.  The maximum  guaranty that may be issued by the VA under this program
is 50% of the original  principal  amount of the  mortgage  loan up to a certain
dollar limit  established by the VA. The liability on the guaranty is reduced or
increased pro rata with any reduction or increase in amount of indebtedness, but
in no event will the amount  payable  on the  guaranty  exceed the amount of the
original guaranty.  Notwithstanding the dollar and percentage limitations of the
guaranty,  a  mortgagee  will  ordinarily  suffer a monetary  loss only when the
difference   between  the  unsatisfied   indebtedness  and  the  proceeds  of  a
foreclosure sale of mortgaged  premises is greater than the original guaranty as
adjusted.  The VA may, at its option,  and without regard to the guaranty,  make
full payment to a mortgagee of the  unsatisfied  indebtedness on a mortgage upon
its assignment to the VA.

         Since there is no limit imposed by the VA on the principal  amount of a
VA-guaranteed  mortgage  loan  but  there  is a limit  on the  amount  of the VA
guaranty,  additional  coverage under a Primary Mortgage Insurance Policy may be
required by the Company for VA loans in excess of certain amounts. The amount of
any  such  additional  coverage  will be set  forth  in the  related  Prospectus
Supplement.  Any VA  guaranty  relating  to  Contracts  underlying  a series  of
Certificates will be described in the related Prospectus Supplement.


                                   THE COMPANY

         The  Company  is a  limited  purpose  wholly-owned  subsidiary  of  WMC
Mortgage Corp.  ("WMC  Mortgage").  The Company was incorporated in the State of
Delaware  on July 24,  1997 and  re-incorporated  in the  State of  Delaware  on
November __,  1997.  The Company was  organized  for the purpose of serving as a
private secondary mortgage market conduit.  The Company does not have, nor is it
expected in the future to have, any significant assets.

         WMC  Mortgage  may  from  time  to time be a  Seller  or act as  Master
Servicer  with respect to a Mortgage  Pool.  WMC Mortgage is a mortgage  banking
company  incorporated  in the State of  California  that  originates or acquires
one-to  four-family  residential  mortgage  loans  among other  activities.  WMC
originates  both  prime-quality  mortgage  loans and  subprime-quality  mortgage
loans.  WMC  Mortgage  operates  both  production  support  and  loan  servicing
platforms for its originations.

         The Company maintains its principal office at 6320 Canoga Avenue,
Woodland Hills, California 91367. Its telephone number is (818) 592-2610.


                                 THE AGREEMENTS

GENERAL

         Each series of  Certificates  will be issued  pursuant to a pooling and
servicing  agreement  or other  agreement  specified  in the related  Prospectus
Supplement (in either case, a "Pooling Agreement"). In general, the parties to a

                                      -58-

<PAGE>

Pooling  Agreement will include the Company,  the Trustee,  the Master  Servicer
and,  in some cases,  a Special  Servicer.  However,  a Pooling  Agreement  that
relates to a Trust Fund that includes  Mortgage  Securities  may include a party
solely  responsible for the  administration of such Mortgage  Securities,  and a
Pooling  Agreement that relates to a Trust Fund that consists solely of Mortgage
Securities may not include a Master Servicer, Special Servicer or other servicer
as a party.  All parties to each Pooling  Agreement under which  Securities of a
series are issued will be identified in the related Prospectus Supplement.  Each
series of Notes will be issued  pursuant  to an  Indenture.  The parties to each
Indenture will be the related Issuer and the Trustee. The Issuer will be created
pursuant to an Owner Trust Agreement between the Company and the Owner Trustee.

         Forms of the Agreements have been filed as exhibits to the Registration
Statement of which this  Prospectus is a part.  However,  the provisions of each
Agreement  will vary  depending  upon the nature of the  Securities to be issued
thereunder  and the nature of the related Trust Fund.  The  following  summaries
describe certain  provisions that may appear in a Pooling Agreement with respect
to a series of  Certificates  or in either the Servicing  Agreement or Indenture
with respect to a series of Notes.  The  Prospectus  Supplement  for a series of
Securities will describe any provision of the related Agreements that materially
differs from the description  thereof set forth below.  The summaries  herein 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  Agreements  for each
series of  Securities  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 Company will provide a copy of the Agreement  (without
exhibits)  that relates to any series of Securities  without charge upon written
request  of a  holder  of a  Security  of  such  series  addressed  to it at its
principal executive offices specified herein under "The Company".

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE COMPANY

         The  Pooling  Agreement  or  Servicing  Agreement  for each  series  of
Securities  will  provide  that the  Master  Servicer  may not  resign  from its
obligations and duties thereunder  except upon a determination  that performance
of such duties is no longer  permissible  under  applicable law or except (a) in
connection with a permitted  transfer of servicing or (b) upon  appointment of a
successor servicer reasonably  acceptable to the Trustee and upon receipt by the
Trustee of a letter from each Rating  Agency  generally  to the effect that such
resignation and appointment will not, in and of itself,  result in a downgrading
of the Securities.  No such  resignation will become effective until the Trustee
or a successor  servicer  has assumed  the Master  Servicer's  responsibilities,
duties,  liabilities  and obligations  under the Pooling  Agreement or Servicing
Agreement.

         Each Pooling Agreement and Servicing  Agreement will also provide that,
except as set forth below,  neither the Master  Servicer,  the Company,  nor any
director,  officer, employee or agent of the Master Servicer or the Company will
be under any liability to the Trust Fund or the  Securityholders  for any action
taken or for refraining  from the taking of any action in good faith pursuant to
such Agreement, or for errors in judgment;  provided,  however, that neither the
Master Servicer,  the Company, 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.  Each Pooling  Agreement  and
Servicing Agreement will further provide that the Master Servicer,  the Company,
and any  director,  officer,  employee  or agent of the Master  Servicer  or the
Company  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 Pooling  Agreement  or Servicing  Agreement or the
related series of Securities,  other than any loss, liability or expense related
to any specific Mortgage Loan or Mortgage Loans (except any such loss, liability
or expense  otherwise  reimbursable  pursuant to the Pooling  Agreement) and any
loss, liability or expense incurred by reason of willful misfeasance,  bad faith
or gross  negligence  in the  performance  of duties  thereunder or by reason of
reckless  disregard of  obligations  and duties  thereunder.  In addition,  each
Pooling  Agreement and Servicing  Agreement will provide that neither the Master
Servicer nor the Company will be under any obligation to appear in, prosecute or
defend  any  legal  or  administrative  action  that  is not  incidental  to its
respective duties under the Pooling  Agreement or Servicing  Agreement and which
in its opinion may involve it in any expense or liability.  The Master  Servicer
or the Company may, however,  in its discretion  undertake any such action which
it may deem  necessary  or desirable  with  respect to the Pooling  Agreement or
Servicing  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

                                      -59-

<PAGE>

expenses,  costs and  liabilities of the Trust Fund, and the Master  Servicer or
the Company,  as the case may be, will be entitled to be reimbursed therefor out
of funds otherwise distributable to Securityholders.

         Any  person   into  which  the  Master   Servicer   may  be  merged  or
consolidated, any person resulting from any merger or consolidation to which the
Master  Servicer  is a party or any person  succeeding  to the  business  of the
Master  Servicer will be the successor of the Master  Servicer under the related
Pooling  Agreement  or  Servicing  Agreement,  provided  that (i) such person is
qualified  to  service  mortgage  loans on behalf of FNMA or FHLMC and (ii) such
merger,  consolidation  or succession does not adversely affect the then-current
ratings of the classes of Securities of the related series that have been rated.
In addition,  notwithstanding  the  prohibition on its  resignation,  the Master
Servicer may assign its rights under a Pooling Agreement or Servicing  Agreement
to any person to whom the Master Servicer is transferring a substantial  portion
of its mortgage  servicing  portfolio,  provided  clauses (i) and (ii) above are
satisfied  and such  person is  reasonably  satisfactory  to the Company and the
Trustee.  In the  case of any  such  assignment,  the  Master  Servicer  will be
released  from  its  obligations  under  such  Pooling  Agreement  or  Servicing
Agreement,  exclusive of liabilities and obligations incurred by it prior to the
time of such assignment.

EVENTS OF DEFAULT AND RIGHTS UPON EVENT DEFAULT

         POOLING AGREEMENT

         Events of Default under the Pooling Agreement in respect of a series of
Certificates,  unless  otherwise  specified in the Prospectus  Supplement,  will
include,  without  limitation,  (i) any failure by the Master Servicer to make a
required  deposit to the  Certificate  Account or, if the Master  Servicer is so
required,  to  distribute  to the holders of any class of  Certificates  of such
series any required payment which continues unremedied for 5 days (or other time
period  described  in the  related  Prospectus  Supplement)  after the giving of
written  notice of such  failure to the Master  Servicer  by the  Trustee or the
Company,  or to the Master Servicer,  the Company and the Trustee by the holders
of  Certificates  evidencing  not  less  than  25%  of the  aggregate  undivided
interests (or, if applicable, voting rights) in the related Trust Fund; (ii) any
failure by the  Master  Servicer  duly to  observe  or  perform in any  material
respect any other of its covenants or agreements in the Pooling  Agreement  with
respect to such series of Certificates  which  continues  unremedied for 30 days
(15 days in the case of a failure to pay the  premium for any  insurance  policy
which is required to be maintained under the Pooling Agreement) after the giving
of written  notice of such failure to the Master  Servicer by the Trustee or the
Company,  or to the Master Servicer,  the Company and the Trustee by the holders
of  Certificates  evidencing  not  less  than  25%  of the  aggregate  undivided
interests  (or, if applicable,  voting rights) in the related Trust Fund;  (iii)
certain events of  insolvency,  readjustment  of debt,  marshaling 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) any  failure  of the  Master  Servicer  to make  certain
advances as described  herein under  "Description of the  Securities--Advances."
Additional  Events  of  Default  will be  described  in the  related  Prospectus
Supplement.  A default pursuant to the terms of any Mortgage Securities included
in any Trust  Fund will not  constitute  an Event of Default  under the  related
Pooling Agreement.

         So long as an Event of Default remains  unremedied,  either the Company
or the  Trustee  may,  and at the  direction  of  the  holders  of  Certificates
evidencing  not less  than 51% of the  aggregate  undivided  interests  (or,  if
applicable,  voting  rights) in the  related  Trust Fund the Trustee  shall,  by
written  notification  to the Master Servicer and to the Company or the Trustee,
as  applicable,  terminate  all of the  rights  and  obligations  of the  Master
Servicer  under the  Pooling  Agreement  (other  than any  rights of the  Master
Servicer  as  Certificateholder)  covering  such  Trust  Fund  and in and to the
Mortgage Loans and the proceeds  thereof,  whereupon the Trustee or, upon notice
to the Company and with the Company's consent,  its designee will succeed to all
responsibilities,  duties  and  liabilities  of the Master  Servicer  under such
Pooling  Agreement  (other than the obligation to purchase  Mortgage Loans under
certain   circumstances)   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 so to act, it may appoint (or if it is unable
so to act, it shall appoint) or petition a court of competent  jurisdiction  for
the appointment of, an established  mortgage loan servicing  institution  with a
net worth of at least  $15,000,000  to act as successor  to the Master  Servicer
under  the  Pooling  Agreement  (unless  otherwise  set  forth  in  the  Pooling
Agreement).  Pending such  appointment,  the Trustee is obligated to act in such
capacity.   The  Trustee  and  such  successor  may  agree  upon  the  servicing
compensation to be paid,  which in no event may be greater than the compensation
to the initial Master Servicer under the Pooling Agreement.


                                      -60-

<PAGE>

         No  Certificateholder  will have any right under a Pooling Agreement to
institute  any  proceeding  with respect to such Pooling  Agreement  unless such
holder  previously  has given to the Trustee  written  notice of default and the
continuance  thereof and unless the holders of Certificates  evidencing not less
than 25% of the aggregate undivided interests (or, if applicable, voting rights)
in the  related  Trust  Fund 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 a reasonable time after
receipt of such request and  indemnity has neglected or refused to institute any
such  proceeding.  However,  the Trustee will be under no obligation to exercise
any of  the  trusts  or  powers  vested  in it by the  Pooling  Agreement  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 covered by
such  Pooling  Agreement,  unless such  Certificateholders  have  offered to the
Trustee  reasonable  security  or  indemnity  against  the costs,  expenses  and
liabilities which may be incurred therein or thereby.

         The holders of Certificates  representing at least 66% of the aggregate
undivided  interests  (or, if  applicable,  voting  rights)  evidenced  by those
Certificates affected by a default or Event of Default may waive such default or
Event of  Default  (other  than a  failure  by the  Master  Servicer  to make an
advance); provided, however, that (a) a default or Event of Default under clause
(i) or (iv) under  "--Events of Default"  above may be waived only by all of the
holders of Certificates  affected by such default or Event of Default and (b) no
waiver  shall  reduce in any  manner  the  amount  of, or delay the  timing  of,
payments  received on Mortgage Loans which are required to be distributed to, or
otherwise materially adversely affect, any non-consenting Certificateholder.

         SERVICING AGREEMENT

         Unless otherwise  provided in the related  Prospectus  Supplement for a
series of Notes,  a "Servicing  Default" under the related  Servicing  Agreement
generally  will  include:  (i) any  failure  by the  Master  Servicer  to make a
required  deposit to the  Certificate  Account or, if the Master  Servicer is so
required,  to  distribute  to the  holders  of any  class  of  Notes  or  Equity
Certificates of such series any required payment which continues  unremedied for
five business days (or other period of time described in the related  Prospectus
Supplement)  after the  giving of written  notice of such  failure to the Master
Servicer by the Trustee or the Issuer;  (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 Servicing  Agreement with respect to such series of Securities
which  continues  unremedied  for 45 days after the giving of written  notice of
such failure to the Master Servicer by the Trustee or the Issuer;  (iii) certain
events of insolvency, readjustment of debt, marshaling 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) any other Servicing Default as set forth in the Servicing Agreement.

         So long as a Servicing Default remains  unremedied,  either the Company
or the Trustee may, by written  notification  to the Master  Servicer and to the
Issuer or the Trustee or Trust Fund, as applicable,  terminate all of the rights
and obligations of the Master Servicer under the Servicing Agreement (other than
any right of the  Master  Servicer  as  Noteholder  or as  holder of the  Equity
Certificates  and other than the right to  receive  servicing  compensation  and
expenses for servicing the Mortgage Loans during any period prior to the date of
such termination),  whereupon the Trustee will succeed to all  responsibilities,
duties and  liabilities of the Master  Servicer  under such Servicing  Agreement
(other  than  the   obligation   to  purchase   Mortgage   Loans  under  certain
circumstances) 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  so to act,  it may  appoint  (or if it is unable so to act,  it shall
appoint) or petition a court of competent jurisdiction for the appointment of an
approved mortgage servicing institution with a net worth of at least $15,000,000
to act as successor to the Master Servicer under the Servicing Agreement (unless
otherwise set forth in the Servicing Agreement).  Pending such appointment,  the
Trustee is obligated to act in such capacity. The Trustee and such successor may
agree  upon the  servicing  compensation  to be paid,  which in no event  may be
greater than the compensation to the initial Master Servicer under the Servicing
Agreement.

                                      -61-

<PAGE>

         INDENTURE

         Unless otherwise  provided in the related  Prospectus  Supplement for a
series of Notes, an Event of Default under the Indenture generally will include:
(i) a default for five days or more (or other  period of time  described  in the
related Prospectus Supplement) in the payment of any principal of or interest on
any Note of such  series;  (ii)  failure to perform  any other  covenant  of the
Company  or the Trust  Fund in the  Indenture  which  continues  for a period of
thirty days after  notice  thereof is given in  accordance  with the  procedures
described in the related  Prospectus  Supplement;  (iii) any  representation  or
warranty  made by the  Company  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 thirty
days 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 Company 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,  the  Trustee or the  holders of a
majority of the then  aggregate  outstanding  amount of the Notes of such series
may  declare the  principal  amount (or, if the Notes of that series 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 related Notes.

         If  following  an Event of Default with respect to any series of Notes,
the Notes of such series have been  declared to be due and payable,  the Trustee
may, in its discretion,  notwithstanding  such  acceleration,  elect to maintain
possession of the  collateral  securing the Notes of such series and to continue
to apply  payments on such  collateral  as if there had been no  declaration  of
acceleration if such collateral  continues to provide  sufficient  funds for the
payment of  principal  of and interest on the Notes of such series as they would
have  become  due if there had not been such a  declaration.  In  addition,  the
Trustee may not sell or otherwise liquidate the collateral securing the Notes of
a series  following  an Event of Default,  unless (a) the holders of 100% 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 Trustee  determines that such
collateral  would not be  sufficient on an ongoing basis to make all payments on
such Notes as such  payments  would  have  become due if such Notes had not been
declared due and payable,  and the Trustee obtains the consent of the holders of
66 2/3% of the then aggregate outstanding amount of the Notes of such series.

         In the event that the Trustee  liquidates  the collateral in connection
with an Event of Default,  the  Indenture  provides that the Trustee will have a
prior lien on the proceeds of any such liquidation for unpaid fees and expenses.
As a  result,  upon  the  occurrence  of such an Event of  Default,  the  amount
available for payments to the Noteholders  would be less than would otherwise be
the  case.  However,  the  Trustee  may  not  institute  a  proceeding  for  the
enforcement  of its  lien  except  in  connection  with  a  proceeding  for  the
enforcement  of the lien of the  Indenture  for the  benefit of the  Noteholders
after the occurrence of such an Event of Default.

         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 that is unamortized.

         No Noteholder or holder of an Equity  Certificate  generally  will have
any  right  under an  Owner  Trust  Agreement  or  Indenture  to  institute  any
proceeding with respect to such Agreement unless (a) such holder  previously has
given to the Trustee written notice of default and the continuance  thereof, (b)
the holders of Notes or Equity  Certificates  of any class  evidencing  not less
than 25% of the aggregate Percentage Interests  constituting such class (i) have
made written  request upon the Trustee to institute  such  proceeding in its own
name as  Trustee  thereunder  and (ii) have  offered to the  Trustee  reasonable
indemnity,  (c) the  Trustee  has  neglected  or refused to  institute  any such
proceeding  for 60 days after  receipt of such request and  indemnity and (d) no
direction  inconsistent  with such written request has been given to the Trustee
during such 60 day period by the  Holders of a majority of the Note  Balances of
such class.  However, the Trustee will be under no obligation to exercise any of
the trusts or powers vested in it


                                      -62-

<PAGE>

by the  applicable  Agreement 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 Notes or Equity  Certificates  covered by such Agreement,  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.

AMENDMENT

         Each Pooling  Agreement may be amended by the parties thereto,  without
the  consent of any of the  holders  of  Certificates  covered  by such  Pooling
Agreement, (i) to cure any ambiguity,  (ii) to correct, modify or supplement any
provision  therein which may be inconsistent with any other provision therein or
to correct any error,  (iii) to change the timing  and/or  nature of deposits in
the  Certificate  Account,  provided  that (A) such change  would not  adversely
affect in any  material  respect  the  interests  of any  Certificateholder,  as
evidenced  by an opinion of  counsel,  and (B) such change  would not  adversely
affect  the  then-current  rating  of any  rated  classes  of  Certificates,  as
evidenced  by a letter  from  each  applicable  Rating  Agency,  (iv) if a REMIC
election  has been made with  respect  to the  related  Trust  Fund,  to modify,
eliminate  or add to any of its  provisions  (A) to  such  extent  as  shall  be
necessary to maintain the qualification of the Trust Fund as a REMIC or to avoid
or  minimize  the  risk of  imposition  of any tax on the  related  Trust  Fund,
provided  that the Trustee has received an opinion of counsel to the effect that
(1) such action is necessary or desirable to maintain such  qualification  or to
avoid or minimize such risk,  and (2) such action will not  adversely  affect in
any material respect the interests of any holder of Certificates  covered by the
Pooling  Agreement,  or (B) to  restrict  the  transfer  of the  REMIC  Residual
Certificates,  provided that the Company has  determined  that the  then-current
ratings  of the  classes  of the  Certificates  that have been rated will not be
adversely affected, as evidenced by a letter from each applicable Rating Agency,
and that any such  amendment  will not give rise to any tax with  respect to the
transfer of the REMIC Residual Certificates to a non-Permitted  Transferee,  (v)
to make any other provisions with respect to matters or questions  arising under
such Pooling Agreement which are not materially inconsistent with the provisions
thereof,  provided  that such action will not  adversely  affect in any material
respect  the  interests  of any  Certificateholder,  or (vi) to amend  specified
provisions that are not material to holders of any class of Certificates offered
hereunder.

         The Pooling  Agreement may also be amended by the parties  thereto with
the  consent of the  holders of  Certificates  of each  class  affected  thereby
evidencing,  in each case,  at least 66% of the aggregate  Percentage  Interests
constituting  such class for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of such Pooling  Agreement or
of modifying in any manner the rights of the holders of Certificates  covered by
such  Pooling  Agreement,  except that no such  amendment  may (i) reduce in any
manner the amount of, or delay the timing  of,  payments  received  on  Mortgage
Loans which are required to be distributed on a Certificate of any class without
the  consent  of the holder of such  Certificate  or (ii)  reduce the  aforesaid
percentage  of  Certificates  of any class the holders of which are  required to
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Certificates of such class covered by such Pooling Agreement then outstanding.

         Notwithstanding  the foregoing,  if a REMIC election has been made with
respect to the related  Trust Fund,  the Trustee will not be entitled to consent
to any amendment to a Pooling Agreement without having first received an opinion
of  counsel to the  effect  that such  amendment  or the  exercise  of any power
granted to the Master Servicer,  the Company, the Trustee or any other specified
person in accordance  with such amendment will not result in the imposition of a
tax on the  related  Trust Fund or cause such Trust Fund to fail to qualify as a
REMIC.

         With respect to each series of Notes, each related Servicing  Agreement
or Indenture may be amended by the parties thereto without the consent of any of
the holders of the Notes covered by such  Agreement,  to cure any ambiguity,  to
correct,  modify  or  supplement  any  provision  therein,  or to make any other
provisions  with respect to matters or  questions  arising  under the  Agreement
which are not  inconsistent  with the  provisions  thereof,  provided  that such
action will not  adversely  affect in any material  respect the interests of any
holder of Notes covered by the Agreement.  Each Agreement may also be amended by
the parties thereto with the consent of the holders of Notes evidencing not less
than 66% of the Voting Rights, for any purpose; provided,  however, that no such
amendment  may (i)  reduce in any  manner  the amount of or delay the timing of,
payments  received on Trust Fund Assets which are required to be  distributed on
any  Certificate  without  the consent of the holder of such  Certificate,  (ii)
adversely  affect in any  material  respect the  interests of the holders of any
class of Notes in a manner other than as  described in (i),  without the consent
of the  holders  of  Notes of such  class  evidencing  not less  than 66% of the
aggregate Voting Rights

                                      -63-

<PAGE>

of such class or (iii) reduce the aforesaid percentage of Voting Rights required
for the consent to any such amendment  without the consent of the holders of all
Notes covered by such Agreement then outstanding. The Voting Rights evidenced by
any Certificate  will be the portion of the voting rights of all of the Notes in
the related series allocated in the manner  described in the related  Prospectus
Supplement.

TERMINATION; RETIREMENT OF SECURITIES

         The  obligations  created by the related  Agreements for each series of
Securities  (other than certain  limited  payment and notice  obligations of the
Trustee  and the  Company,  respectively)  will  terminate  upon the  payment to
Securityholders of that series of all amounts held in the Certificate Account or
by the  Master  Servicer  and  required  to be  paid to  them  pursuant  to such
Agreements  following the earlier of (i) the final payment or other  liquidation
or disposition (or any advance with respect  thereto) of the last Mortgage Loan,
REO Property and/or Mortgage  Security  subject thereto and (ii) the purchase by
the Master Servicer or the Company or (A) if specified in the related Prospectus
Supplement  with  respect to each series of  Certificates,  by the holder of the
REMIC Residual Certificates (see "Federal Income Tax Consequences" below) or (B)
if specified in the Prospectus  Supplement with respect to each series of Notes,
by the holder of the Equity Certificates, from the Trust Fund for such series of
all remaining  Mortgage Loans,  REO Properties  and/or Mortgage  Securities.  In
addition to the  foregoing,  the Master  Servicer  or the Company  will have the
option to purchase,  in whole but not in part, the  Securities  specified in the
related Prospectus  Supplement in the manner set forth in the related Prospectus
Supplement.  Upon the purchase of such Securities or at any time thereafter,  at
the option of the Master  Servicer or the Company,  the assets of the Trust Fund
may  be  sold,  thereby  effecting  a  retirement  of  the  Securities  and  the
termination  of the Trust Fund,  or the  Securities  so purchased may be held or
resold by the Master  Servicer or the Company.  In no event,  however,  will the
trust  created by the Pooling  Agreement  continue  beyond the  expiration of 21
years from the death of the  survivor of certain  persons  named in such Pooling
Agreement.  Written notice of termination of the Pooling Agreement will be given
to each  Securityholder,  and the  final  distribution  will be made  only  upon
surrender and cancellation of the Securities at an office or agency appointed by
the  Trustee  which  will be  specified  in the  notice of  termination.  If the
Securityholders  are  permitted  to  terminate  the trust  under the  applicable
Pooling Agreement,  a penalty may be imposed upon the Securityholders based upon
the  fee  that  would  be  foregone  by the  Master  Servicer  because  of  such
termination.

         Any such purchase of Mortgage Loans and property acquired in respect of
Mortgage Loans  evidenced by a series of Securities  shall be made at the option
of the Master Servicer,  the Company or, if applicable,  the holder of the REMIC
Residual  Certificates  or Equity  Certificates  at the price  specified  in the
related  Prospectus  Supplement.  The  exercise of such right will effect  early
retirement  of the  Securities  of that  series,  but the  right  of the  Master
Servicer,  the Company or, if applicable,  such holder to so purchase is subject
to the  aggregate  principal  balance  of the  Mortgage  Loans  and/or  Mortgage
Securities  in the Trust  Fund for that  series as of the  Distribution  Date on
which the purchase proceeds are to be distributed to Securityholders  being less
than the  percentage  specified  in the  related  Prospectus  Supplement  of the
aggregate principal balance of such Mortgage Loans and/or Mortgage Securities at
the Cut-off Date for that series.  The Prospectus  Supplement for each series of
Securities  will set forth the amounts that the holders of such  Securities will
be entitled to receive upon such early  retirement.  Such early  termination may
adversely affect the yield to holders of certain classes of such Securities.  If
a REMIC election has been made,  the  termination of the related Trust Fund will
be  effected  in  a  manner  consistent  with  applicable   federal  income  tax
regulations and its status as a REMIC.

THE TRUSTEE

         The Trustee under each Pooling Agreement and Indenture will be named in
the  related  Prospectus  Supplement.  The  commercial  bank,  national  banking
association,  banking  corporation  or trust  company that serves as Trustee may
have typical  banking  relationships  with the Company and its  affiliates.  The
Trustee  shall at all times be a  corporation  or an  association  organized and
doing  business  under the laws of any state or the  United  States of  America,
authorized under such laws to exercise corporate trust powers, having a combined
capital  and  surplus of at least  $50,000,000  and  subject to  supervision  or
examination by federal or state authority.

                                      -64-

<PAGE>

DUTIES OF THE TRUSTEE

         The Trustee for each series of Securities  will make no  representation
as to the validity or sufficiency of the related  Agreements,  the Securities or
any underlying Mortgage Loan, Mortgage Security or related document and will not
be accountable for the use or application by or on behalf of any Master Servicer
or Special Servicer of any funds paid to the Master Servicer or Special Servicer
in  respect of the  Securities  or the  underlying  Mortgage  Loans or  Mortgage
Securities,  or any  funds  deposited  into or  withdrawn  from the  Certificate
Account  for such  series or any  other  account  by or on behalf of the  Master
Servicer  or  Special  Servicer.  If no Event of  Default  has  occurred  and is
continuing,  the  Trustee  for each  series of  Securities  will be  required to
perform  only those  duties  specifically  required  under the  related  Pooling
Agreement  or   Indenture.   However,   upon  receipt  of  any  of  the  various
certificates,  reports  or other  instruments  required  to be  furnished  to it
pursuant to the related  Agreement,  a Trustee  will be required to examine such
documents  and to determine  whether they  conform to the  requirements  of such
agreement.

CERTAIN MATTERS REGARDING THE TRUSTEE

         As and to the extent  described in the related  Prospectus  Supplement,
the fees and  normal  disbursements  of any  Trustee  may be the  expense of the
related Master Servicer or other specified person or may be required to be borne
by the related Trust Fund.

         The Trustee for each series of Securities generally will be entitled to
indemnification,  from amounts held in the Certificate  Account for such series,
for any loss,  liability or expense  incurred by the Trustee in connection  with
the  Trustee's  acceptance  or  administration  of its trusts  under the related
Pooling Agreement or Indenture;  provided,  however,  that such  indemnification
will not extend to any loss,  liability,  cost or expense  incurred by reason of
willful misfeasance, bad faith or gross 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.

RESIGNATION AND REMOVAL OF THE TRUSTEE

         The Trustee may resign at any time,  in which event the Company will be
obligated  to appoint a  successor  Trustee.  The  Company  may also  remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling  Agreement or if the Trustee becomes  insolvent.  Upon becoming aware of
such  circumstances,  the  Company  will be  obligated  to  appoint a  successor
Trustee.  The  Trustee  may  also  be  removed  at any  time by the  holders  of
Securities  evidencing  not less than 51% of the aggregate  undivided  interests
(or, if applicable, voting rights) in the related Trust Fund. 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.


                              YIELD CONSIDERATIONS

         The yield to  maturity  of an Offered  Certificate  will  depend on the
price paid by the holder for such Certificate, the Security Interest Rate on any
such Certificate  entitled to payments of interest (which Security Interest Rate
may vary if so specified in the related Prospectus  Supplement) and the rate and
timing of principal payments (including prepayments,  defaults, liquidations and
repurchases)  on the  Mortgage  Loans and the  allocation  thereof to reduce the
principal balance of such Certificate (or notional amount thereof if applicable)
and other factors.

         A class of  Securities  may be  entitled  to  payments of interest at a
fixed Security  Interest Rate, a variable  Security  Interest Rate or adjustable
Security Interest Rate, or any combination of such Security Interest Rates, each
as specified in the related Prospectus Supplement.  A variable Security Interest
Rate may be calculated  based on the weighted  average of the Mortgage Rates (in
each case, net of the per annum rate or rates  applicable to the  calculation of
servicing and administrative  fees and any Spread (each, a "Net Mortgage Rate"))
of the related Mortgage Loans for the month preceding the  Distribution  Date if
so specified in the related Prospectus  Supplement.  As will be described in the
related Prospectus Supplement,  the aggregate payments of interest on a class of
Securities,  and the yield to maturity thereon,  will be affected by the rate of
payment of principal on the Securities (or the rate of reduction in the notional
balance of Securities entitled only to payments of interest) and, in the case of
Securities evidencing

                                      -65-

<PAGE>

interests in ARM Loans,  by changes in the Net Mortgage  Rates on the ARM Loans.
See "Maturity and Prepayment  Considerations" below. The yield on the Securities
will also be affected by  liquidations  of Mortgage  Loans  following  Mortgagor
defaults  and by  purchases  of  Mortgage  Loans  in the  event of  breaches  of
representations  made in  respect of such  Mortgage  Loans by the  Company,  the
Master  Servicer and others,  or  conversions  of ARM Loans to a fixed  interest
rate. See "The Mortgage  Pools--Representations by Sellers" and "Descriptions of
the Securities--Assignment of Trust Fund Assets" above. Holders of certain Strip
Securities or a class of Securities  having a Security Interest Rate that varies
based on the weighted  average  Mortgage Rate of the  underlying  Mortgage Loans
will be affected by  disproportionate  prepayments  and  repurchases of Mortgage
Loans  having  higher  Net  Mortgage  Rates or  rates  applicable  to the  Strip
Securities, as applicable.

         With respect to any series of Securities,  a period of time will elapse
between the date upon which  payments on the related  Mortgage Loans are due and
the   Distribution   Date  on  which  such   payments  are  passed   through  to
Securityholders.  That  delay  will  effectively  reduce  the yield  that  would
otherwise be produced if payments on such  Mortgage  Loans were  distributed  to
Securityholders on or near the date they were due.

         In general,  if a class of Securities is purchased at initial  issuance
at a premium and payments of principal on the related  Mortgage Loans occur at a
rate faster than  anticipated at the time of purchase,  the  purchaser's  actual
yield to  maturity  will be lower  than that  assumed  at the time of  purchase.
Similarly,  if a class of  Securities  is  purchased  at initial  issuance  at a
discount and payments of principal on the related Mortgage Loans occur at a rate
slower than that assumed at the time of purchase,  the purchaser's  actual yield
to  maturity  will be lower  than that  originally  anticipated.  The  effect of
principal prepayments,  liquidations and purchases on yield will be particularly
significant  in the case of a series of  Securities  having a class  entitled to
payments of interest only or to payments of interest that are disproportionately
high relative to the principal payments to which such class is entitled.  Such a
class will likely be sold at a substantial  premium to its principal balance and
any faster than  anticipated rate of prepayments will adversely affect the yield
to holders thereof.  In certain  circumstances  extremely rapid  prepayments may
result in the failure of such holders to recoup their  original  investment.  In
addition, the yield to maturity on certain other types of classes of Securities,
including  Accrual  Securities,  Securities with a Security  Interest Rate which
fluctuates  inversely with or at a multiple of an index or certain other classes
in a series including more than one class of Securities,  may be relatively more
sensitive to the rate of  prepayment  on the related  Mortgage  Loans than other
classes of Securities.

         The  timing  of  changes  in  the  rate  of  principal  payments  on or
repurchases of the Mortgage Loans may significantly  affect an investor's actual
yield to maturity,  even if the average rate of principal  payments  experienced
over time is consistent with an investor's expectation.  In general, the earlier
a  prepayment  of  principal on the  underlying  Mortgage  Loans or a repurchase
thereof, the greater will be the effect on an investor's yield to maturity. As a
result,  the effect on an investor's yield of principal payments and repurchases
occurring at a rate higher (or lower) than the rate  anticipated by the investor
during the period  immediately  following the issuance of a series of Securities
would not be fully offset by a subsequent  like  reduction  (or increase) in the
rate of principal payments.

         When a principal  prepayment  in full is made on a Mortgage  Loan,  the
borrower is generally  charged interest only for the period from the due date of
the preceding  scheduled  payment up to the date of such prepayment,  instead of
for the full  accrual  period,  that  is,  the  period  from the due date of the
preceding  scheduled payment up to the due date for the next scheduled  payment.
In addition, a partial principal prepayment may likewise be applied as of a date
prior to the next  scheduled  due date  (and,  accordingly,  be  accompanied  by
interest  thereon  for less than the full  accrual  period).  However,  interest
accrued  on  any  series  of  Securities  and   distributable   thereon  on  any
Distribution Date will generally correspond to interest accrued on the principal
balance  of  Mortgage  Loans  for  their   respective   full  accrual   periods.
Consequently,  if  a  prepayment  on  any  Mortgage  Loan  is  distributable  to
Securityholders  on a particular  Distribution  Date, but such prepayment is not
accompanied  by  interest  thereon for the full  accrual  period,  the  interest
charged  to the  borrower  (net of  servicing  and  administrative  fees and any
Spread) may be less (such shortfall, a "Prepayment Interest Shortfall") than the
corresponding  amount of interest  accrued and otherwise  payable on the related
Mortgage  Loan.  If and to the extent that any such  shortfall is allocated to a
class of Offered Securities,  the yield thereon will be adversely affected.  The
Prospectus  Supplement  for a series of  Securities  will describe the manner in
which  any  such  shortfalls  will  be  allocated  among  the  classes  of  such
Securities.  If so specified in the related  Prospectus  Supplement,  the Master
Servicer will be required to apply some or all of its servicing compensation for
the  corresponding  period to offset  the  amount  of any such  shortfalls.  The
related Prospectus Supplement will also

                                      -66-

<PAGE>

describe any other amounts available to offset such shortfalls. See Servicing of
Mortgage  Loans--Servicing  and Other  Compensation  and  Payment  of  Expenses;
Spread".

         The Trust  Fund with  respect to any  series  may  include  Convertible
Mortgage  Loans.  As is the case with  conventional,  fixed-rate  mortgage loans
originated in a high interest rate environment which may be subject to a greater
rate of principal prepayments when interest rates decrease, Convertible Mortgage
Loans may be subject to a greater rate of principal prepayments (or purchases by
the related  Subservicer  or the Master  Servicer) due to their  refinancing  or
conversion to fixed interest rate loans in a low interest rate environment.  For
example, if prevailing interest rates fall significantly,  Convertible  Mortgage
Loans  could be  subject  to higher  prepayment  and  conversion  rates  than if
prevailing interest rates remain constant because the availability of fixed-rate
or other  adjustable-rate  mortgage  loans at  competitive  interest  rates  may
encourage Mortgagors to refinance their adjustable-rate mortgages to "lock in" a
lower fixed interest rate or to take advantage of the availability of such other
adjustable-rate  mortgage loans, or, in the case of convertible  adjustable-rate
mortgage  loans,  to exercise  their option to convert the  adjustable  interest
rates to fixed interest rates. The conversion feature may also be exercised in a
rising  interest rate  environment as Mortgagors  attempt to limit their risk of
higher  rates.  Such a rising  interest rate  environment  may also result in an
increase  in  the  rate  of  defaults  on the  Mortgage  Loans.  If the  related
Subservicer  or the Master  Servicer  purchases  Convertible  Mortgage  Loans, a
Mortgagor's  exercise of the conversion  option will result in a distribution of
the  principal  portion  thereof to the  Securityholders,  as described  herein.
Alternatively,  to the  extent  Subservicers  or the  Master  Servicer  fail  to
purchase  Converting  Mortgage Loans, the Mortgage Pool will include  fixed-rate
Mortgage Loans.

         The rate of  defaults on the  Mortgage  Loans will also affect the rate
and timing of principal payments on the Mortgage Loans and thus the yield on the
Securities.  In general,  defaults on Single  Family Loans are expected to occur
with  greater  frequency  in their early  years.  However,  there is a risk that
Mortgage Loans,  including  Multifamily Loans, that require Balloon Payments may
default  at  maturity,  or that  the  maturity  of such a  Mortgage  Loan may be
extended  in  connection  with a workout.  The rate of default on Single  Family
Loans  which are  refinance  or limited  documentation  mortgage  loans,  and on
Mortgage Loans,  including  Multifamily  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 will be
affected by the general economic condition of the region of the country in which
the related Mortgaged Properties 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. See "Risk Factors."

         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.  Under the
applicable  underwriting  standards,  the  Mortgagor  under each  Mortgage  Loan
generally  will be qualified,  or the Mortgage Loan otherwise  approved,  on the
basis of the Mortgage Rate in effect at  origination.  The repayment of any such
Mortgage  Loan may thus be  dependent  on the ability of the  mortgagor  to make
larger level monthly payments  following the adjustment of the Mortgage Rate. In
addition, 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  under  applicable  underwriting  guidelines,  and may
accordingly  increase the risk of default  with respect to the related  Mortgage
Loan.

         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 Indices applicable at origination and the related Note Margins),  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
become  Deferred  Interest which will 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

                                      -67-

<PAGE>

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.


                     MATURITY AND PREPAYMENT CONSIDERATIONS

         As indicated  above under "The Mortgage  Pools," the original  terms to
maturity of the Mortgage Loans in a given Mortgage Pool will vary depending upon
the type of  Mortgage  Loans  included in such  Mortgage  Pool.  The  Prospectus
Supplement for a series of Securities will contain  information  with respect to
the types and  maturities of the Mortgage  Loans in the related  Mortgage  Pool.
Unless  otherwise  specified in the related  Prospectus  Supplement,  all of the
Mortgage  Loans may be prepaid  without  penalty in full or in part at any time.
The prepayment  experience with respect to the Mortgage Loans in a Mortgage Pool
will affect the life and yield of the related series of Securities.

         With respect to Balloon Loans,  payment of the Balloon  Payment (which,
based on the  amortization  schedule of such Mortgage Loans, is expected to be a
substantial  amount) will generally depend on the Mortgagor's  ability to obtain
refinancing  of such Mortgage  Loans or to sell the Mortgaged  Property prior to
the maturity of the Balloon Loan. The ability to obtain  refinancing will depend
on a number of factors  prevailing at the time  refinancing or sale is required,
including,  without  limitation,  real estate values, the Mortgagor's  financial
situation,  prevailing  mortgage loan interest rates, the Mortgagor's  equity in
the  related  Mortgaged  Property,  tax laws  and  prevailing  general  economic
conditions. None of the Company, the Master Servicer, or any of their affiliates
will be obligated to refinance or  repurchase  any Mortgage  Loan or to sell the
Mortgaged Property.

         The extent of  prepayments  of principal  of the Mortgage  Loans may be
affected by a number of factors,  including,  without limitation,  solicitations
and the availability of mortgage credit,  the relative  economic vitality of the
area  in  which  the  Mortgaged  Properties  are  located  and,  in the  case of
Multifamily  Loans,  the quality of management of the Mortgage  Properties,  the
servicing  of the  Mortgage  Loans,  possible  changes  in tax  laws  and  other
opportunities for investment. In addition, the rate of principal payments on the
Mortgage  Loans  may be  affected  by the  existence  of  Lock-out  Periods  and
requirements that principal  prepayments be accompanied by Prepayment  Premiums,
as well as due-on-sale and due-on-encumbrance  provisions,  and by the extent to
which such  provisions may be practicably  enforced.  See "Servicing of Mortgage
Loans--Collection  and Other Servicing Procedures" and "Certain Legal Aspects of
the Mortgage  Loans--Enforceability  of Certain Provisions" for a description of
certain  provisions of the Pooling Agreement and certain legal developments that
may affect the prepayment experience on the Mortgage Loans.

         The rate of prepayment on a pool of mortgage  loans is also affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan. In addition,  as prevailing market interest rates decline,  even borrowers
with ARM Loans that have  experienced a corresponding  interest rate decline may
have an increased  incentive to refinance for purposes of either (i)  converting
to a fixed rate loan and thereby "locking in" such rate or (ii) taking advantage
of the  initial  "teaser  rate" (a  mortgage  interest  rate below what it would
otherwise be if the  applicable  index and gross margin were applied) on another
adjustable  rate mortgage  loan.  Moreover,  although the Mortgage  Rates on ARM
Loans will be subject to periodic  adjustments,  such adjustments generally will
(i) not increase or decrease such Mortgage Rates by more than a fixed percentage
amount on each  adjustment  date,  (ii) not increase such Mortgage  Rates over a
fixed percentage amount during the life of any ARM Loan and (iii) be based on an
index (which may not rise and fall  consistently  with mortgage  interest rates)
plus the related Note Margin (which may be different  from margins being used at
the time for newly originated  adjustable rate mortgage loans). As a result, the
Mortgage Rates on the ARM Loans at any time may not equal the  prevailing  rates
for similar,  newly  originated  adjustable rate mortgage loans. In certain rate
environments,   the  prevailing  rates  on  fixed-rate  mortgage  loans  may  be
sufficiently  low in relation to the  then-current  Mortgage  Rates on ARM Loans
that the rate of prepayment may increase as a result of refinancings.  There can
be no certainty as to the rate of  prepayments  on the Mortgage Loans during any
period or over the life of any series of Securities.

         If the applicable Pooling Agreement for a series of Securities provides
for a  Pre-Funding  Account or other means of funding the transfer of additional
Mortgage Loans to the related Trust Fund, as described under "Description of the
Securities--Pre-Funding Account" herein, and the Trust Fund is unable to acquire
such additional Mortgage

                                      -68-

<PAGE>

Loans within any applicable  time limit,  the amounts set aside for such purpose
may be applied as  principal  payments on one or more classes of  Securities  of
such series. See "Risk Factors--Yield and Prepayment Considerations."

         There can be no assurance as to the rate of  prepayment of the Mortgage
Loans. The Company is not aware of any publicly available statistics relating to
the principal prepayment experience of diverse portfolios of mortgage loans such
as the Mortgage Loans over an extended  period of time. All statistics  known to
the Company that have been  compiled  with respect to  prepayment  experience on
mortgage loans  indicate that while some mortgage  loans may remain  outstanding
until their stated maturities,  a substantial number will be paid prior to their
respective  stated  maturities.  No  representation is made as to the particular
factors  that will  affect the  prepayment  of the  Mortgage  Loans or as to the
relative importance of such factors.

         Under  certain  circumstances,  the Master  Servicer,  the Company or a
person specified in the related Prospectus  Supplement (other than holder of any
Class of Offered Certificates,  other than the REMIC Residual  Certificates,  if
offered)  may have the option to purchase  the assets in a Trust Fund and effect
early   retirement   of   the   related   series   of   Securities.   See   "The
Agreements--Termination; Retirement of Securities."


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

         The following discussion contains summaries of certain legal aspects of
mortgage  loans that are  general  in nature.  Because  such legal  aspects  are
governed in part by applicable state law (which laws may differ  substantially),
the  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 Mortgaged
Properties  may be situated.  The summaries  are qualified in their  entirety by
reference to the applicable  federal and state laws governing the Mortgage Loans
and Contracts.

SINGLE FAMILY LOANS AND MULTIFAMILY LOANS

         GENERAL.   Each  Single  Family  and  Multifamily  Loan  will,  and  if
applicable,  Contracts (in each case other than Cooperative Loans), be evidenced
by a note or bond and secured by an instrument  granting a security  interest in
real property,  which may be a mortgage, deed of trust or a deed to secure debt,
depending upon the prevailing practice and law in the state in which the related
Mortgaged  Property is located,  and may have first,  second or third  priority.
Mortgages  and deeds to  secure  debt are  herein  referred  to as  "mortgages."
Contracts  evidence  both  the  obligation  of the  obligor  to  repay  the loan
evidenced  thereby and grant a security  interest  in the  related  Manufactured
Homes to secure  repayment of such loan.  However,  as  Manufactured  Homes have
become  larger and often have been  attached to their sites without any apparent
intention by the  borrowers  to move them,  courts in many states have held that
Manufactured  Homes may,  under  certain  circumstances  become  subject to real
estate title and recording  laws. See "-- Contracts"  below.  In some states,  a
mortgage or deed of trust  creates a lien upon the real  property  encumbered by
the mortgage or deed of trust. However, in other states, the mortgage or deed of
trust conveys legal title to the property respectively, to the mortgagee or to a
trustee  for the  benefit of the  mortgagee  subject to a  condition  subsequent
(i.e., the payment of the indebtedness secured thereby). The lien created by the
mortgage  or deed of trust is not  prior to the lien for real  estate  taxes and
assessments and other charges imposed under governmental police powers. Priority
between   mortgages  depends  on  their  terms  or  on  the  terms  of  separate
subordination or inter-creditor agreements, the knowledge of the parties in some
cases  and  generally  on  the  order  of  recordation  of the  mortgage  in the
appropriate  recording  office.  There  are  two  parties  to  a  mortgage,  the
mortgagor,  who is the borrower and  homeowner,  and the  mortgagee,  who is the
lender. Under the mortgage instrument, the mortgagor delivers to the mortgagee a
note or bond and the  mortgage.  In the case of a land  trust,  there  are three
parties  because  title to the property is held by a land  trustee  under a land
trust  agreement of which the borrower is the  beneficiary;  at origination of a
mortgage loan, the borrower executes a separate  undertaking to make payments on
the mortgage note. Although a deed of trust is similar to a mortgage,  a deed of
trust  has  three  parties:  the  trustor  who  is the  borrower-homeowner;  the
beneficiary  who is the lender;  and a third-party  grantee  called the trustee.
Under a deed of trust, the borrower grants the property,  irrevocably  until the
debt is paid, in trust, generally with a power of sale, to the trustee to secure
payment of the obligation.  The trustee's  authority under a deed of trust,  the
grantee's  authority under a deed to secure debt and the  mortgagee's  authority
under a mortgage are governed by the law of the state in which the real property
is located,  the express  provisions  of the deed of trust or mortgage,  and, in
certain deed of trust transactions, the directions of the beneficiary.

                                      -69-

<PAGE>

         LEASES AND RENTS. Mortgages that encumber income-producing  multifamily
properties  often contain an  assignment of rents and leases,  pursuant to which
the borrower assigns to the lender the borrower's  right,  title and interest as
landlord under each lease and the income derived therefrom,  while (unless rents
are to be paid directly to the lender)  retaining a revocable license to collect
the rents for so long as there is no  default.  If the  borrower  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.


COOPERATIVE LOANS

         If  specified  in the  Prospectus  Supplement  relating  to a series of
Certificates,  the Mortgage Loans and Contracts may include  Cooperative  Loans.
Each debt instrument (a "COOPERATIVE  NOTE")  evidencing a Cooperative Loan will
be secured by a security interest in shares issued by the related corporation (a
"COOPERATIVE") that owns the related apartment building,  which is a corporation
entitled to be treated as a housing  cooperative  under  federal tax law, and in
the related  proprietary lease or occupancy  agreement granting exclusive rights
to occupy a specific dwelling unit in the Cooperative's  building.  The security
agreement will create a lien upon the shares of the Cooperative, the priority of
which will depend on, among other things,  the terms of the particular  security
agreement as well as the order of recordation and/or filing of the agreement (or
financing statements related thereto) in the appropriate recording office.

         Unless otherwise  specified in the related Prospectus  Supplement,  all
Cooperative buildings relating to the Cooperative Loans are located in the State
of New York. Generally, 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 an  underlying
mortgage (or mortgages) on the Cooperative's  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 mortgagor or lessor, as the case may be, is also
responsible  for fulfilling such mortgage or rental  obligations.  An underlying
mortgage  loan is ordinarily  obtained by the  Cooperative  in  connection  with
either  the  construction  or  purchase  of the  Cooperative's  building  or the
obtaining of capital by the  Cooperative.  The  interest of the  occupant  under
proprietary  leases or occupancy  agreements as to which that Cooperative is the
landlord is generally subordinate to the interest of the holder of an underlying
mortgage and to the interest of the holder of a land lease.  If the  Cooperative
is  unable to meet the  payment  obligations  (i)  arising  under an  underlying
mortgage,  the mortgagee holding an underlying  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.  In  addition,  an  underlying  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  Cooperative's  interest in the  property and
termination of all proprietary leases and occupancy agreements. In either event,
a foreclosure by the holder of an underlying  mortgage or the termination of the
underlying  lease could  eliminate  or  significantly  diminish the value of any
collateral  held by the  mortgagee  who financed  the purchase by an  individual
tenant-stockholder  of shares of the Cooperative or, in the case of the Mortgage
Loans, the collateral securing the Cooperative Loans.

         Each   Cooperative   is  owned   by   shareholders   (referred   to  as
tenant-stockholders)   who,  through   ownership  of  stock  or  shares  in  the
Cooperative,  receive  proprietary  leases or occupancy  agreements which confer
exclusive rights to occupy specific dwellings.  Generally,  a tenant-stockholder
of a Cooperative must make a monthly payment to the Cooperative  pursuant to the
proprietary lease, which payment represents such  tenant-stockholder's  PRO RATA
share of the Cooperative's  payments for its underlying mortgage,  real property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest in a  Cooperative  and  accompanying  occupancy  rights may be financed
through a Cooperative  Loan  evidenced by a  Cooperative  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 shares of the related  Cooperative.
The  mortgagee  generally  takes  possession  of  the  share  certificate  and a
counterpart of the proprietary lease or

                                      -70-

<PAGE>


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 mortgagee'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 Cooperative  Note,  dispose of the collateral
at a public or private  sale or  otherwise  proceed  against the  collateral  or
tenant-stockholder  as an  individual  as  provided  in the  security  agreement
covering the assignment of the proprietary lease or occupancy  agreement and the
pledge of Cooperative  shares.  See  "--Foreclosure  on Shares of  Cooperatives"
below.

TAX ASPECTS OF COOPERATIVE OWNERSHIP

         In general, a "tenant-stockholder"  (as defined in Section 216(b)(2) of
the Code) of a corporation that qualifies as a "cooperative housing corporation"
within the meaning of Section  216(b)(1) of the Code is allowed a deduction  for
amounts paid or accrued within his taxable year to the corporation  representing
his  proportionate  share of certain  interest  expenses and certain real estate
taxes  allowable  as a  deduction  under  Section  216(a)  of  the  Code  to the
corporation  under  Sections 163 and 164 of the Code. In order for a corporation
to qualify  under  Section  216(b)(1)  of the Code for its taxable year in which
such  items are  allowable  as a  deduction  to the  corporation,  such  section
requires,  among  other  things,  that at least 80% of the  gross  income of the
corporation  be  derived  from  its  tenant-  stockholders.  By  virtue  of this
requirement,  the status of a corporation  for purposes of Section  216(b)(1) of
the Code must be determined on a year-to-year basis. Consequently,  there can be
no assurance that  Cooperatives  relating to the Cooperative  Loans will qualify
under such section for any particular year. In the event that such a Cooperative
fails to qualify for one or more years, the value of the collateral securing any
related  Cooperative Loans could be significantly  impaired because no deduction
would be allowable to tenant-stockholders  under Section 216(a) of the Code with
respect to those years. In view of the significance of the tax benefits accorded
tenant-stockholders  of a corporation that qualifies under Section  216(b)(1) of
the Code, the likelihood that such a failure would be permitted to continue over
a period of years appears remote.

CONTRACTS

         Except as set forth below, under the laws of most states,  manufactured
housing  constitutes  personal  property  and is  subject  to the motor  vehicle
registration  laws of the  state or  other  jurisdiction  in  which  the unit is
located.  In a few states,  where  certificates  of title are not  required  for
manufactured  homes,  security  interests  are  perfected  by  the  filing  of a
financing  statement  under  Article 9 of the UCC which has been  adopted by all
states.  Such  financing  statements  are  effective  for five years and must be
renewed prior to the end of each five year period. The certificate of title laws
adopted by the majority of states  provide that  ownership of motor vehicles and
manufactured  housing shall be evidenced by a certificate of title issued by the
motor  vehicles  department (or a similar  entity) of such state.  In the states
that have enacted  certificate  of title laws, a security  interest in a unit of
manufactured  housing,  so long as it is not  attached to land in so permanent a
fashion as to become a fixture,  is generally perfected by the recording of such
interest  on the  certificate  of  title to the  unit in the  appropriate  motor
vehicle registration office or by delivery of the required documents and payment
of a fee to such office, depending on state law.

         The  Master  Servicer  will  be  required  under  the  related  Pooling
Agreement  or  Servicing  Agreement  to effect such  notation or delivery of the
required  documents and fees,  and to obtain  possession of the  certificate  of
title, as appropriate under the laws of the state in which any Manufactured Home
is registered. In the event the Master Servicer fails, due to clerical errors or
otherwise,  to effect such notation or delivery,  or files the security interest
under the wrong law (for example,  under a motor  vehicle  title statute  rather
than under the UCC, in a few states),  the Trustee may not have a first priority
security interest in the Manufactured Home securing a Contract.  As manufactured
homes have become larger and often have been attached to their sites without any
apparent  intention by the  borrowers  to move them,  courts in many states have
held that manufactured homes may, under certain circumstances, 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.  Generally,
Contracts  will contain  provisions  prohibiting  the obligor  from  permanently
attaching  the  Manufactured  Home to its site.  So long as the obligor does not
violate this agreement,

                                      -71-

<PAGE>

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 that is prior to
the security interest  originally  retained by the Seller and transferred to the
Company.

         The Company will assign or cause to be assigned a security  interest in
the Manufactured Homes to the Trustee, on behalf of the Securityholders.  Unless
otherwise specified in the related Prospectus  Supplement,  neither the Company,
the Master  Servicer  nor the Trustee  will amend the  certificates  of title to
identify the Trustee, on behalf of the Securityholders, as the new secured party
and,  accordingly,  the Company or the Seller  will  continue to be named as the
secured party on the certificates of title relating to the  Manufactured  Homes.
In most states,  such  assignment  is an effective  conveyance  of such security
interest without amendment of any lien noted on the related certificate of title
and the new secured party succeeds to the Company's rights as the secured party.
However, in some states there exists a risk that, in the absence of an amendment
to the certificate of title,  such assignment of the security interest might not
be held effective against creditors of the Company or Seller.

         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 Company on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trustee 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 Company
has failed to perfect or cause to be perfected the security interest assigned to
the Trust Fund,  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 Trustee, on
behalf of the  Securityholders,  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 until the owner  re-registers the Manufactured Home in such state. If
the owner were to relocate a Manufactured Home to another state and re- register
the  Manufactured  Home in such state,  and if the Company did not take steps to
re-perfect  its 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 Company must surrender  possession if it holds the certificate
of  title  to such  Manufactured  Home or,  in the  case of  Manufactured  Homes
registered  in states that  provide  for  notation  of lien,  the Company  would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the  certificate  of title.  Accordingly,  the  Company  would have the
opportunity to re-perfect its security  interest in the Manufactured Home in the
state of  relocation.  In states that do not require a certificate  of title for
registration of a manufactured  home,  re-registration  could defeat perfection.
Similarly,  when an  obligor  under a  manufactured  housing  conditional  sales
contract sells a manufactured home, the obligee must surrender possession of the
certificate  of title or it will  receive  notice as a result of its lien  noted
thereon and accordingly will have an opportunity to require  satisfaction of the
related  manufactured  housing  conditional sales contract before release of the
lien. Under each related Pooling  Agreement or Servicing  Agreement,  the Master
Servicer will be 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 take priority even over a perfected  security  interest.  The
Company  will obtain the  representation  of the  related  Seller that it has no
knowledge of any such liens with  respect to any  Manufactured  Home  securing a
Contract.  However,  such  liens  could  arise at any time  during the term of a
Contract. No notice will be given to the Trustee or Securityholders in the event
such a lien arises.

FORECLOSURE ON MORTGAGES AND CERTAIN CONTRACTS

                                      -72-

<PAGE>

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
non-judicial  trustee's  sale  under a specific  provision  in the deed of trust
which  authorizes  the  trustee  to sell the  property  upon any  default by the
borrower under the terms of the note or deed of trust. In addition to any notice
requirements  contained  in a deed of trust,  in some  states,  the trustee must
record a notice of default  and send a copy to the  borrower  trustor and to any
person who has  recorded a request for a copy of notice of default and notice of
sale. In addition,  the trustee must provide  notice in some states to any other
individual  having an interest  of record in the real  property,  including  any
junior  lienholders.  If the deed of trust is not reinstated  within a specified
period,  a notice of sale must be posted in a public  place and, in most states,
published for a specific period of time in one or more newspapers in a specified
manner prior to the date of trustee's sale. In addition, some state laws require
that a copy of the  notice  of sale be posted  on the  property  and sent to all
parties having an interest of record in the real property.

         In some states,  the  borrower-trustor  has the right to reinstate  the
loan at any time following  default until shortly before the trustee's  sale. In
general,  in such states,  the  borrower,  or any other  person  having a junior
encumbrance on the real estate,  may,  during a reinstatement  period,  cure the
default  by paying  the entire  amount in  arrears  plus the costs and  expenses
incurred in enforcing the obligation.

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  may  occasionally  result  from  difficulties  in  locating
necessary parties.  Judicial foreclosure  proceedings are often not contested by
any of the  applicable  parties.  If  the  mortgagee's  right  to  foreclose  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.

         In the case of foreclosure  under either a mortgage or a deed of trust,
the sale by the  referee  or other  designated  officer  or by the  trustee is a
public sale.  However,  because of the difficulty a potential  buyer at the sale
would have in  determining  the exact  status of title and because the  physical
condition  of  the  property  may  have  deteriorated   during  the  foreclosure
proceedings,  it is uncommon  for a third party to  purchase  the  property at a
foreclosure  sale.  Rather, it is common for the lender to purchase the property
from the  trustee or  referee  for a credit bid less than or equal to the unpaid
principal amount of note plus the accrued and unpaid interest and the expense of
foreclosure,  in which case the mortgagor's debt will be extinguished unless the
lender purchases the property for a lesser amount in order to preserve its right
against a borrower to seek a  deficiency  judgment  and such remedy is available
under state law and the related loan documents.  In the same states,  there is a
statutory minimum purchase price which the lender may offer for the property and
generally,  state law controls  the amount of  foreclosure  costs and  expenses,
including  attorneys'  fees,  which may be  recovered  by a lender.  Thereafter,
subject  to the right of the  borrower  in some  states to remain in  possession
during the redemption  period,  the lender will assume the burdens of ownership,
including  obtaining hazard  insurance,  paying taxes and making such repairs at
its own  expense as are  necessary  to render the  property  suitable  for sale.
Generally,  the lender will obtain the services of a real estate  broker and pay
the broker's  commission in connection with the sale of the property.  Depending
upon market  conditions,  the ultimate  proceeds of the sale of the property may
not equal the  lender's  investment  in the property  and, in some  states,  the
lender may be entitled to a deficiency judgment.  Any loss may be reduced by the
receipt of any mortgage  insurance proceeds or other forms of credit enhancement
for a series of Certificates. See "Description of Credit Enhancement".

         A junior mortgagee may not foreclose on the property  securing a junior
mortgage unless it forecloses subject to the senior mortgages,  in which case it
must  either pay the entire  amount  due on the senior  mortgages  to the senior
mortgagees  prior to or at the time of the  foreclosure  sale or  undertake  the
obligation to make  payments on the senior  mortgages in the event the mortgagor
is in default  thereunder,  in either event  adding the amounts  expended to the
balance  due on the  junior  loan,  and may be  subrogated  to the rights of the
senior  mortgagees.  In addition,  in the event that the foreclosure of a junior
mortgage  triggers  the  enforcement  of  a  "due-on-sale"  clause,  the  junior
mortgagee may be required to pay the full amount of the senior  mortgages to the
senior  mortgagees.  Accordingly,  with  respect  to  those  Single  Family  and
Multifamily  Loans which are junior mortgage loans, if the lender  purchases the
property,  the lender's title will be subject to all senior liens and claims 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 or deed of trust under
which the sale was conducted.  Any remaining  proceeds are generally  payable to
the holders of junior  mortgages or deeds of trust and other liens and claims in
order  of  their  priority,  whether  or not the  borrower  is in  default.  Any
additional proceeds are generally payable to the


                                      -73-

<PAGE>

mortgagor  or  trustor.  The  payment of the  proceeds  to the holders of junior
mortgages  may occur in the  foreclosure  action of the senior  mortgagee or may
require the institution of separate legal proceeds.

         In foreclosure,  courts have imposed general equitable principles.  The
equitable  principles  are  generally  designed to relieve the borrower from the
legal  effect of its  defaults  under the loan  documents.  Examples of judicial
remedies that have been fashioned include judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to determine  the causes for the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
a lender to  foreclose  if the  default  under the  mortgage  instrument  is not
monetary,  such as the borrower's failure to adequately maintain the property or
the  borrower's  execution of a second  mortgage or deed of trust  affecting the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional  provisions  reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in addition to the  statutorily-prescribed  minimums. For the most part,
these cases have upheld the notice  provisions as being reasonable or have found
that the sale by a trustee under a deed of trust,  or under a mortgage  having a
power of sale, does not involve sufficient state action to afford constitutional
protection to the borrower.


FORECLOSURE ON SHARES OF COOPERATIVES

         The Cooperative shares owned by the  tenant-stockholder,  together with
the rights of the  tenant-stockholder  under the proprietary  lease or occupancy
agreement,  are pledged to the lender and are,  in almost all cases,  subject to
restrictions  on  transfer  as set  forth in the  Cooperative's  certificate  of
incorporation  and  by-laws,  as well as in the  proprietary  lease or occupancy
agreement. The proprietary lease or occupancy agreement, even while pledged, may
be cancelled by the Cooperative for failure by the tenant-stockholder to pay its
obligations  or charges owed by such  tenant-stockholder,  including  mechanics'
liens against the Cooperative's  building  incurred by such  tenant-stockholder.
Generally,  obligations  and  charges  arising  under  a  proprietary  lease  or
occupancy  agreement  which are owed to the  Cooperative are made liens upon the
shares  to which  the  proprietary  lease or  occupancy  agreement  relates.  In
addition,  the proprietary  lease or occupancy  agreement  generally permits the
Cooperative  to  terminate  such lease or  agreement  in the event the  borrower
defaults in the performance of covenants thereunder.  Typically,  the lender and
the  Cooperative  enter into a recognition  agreement  which,  together with any
lender  protection  provisions  contained in the proprietary  lease or occupancy
agreement,  establishes  the rights and obligations of both parties in the event
of a default by the  tenant-stockholder on its obligations under the proprietary
lease or  occupancy  agreement.  A default by the  tenant-stockholder  under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

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

         Recognition  agreements  also  generally  provide that in the event the
lender succeeds to the tenant-  shareholder's  shares and  proprietary  lease or
occupancy  agreement  as the  result  of  realizing  upon its  collateral  for a
Cooperative Loan, the lender must obtain the approval or consent of the board of
directors  of the  Cooperative  as  required  by the  proprietary  lease  before
transferring  the Cooperative  shares or assigning the proprietary  lease.  Such
approval or consent is usually based on the prospective  purchaser's  income and
net worth,  among  other  factors,  and may  significantly  reduce the number of
potential purchasers, which could limit the ability of the lender to sell and

                                      -74-

<PAGE>

realize upon the value of the collateral.  Generally,  the lender is not limited
in any rights it may have to dispossess the tenant-stockholder.

         Because of the nature of Cooperative Loans,  lenders do not require the
tenant-stockholder  (i.e.,  the borrower) to obtain title insurance of any type.
Consequently,  the existence of any prior liens or other  imperfections of title
affecting the  Cooperative's  building or real estate also may adversely  affect
the  marketability  of the shares allocated to the dwelling unit in the event of
foreclosure.

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

         Article 9 of the UCC  provides  that the  proceeds  of the sale will be
applied  first to pay the costs and expenses of the sale and then to satisfy the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperative corporation to receive sums due under
the proprietary lease or occupancy  agreement.  If there are proceeds remaining,
the lender must account to the tenant-stockholder  for the surplus.  Conversely,
if a portion of the  indebtedness  remains  unpaid,  the  tenant-stockholder  is
generally responsible for the deficiency. See "--Anti-Deficiency Legislation and
Other Limitations on Lenders" below.

REPOSSESSION WITH RESPECT TO CONTRACTS

         GENERAL. Repossession of manufactured housing is governed by state law.
A few states have enacted  legislation that requires that the debtor be given an
opportunity to cure its default (typically 30 days to bring the account current)
before repossession can commence.  So long as a manufactured home has not become
so attached to real estate that it would be treated as a part of the real estate
under the law of the state where it is located, repossession of such home in the
event of a default by the obligor  generally will be governed by the UCC (except
in  Louisiana).  Article 9 of the UCC provides the  statutory  framework for the
repossession  of manufactured  housing.  While the UCC as adopted by the various
states may vary in certain small particulars, the general repossession procedure
established by the UCC is as follows:

                     (i) Except in those  states  where the debtor must  receive
         notice  of the  right  to cure a  default,  repossession  can  commence
         immediately  upon default  without  prior notice.  Repossession  may be
         effected either through  self-help  (peaceable  retaking  without court
         order),    voluntary   repossession   or   through   judicial   process
         (repossession pursuant to court-issued writ of replevin). The self-help
         and/or voluntary  repossession methods are more commonly employed,  and
         are  accomplished  simply by retaking  possession  of the  manufactured
         home.  In cases in which the  debtor  objects  or  raises a defense  to
         repossession, a court order must be obtained from the appropriate state
         court, and the manufactured home must then be repossessed in accordance
         with that order.  Whether the method  employed is self-help,  voluntary
         repossession  or  judicial   repossession,   the  repossession  can  be
         accomplished  either by an actual physical  removal of the manufactured
         home to a secure location for  refurbishment  and resale or by removing
         the  occupants  and their  belongings  from the  manufactured  home and
         maintaining  possession of the manufactured  home on the location where
         the occupants  were  residing.  Various  factors may affect whether the
         manufactured  home is physically  removed or left on location,  such as
         the nature and term of the lease of the site on which it is located and
         the condition of the unit. In many cases, leaving the manufactured home
         on  location is  preferable,  in the event that the home is already set
         up,  because the  expenses of retaking  and  redelivery  will be saved.
         However,  in those cases where the home is left on  location,  expenses
         for site rentals will usually be incurred.

                    (ii) Once  repossession  has been achieved,  preparation for
         the subsequent  disposition of the manufactured home can commence.  The
         disposition  may be by public or  private  sale  provided  the  method,
         manner, time, place and terms of the sale are commercially reasonable.

                                      -75-

<PAGE>

                   (iii) Sale proceeds are to be applied  first to  repossession
         expenses (expenses incurred in retaking, storage, preparing for sale to
         include refurbishing costs and selling) and then to satisfaction of the
         indebtedness.  While some states impose  prohibitions or limitations on
         deficiency  judgments if the net proceeds  from resale do not cover the
         full amount of the  indebtedness,  the remainder may be sought from the
         debtor in the form of a  deficiency  judgement  in those states that do
         not  prohibit or limit such  judgments.  The  deficiency  judgment is a
         personal  judgment against the debtor for the shortfall.  Occasionally,
         after  resale of a  manufactured  home and payment of all  expenses and
         indebtedness,  there is a  surplus  of  funds.  In that  case,  the UCC
         requires  the party  suing  for the  deficiency  judgment  to remit the
         surplus to the debtor.  Because the defaulting  owner of a manufactured
         home  generally has very little capital or income  available  following
         repossession, a deficiency judgment may not be sought in many cases or,
         if obtained,  will be settled at a significant discount in light of the
         defaulting owner's strained financial condition.

         LOUISIANA LAW. Any contract  secured by a manufactured  home located in
Louisiana  will be governed by  Louisiana  law rather than Article 9 of the UCC.
Louisiana laws provide  similar  mechanisms  for  perfection and  enforcement of
security interests in manufactured housing used as collateral for an installment
sale contract or installment loan agreement.

         Under  Louisiana  law, a  manufactured  home that has been  permanently
affixed to real estate will  nevertheless  remain  subject to the motor  vehicle
registration  laws unless the  obligor and any holder of a security  interest in
the property execute and file in the real estate records for the parish in which
the property is located a document  converting  the unit into real  property.  A
manufactured  home that is converted into real property but is then removed from
its site can be  converted  back to  personal  property  governed  by the  motor
vehicle registration laws if the obligor executes and files various documents in
the  appropriate  real  estate  records  and all  mortgagees  under real  estate
mortgages on the  property  and the land to which it was affixed  file  releases
with the motor vehicle commission.

         So long as a manufactured  home remains  subject to the Louisiana motor
vehicle  laws,  liens  are  recorded  on the  certificate  of title by the motor
vehicle  commissioner and repossession can be accomplished by voluntary  consent
of the  obligor,  executory  process  (repossession  proceedings  which  must be
initiated  through the courts but which involve minimal court  supervision) or a
civil suit for possession. In connection with a voluntary surrender, the obligor
must be given a full  release  from  liability  for all  amounts  due  under the
contract.  In executory process  repossessions,  a sheriff's sale (without court
supervision)  is permitted,  unless the obligor  brings suit to enjoin the sale,
and the lender is  prohibited  from  seeking a deficiency  judgment  against the
obligor unless the lender obtained an appraisal of the  manufactured  home prior
to the sale and the property was sold for at least  two-thirds  of its appraised
value.

RIGHTS OF REDEMPTION

         SINGLE FAMILY PROPERTIES AND MULTIFAMILY PROPERTIES.  The purposes of a
foreclosure  action  in  respect  of a Single  Family  Property  or  Multifamily
Property  are to enable the lender to realize  upon its  security and to bar the
borrower,  and  all  persons  who  have  interests  in  the  property  that  are
subordinate to that of the foreclosing lender, from exercise of their "equity of
redemption".  The  doctrine of equity of  redemption  provides  that,  until the
property  encumbered by a mortgage has been sold in  accordance  with a properly
conducted  foreclosure and  foreclosure  sale,  those having  interests that are
subordinate to that of the  foreclosing  lender have an equity of redemption and
may redeem the property by paying the entire debt with interest. 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 terminated.

         The equity of  redemption is a common-law  (non-statutory)  right which
should be distinguished from post-sale  statutory rights of redemption.  In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed  junior lienors are given a statutory period in which to
redeem the property.  In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory  right of  redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat  the title of any  purchase  through  a  foreclosure.  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.

                                      -76-

<PAGE>

         MANUFACTURED  HOMES.  While state laws do not usually require notice to
be given to debtors prior to repossession,  many states do require delivery of a
notice  of  default  and  of  the  debtor's   right  to  cure  defaults   before
repossession.  The law in most  states  also  requires  that the debtor be given
notice of sale  prior to the  resale of the home so that the owner may redeem at
or before resale. In addition, the sale must comply with the requirements of the
UCC.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         SINGLE FAMILY LOANS AND MULTIFAMILY LOANS.  Certain states have imposed
statutory prohibitions which limit the remedies of a beneficiary under a deed of
trust or a mortgagee under a mortgage.  In some states  (including  California),
statutes limit the right of the  beneficiary or mortgagee to obtain a deficiency
judgment  against the borrower  following  non-judicial  foreclosure by power of
sale. A deficiency  judgment is a personal  judgment against the former borrower
equal in most cases to the difference  between the net amount  realized upon the
public sale of the real  property and the amount due to the lender.  In the case
of a Mortgage  Loan  secured by a property  owned by a trust where the  Mortgage
Note is executed on behalf of the trust, a deficiency judgment against the trust
following  foreclosure or sale under a deed of trust,  even if obtainable  under
applicable  law, may be of little value to the mortgagee or beneficiary if there
are no trust assets against which such deficiency judgment may be executed. Some
state  statutes  require the  beneficiary  or  mortgagee to exhaust the security
afforded  under a deed of trust or  mortgage  by  foreclosure  in an  attempt to
satisfy the full debt before bringing a personal action against the borrower. In
certain  other states,  the lender has the option of bringing a personal  action
against the borrower on the debt without first exhausting such security; however
in some of these states, the lender, following judgment on such personal action,
may be deemed to have  elected a remedy  and may be  precluded  from  exercising
remedies with respect to the security. Consequently, the practical effect of the
election requirement,  in those states permitting such election, is that lenders
will usually  proceed against the security first rather than bringing a personal
action  against  the  borrower.  Finally,  in certain  other  states,  statutory
provisions limit any deficiency judgment against the former borrower following a
foreclosure  to the  excess of the  outstanding  debt over the fair value of the
property  at the time of the  public  sale.  The  purpose of these  statutes  is
generally  to  prevent  a  beneficiary  or  mortgagee  from  obtaining  a  large
deficiency judgment against the former borrower as a result of low or no bids at
the judicial sale.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  Cooperative
Shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have  interpreted  Article 9 to prohibit or limit a deficiency  award in certain
circumstances,  including  circumstances where the disposition 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 not
conducted in a commercially reasonable manner.

         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,  under the federal  Bankruptcy
Code,  as amended  from time to time (Title 11 of the United  States  Code) (the
"Bankruptcy  Code"),  virtually all actions (including  foreclosure  actions and
deficiency judgment proceedings) to collect a debt are automatically stayed upon
the filing of the  bankruptcy  petition  and,  often,  no interest or  principal
payments are made during the course of the  bankruptcy  case.  The delay and the
consequences  thereof caused by such automatic  stay can be  significant.  Also,
under the  Bankruptcy  Code,  the filing of a petition in a bankruptcy  by or on
behalf of a junior  lienor  may stay the senior  lender  from  taking  action to
foreclose out of such junior lien. Moreover,  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
arrearage 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 arrearage 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 reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion


                                      -77-
<PAGE>

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 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 Code may, in certain circumstances,
have  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.

         CONTRACTS.  In addition to the laws limiting or prohibiting  deficiency
judgments,  numerous other statutory  provisions,  including federal  bankruptcy
laws and  related  state  laws,  may  interfere  with or affect the ability of a
lender to realize upon  collateral  and/or  enforce a deficiency  judgment.  For
example,  in a Chapter 13 proceeding  under the federal  bankruptcy law, a court
may  prevent  a  lender  from   repossessing  a  home,   and,  as  part  of  the
rehabilitation plan, reduce the amount of the secured indebtedness to the market
value  of the home at the  time of  bankruptcy  (as  determined  by the  court),
leaving the party providing  financing as a general  unsecured  creditor for the
remainder of the  indebtedness.  A bankruptcy  court may also reduce the monthly
payments  due  under a  contract  or  change  the rate of  interest  and time of
repayment of the indebtedness.

ENVIRONMENTAL LEGISLATION

         Under the federal Comprehensive  Environmental  Response,  Compensation
and Liability Act, as amended ("CERCLA"), and under state law in certain states,
a secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property at a  foreclosure  sale,  or operates a mortgaged  property  may become
liable  in  certain  circumstances  for  the  costs  of  cleaning  up  hazardous
substances  regardless of whether they have  contaminated  the property.  CERCLA
imposes  strict,  as well as joint and several,  liability on several classes of
potentially  responsible parties,  including current owners and operators of the
property  who did not cause or  contribute  to the  contamination.  Furthermore,
liability  under CERCLA is not limited to the original or unamortized  principal
balance of a loan or to the value of the property  securing a loan.  Lenders may
be held liable under  CERCLA as owners or operators  unless they qualify for the
secured creditor exemption to CERCLA. This exemption exempts from the definition
of owners and operators those who, without  participating in the management of a
facility,  hold indicia of ownership primarily to protect a security interest in
the facility.

         The Asset  Conservation,  Lender Liability and Deposit Insurance Act of
1996 (the  "Conservation  Act") amended,  among other things,  the provisions of
CERCLA with respect to lender liability and the secured creditor exemption.  The
Conservation  Act offers  substantial  protection  to lenders  by  defining  the
activities  in which a lender  can  engage  and still  have the  benefit  of the
secured  creditor  exemption.   In  order  for  lender  to  be  deemed  to  have
participated in the management of a mortgaged property, the lender must actually
participate  in the  operational  affairs of the property of the  borrower.  The
Conservation  Act provides  that "merely  having the capacity to  influence,  or
unexercised  right to control"  operations does not constitute  participation in
management.  A lender will lose the protection of the secured creditor exemption
only if it exercises  decision-making control over the borrower's  environmental
compliance and hazardous substance handling and disposal  practices,  or assumes
day-to-day  management of all operational  functions of the mortgaged  property.
The  Conservation  Act also  provides  that a lender  will  continue to have the
benefit of the secured  creditor  exemption even if it forecloses on a mortgaged
property,

                                      -78-

<PAGE>

purchases it at a  foreclosure  sale or accepts a  deed-in-lieu  of  foreclosure
provided  that the lender seeks to sell the  mortgaged  property at the earliest
practicable commercially reasonable time on commercially reasonable terms.

         Other  federal  and state  laws in  certain  circumstances  may  impose
liability  on a  secured  party  which  takes  a  deed-in-lieu  of  foreclosure,
purchases a mortgaged  property at a  foreclosure  sale, or operates a mortgaged
property  on which  contaminants  other than  CERCLA  hazardous  substances  are
present,   including  petroleum,   agricultural  chemicals,   hazardous  wastes,
asbestos, radon, and lead-based paint. Such cleanup costs may be substantial. It
is possible that such cleanup costs could become a liability of a Trust Fund and
reduce the amounts otherwise  distributable to the holders of the related series
of  Certificates.  Moreover,  certain  federal  statutes  and certain  states by
statute  impose a lien  for any  cleanup  costs  incurred  by such  state on the
property  that is the subject of such cleanup costs (an  "ENVIRONMENTAL  LIEN").
All  subsequent  liens on such property  generally are  subordinated  to such an
Environmental  Lien  and,  in  some  states,   even  prior  recorded  liens  are
subordinated to Environmental Liens. In the latter states, the security interest
of the Trustee in a related  parcel of real  property that is subject to such an
Environmental Lien could be adversely affected.

         Traditionally,  many residential  mortgage lenders have not taken steps
to evaluate  whether  contaminants  are present  with  respect to any  mortgaged
property  prior to the  origination of the mortgage loan or prior to foreclosure
or accepting a deed-in-lieu  of  foreclosure.  Accordingly,  the Company has not
made and will not make such evaluations  prior to the origination of the Secured
Contracts.  Neither the Company nor any replacement Servicer will be required by
any  Agreement  to  undertake  any  such  evaluations  prior to  foreclosure  or
accepting  a  deed-in-lieu  of  foreclosure.  The  Company  does  not  make  any
representations  or  warranties  or assume  any  liability  with  respect to the
absence or effect of  contaminants  on any related real property or any casualty
resulting from the presence or effect of contaminants. However, the Company will
not be obligated to foreclose on related real property or accept a deed- in-lieu
of  foreclosure  if it knows or  reasonably  believes  that  there are  material
contaminated  conditions on such property.  A failure so to foreclose may reduce
the amounts otherwise available to Certificateholders of the related series.

CONSUMER PROTECTION LAWS WITH RESPECT TO CONTRACTS

         Numerous federal and state consumer  protection laws impose substantial
requirements upon creditors involved in consumer finance. These laws include the
federal  Truth-in-Lending Act, Regulation "Z", the Equal Credit Opportunity Act,
Regulation "B", the Fair Credit Reporting Act, and related statutes.  These laws
can impose specific statutory liabilities upon creditors who fail to comply with
their provisions. In some cases, this liability may affect an assignee's ability
to enforce a contract.

         Manufactured housing contracts often contain provisions  obligating the
obligor to pay late charges if payments are not timely made.  In certain  cases,
federal and state law may specifically limit the amount of late charges that may
be collected.  Unless otherwise provided in the related  Prospectus  Supplement,
under the related Pooling Agreement or Servicing Agreement, late charges will be
retained by the Master Servicer as additional  servicing  compensation,  and any
inability to collect these amounts will not affect payments to Securityholders.

         Courts have imposed general equitable  principles upon repossession and
litigation  involving  deficiency  balances.   These  equitable  principles  are
generally  designed  to  relieve a  consumer  from the legal  consequences  of a
default.

         In several cases, consumers have asserted that the remedies provided to
secured  parties  under  the UCC  and  related  laws  violate  the  due  process
protections  provided under the 14th Amendment to the Constitution of the United
States.  For the most part,  courts have upheld the notice provisions of the UCC
and related laws as reasonable or have found that the repossession and resale by
the creditor does not involve  sufficient state action to afford  constitutional
protection to consumers.

         The  so-called   "Holder-in-Due-Course"   Rule  of  the  Federal  Trade
Commission  (the "FTC Rule") has the effect of  subjecting a seller (and certain
related creditors and their assignees) in a consumer credit  transaction and any
assignee  of the  creditor  to all claims and  defenses  which the debtor in the
transaction  could assert against the seller of the goods.  Liability  under the
FTC Rule is limited to the  amounts  paid by a debtor on the  contract,  and the
holder

                                      -79-

<PAGE>

of the contract may also be unable to collect amounts still due thereunder. Most
of the Contracts in a Trust Fund will be subject to the  requirements of the FTC
Rule. Accordingly,  the Trust Fund, as holder of the Contracts,  will be subject
to any claims or defenses  that the purchaser of the related  manufactured  home
may assert  against the seller of the  manufactured  home,  subject to a maximum
liability  equal to the  amounts  paid by the  obligor  on the  Contract.  If an
obligor is successful in asserting any such claim or defense,  and if the Seller
had or should have had knowledge of such claim or defense,  the Master  Servicer
will have the right to require the Seller to repurchase the Contract  because of
a breach of its Seller's  representation and warranty that no claims or defenses
exist that would affect the obligor's  obligation to make the required  payments
under  the  Contract.  The  Seller  would  then have the  right to  require  the
originating  dealer to  repurchase  the Contract from it and might also have the
right to recover from the dealer any losses  suffered by the Seller with respect
to which the dealer would have been primarily liable to the obligor.

ENFORCEABILITY OF CERTAIN PROVISIONS

         TRANSFER OF SINGLE FAMILY PROPERTIES AND MULTIFAMILY PROPERTIES. Unless
the related Prospectus  Supplement indicates otherwise,  the Single Family Loans
and  Multifamily  Loans generally  contain  due-on-sale  clauses.  These clauses
permit the lender to accelerate the maturity of the loan if the borrower  sells,
transfers or conveys the property  without the prior consent of the lender.  The
enforceability  of  these  clauses  has  been  the  subject  of  legislation  or
litigation in many states, and in some cases the enforceability of these clauses
was limited or denied.  However, the Garn-St Germain Depository Institutions Act
of 1982 (the "Garn-St Germain Act") preempts state constitutional, statutory and
case law that  prohibits  the  enforcement  of  due-on-sale  clauses and permits
lenders to enforce  these  clauses in  accordance  with their terms,  subject to
certain limited exceptions.  The Garn-St Germain Act does "encourage" lenders to
permit  assumption  of loans at the  original  rate of interest or at some other
rate less than the average of the original rate and the market rate.

         The Garn-St  Germain  Act also sets forth nine  specific  instances  in
which a mortgage  lender  covered by the Garn-St  Germain Act may not exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance. Regulations promulgated under the Garn-St Germain Act also prohibit
the imposition of a prepayment  penalty upon the acceleration of a loan pursuant
to a due-on-sale clause.

         The inability to enforce a due-on-sale  clause may result in a mortgage
loan bearing an interest rate below the current market rate being assumed by the
buyer rather than being paid off, which may have an impact upon the average life
of the Mortgage  Loans and the number of Mortgage Loans which may be outstanding
until maturity.

         TRANSFER  OF  MANUFACTURED  HOMES.   Generally,   manufactured  housing
contracts  contain  provisions  prohibiting  the sale or transfer of the related
manufactured  homes  without  the  consent of the  obligee on the  contract  and
permitting the  acceleration of the maturity of such contracts by the obligee on
the contract  upon any such sale or transfer  that is not  consented  to. Unless
otherwise  provided in the related  Prospectus  Supplement,  the Master Servicer
will, to the extent it has knowledge of such conveyance or proposed  conveyance,
exercise or cause to be exercised its rights to  accelerate  the maturity of the
related  Contracts  through  enforcement  of  due-on-sale  clauses,  subject  to
applicable state law. 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 as to 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 Act preempts,  subject to certain
exceptions and  conditions,  state laws  prohibiting  enforcement of due-on-sale
clauses applicable to the Manufactured  Homes.  Consequently,  in some cases the
Master Servicer may be prohibited from enforcing a due-on-sale clause in respect
of certain Manufactured Homes.

         LATE PAYMENT CHARGES AND PREPAYMENT RESTRICTIONS.  Notes and mortgages,
as well as manufactured housing conditional sales contracts and installment loan
agreements,  may contain  provisions  that  obligate  the borrower to pay a late
charge or  additional  interest if  payments  are not timely  made,  and in some
circumstances,  may prohibit prepayments for a specified period and/or condition
prepayments upon the borrower's  payment of prepayment fees or yield maintenance
penalties.  In certain states, there are or may be specific limitations upon the
late charges which

                                      -80-

<PAGE>

a lender may collect from a borrower for  delinquent  payments.  Certain  states
also  limit  the  amounts  that a  lender  may  collect  from a  borrower  as an
additional  charge if the loan is prepaid.  In addition,  the  enforceability of
provisions  that provide for  prepayment  fees or penalties  upon an involuntary
prepayment is unclear under the laws of many states.

SUBORDINATE FINANCING

         When the 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 an 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.

INSTALLMENT CONTRACTS

         The Trust Fund Assets may also consist of installment  sales contracts.
Under an installment contract  ("Installment  Contract") the seller (hereinafter
referred to in this section as the "lender") retains legal title to the property
and enters into an agreement with the purchaser (hereinafter referred to in this
section as the "borrower") for the payment of the purchase price, plus interest,
over the term of such contract.  Only after full  performance by the borrower of
the Installment Contract is the lender obligated to convey title to the property
to the purchaser.
 As
with mortgage or deed of trust  financing,  during the  effective  period of the
Installment Contract,  the borrower is generally responsible for the maintaining
the property in good condition and for paying real estate taxes, assessments and
hazard insurance premiums associated with the property.

         The method of enforcing  the rights of the lender under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state  courts are willing,  or able  pursuant to state  statute,  to enforce the
contract  strictly  according to its terms.  The terms of Installment  Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property, the entire indebtedness is accelerated and the
buyer's  equitable  interest in the property is forfeited.  The lender in such a
situation is not required to foreclose in order to obtain title to the property,
although  in some cases a quiet  title  action is in order if the  borrower  has
filed the Installment Contract in local land records and an ejectment action may
be necessary to recover  possession.  In a few states,  particularly in cases of
borrower default during the early years of an Installment  Contract,  the courts
will permit  ejectment of the buyer and a  forfeiture  of his or her interest in
the  property.  However,  most state  legislatures  have enacted  provisions  by
analogy to mortgage law protecting  borrowers under  Installment  Contracts from
the harsh  consequences  of  forfeiture.  Under such  statutes,  a  judicial  or
nonjudicial  foreclosure  may be  required,  the lender may be  required to give
notice of default and the borrower may be granted some grace period during which
the  Installment  Contract may be reinstated  upon full payment of the defaulted
amount and the borrower may have a post-foreclosure  statutory redemption right.
In other  states,  courts in  equity  may  permit a  borrower  with  significant
investment in the property  under an  Installment  Contract for the sale of real
estate to share in the proceeds of sale of the property  after the  indebtedness
is  repaid  or  may  otherwise   refuse  to  enforce  the   forfeiture   clause.
Nevertheless,  the lender's procedures for obtaining  possession and clear title
under an  Installment  Contract  in a given  state  are  simpler  and less  time
consuming and costly than are the procedures for foreclosing and obtaining clear
title to a property subject to one or more liens.

                                      -81-

<PAGE>

APPLICABILITY OF USURY LAWS

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

         Title V also provides that, subject to the following conditions,  state
usury limitations shall not apply to any loan that 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 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. In any state in which  application of Title
V was  expressly  rejected  or a  provision  limiting  discount  points or other
charges has been adopted,  no Contract which imposes finance charges or provides
for discount  points or charges in excess of permitted  levels has been included
in the Trust Fund.

         Usury  limits  apply  to  junior  mortgage  loans in many  states.  Any
applicable  usury  limits in  effect at  origination  will be  reflected  in the
maximum  Mortgage  Rates for ARM Loans,  as set forth in the related  Prospectus
Supplement.

         As  indicated  above  under  "The  Mortgage  Pools--Representations  by
Sellers,"  each Seller of a Mortgage Loan and a Contract  will have  represented
that such  Mortgage  Loan or Contract was  originated  in  compliance  with then
applicable state laws, including usury laws, in all material respects.  However,
the Mortgage  Rates on the Mortgage  Loans will be subject to  applicable  usury
laws as in effect from time to time.


ALTERNATIVE MORTGAGE INSTRUMENTS

         Alternative  mortgage  instruments,  including adjustable rate mortgage
loans and early ownership mortgage loans,  originated by non-federally chartered
lenders  historically  have been  subjected to a variety of  restrictions.  Such
restrictions  differed  from  state  to  state,  resulting  in  difficulties  in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated  substantially as a result of the enactment of Title VIII of the
Garn-St  Germain Act ("Title VIII").  Title VIII provides that,  notwithstanding
any  state  law  to  the  contrary,  (i)  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, (ii)  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
(iii)  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.

                                      -82-

<PAGE>

FORMALDEHYDE LITIGATION WITH RESPECT TO CONTRACTS

         A number of lawsuits are pending in the United States alleging personal
injury from  exposure  to the  chemical  formaldehyde,  which is present in many
building materials, including such components of manufactured housing as plywood
flooring  and  wall  paneling.  Some  of  these  lawsuits  are  pending  against
manufacturers of manufactured housing, suppliers of component parts, and related
persons in the distribution process. The Company is aware of a limited number of
cases in which plaintiffs have won judgments in these lawsuits.

         Under the FTC Rule, which is described above under "Consumer Protection
Laws", the holder of any Contract secured by a Manufactured Home with respect to
which a formaldehyde  claim has been successfully  asserted may be liable to the
obligor for the amount paid by the  obligor on the related  Contract  and may be
unable to collect amounts still due under the Contract.  In the event an obligor
is  successful  in asserting  such a claim,  the related  Securityholders  could
suffer  a loss  if (i) the  related  Seller  fails  or  cannot  be  required  to
repurchase the affected Contract for a breach of representation and warranty and
(ii) the Master Servicer or the Trustee were unsuccessful in asserting any claim
of  contribution  or  subrogation on behalf of the  Securityholders  against the
manufacturer  or other persons who were directly liable to the plaintiff for the
damages. Typical products liability insurance policies held by manufacturers and
component suppliers of manufactured homes may not cover liabilities arising from
formaldehyde in manufactured  housing, with the result that recoveries from such
manufacturers,  suppliers  or other  persons  may be limited to their  corporate
assets without the benefit of insurance.

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 and certain Contracts (including a
Mortgagor  who  was in  reserve  status  and is  called  to  active  duty  after
origination  of the  Mortgage  Loan and certain  Contracts),  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 and
related Contract,  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 the Master Servicer
to collect  full  amounts of  interest  on  certain  of the  Mortgage  Loans and
Contracts.  Any shortfall in interest collections resulting from the application
of the Relief Act or similar  legislation  or  regulations,  which  would not be
recoverable  from the related  Mortgage Loans and  Contracts,  would result in a
reduction of the amounts distributable to the holders of the related Securities,
and would not be covered by  advances  or,  unless  otherwise  specified  in the
related  Prospectus  Supplement,  by any  Letter of Credit or any other  form of
credit enhancement provided in connection with the related series of Securities.
In addition, the Relief Act imposes limitations that would impair the ability of
the Master Servicer to foreclose on an affected  Mortgage Loan or enforce rights
under a Contract 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 the Relief Act or similar  legislation or regulations  applies
to any Mortgage Loan and Contract  which goes into default,  there may be delays
in payment and losses on the related  Securities  in connection  therewith.  Any
other interest shortfalls,  deferrals or forgiveness of payments on the Mortgage
Loans and Contracts resulting from similar legislation or regulations may result
in delays in payments or losses to Securityholders of the related series.

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.

                                      -83-

<PAGE>

         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.

JUNIOR MORTGAGES

         Some of the Mortgage  Loans or Contracts may be secured by mortgages or
deeds of trust which are junior to senior  mortgages or deeds of trust which are
not part of the Trust  Fund.  The rights of the  Securityholders,  as  mortgagee
under a junior  mortgage,  are  subordinate to those of the mortgagee  under the
senior  mortgage,  including the prior rights of the senior mortgagee to receive
hazard  insurance and condemnation  proceeds and to cause the property  securing
the Mortgage  Loan or Contract to be sold upon default of the  mortgagor,  which
may extinguish the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest in the  property in  foreclosure  litigation  and, in
certain  cases,  either  reinitiates  or satisfies the defaulted  senior loan or
loans.  A junior  mortgagee  may satisfy a defaulted  senior loan in full or, in
some states,  may cure such  default and bring the senior loan  current  thereby
reinstating the senior loan, in either event usually adding the amounts expended
to the balance due on the junior loan. In most states, absent a provision in the
mortgage  or deed of trust,  no notice of default is  required  to be given to a
junior  mortgagee.  Where  applicable law or the terms of the senior mortgage or
deed of trust do not require notice of default to the junior mortgagee, the lack
of any such notice may prevent the junior mortgagee from exercising any right to
reinstate the loan which applicable law may provide.

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

         Another  provision  sometimes found in the form of the mortgage or deed
of trust used by  institutional  lenders  obligates  the mortgagor to pay before
delinquency  all  taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges and liens on the property which are prior to the mortgage
or deed of trust,  to provide and maintain fire  insurance on the  property,  to
maintain and repair the property and not to commit or permit any waste  thereof,
and to appear in and defend any action or  proceeding  purporting  to affect the
property or the rights of the mortgagee  under the  mortgage.  Upon a failure of
the mortgagor to perform any of these obligations,  the mortgagee or beneficiary
is given the right  under  certain  mortgages  or deeds of trust to perform  the
obligation itself, at its election, with the mortgagor agreeing to reimburse the
mortgagee for any sums expended by the mortgagee on behalf of the mortgagor. All
sums so expended by a senior mortgagee  become part of the indebtedness  secured
by the senior mortgage.

NEGATIVE AMORTIZATION LOANS

         A recent case  decided by the United  States  Court of  Appeals,  First
Circuit,  held that state  restrictions  on the  compounding of interest are not
preempted by the  provisions of the  Depository  Institutions  Deregulation  and
Monetary  Control Act of 1980  ("DIDMC")  and as a result,  a mortgage loan that
provided for negative  amortization  violated New Hampshire's  requirement  that
first  mortgage loans provide for  computation of interest on a simple  interest
basis.  The holding  was limited to the effect of DIDMC on state laws  regarding
the compounding of interest and the court did not address the  applicability  of
the Alternative Mortgage Transaction Parity Act of 1982, which authorizes lender
to make residential mortgage loans that provide for negative  amortization.  The
First Circuit's decision is binding authority only on Federal District Courts in
Maine, New Hampshire, Massachusetts, Rhode Island and Puerto Rico.


                                      -84-

<PAGE>

                         FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         The following is a general discussion of certain  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
Offered Securities offered hereunder. This discussion has been prepared based on
the advice of Thacher Proffitt & Wood,  counsel to the Company.  This discussion
is directed solely to Securityholders that hold the Securities as capital assets
within the meaning of Section  1221 of the  Internal  Revenue  Code of 1986 (the
"Code") (although portions thereof may also apply to Securityholders  who do not
hold Securities as "capital assets") and does not purport to discuss all federal
income tax consequences  that may be applicable to the individual  circumstances
of particular categories of investors,  some of which (such as banks,  insurance
companies and foreign  investors) may be subject to special  treatment under the
Code.  Further,  the  authorities  on which  this  discussion,  and the  opinion
referred to below, are based are subject to change or differing interpretations,
which  could  apply  retroactively.  Prospective  investors  should note that no
rulings  have been or will be sought  from the  Internal  Revenue  Service  (the
"IRS") with  respect to any of the  federal  income tax  consequences  discussed
below,  and no assurance can be given the IRS will not take contrary  positions.
Taxpayers  and preparers of tax returns  (including  those filed by any REMIC or
other  issuer)  should be aware that under  applicable  Treasury  regulations  a
provider of advice on  specific  issues of law is not  considered  an income tax
return  preparer unless the advice (i) is given with respect to events that have
occurred at the time the advice is rendered and is not given with respect to the
consequences  of  contemplated  actions,  and (ii) is  directly  relevant to the
determination of an entry on a tax return. Accordingly, taxpayers should consult
their own tax advisors and tax return preparers regarding the preparation of any
item on a tax  return,  even  where  the  anticipated  tax  treatment  has  been
discussed herein.  In addition to the federal income tax consequences  described
herein,   potential   investors   should   consider  the  state  and  local  tax
consequences,  if  any,  of  the  purchase,  ownership  and  disposition  of the
Securities. See "State and Other Tax Consequences."  Securityholders are advised
to consult their own tax advisors concerning the federal,  state, local or other
tax  consequences  to them of the  purchase,  ownership and  disposition  of the
Securities offered hereunder.

         The following  discussion  addresses securities of three general types:
(i) certificates ("REMIC Certificates")  representing interests in a Trust Fund,
or a portion thereof, that the Trustee, the Master Servicer or another specified
party (the "REMIC  Administrator")  will elect to have  treated as a real estate
mortgage  investment  conduit  ("REMIC")  under  Sections 860A through 860G (the
"REMIC Provisions") of the Code, (ii) notes representing indebtedness of a trust
fund as to which no REMIC election will be made and (iii) certificates ("Grantor
Trust  Certificates")  representing  interests in a Trust Fund  ("Grantor  Trust
Fund") as to which no REMIC election will be made. The Prospectus Supplement for
each  series  of  Certificates  will  indicate  whether  a  REMIC  election  (or
elections)  will be made for the related  Trust Fund and, if such an election is
to be made,  will identify all "regular  interests" and "residual  interests" in
the REMIC. For purposes of this tax discussion, references to a "Securityholder"
or a "holder" are to the beneficial owner of a Security.

         The  following  discussion  is based in part upon the  rules  governing
original issue discount that are set forth in Sections 1271-1273 and 1275 of the
Code and in the Treasury  regulations issued thereunder (the "OID Regulations"),
and in part  upon the  REMIC  Provisions  and the  Treasury  regulations  issued
thereunder  (the "REMIC  Regulations").  The OID  Regulations  do not adequately
address certain issues relevant to, and in some instances  provide that they are
not applicable to, securities such as the Certificates.

REMICS

         CLASSIFICATION  OF  REMICS.  On or  prior  to the  date of the  related
Prospectus  Supplement  with respect to the proposed  issuance of each series of
REMIC  Certificates,  Thacher  Proffitt  & Wood,  counsel to the  Company,  will
deliver its opinion generally to the effect that,  assuming  compliance with all
provisions  of the related  Pooling  Agreement  and upon  issuance of such REMIC
Certificates,  for federal income tax purposes,  the related Trust Fund (or each
applicable  portion thereof) will qualify as a REMIC and the REMIC  Certificates
offered  with  respect  thereto  will be  considered  to evidence  ownership  of
"regular  interests"  ("REMIC  Regular  Certificates")  or "residual  interests"
("REMIC  Residual  Certificates")  in that REMIC within the meaning of the REMIC
Provisions.

                                      -85-

<PAGE>

         If an entity electing to be treated as a REMIC fails to comply with one
or more of the  ongoing  requirements  of the Code for such  status  during  any
taxable  year,  the Code provides that the entity will not be treated as a REMIC
for such year and  thereafter.  In that  event,  such entity may be taxable as a
corporation under Treasury  regulations,  and the related REMIC Certificates may
not be accorded the status or given the tax treatment described below.  Although
the Code  authorizes  the Treasury  Department  to issue  regulations  providing
relief in the  event of an  inadvertent  termination  of REMIC  status,  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
Trust Fund's income for the period in which the requirements for such status are
not  satisfied.  The Pooling  Agreement  with respect to each REMIC will include
provisions  designed to maintain  the Trust  Fund's  status as a REMIC under the
REMIC  Provisions.  It is not anticipated that the status of any Trust Fund as a
REMIC will be inadvertently terminated.

         CHARACTERIZATION  OF  INVESTMENTS  IN REMIC  CERTIFICATES.  In general,
except as set forth in the related Prospectus Supplement, the REMIC Certificates
will be "real estate assets" within the meaning of Section  856(c)(5)(A)  of the
Code and  assets  described  in Section  7701(a)(19)(C)  of the Code in the same
proportion that the assets of the REMIC underlying such Certificates would be so
treated.  Moreover, if 95% or more of the assets of the REMIC qualify for any of
the  foregoing  treatments  at all  times  during a  calendar  year,  the  REMIC
Certificates  will qualify for the  corresponding  status in their  entirety for
that calendar year.  Interest  (including  original issue discount) on the REMIC
Regular  Certificates  and  income  allocated  to the  class of  REMIC  Residual
Certificates will be interest  described in Section  856(c)(3)(B) of the Code to
the extent that such Certificates are treated as "real estate assets" within the
meaning of Section  856(c)(5)(A)  of the Code.  In addition,  the REMIC  Regular
Certificates  will be  "qualified  mortgages"  within  the  meaning  of  Section
860G(a)(3)  of the Code if  transferred  to another  REMIC on its startup day in
exchange for regular or residual interests therein.  The determination as to the
percentage  of the  REMIC's  assets  that  constitute  assets  described  in the
foregoing  sections  of the Code  will be made  with  respect  to each  calendar
quarter based on the average  adjusted basis of each category of the assets held
by the REMIC during such calendar quarter.  The REMIC  Administrator will report
those  determinations  to  Certificateholders  in the  manner  and at the  times
required by applicable Treasury regulations.

         The assets of the REMIC will  include,  in addition to Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and any property  acquired by  foreclosure  held pending  sale,  and may include
amounts  in  reserve  accounts.  It is  unclear  whether  property  acquired  by
foreclosure  held  pending  sale  and  amounts  in  reserve  accounts  would  be
considered  to be part of the  Mortgage  Loans,  or whether  such assets (to the
extent not invested in assets  described in the  foregoing  sections)  otherwise
would  receive the same  treatment as the Mortgage  Loans for purposes of all of
the foregoing sections. In addition, in some instances Mortgage Loans may not be
treated entirely as assets  described in the foregoing  sections of the Code. If
so, the related Prospectus  Supplement will describe the Mortgage Loans that may
not be so treated. The REMIC Regulations do provide, however, that cash received
from payments on Mortgage Loans held pending  distribution is considered part of
the  Mortgage  Loans  for  purposes  of  Section   856(c)(5)(A)   of  the  Code.
Furthermore,  foreclosure  property  will qualify as "real estate  assets" under
Section 856(C)(5)(A) of the Code.

         TIERED REMIC STRUCTURES. For certain series of REMIC Certificates,  two
or more  separate  elections  may be made to treat  designated  portions  of the
related Trust Fund as REMICs ("Tiered  REMICs") for federal income tax purposes.
As to each such series of REMIC  Certificates,  in the opinion of counsel to the
Company,  assuming  compliance  with  all  provisions  of  the  related  Pooling
Agreement,  the  Tiered  REMICs  will  each  qualify  as a REMIC  and the  REMIC
Certificates  issued  by the  Tiered  REMICs  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.

         Solely for purposes of determining  whether the REMIC Certificates will
be "real estate assets" within the meaning of Section  856(c)(5)(A) of the Code,
and "loans secured by an interest in real property" under Section 7701(a)(19)(C)
of the Code, and whether the income on such  Certificates is interest  described
in Section  856(c)(3)(B)  of the Code,  the Tiered REMICs will be treated as one
REMIC.

         TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES.


                                      -86-

<PAGE>

         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.  Certain REMIC Regular  Certificates  may be
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code. Any holders of REMIC Regular  Certificates  issued with original issue
discount generally will be required to include original issue discount in income
as it accrues,  in accordance with the "constant  yield" method described below,
in advance of the receipt of the cash  attributable to such income. In addition,
Section  1272(a)(6)  of the Code  provides  special  rules  applicable  to REMIC
Regular  Certificates  and certain other debt  instruments  issued with original
issue discount. Regulations have not been issued under that section.

         The Code requires that a reasonable  prepayment assumption be used with
respect to Mortgage  Loans held by a REMIC in computing  the accrual of original
issue  discount on REMIC  Regular  Certificates  issued by that REMIC,  and that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement. However, neither the Company, the Master Servicer nor the
Trustee will make any representation that the Mortgage Loans will in fact prepay
at a rate conforming to the Prepayment Assumption or at any other rate.

         The original  issue  discount,  if any, on a REMIC Regular  Certificate
will be the excess of its stated  redemption  price at  maturity  over its issue
price. The issue price of a particular class of REMIC Regular  Certificates will
be the  first  cash  price  at  which a  substantial  amount  of  REMIC  Regular
Certificates of that class is sold (excluding sales to bond houses,  brokers and
underwriters).  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 the fair
market value of such class on the Closing Date. Under the OID  Regulations,  the
stated redemption price of a REMIC Regular  Certificate is equal to the total of
all  payments  to be made on  such  Certificate  other  than  "qualified  stated
interest."  "Qualified  stated  interest"  is interest  that is  unconditionally
payable at least annually (during the entire term of the instrument) at a single
fixed  rate,  or  at  a  "qualified  floating  rate,"  an  "objective  rate,"  a
combination of a single fixed rate and one or more "qualified floating rates" or
one "qualified  inverse floating rate," or a combination of "qualified  floating
rates"  that does not operate in a manner that  accelerates  or defers  interest
payments on such REMIC Regular Certificate.

         In the case of REMIC Regular  Certificates  bearing adjustable interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the  Certificateholders  and the Internal Revenue Service
(the "IRS").

         Certain classes of the REMIC Regular  Certificates  may provide for the
first interest  payment with respect to such  Certificates  to be made more than
one  month  after  the date of  issuance,  a period  which  is  longer  than the
subsequent  monthly intervals between interest  payments.  Assuming the "accrual
period" (as defined  below) for original  issue  discount is each monthly period
that  ends on the day  prior to each  Distribution  Date,  in some  cases,  as a
consequence of this "long first accrual  period," some or all interest  payments
may be  required  to be  included  in the stated  redemption  price of the REMIC
Regular  Certificate  and  accounted  for as original  issue  discount.  Because
interest on REMIC Regular  Certificates must in any event be accounted for under
an  accrual  method,  applying  this  analysis  would  result  in only a  slight
difference  in the timing of the  inclusion  in income of the yield on the REMIC
Regular Certificates.

                                      -87-

<PAGE>


         In  addition,  if  the  accrued  interest  to  be  paid  on  the  first
Distribution  Date is computed with respect to a period that begins prior to the
Closing  Date,  a  portion  of the  purchase  price  paid  for a  REMIC  Regular
Certificate  will  reflect  such accrued  interest.  In such cases,  information
returns to the Certificateholders and the IRS will be based on the position that
the portion of the purchase price paid for the interest  accrued with respect to
periods prior to the Closing Date is treated as part of the overall cost of such
REMIC  Regular  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that portion of the interest  paid on the first  Distribution  Date in excess of
interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first Distribution Date should be included in the stated
redemption price of such REMIC Regular Certificate. However, the OID Regulations
state that all or some  portion  of such  accrued  interest  may be treated as a
separate  asset the cost of which is recovered  entirely out of interest paid on
the first  Distribution  Date.  It is unclear  how an election to do so would be
made  under the OID  Regulations  and  whether  such an  election  could be made
unilaterally by a Certificateholder.

         Notwithstanding  the general  definition  of original  issue  discount,
original issue discount on a REMIC Regular  Certificate will be considered to be
de minimis if it is less than 0.25% of the stated  redemption price of the REMIC
Regular  Certificate  multiplied by its weighted average life. For this purpose,
the weighted  average life of the REMIC Regular  Certificate  is computed as the
sum of the  amounts  determined,  as to  each  payment  included  in the  stated
redemption  price of such REMIC  Regular  Certificate,  by  multiplying  (i) the
number of complete  years  (rounding down for partial years) from the issue date
until such  payment is expected to be made  (presumably  taking into account the
Prepayment  Assumption) by (ii) a fraction, the numerator of which is the amount
of the payment,  and the denominator of which is the stated  redemption price at
maturity of such REMIC Regular Certificate. Under the OID Regulations,  original
issue discount of only a de minimis amount (other than de minimis original issue
discount  attributable  to a  so-called  "teaser"  interest  rate or an  initial
interest holiday) will be included in income as each payment of stated principal
is made,  based on the product of the total  amount of such de minimis  original
issue  discount  and a fraction,  the  numerator  of which is the amount of such
principal  payment  and the  denominator  of  which  is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income  currently based on a constant yield method.  See "Taxation
of Owners of REMIC Regular  Certificates--Market  Discount" for a description of
such election under the OID Regulations.

         If original issue discount on a REMIC Regular  Certificate is in excess
of a de minimis amount,  the holder of such Certificate must include in ordinary
gross income the sum of the "daily portions" of original issue discount for each
day during its  taxable  year on which it held such REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

         As to each  "accrual  period," that is, each period that ends on a date
that  corresponds to the day prior to each  Distribution  Date and begins on the
first day following the immediately  preceding accrual period (or in the case of
the first such period,  begins on the Closing Date), a calculation  will be made
of the portion of the original  issue  discount that accrued during such accrual
period.  The  portion of original  issue  discount  that  accrues in any accrual
period will equal the excess,  if any, of (i) the sum of (A) the present  value,
as of the end of the accrual period, of all of the distributions remaining to be
made on the REMIC  Regular  Certificate,  if any, in future  periods and (B) the
distributions  made on such REMIC Regular  Certificate during the accrual period
of amounts included in the stated redemption price, over (ii) the adjusted issue
price of such REMIC Regular  Certificate at the beginning of the accrual period.
The present  value of the remaining  distributions  referred to in the preceding
sentence will be calculated (i) assuming that distributions on the REMIC Regular
Certificate will be received in future periods based on the Mortgage Loans being
prepaid at a rate equal to the Prepayment Assumption, (ii) using a discount rate
equal to the original yield to maturity of the Certificate and (iii) taking into
account events  (including  actual  prepayments)  that have occurred  before the
close of the accrual period. For these purposes,  the original yield to maturity
of the Certificate will be calculated based on its issue price and assuming that
distributions  on the  Certificate  will be made in all accrual periods based on
the Mortgage Loans being prepaid at a rate equal to the  Prepayment  Assumption.
The adjusted issue price of a REMIC Regular  Certificate at the beginning of any
accrual period will equal the issue price of such Certificate,  increased by the
aggregate  amount of original  issue  discount that accrued with respect to such
Certificate  in  prior  accrual  periods,  and  reduced  by  the  amount  of any
distributions made on such REMIC Regular Certificate in prior accrual periods of
amounts  included in the stated  redemption  price.  The original issue discount
accruing during any


                                      -88-

<PAGE>

accrual period,  computed as described above,  will be allocated ratably to each
day during the accrual  period to determine the daily portion of original  issue
discount for such day.

         A subsequent  purchaser of a REMIC Regular  Certificate  that purchases
such  Certificate at a cost (excluding any portion of such cost  attributable to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price," in proportion  to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

         MARKET  DISCOUNT.  A  Certificateholder  that purchases a REMIC Regular
Certificate  at a  market  discount,  that is,  in the  case of a REMIC  Regular
Certificate  issued without  original issue  discount,  at a purchase price less
than its remaining  stated principal  amount,  or in the case of a REMIC Regular
Certificate  issued with original issue discount,  at a purchase price less than
its adjusted issue price will  recognize gain upon receipt of each  distribution
representing  stated redemption price. In particular,  under Section 1276 of the
Code such a Certificateholder generally will be required to allocate the portion
of each such distribution  representing stated redemption price 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.  In addition,  the
OID  Regulations  permit a  Certificateholder  to elect to accrue all  interest,
discount  (including de minimis market or original issue  discount) in income as
interest,  and to amortize premium, based on a constant yield method. If such an
election  were made with  respect to a REMIC  Regular  Certificate  with  market
discount,  the  Certificateholder  would be deemed to have made an  election  to
include  currently  market  discount  in income  with  respect to all other debt
instruments having market discount that such  Certificateholder  acquires during
the taxable year of the election or thereafter, and possibly previously acquired
instruments.  Similarly,  a  Certificateholder  that  made this  election  for a
Certificate  that is  acquired  at a  premium  would 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" below. Each of these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest would be irrevocable,  except with the
approval of the IRS.

         However,  market  discount with respect to a REMIC Regular  Certificate
will be  considered to be de minimis for purposes of Section 1276 of the Code if
such market discount is less than 0.25% of the remaining stated redemption price
of such REMIC Regular Certificate  multiplied by the number of complete years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "Taxation   of  Owners  of  REMIC   Regular
Certificates--Original  Issue  Discount"  above.  Such treatment would result in
discount  being  included  in income at a slower  rate  than  discount  would be
required to be included in income using the method described above.

         Section  1276(b)(3) of the Code  specifically  authorizes  the Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total


                                      -89-

<PAGE>


remaining  market discount as the original issue discount accrued in the accrual
period bears to the total original issue discount remaining on the REMIC Regular
Certificate  at the beginning of the accrual  period.  Moreover,  the Prepayment
Assumption  used in  calculating  the accrual of original issue discount is also
used in  calculating  the accrual of market  discount.  Because the  regulations
referred  to in this  paragraph  have not been  issued,  it is not  possible  to
predict what effect such regulations  might have on the tax treatment of a REMIC
Regular Certificate purchased at a discount in the secondary market.

         To the extent that REMIC  Regular  Certificates  provide for monthly or
other periodic  distributions  throughout  their term, the effect of these rules
may be to require  market  discount to be includible in income at a rate that is
not significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

         Further,  under  Section  1277 of the Code a holder of a REMIC  Regular
Certificate  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 a REMIC Regular  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 REMIC Regular Certificate purchased at a cost (excluding any
portion of such cost  attributable to accrued qualified stated interest) greater
than its remaining stated redemption price will be considered to be purchased at
a  premium.  The  holder of such a REMIC  Regular  Certificate  may elect  under
Section 171 of the Code to amortize such premium under the constant yield method
over the life of the  Certificate.  If made,  such an election will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  debt  instrument,  rather  than as a  separate
interest deduction. The OID Regulations also permit  Certificateholders to elect
to include all  interest,  discount  and  premium in income  based on a constant
yield method, further treating the Certificateholder as having made the election
to  amortize  premium  generally.  See  "Taxation  of  Owners  of REMIC  Regular
Certificates--Market  Discount" above. The Committee Report states that the same
rules that apply to accrual of market  discount (which rules will require use of
a  Prepayment  Assumption  in accruing  market  discount  with  respect to REMIC
Regular  Certificates  without regard to whether such Certificates have original
issue  discount) will also apply in amortizing bond premium under Section 171 of
the Code.

         REALIZED LOSSES.  Under Section 166 of the Code, both corporate holders
of the REMIC Regular  Certificates and noncorporate holders of the REMIC Regular
Certificates  that  acquire  such  Certificates  in  connection  with a trade or
business should be allowed to deduct,  as ordinary losses,  any losses sustained
during a taxable  year in which their  Certificates  become  wholly or partially
worthless as the result of one or more  realized  losses on the Mortgage  Loans.
However,  it appears  that a  noncorporate  holder that does not acquire a REMIC
Regular  Certificate in connection with a trade or business will not be entitled
to deduct a loss under Section 166 of the Code until such  holder's  Certificate
becomes wholly worthless (i.e., until its outstanding principal balance has been
reduced to zero) and that the loss will be characterized as a short-term capital
loss.

         Each holder of a REMIC Regular  Certificate  will be required to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the Underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously  accrued and included income that as the result of a realized loss
ultimately  will not be realized,  the law is unclear with respect to the timing
and character of such loss or reduction in income.


                                      -90-

<PAGE>

         TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

         GENERAL.  Although a REMIC is a separate  entity for federal income tax
purposes, a REMIC generally is not subject to entity-level taxation, except with
regard  to  prohibited   transactions  and  certain  other   transactions.   See
"-Prohibited Transactions Tax and Other Taxes" below. Rather, the taxable income
or net loss of a REMIC is  generally  taken  into  account  by the holder of the
REMIC Residual Certificates.  Accordingly,  the REMIC Residual Certificates will
be subject to tax rules that differ significantly from those that would apply if
the REMIC Residual  Certificates were treated for federal income tax purposes as
direct ownership  interests in the Mortgage Loans or as debt instruments  issued
by the REMIC.

         A holder of a REMIC Residual Certificate  generally will be required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests  on such day.  Any amount  included in the gross  income or
allowed  as a loss of any  REMIC  Residual  Certificateholder  by virtue of this
paragraph will be treated as ordinary  income or loss. The taxable income of the
REMIC will be determined  under the rules  described below in "Taxable Income of
the REMIC" and will be taxable to the REMIC Residual  Certificateholders without
regard to the  timing or amount 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 limitations  under Section 469
of the Code on the deductibility of "passive losses."

         A  holder  of  a  REMIC  Residual   Certificate   that  purchased  such
Certificate  from a prior  holder of such  Certificate  also will be required to
report on its federal income tax return amounts  representing its daily share of
the  taxable  income  (or net loss) of the REMIC for each day that it holds such
REMIC Residual Certificate. Those daily amounts generally will equal the amounts
of taxable  income or net loss  determined  as described  above.  The  Committee
Report indicates that certain modifications of the general rules may be made, by
regulations,  legislation  or otherwise to reduce (or  increase) the income of a
REMIC Residual  Certificateholder that purchased such REMIC Residual Certificate
from a prior holder of such  Certificate  at a price greater than (or less than)
the adjusted basis (as defined below) such REMIC Residual Certificate would have
had  in  the  hands  of an  original  holder  of  such  Certificate.  The  REMIC
Regulations, however, do not provide for any such modifications.

         Any payments  received by a holder of a REMIC  Residual  Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includible
in income  immediately upon its receipt,  the IRS might assert that such payment
should be included in income over time according to an amortization  schedule or
according  to some other  method.  Because  of the  uncertainty  concerning  the
treatment  of such  payments,  holders  of REMIC  Residual  Certificates  should
consult their tax advisors  concerning the treatment of such payments for income
tax purposes.

         The amount of income REMIC Residual Certificateholders will be required
to report (or the tax  liability  associated  with such  income)  may exceed the
amount of cash  distributions  received  from the  REMIC  for the  corresponding
period.  Consequently,  REMIC  Residual  Certificateholders  should  have  other
sources of funds  sufficient to pay any federal  income taxes due as a result of
their ownership of REMIC Residual  Certificates or unrelated  deductions against
which income may be offset, subject to the rules relating to "excess inclusions"
and  "noneconomic"  residual  interests  discussed  below. The fact that the tax
liability   associated   with   the   income   allocated   to   REMIC   Residual
Certificateholders  may exceed  the cash  distributions  received  by such REMIC
Residual  Certificateholders  for the  corresponding  period  may  significantly
adversely  affect  such REMIC  Residual  Certificateholders'  after-tax  rate of
return.  Such disparity  between income and  distributions  may not be offset by
corresponding  losses or reductions of income attributable to the REMIC Residual
Certificateholder  until  subsequent  tax years and, then, may not be completely
offset due to changes in the Code, tax rates or character of the income or loss.


                                      -91-

<PAGE>

         TAXABLE INCOME OF THE REMIC. The taxable income of the REMIC will equal
the  income  from the  Mortgage  Loans  and other  assets of the REMIC  plus any
cancellation of indebtedness  income due to the allocation of realized losses to
REMIC  Regular  Certificates,  less the  deductions  allowed  to the  REMIC  for
interest  (including  original  issue  discount  and  reduced by any  premium on
issuance)  on the  REMIC  Regular  Certificates  (and any  other  class of REMIC
Certificates  constituting "regular interests" in the REMIC not offered hereby),
amortization of any premium on the Mortgage Loans,  bad debt losses with respect
to  the  Mortgage  Loans  and,  except  as  described   below,   for  servicing,
administrative and other expenses.

         For purposes of determining its taxable income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered  hereby  will  be  determined  in  the  manner   described  above  under
"--Taxation of Owners of REMIC Regular  Certificates--Original  Issue Discount."
The issue price of a REMIC  Certificate  received in exchange for an interest in
the Mortgage  Loans or other  property  will equal the fair market value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC Certificates are retained initially rather than sold, the REMIC
Administrator  may be  required  to  estimate  the  fair  market  value  of such
interests in order to determine the basis of the REMIC in the Mortgage Loans and
other property held by the REMIC.

         Subject to possible  application of the de minimis rules, the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.  See  "--Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

         A Mortgage  Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  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  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan  originated  on or before  September 27, 1985.  Instead,  premium on such a
Mortgage Loan should be allocated  among the principal  payments  thereon and be
deductible by the REMIC as those  payments  become due or upon the prepayment of
such Mortgage Loan.

         A REMIC will be allowed  deductions  for interest  (including  original
issue discount) on the REMIC Regular Certificates  (including any other class of
REMIC  Certificates  constituting  "regular  interests" in the REMIC not offered
hereby)  equal to the  deductions  that would be  allowed  if the REMIC  Regular
Certificates  (including  any  other  class of REMIC  Certificates  constituting
"regular  interests" in the REMIC not offered  hereby) were  indebtedness of the
REMIC.  Original issue discount will be considered to accrue for this purpose as
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Original  Issue Discount," except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

         If a class of REMIC Regular Certificates is issued at a price in excess
of the stated redemption price of such class (such excess "Issue Premium"),  the
net amount of interest  deductions  that are  allowed the REMIC in each  taxable
year with  respect  to the REMIC  Regular  Certificates  of such  class  will be
reduced  by an  amount  equal  to the  portion  of the  Issue  Premium  that  is
considered  to be amortized  or repaid in that year.  Although the matter is not
entirely  certain,  it is likely that Issue Premium  would be amortized  under a
constant yield method in a manner  analogous to the method of accruing  original
issue  discount  described  above under  "--Taxation  of Owners of REMIC Regular
Certificates--Original Issue Discount."


                                      -92-

<PAGE>

         As a general rule,  the taxable income of a REMIC will be determined in
the same manner as if the REMIC were an  individual  having the calendar year as
its taxable year and using the accrual method of accounting.
However,
no item of income, gain, loss or deduction allocable to a prohibited transaction
will be taken into account. See "--Prohibited  Transactions Tax and Other Taxes"
below.  Further, the limitation on miscellaneous  itemized deductions imposed on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for servicing,  administrative  and other  non-interest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "--Possible  Pass-Through of Miscellaneous  Itemized
Deductions"  below.  If the  deductions  allowed  to the REMIC  exceed its gross
income for a calendar  quarter,  such  excess will be the net loss for the REMIC
for that calendar quarter.

         BASIS RULES,  NET LOSSES AND  DISTRIBUTIONS.  The  adjusted  basis of a
REMIC  Residual  Certificate  will be equal to the  amount  paid for such  REMIC
Residual  Certificate,  increased by amounts included in the income of the REMIC
Residual  Certificateholder  and decreased (but not below zero) by distributions
made, and by net losses allocated, to such REMIC Residual Certificateholder.

         A REMIC Residual  Certificateholder is not allowed to take into account
any net loss for any  calendar  quarter to the extent such net loss exceeds such
REMIC  Residual   Certificateholder's  adjusted  basis  in  its  REMIC  Residual
Certificate as of the close of such calendar quarter  (determined without regard
to such net loss).  Any loss that is not currently  deductible by reason of this
limitation may be carried forward  indefinitely to future calendar quarters and,
subject to the same limitation, may be used only to offset income from the REMIC
Residual Certificate. The ability of REMIC Residual Certificateholders to deduct
net losses may be subject to additional  limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.

         Any  distribution on a REMIC Residual  Certificate will be treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC.  However,  such bases increases may not occur until the end
of the calendar  quarter,  or perhaps the end of the calendar year, with respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

         The effect of these  rules is that a REMIC  Residual  Certificateholder
may not amortize its basis in a REMIC Residual Certificate, but may only recover
its basis through distributions,  through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate.  See "--Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have in the hands of an  original  holder,  see  "--Taxation  of Owners of REMIC
Residual Certificates--General" above.

         EXCESS  INCLUSIONS.  Any "excess  inclusions"  with  respect to a REMIC
Residual Certificate will be subject to federal income tax in all events.

         In general,  the "excess  inclusions"  with respect to a REMIC Residual
Certificate  for any  calendar  quarter  will be the excess,  if any, of (i) the
daily  portions  of  REMIC  taxable  income  allocable  to such  REMIC  Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such

                                      -93-

<PAGE>

REMIC Residual  Certificate  was held by such REMIC Residual  Certificateholder.
The daily accruals of a REMIC Residual  Certificateholder  will be determined by
allocating  to each day during a calendar  quarter  its  ratable  portion of the
product of the "adjusted  issue price" of the REMIC Residual  Certificate at the
beginning of the calendar  quarter and 120% of the  "long-term  Federal rate" in
effect on the Closing  Date.  For this  purpose,  the adjusted  issue price of a
REMIC Residual  Certificate as of the beginning of any calendar  quarter will be
equal to the issue price of the REMIC Residual Certificate, increased by the sum
of the daily  accruals for all prior quarters and decreased (but not below zero)
by any distributions made with respect to such REMIC Residual Certificate before
the beginning of such quarter.  The issue price of a REMIC Residual  Certificate
is the initial offering price to the public  (excluding bond houses and brokers)
at which a substantial amount of the REMIC Residual  Certificates were sold. The
"long-term Federal 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.  Although it has not done so, the  Treasury  has  authority to issue
regulations  that would  treat the entire  amount of income  accruing on a REMIC
Residual  Certificate as an excess inclusion if the REMIC Residual  Certificates
are considered to have "significant value."

         For REMIC Residual Certificateholders, an excess inclusion (i) will not
be permitted to be offset by deductions,  losses or loss  carryovers  from other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders  that  are  foreign  investors.   See,  however,   "--Foreign
Investors in REMIC Certificates," below.

         Furthermore,  for  purposes  of the  alternative  minimum  tax,  excess
inclusions  will  not be  permitted  to be  offset  by the  alternative  tax net
operating loss deduction and alternative  minimum taxable income may not be less
than the  taxpayer's  excess  inclusions.  The  latter  rule has the  effect  of
preventing  nonrefundable tax credits from reducing the taxpayer's income tax to
an amount lower than the tentative minimum tax on excess inclusions.

         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 Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

         NONECONOMIC REMIC RESIDUAL  CERTIFICATES.  Under the REMIC Regulations,
transfers of "noneconomic"  REMIC Residual  Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was to
enable the  transferor  to impede the  assessment or collection of tax." If such
transfer is disregarded, the purported transferor will continue to remain liable
for any  taxes  due with  respect  to the  income  on such  "noneconomic"  REMIC
Residual  Certificate.  The  REMIC  Regulations  provide  that a REMIC  Residual
Certificate is noneconomic unless, based on the Prepayment Assumption and on any
required or permitted  clean up calls, or required  liquidation  provided for in
the REMIC's  organizational  documents,  (1) the present  value of the  expected
future  distributions  (discounted  using  the  "applicable  Federal  rate"  for
obligations  whose term ends on the close of the last  quarter  in which  excess
inclusions   are  expected  to  accrue  with  respect  to  the  REMIC   Residual
Certificate,  which rate is computed  and  published  monthly by the IRS) on the
REMIC Residual Certificate equals at least the present value of the expected tax
on the anticipated excess inclusions,  and (2) the transferor reasonably expects
that the  transferee  will  receive  distributions  with  respect  to the  REMIC
Residual  Certificate  at or after the time the taxes accrue on the  anticipated
excess  inclusions  in an  amount  sufficient  to  satisfy  the  accrued  taxes.
Accordingly,  all transfers of REMIC Residual  Certificates  that may constitute
noneconomic residual interests will be subject to certain restrictions under the
terms  of the  related  Pooling  Agreement  that  are  intended  to  reduce  the
possibility  of any such transfer  being  disregarded.  Such  restrictions  will
require each party to a transfer to provide an affidavit that no purpose of such
transfer is to impede the  assessment or collection  of tax,  including  certain
representations as to the financial condition of the prospective transferee,  as
to which the transferor is also required to make a reasonable  investigation  to
determine  such  transferee's  historic  payment  of its  debts and  ability  to
continue to pay its debts as they come due in the future.  Prior to purchasing a
REMIC Residual Certificate, prospective purchasers should consider

                                      -94-

<PAGE>

the possibility that a purported transfer of such REMIC Residual  Certificate by
such a purchaser to another  purchaser at some future date may be disregarded in
accordance with the above-described rules which would result in the retention of
tax liability by such purchaser.

         The related  Prospectus  Supplement will disclose whether offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain  assumptions,  and the Company will make no representation  that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

         MARK-TO-MARKET  RULES.  On December  24, 1996,  the IRS released  final
regulations (the "Mark-to-Market  Regulations") relating to the requirement that
a securities dealer mark to market  securities held for sale to customers.  This
mark-to-market  requirement applies to all securities owned by a dealer,  except
to the extent that the dealer has specifically identified a security as held for
investment.  The  Mark-to-Market  Regulations  provide that for purposes of this
mark-to-market  requirement, a Residual Certificate issued after January 4, 1995
is not treated as a security  and thus may not be marked to market.  Prospective
purchasers of a Residual Certificate should consult their tax advisors regarding
the  possible   application  of  the  mark-to-market   requirement  to  Residual
Certificates.

         POSSIBLE  PASS-THROUGH OF MISCELLANEOUS  ITEMIZED DEDUCTIONS.  Fees and
expenses of a REMIC  generally  will be  allocated to the holders of the related
REMIC Residual  Certificates.  The  applicable  Treasury  regulations  indicate,
however,  that in the case of a REMIC that is similar to a single class  grantor
trust,  all or a portion of such fees and  expenses  should be  allocated to the
holders  of the  related  REMIC  Regular  Certificates.  Except as stated in the
related  Prospectus  Supplement,  such fees and  expenses  will be  allocated to
holders of the related REMIC Residual  Certificates in their entirety and not to
the holders of the related REMIC Regular Certificates.

         With  respect  to  REMIC   Residual   Certificates   or  REMIC  Regular
Certificates  the holders of which receive an allocation of fees and expenses in
accordance  with  the  preceding  discussion,   if  any  holder  thereof  is  an
individual,  estate or trust, or a "pass-through  entity"  beneficially owned by
one or  more  individuals,  estates  or  trusts,  (i) an  amount  equal  to such
individual's,  estate's or trust's share of such fees and expenses will be added
to the gross  income of such  holder  and (ii) such  individual's,  estate's  or
trust's  share of such fees and  expenses  will be  treated  as a  miscellaneous
itemized  deduction  allowable  subject to the  limitation  of Section 67 of the
Code,  which  permits  such  deductions  only to the extent  they  exceed in the
aggregate  two percent of a  taxpayer's  adjusted  gross  income.  In  addition,
Section 68 of the Code provides that the amount of itemized deductions otherwise
allowable  for an individual  whose  adjusted  gross income  exceeds a specified
amount will be reduced by the lesser of (i) 3% of the excess of the individual's
adjusted  gross  income  over such  amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for the taxable year.  The amount of additional
taxable income  reportable by REMIC  Certificateholders  that are subject to the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
holder of a REMIC  Certificate  that is an  individual,  estate  or trust,  or a
"pass-through entity" beneficially owned by one or more individuals,  estates or
trusts,  no deduction  will be allowed for such  holder's  allocable  portion of
servicing fees and other  miscellaneous  itemized  deductions of the REMIC, even
though an amount equal to the amount of such fees and other  deductions  will be
included in such holder's gross income. Accordingly, such REMIC Certificates may
not  be  appropriate  investments  for  individuals,   estates,  or  trusts,  or
pass-through entities beneficially owned by one or more individuals,  estates or
trusts. Such prospective  investors should consult with their tax advisors prior
to making an investment in such Certificates.

         SALES OF  REMIC  CERTIFICATES.  If a REMIC  Certificate  is  sold,  the
selling  Certificateholder  will  recognize gain or loss equal to the difference
between  the amount  realized  on the sale and its  adjusted  basis in the REMIC
Certificate.  The adjusted basis of a REMIC Regular  Certificate  generally will
equal the cost of such  REMIC  Regular  Certificate  to such  Certificateholder,
increased  by income  reported by such  Certificateholder  with  respect to such
REMIC Regular Certificate (including original issue discount and market discount
income) and reduced (but not below zero) by  distributions on such REMIC Regular
Certificate received by such Certificateholder and by any amortized premium. The
adjusted basis of a REMIC Residual  Certificate  will be determined as described
under "--Taxation of Owners

                                      -95-

<PAGE>

of REMIC  Residual  Certificates--Basis  Rules,  Net Losses and  Distributions."
Except as provided in the following four paragraphs,  any such gain or loss will
be capital gain or loss,  provided such REMIC  Certificate  is held as a capital
asset  (generally,  property held for investment)  within the meaning of Section
1221 of the Code.

         Gain from the sale of a REMIC Regular  Certificate that might otherwise
be capital gain will be treated as ordinary  income to the extent such gain does
not exceed the excess, if any, of (i) the amount that would have been includible
in the seller's income with respect to such REMIC Regular  Certificate  assuming
that  income had  accrued  thereon  at a rate  equal to 110% of the  "applicable
Federal  rate"  (generally,  a rate based on an  average  of  current  yields on
Treasury  securities  having a maturity  comparable  to that of the  Certificate
based on the application of the Prepayment Assumption to such Certificate, which
rate is computed and published monthly by the IRS), determined as of the date of
purchase  of such REMIC  Regular  Certificate,  over (ii) the amount of ordinary
income  actually  includible  in the  seller's  income  prior to such  sale.  In
addition, gain recognized on the sale of a REMIC Regular Certificate by a seller
who  purchased  such REMIC  Regular  Certificate  at a market  discount  will be
taxable  as  ordinary  income in an amount  not  exceeding  the  portion of such
discount that accrued during the period such REMIC  Certificate was held by such
holder,  reduced  by any  market  discount  included  in income  under the rules
described    above   under    "--Taxation    of   Owners   of   REMIC    Regular
Certificates--Market Discount" and "--Premium."

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

         A portion of any gain from the sale of a REMIC Regular Certificate that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

         Finally,  a  taxpayer  may  elect to have  net  capital  gain  taxed at
ordinary  income rates rather than capital  gains rates in order to include such
net  capital  gain in total net  investment  income for the  taxable  year,  for
purposes of the rule that  limits the  deduction  of  interest  on  indebtedness
incurred to purchase or carry  property held for  investment to a taxpayer's net
investment income.

         Except as may be 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 residual  interest in a REMIC or any similar
interest  in a "taxable  mortgage  pool" (as  defined in Section  7701(i) of the
Code)  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 Section  1091 of the Code.  In that  event,  any loss  realized  by the REMIC
Residual  Certificateholder on the sale will not be deductible, but instead will
be  added  to such  REMIC  Residual  Certificateholder's  adjusted  basis in the
newly-acquired asset.

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

         In  addition,  certain  contributions  to a REMIC made after the day on
which the REMIC issues all of its interests  could result in the imposition of a
tax on the REMIC equal to 100% of the value of the contributed property


                                      -96-

<PAGE>

(a "Contributions Tax"). Each Pooling Agreement will include provisions designed
to prevent the  acceptance  of any  contributions  that would be subject to such
tax.

         REMICs also are subject to federal income tax at the highest  corporate
rate on "net income from foreclosure  property,"  determined by reference to the
rules applicable to real estate investment trusts.  "Net income from foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
It is not anticipated that any REMIC will recognize "net income from foreclosure
property" subject to federal income tax.

         Except as set forth in the  related  Prospectus  Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

         Except as set forth in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the  related  Master  Servicer  or Trustee in either  case out of its own funds,
provided  that the  Master  Servicer  or the  Trustee,  as the case may be,  has
sufficient  assets to do so, and provided  further that such tax arises out of a
breach of the Master  Servicer's or the Trustee's  obligations,  as the case may
be,  under the  related  Pooling  Agreement  and in respect of  compliance  with
applicable laws and  regulations.  Any such tax not borne by the Master Servicer
or the Trustee  will be charged  against the related  Trust Fund  resulting in a
reduction in amounts payable to holders of the related REMIC Certificates.

         TAX AND  RESTRICTIONS  ON TRANSFERS OF REMIC RESIDUAL  CERTIFICATES  TO
CERTAIN  ORGANIZATIONS.  If a REMIC  Residual  Certificate  is  transferred to a
"disqualified  organization"  (as defined  below),  a tax would be imposed in an
amount  (determined under the REMIC Regulations) equal to the product of (i) the
present value  (discounted  using the "applicable  Federal rate" for obligations
whose term ends on the close of the last quarter in which excess  inclusions are
expected to accrue with respect to the REMIC Residual Certificate, which rate is
computed  and  published  monthly  by the IRS) of the total  anticipated  excess
inclusions with respect to such REMIC Residual Certificate for periods after the
transfer and (ii) the highest  marginal  federal  income tax rate  applicable to
corporations.  The  anticipated  excess  inclusions must be determined as of the
date that the REMIC Residual  Certificate  is  transferred  and must be based on
events  that  have  occurred  up to the time of such  transfer,  the  Prepayment
Assumption and any required or permitted clean up calls or required  liquidation
provided for in the REMIC's organizational documents. Such a tax generally would
be imposed on the  transferor  of the REMIC  Residual  Certificate,  except that
where such transfer is through an agent for a disqualified organization, the tax
would  instead  be imposed  on such  agent.  However,  a  transferor  of a REMIC
Residual  Certificate would in no event be liable for such tax with respect to a
transfer if the  transferee  furnishes to the  transferor an affidavit  that the
transferee  is  not a  disqualified  organization  and,  as of the  time  of the
transfer,  the transferor does not have actual  knowledge that such affidavit is
false.  Moreover,  an  entity  will not  qualify  as a REMIC  unless  there  are
reasonable  arrangements  designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for  the  application  of the tax  described  herein  will  be  made  available.
Restrictions  on the transfer of REMIC Residual  Certificates  and certain other
provisions  that are intended to meet this  requirement  will be included in the
Pooling Agreement, and will be discussed more fully in any Prospectus Supplement
relating to the offering of any REMIC Residual Certificate.

         In addition,  if a "pass-through entity" (as defined below) includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under  penalties  of perjury  that such  social  security  number is that of the
record  holder or (ii) a statement  under  penalties of perjury that such record
holder is not a disqualified  organization.  For taxable years  beginning  after
December 31, 1997, notwithstanding the preceding two sentences, in the case of a
REMIC  Residual  Certificate  held  by  an  "electing  large  partnership,"  all
interests  in  such  partnership  shall  be  treated  as  held  by  disqualified
organizations  (without  regard to whether the record holders of the partnership
furnish statements  described in the preceding  sentence) and the amount that is
subject to tax under the


                                      -97-

<PAGE>

second  preceding  sentence is excluded from the gross income of the partnership
allocated to the partners (in lieu of allocating to the partners a deduction for
such tax paid by the partnership).

         For these purposes, a "disqualified  organization" means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

         TERMINATION.  A REMIC will terminate immediately after the Distribution
Date  following  receipt  by the REMIC of the final  payment  in  respect of the
Mortgage  Loans or upon a sale of the REMIC's  assets  following the adoption by
the REMIC of a plan of complete  liquidation.  The last  distribution on a REMIC
Regular  Certificate  will be  treated  as a  payment  in  retirement  of a debt
instrument.  In  the  case  of  a  REMIC  Residual  Certificate,   if  the  last
distribution on such REMIC Residual  Certificate is less than the REMIC Residual
Certificateholder's  adjusted  basis in such  Certificate,  such REMIC  Residual
Certificateholder  should (but may not) be treated as  realizing a loss equal to
the amount of such difference, and such loss may be treated as a capital loss.

         REPORTING AND OTHER ADMINISTRATIVE  MATTERS. Solely for purposes of the
administrative  provisions  of  the  Code,  the  REMIC  will  be  treated  as  a
partnership and REMIC Residual  Certificateholders  will be treated as partners.
Except  as  described   in  the  related   Prospectus   Supplement,   the  REMIC
Administrator  will file  REMIC  federal  income  tax  returns  on behalf of the
related REMIC, and under the terms of the related Agreement,  will either (i) be
irrevocably  appointed by the holders of the largest percentage  interest in the
related REMIC Residual  Certificates as their agent to perform all of the duties
of the "tax  matters  person"  with respect to the REMIC in all respects or (ii)
will be designated  as and will act as the "tax matters  person" with respect to
the related  REMIC in all  respects  and will hold at least a nominal  amount of
REMIC Residual Certificates.

         The REMIC Administrator,  as the tax matters person or as agent for the
tax  matters  person,   subject  to  certain  notice  requirements  and  various
restrictions and limitations, generally will have the authority to act on behalf
of the REMIC and the REMIC Residual  Certificateholders  in connection  with the
administrative and judicial review of items of income,  deduction,  gain or loss
of  the  REMIC,   as  well  as  the  REMIC's   classification.   REMIC  Residual
Certificateholders  generally  will be  required  to  report  such  REMIC  items
consistently  with their  treatment  on the  REMIC's  tax return and may in some
circumstances   be  bound  by  a   settlement   agreement   between   the  REMIC
Administrator,  as either  tax  matters  person or as agent for the tax  matters
person,  and the IRS  concerning  any such REMIC item.  Adjustments  made to the
REMIC  tax  return  may  require  a  REMIC  Residual  Certificateholder  to make
corresponding adjustments on its return, and an audit of the REMIC's tax return,
or the adjustments  resulting from such an audit,  could result in an audit of a
REMIC  Residual  Certificateholder's  return.  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.

         Reporting of interest  income,  including any original issue  discount,
with respect to REMIC  Regular  Certificates  is required  annually,  and may be
required more frequently under Treasury  regulations.  These information reports
generally  are  required  to be sent to  individual  holders  of  REMIC  Regular
Interests  and  the  IRS;  holders  of  REMIC  Regular   Certificates  that  are
corporations,  trusts, securities dealers and certain other non-individuals will
be provided  interest and original issue  discount  income  information  and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter  for which the  information
was  requested,  or two weeks after the receipt of the  request.  The REMIC must
also  comply  with rules  requiring  a REMIC  Regular  Certificate  issued  with
original  issue  discount to  disclose on its face the amount of original  issue
discount and the issue date,  and requiring  such  information to be reported to
the IRS.  Reporting with respect to the REMIC Residual  Certificates,  including
income,   excess  inclusions,   investment  expenses  and  relevant  information
regarding qualification of the REMIC's assets will be made as required under the
Treasury regulations, generally on a quarterly basis.


                                      -98-

<PAGE>

         As applicable,  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 required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of REMIC  Regular
Certificates--Market Discount."

         Except  as  set  forth  in  the  related  Prospectus  Supplement,   the
responsibility for complying with the foregoing reporting rules will be borne by
the REMIC Administrator.

         BACKUP  WITHHOLDING  WITH  RESPECT TO REMIC  CERTIFICATES.  Payments of
interest and  principal,  as well as payments of proceeds from the sale of REMIC
Certificates,  may be subject to the "backup withholding tax" under Section 3406
of the Code at a rate of 31% if  recipients  of such payments fail to furnish to
the payor certain information,  including their taxpayer identification numbers,
or otherwise fail to establish an exemption from such tax. Any amounts  deducted
and withheld  from a  distribution  to a recipient  would be allowed as a credit
against such recipient's federal income tax. Furthermore,  certain penalties may
be imposed by the IRS on a  recipient  of  payments  that is  required to supply
information but that does not do so in the proper manner.

         FOREIGN   INVESTORS   IN   REMIC   CERTIFICATES.    A   REMIC   Regular
Certificateholder that is not a "United States person" (as defined below) and is
not  subject  to  federal  income  tax as a result  of any  direct  or  indirect
connection  to the United States in addition to its ownership of a REMIC Regular
Certificate  will not be subject to United States  federal income or withholding
tax in respect of a distribution on a REMIC Regular  Certificate,  provided that
the  holder  complies  to  the  extent  necessary  with  certain  identification
requirements (including delivery of a statement, signed by the Certificateholder
under  penalties of perjury,  certifying  that such  Certificateholder  is not a
United   States   person   and   providing   the  name  and   address   of  such
Certificateholder).  For these purposes,  "United States person" means a citizen
or resident of the United  States,  a  corporation,  partnership or other entity
created  or  organized  in,  or under  the laws of,  the  United  States  or any
political  subdivision  thereof  (except,  in the case of a partnership,  to the
extent provided in regulations),  or an estate whose income is subject to United
States federal income tax regardless of its source, or a trust if a court within
the  United   States  is  able  to  exercise   primary   supervision   over  the
administration  of the trust and one or more United States  fiduciaries have the
authority  to control  all  substantial  decisions  of the trust.  To the extent
prescribed in  regulations by the Secretary of the Treasury,  which  regulations
have not yet been  issued,  a trust  which was in  existence  on August 20, 1996
(other than a trust treated as owned by the grantor under subpart E of part I of
subchapter J of chapter 1 of the Code), and which was treated as a United States
person on August  19,  1996,  may elect to  continue  to be  treated as a United
States person notwithstanding the previous sentence. It is possible that the IRS
may assert that the foregoing  tax exemption  should not apply with respect to a
REMIC Regular Certificate held by a REMIC Residual  Certificateholder  that owns
directly  or  indirectly  a 10%  or  greater  interest  in  the  REMIC  Residual
Certificates.  If the holder does not qualify for  exemption,  distributions  of
interest, including distributions in respect of accrued original issue discount,
to such holder may be subject to a tax rate of 30%,  subject to reduction  under
any applicable tax treaty.

         In  addition,  the  foregoing  rules  will not apply to exempt a United
States  shareholder of a controlled  foreign  corporation  from taxation on such
United States shareholder's allocable portion of the interest income received by
such controlled foreign corporation.

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

         Except as stated in the related  Prospectus  Supplement,  transfers  of
REMIC Residual Certificates to investors that are not United States persons will
be prohibited under the related Pooling Agreement.

NOTES

                                      -99-

<PAGE>

         On or prior  to the  date of the  related  Prospectus  Supplement  with
respect to the  proposed  issuance of each series of Notes,  Thacher  Proffitt &
Wood,  counsel to the  Company,  will  deliver its  opinion to the effect  that,
assuming compliance with all provisions of the Indenture,  Owner Trust Agreement
and certain related documents and upon issuance of the Notes, for federal income
tax purposes (i) the Notes will be treated as indebtedness  and (ii) the Issuer,
as created  pursuant to the terms and  conditions of the Owner Trust  Agreement,
will not be  characterized  as an association (or publicly  traded  partnership)
taxable as a corporation or as a taxable mortgage pool. The following discussion
is based in part upon the OID Regulations. The OID Regulations do not adequately
address certain issues relevant to, and in some instances  provide that they are
not  applicable  to,  securities  such as the Notes.  For  purposes  of this tax
discussion,  references to a  "Noteholder"  or a "holder" are to the  beneficial
owner of a Note.

         STATUS AS REAL PROPERTY LOANS

         Notes  held by a  domestic  building  and  loan  association  will  not
constitute  "loans . . . secured by an  interest  in real  property"  within the
meaning of Code section 7701(a)(19)(C)(v);  and (ii) Notes held by a real estate
investment  trust will not constitute "real estate assets" within the meaning of
Code section 856(c)(5)(A) and interest on Notes will not be considered "interest
on obligations secured by mortgages on real property" within the meaning of Code
section 856(c)(3)(B).

         TAXATION OF NOTEHOLDERS

         Notes  generally will be subject to the same rules of taxation as REMIC
Regular  Certificates  issued by a REMIC,  as described  above,  except that (i)
income  reportable on the Notes is not required to be reported under the accrual
method unless the holder  otherwise used the accrual method and (ii) the special
rule  treating  a portion  of the gain on sale or  exchange  of a REMIC  Regular
Certificate  as ordinary  income is  inapplicable  to the Notes.  See "-- REMICs
- --Taxation  of  Owners  of REMIC  Regular  Certificates"  and "-- Sales of REMIC
Certificates."

GRANTOR TRUST FUNDS

         CLASSIFICATION  OF GRANTOR TRUST FUNDS.  On or prior to the date of the
related Prospectus  Supplement with respect the proposed issuance of each series
of Grantor Trust Certificates,  Thacher Proffitt & Wood, counsel to the Company,
will deliver its opinion generally to the effect that,  assuming compliance with
all  provisions  of the  related  Pooling  Agreement  and upon  issuance of such
Grantor Trust Certificates, the related Grantor Trust Fund will be classified as
a grantor trust under subpart E, part I of subchapter J of Chapter 1 of the Code
and not as a partnership or an association taxable as a corporation.

         For purposes of the following  discussion,  a Grantor Trust Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate."  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees and any Spread) and interest paid to the holders of Grantor
Trust Fractional Interest Certificates issued with respect to such Grantor Trust
Fund will be referred to as a "Grantor Trust Strip Certificate." A Grantor Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.

         CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES.

         GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES.  In the case of Grantor
Trust  Fractional  Interest  Certificates,  except as  disclosed  in the related
Prospectus  Supplement,  counsel to the Company will deliver an opinion that, in
general, Grantor Trust Fractional Interest Certificates will represent interests
in (i) "loans . . . secured by an interest in real property"  within the meaning
of Section  7701(a)(19)(C)(v)  of the Code; (ii)  "obligation[s]  (including any
participation or Certificate of beneficial  ownership  therein) which . . .[are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section  860G(a)(3)  of the Code;  and (iii)  "real  estate  assets"  within the
meaning of Section 856(c)(5)(A) of the Code. In addition, counsel to the Company
will  deliver an opinion  that  interest on Grantor  Trust  Fractional  Interest
Certificates  will to the same extent be  considered  "interest  on  obligations
secured by mortgages on real property or on interests in real  property"  within
the meaning of Section 856(c)(3)(B) of the Code.


                                     -100-

<PAGE>

         GRANTOR  TRUST  STRIP   CERTIFICATES.   Even  if  Grantor  Trust  Strip
Certificates evidence an interest in a Grantor Trust Fund consisting of Mortgage
Loans that are "loans . . . secured by an interest in real property"  within the
meaning of  Section  7701(a)(19)(C)(v)  of the Code,  and "real  estate  assets"
within the  meaning of Section  856(c)(5)(A)  of the Code,  and the  interest on
which is "interest on obligations  secured by mortgages on real property" within
the  meaning of Section  856(c)(3)(B)  of the Code,  it is unclear  whether  the
Grantor  Trust  Strip  Certificates,  and  the  income  therefrom,  will  be  so
characterized.  However,  the policies  underlying  such  sections  (namely,  to
encourage or require  investments in mortgage loans by thrift  institutions  and
real  estate  investment  trusts)  may  suggest  that such  characterization  is
appropriate.  Counsel  to the  Company  will not  deliver  any  opinion on these
questions.   Prospective   purchasers  to  which  such  characterization  of  an
investment in Grantor Trust Strip  Certificates is material should consult their
tax advisors  regarding  whether the Grantor Trust Strip  Certificates,  and the
income therefrom, will be so characterized.

         The Grantor Trust Strip Certificates will be "obligation[s]  (including
any  participation  or  Certificate of beneficial  ownership  therein) which . .
 .[are]  principally  secured by an interest in real property" within the meaning
of Section 860G(a)(3)(A) of the Code.

         TAXATION OF OWNERS OF GRANTOR TRUST FRACTIONAL  INTEREST  CERTIFICATES.
Holders of a particular series of Grantor Trust Fractional Interest Certificates
generally  will be required to report on their federal  income tax returns their
shares of the entire income from the Mortgage Loans  (including  amounts used to
pay reasonable servicing fees and other expenses) and will be entitled to deduct
their shares of any such reasonable  servicing fees and other expenses.  Because
of stripped interests, market or original issue discount, or premium, the amount
includible  in  income  on  account  of  a  Grantor  Trust  Fractional  Interest
Certificate  may  differ  significantly  from the amount  distributable  thereon
representing  interest on the Mortgage  Loans.  Under Section 67 of the Code, an
individual,  estate  or  trust  holding  a  Grantor  Trust  Fractional  Interest
Certificate directly or through certain pass-through  entities will be allowed a
deduction  for such  reasonable  servicing  fees and expenses only to the extent
that the aggregate of such holder's  miscellaneous  itemized  deductions exceeds
two percent of such holder's adjusted gross income.  In addition,  Section 68 of
the Code provides that the amount of itemized deductions otherwise allowable for
an individual  whose adjusted  gross income  exceeds a specified  amount will be
reduced by the lesser of (i) 3% of the excess of the individual's adjusted gross
income  over  such  amount  or (ii) 80% of the  amount  of  itemized  deductions
otherwise  allowable  for the taxable  year.  The amount of  additional  taxable
income reportable by holders of Grantor Trust Fractional  Interest  Certificates
who are  subject to the  limitations  of either  Section 67 or Section 68 of the
Code may be substantial.  Further,  Certificateholders (other than corporations)
subject to the  alternative  minimum tax may not deduct  miscellaneous  itemized
deductions in determining  such holder's  alternative  minimum  taxable  income.
Although it is not  entirely  clear,  it appears that in  transactions  in which
multiple classes of Grantor Trust  Certificates  (including  Grantor Trust Strip
Certificates)  are issued,  such fees and expenses should be allocated among the
classes of Grantor Trust  Certificates  using a method that recognizes that each
such class  benefits from the related  services.  In the absence of statutory or
administrative  clarification  as to the  method  to be used,  it  currently  is
intended   to   base   information   returns   or   reports   to  the   IRS  and
Certificateholders  on a method that  allocates  such expenses  among classes of
Grantor   Trust   Certificates   with  respect  to  each  period  based  on  the
distributions made to each such class during that period.

         The federal income tax treatment of Grantor Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Company or any of its  affiliates  retains  (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on the Mortgage Loans.  Further,  the IRS has ruled that an unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon. For
purposes of determining what constitutes  reasonable  servicing fees for various
types of mortgages the IRS has established certain "safe harbors." The servicing
fees paid with respect to the Mortgage Loans for certain series of Grantor Trust
Certificates  may be higher than the "safe  harbors" and,  accordingly,  may not
constitute reasonable servicing compensation.  The related Prospectus Supplement
will include  information  regarding servicing fees paid to the Master Servicer,
any subservicer or their respective  affiliates  necessary to determine  whether
the preceding "safe harbor" rules apply.

         IF STRIPPED BOND RULES APPLY.  If the stripped  bond rules apply,  each
Grantor Trust  Fractional  Interest  Certificate  will be treated as having been
issued with "original issue discount" within the meaning of Section 1273(a)


                                     -101-
<PAGE>

of the Code,  subject,  however, to the discussion below regarding the treatment
of certain stripped bonds as market discount bonds and the discussion  regarding
de  minimis  market  discount.  See  "--Taxation  of  Owners  of  Grantor  Trust
Fractional  Interest  Certificates--Market  Discount" below.  Under the stripped
bond  rules,  the  holder of a Grantor  Trust  Fractional  Interest  Certificate
(whether a cash or accrual method  taxpayer) will be required to report interest
income from its Grantor Trust Fractional Interest  Certificate for each month in
an amount  equal to the income that  accrues on such  Certificate  in that month
calculated  under a constant yield method,  in accordance  with the rules of the
Code relating to original issue discount.

         The original  issue  discount on a Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of a Grantor  Trust  Fractional  Interest
Certificate  as to any  purchaser  will  be  equal  to the  price  paid  by such
purchaser  for the Grantor Trust  Fractional  Interest  Certificate.  The stated
redemption price of a Grantor Trust Fractional Interest  Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest," if any, as well as such Certificate's  share of reasonable  servicing
fees and other expenses.  See "--Taxation of Owners of Grantor Trust  Fractional
Interest  Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest." In general,  the amount of such income that accrues
in any month  would equal the product of such  holder's  adjusted  basis in such
Grantor Trust  Fractional  Interest  Certificate  at the beginning of such month
(see "Sales of Grantor Trust  Certificates") and the yield of such Grantor Trust
Fractional Interest  Certificate to such holder. Such yield would be computed at
the rate (compounded  based on the regular interval between payment dates) that,
if used to discount the holder's share of future payments on the Mortgage Loans,
would cause the  present  value of those  future  payments to equal the price at
which the holder  purchased  such  Certificate.  In  computing  yield  under the
stripped  bond  rules,  a  Certificateholder's  share of future  payments on the
Mortgage  Loans will not include any payments  made in respect of any  ownership
interest in the Mortgage Loans retained by the Company, the Master Servicer, any
subservicer   or   their   respective   affiliates,   but  will   include   such
Certificateholder's share of any reasonable servicing fees and other expenses.

         To the  extent  the  Grantor  Trust  Fractional  Interest  Certificates
represent an interest in any pool of debt  instruments the yield on which may be
affected by reason of  prepayments,  for taxable years beginning after August 5,
1997,  Section  1272(a)(6)  of the  Code  requires  (i) the use of a  reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption.   It  is  unclear  whether  those  provisions  would  be
applicable to the Grantor Trust  Fractional  Interest  Certificates  that do not
represent an interest in any pool of debt  instruments the yield on which may be
affected by reason of  prepayments,  or for  taxable  years  beginning  prior to
August 5, 1997 or  whether  use of a  reasonable  prepayment  assumption  may be
required or permitted without reliance on these rules. It is also uncertain,  if
a prepayment  assumption is used,  whether the assumed  prepayment rate would be
determined  based on  conditions  at the time of the first  sale of the  Grantor
Trust  Fractional  Interest  Certificate or, with respect to any holder,  at the
time of purchase of the Grantor Trust  Fractional  Interest  Certificate by that
holder.  Certificateholders  are  advised  to  consult  their  own tax  advisors
concerning  reporting  original  issue  discount  with respect to Grantor  Trust
Fractional  Interest  Certificates  and,  in  particular,  whether a  prepayment
assumption should be used in reporting original issue discount.

         In the case of a Grantor Trust Fractional Interest Certificate acquired
at a price equal to the principal amount of the Mortgage Loans allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

         If a  prepayment  assumption  is not used,  then when a  Mortgage  Loan
prepays in full, the holder of a Grantor Trust Fractional  Interest  Certificate
acquired at a discount or a premium generally will recognize  ordinary income or
loss equal to the difference between the portion of the prepaid principal amount
of the Mortgage  Loan that is allocable to such  Certificate  and the portion of
the   adjusted   basis  of  such   Certificate   that  is   allocable   to  such
Certificateholder's interest in the Mortgage Loan. If a prepayment assumption is
used,  it appears that no separate  item of income or loss should be  recognized
upon a prepayment.  Instead, a prepayment should be treated as a partial payment
of  the  stated  redemption  price  of the  Grantor  Trust  Fractional  Interest
Certificate  and  accounted  for under a method  similar to that  described  for
taking  account of original issue  discount on REMIC Regular  Certificates.  See
"--REMICs--Taxation


                                     -102-

<PAGE>

of Owners of REMIC Regular Certificates--Original Issue Discount." It is unclear
whether any other adjustments would be required to reflect  differences  between
an assumed prepayment rate and the actual rate of prepayments.

         It is currently intended to base information  reports or returns to the
IRS and Certificateholders in transactions subject to the stripped bond rules on
a prepayment assumption (the "Prepayment  Assumption") that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither  the  Company,  the  Master  Servicer  nor the  Trustee  will  make  any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to such Prepayment  Assumption or any other rate and  Certificateholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by  the  IRS,   will  in  any  event  be   accurate   only  as  to  the  initial
Certificateholders of each series who bought at that price.

         Under Treasury regulation Section 1.1286-1,  certain stripped bonds are
to be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount described in  "Characteristics of Investments
in  Grantor  Trust  Certificates--If  Stripped  Bond  Rules  Do Not  Apply"  and
"--Market Discount" below.

         IF STRIPPED BOND RULES DO NOT APPLY. Subject to the discussion below on
original  issue  discount,  if the stripped bond rules do not apply to a Grantor
Trust Fractional Interest Certificate, the Certificateholder will be required to
report its share of the interest income on the Mortgage Loans in accordance with
such  Certificateholder's  normal  method  of  accounting.  The  original  issue
discount rules will apply to a Grantor Trust Fractional Interest  Certificate to
the extent it evidences an interest in Mortgage Loans issued with original issue
discount.

         The original issue  discount,  if any, on the Mortgage Loans will equal
the difference  between the stated  redemption  price of such Mortgage Loans and
their issue price.  Under the OID  Regulations,  the stated  redemption price is
equal to the total of all payments to be made on such  Mortgage  Loan other than
"qualified  stated  interest."  "Qualified  stated interest" is interest that is
unconditionally  payable  at least  annually  at a single  fixed  rate,  or at a
"qualified  floating rate," an "objective rate," a combination of a single fixed
rate  and one or more  "qualified  floating  rates"  or one  "qualified  inverse
floating  rate," or a combination  of "qualified  floating  rates" that does not
operate  in a manner  that  accelerates  or  defers  interest  payments  on such
Mortgage Loan. In general, the issue price of a Mortgage Loan will be the amount
received by the borrower  from the lender under the terms of the Mortgage  Loan,
less any "points" paid by the  borrower,  and the stated  redemption  price of a
Mortgage Loan will equal its principal amount, unless the Mortgage Loan provides
for an initial below-market rate of interest or the acceleration or the deferral
of interest  payments.  The  determination as to whether original issue discount
will be  considered  to be de  minimis  will be  calculated  using the same test
described in the REMIC  discussion.  See  "--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above.

         In the case of Mortgage Loans bearing  adjustable or variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules  will be  applied  with  respect  to those  Mortgage  Loans by the  Master
Servicer   or   the   Trustee   in   preparing   information   returns   to  the
Certificateholders and the IRS.

         If original  issue  discount is in excess of a de minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  Section
1272(a)(6)  of the  Code  requires  that a  prepayment  assumption  be  made  in
computing yield with respect to any pool


                                     -103-

<PAGE>


of debt instruments the yield on which may be affected by reason of prepayments.
Accordingly,  for  certificates  backed by such  pools,  it is  intended to base
information  reports and returns to the IRS and  Certificateholders  for taxable
years  beginning  after August 5, 1997,  on the use of a prepayment  assumption.
However, in the case of certificates not backed by such pools or with respect to
taxable years beginning prior to August 5, 1997, it currently is not intended to
base  such  reports  and  returns  on  the  use  of  a  prepayment   assumption.
Certificateholders  are  advised to consult  their own tax  advisors  concerning
whether a  prepayment  assumption  should be used in  reporting  original  issue
discount  with  respect  to  Grantor  Trust  Fractional  Interest  Certificates.
Certificateholders  should  refer  to the  related  Prospectus  Supplement  with
respect to each series to  determine  whether  and in what  manner the  original
issue discount rules will apply to Mortgage Loans in such series.

         A purchaser of a Grantor Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the case of the first  accrual  period,  the issue
price)  of such  Mortgage  Loan at the  beginning  of the  accrual  period  that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual  period will equal the issue price
of such  Mortgage  Loan,  increased by the  aggregate  amount of original  issue
discount  with  respect to such  Mortgage  Loan that  accrued  in prior  accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

         In addition to its regular reports, the Master Servicer or the Trustee,
except as provided in the related  Prospectus  Supplement,  will  provide to any
holder of a Grantor Trust  Fractional  Interest  Certificate such information as
such holder may  reasonably  request  from time to time with respect to original
issue discount accruing on Grantor Trust Fractional Interest  Certificates.  See
"Grantor Trust Reporting" below.

         MARKET DISCOUNT. If the stripped bond rules do not apply to the Grantor
Trust Fractional Interest Certificate, a Certificateholder may be subject to the
market discount rules of Sections 1276 through 1278 of the Code to the extent an
interest in a Mortgage Loan is  considered  to have been  purchased at a "market
discount," that is, in the case of a Mortgage Loan issued without original issue
discount,  at a purchase price less than its remaining  stated  redemption price
(as defined above), or in the case of a Mortgage Loan issued with original issue
discount,  at a purchase  price less than its  adjusted  issue price (as defined
above).  If market  discount is in excess of a de minimis  amount (as  described
below), the holder generally will be required to include in income in each month
the amount of such discount that has accrued  (under the rules  described in the
next  paragraph)  through such month that has not  previously  been  included in
income,  but  limited,  in the  case of the  portion  of such  discount  that is
allocable to any Mortgage  Loan,  to the payment of stated  redemption  price on
such  Mortgage  Loan  that is  received  by (or,  in the case of  accrual  basis
Certificateholders,  due to) the Trust Fund in that month.  A  Certificateholder
may elect to include market discount in income  currently as it accrues (under a
constant  yield  method  based on the yield of the  Certificate  to such holder)
rather than  including it on a deferred  basis in accordance  with the foregoing
under rules similar to those described in "--Taxation of Owners of REMIC Regular
Certificates--Market Discount" above.

         Section  1276(b)(3) of the Code  authorized the Treasury  Department to
issue regulations  providing for the method for accruing 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  Department,  certain
rules described in the Committee  Report will apply.  Under those rules, in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of a Mortgage Loan issued without original issue discount, in an amount
that bears the same ratio to the total  remaining  market discount as the stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage  Loan as of the beginning of the accrual  period,  or
(iii) in the case of a Mortgage Loan issued with original issue discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
original


                                     -104-

<PAGE>

issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining  at the  beginning  of the accrual  period.  The  prepayment
assumption,  if any, used in calculating  the accrual of original issue discount
is to be used in calculating the accrual of market discount. The effect of using
a prepayment  assumption  could be to accelerate  the reporting of such discount
income.  Because the  regulations  referred to in this  paragraph  have not been
issued, it is not possible to predict what effect such regulations might have on
the tax  treatment of a Mortgage  Loan  purchased at a discount in the secondary
market.

         Because the Mortgage Loans will provide for periodic payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

         Market  discount with respect to Mortgage Loans may be considered to be
de minimis  and,  if so, will be  includible  in income  under de minimis  rules
similar to those described above in "-REMICs-Taxation of Owners of REMIC Regular
Certificates-Original  Issue Discount" with the exception that it is less likely
that a  prepayment  assumption  will be used for  purposes  of such  rules  with
respect to the Mortgage Loans.

         Further,  under the rules described in "--REMICs--Taxation of Owners of
REMIC Regular  Certificates--Market  Discount,"  above, any discount that is not
original issue discount and exceeds a de minimis amount may require the deferral
of interest expense  deductions  attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.

         PREMIUM. If a Certificateholder  is treated as acquiring the underlying
Mortgage  Loans at a premium,  that is, at a price in excess of their  remaining
stated redemption price, such  Certificateholder  may elect under Section 171 of
the Code to amortize  using a constant  yield method the portion of such premium
allocable to Mortgage Loans  originated  after  September 27, 1985.  Amortizable
premium  is  treated  as an  offset  to  interest  income  on the  related  debt
instrument,  rather  than as a separate  interest  deduction.  However,  premium
allocable to Mortgage Loans originated  before September 28, 1985 or to Mortgage
Loans for which an amortization  election is not made, should be allocated among
the payments of stated redemption price on the Mortgage Loan and be allowed as a
deduction  as such  payments  are made (or,  for a  Certificateholder  using the
accrual method of accounting,  when such payments of stated redemption price are
due).

         It is  unclear  whether  a  prepayment  assumption  should  be  used in
computing  amortization  of premium  allowable under Section 171 of the Code. If
premium is not  subject to  amortization  using a  prepayment  assumption  and a
Mortgage Loan prepays in full, the holder of a Grantor Trust Fractional Interest
Certificate  acquired  at a  premium  should  recognize  a  loss,  equal  to the
difference  between the portion of the prepaid  principal amount of the Mortgage
Loan that is allocable to the  Certificate and the portion of the adjusted basis
of the  Certificate  that is  allocable to the  Mortgage  Loan.  If a prepayment
assumption is used to amortize  such premium,  it appears that such a loss would
be unavailable. Instead, if a prepayment assumption is used, a prepayment should
be treated as a partial  payment of the stated  redemption  price of the Grantor
Trust Fractional  Interest  Certificate and accounted for under a method similar
to that described for taking account of original issue discount on REMIC Regular
Certificates.    See    "REMICs--Taxation    of   Owners   of   REMIC    Regular
Certificates--Original   Issue  Discount."  It  is  unclear  whether  any  other
adjustments  would be required  to reflect  differences  between the  prepayment
assumption used, and the actual rate of prepayments.

         TAXATION OF OWNERS OF GRANTOR TRUST STRIP  CERTIFICATES.  The "stripped
coupon"  rules of Section 1286 of the Code will apply to the Grantor Trust Strip
Certificates.  Except as described above in  "Characterization of Investments in
Grantor Trust  Certificates--If  Stripped Bond Rules Apply," no  regulations  or
published  rulings  under  Section  1286 of the Code have been  issued  and some
uncertainty  exists  as to how it  will be  applied  to  securities  such as the
Grantor Trust Strip  Certificates.  Accordingly,  holders of Grantor Trust Strip
Certificates  should consult their own tax advisors  concerning the method to be
used in reporting income or loss with respect to such Certificates.

         The OID Regulations do not apply to "stripped  coupons,"  although they
provide general  guidance as to how the original issue discount  sections of the
Code will be applied. In addition, the discussion below is subject to the


                                     -105-

<PAGE>

discussion  under  "--Possible  Application  of  Contingent  Payment  Rules" and
assumes that the holder of a Grantor  Trust Strip  Certificate  will not own any
Grantor Trust Fractional Interest Certificates.

         Under the  stripped  coupon  rules,  it  appears  that  original  issue
discount will be required to be accrued in each month on the Grantor Trust Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "Characterization  of Investments in Grantor Trust
Certificates--If Stripped Bond Rules Apply" above.

         As  noted  above,  Section  1272(a)(6)  of  the  Code  requires  that a
prepayment  assumption  be used in  computing  the  accrual  of  original  issue
discount  with  respect  to certain  categories  of debt  instruments,  and that
adjustments  be made in the amount and rate of  accrual  of such  discount  when
prepayments  do not  conform to such  prepayment  assumption.  To the extent the
Grantor  Trust  Strip  Certificates  represent  an  interest in any pool of debt
instruments the yield on which may be affected by reason of  prepayments,  those
provisions will apply to the Grantor Trust Strip  Certificates for taxable years
beginning after August 5, 1997. It is unclear whether those  provisions would be
applicable  to the Grantor  Trust Strip  Certificates  that do not  represent an
interest  in any such pool or for  taxable  years  beginning  prior to August 5,
1997, or whether use of a prepayment  assumption may be required or permitted in
the absence of such provisions. It is also uncertain, if a prepayment assumption
is used,  whether  the  assumed  prepayment  rate would be  determined  based on
conditions at the time of the first sale of the Grantor Trust Strip  Certificate
or,  with  respect to any  subsequent  holder,  at the time of  purchase  of the
Grantor Trust Strip Certificate by that holder.

         The accrual of income on the Grantor Trust Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is computed  assuming no  prepayments.  It  currently  is intended to base
information  returns  or  reports  to  the  IRS  and  Certificateholders  on the
Prepayment  Assumption  disclosed in the related Prospectus  Supplement and on a
constant yield computed using a  representative  initial offering price for each
class of Certificates. However, neither the Company, the Master Servicer nor the
Trustee will make any representation that the Mortgage Loans will in fact prepay
at a rate  conforming  to the  Prepayment  Assumption  or at any other  rate and
Certificateholders  should bear in mind that the use of a representative initial
offering  price  will mean that such  information  returns or  reports,  even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the  initial  Certificateholders  of each  series who  bought at that  price.
Prospective  purchasers of the Grantor Trust Strip  Certificates  should consult
their own tax advisors regarding the use of the Prepayment Assumption.

         It is unclear  under what  circumstances,  if any, the  prepayment of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  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 Strip  Certificate,  it appears that no loss may be available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated  as an  interest  in  discrete  Mortgage  Loans,  or if  the  Prepayment
Assumption is not used,  then when a Mortgage  Loan is prepaid,  the holder of a
Grantor Trust Strip Certificate  should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip  Certificate that
is allocable to such Mortgage Loan.

         POSSIBLE  APPLICATION OF CONTINGENT PAYMENT RULES. The coupon stripping
rules' general  treatment of stripped  coupons is to regard them as newly issued
debt instruments in the hands of each purchaser.  To the extent that payments on
the Grantor  Trust Strip  Certificates  would cease if the  Mortgage  Loans were
prepaid in full, the Grantor Trust Strip  Certificates could be considered to be
debt instruments  providing for contingent payments.  Under the OID Regulations,
debt instruments  providing for contingent  payments are not subject to the same
rules as debt instruments providing for noncontingent payments. Regulations were
promulgated on June 14, 1996, regarding contingent payment debt instruments (the
"Contingent  Payment  Regulations"),  but it appears  that  Grantor  Trust Strip
Certificates,  to the  extent  subject  to Section  1272(a)(6)  of the Code,  as
described above, or due to their similarity to other mortgage-backed  securities
(such  as REMIC  regular  interests  and debt  instruments  subject  to  Section
1272(a)(6) of the Code) that are expressly  excepted from the application of the
Contingent Payment Regulations, are or may be excepted from


                                     -106-

<PAGE>

such regulations.  Like the OID Regulations,  the Contingent Payment Regulations
do not  specifically  address  securities,  such  as  the  Grantor  Trust  Strip
Certificates, that are subject to the stripped bond rules of Section 1286 of the
Code.

         If  the  contingent   payment  rules  under  the   Contingent   Payment
Regulations were to apply, the holder of a Grantor Trust Strip Certificate would
be required to apply the  "noncontingent  bond method." Under the "noncontingent
bond  method,"  the issuer of a Grantor  Trust Strip  Certificate  determines  a
projected  payment  schedule on which  interest will accrue.  Holders of Grantor
Trust Strip  Certificates are bound by the issuer's  projected payment schedule.
The projected  payment  schedule  consists of all  noncontingent  payments and a
projected  amount for each  contingent  payment based on the projected yield (as
described below) of the Grantor Trust Strip Certificate. The projected amount of
each payment is determined so that the projected  payment schedule  reflects the
projected yield.  The projected  amount of each payment must reasonably  reflect
the relative  expected  values of the payments to be received by the holder of a
Grantor  Trust Strip  Certificate.  The projected  yield  referred to above is a
reasonable  rate,  not less than the  "applicable  Federal rate" that, as of the
issue  date,  reflects  general  market  conditions,  the credit  quality of the
issuer,  and the terms and  conditions  of the Mortgage  Loans.  The holder of a
Grantor Trust Strip  Certificate would be required to include as interest income
in each month the adjusted issue price of the Grantor Trust Strip Certificate at
the beginning of the period multiplied by the projected yield, and would add to,
or subtract  from,  such  income any  variation  between  the  payment  actually
received in such month and the payment  originally  projected to be made in such
month.

         Assuming  that a prepayment  assumption  were used,  if the  Contingent
Payment  Regulations  or their  principles  were applied to Grantor  Trust Strip
Certificates,  the  amount of income  reported  with  respect  thereto  would be
substantially  similar to that  described  under  "Taxation of Owners of Grantor
Trust Strip Certificates".  Certificateholders should consult their tax advisors
concerning  the possible  application  of the  contingent  payment  rules to the
Grantor Trust Strip Certificates.

         SALES OF  GRANTOR  TRUST  CERTIFICATES.  Any gain or loss  equal to the
difference  between  the amount  realized  on the sale or  exchange of a Grantor
Trust Certificate and its adjusted basis, recognized on such sale or exchange of
a Grantor  Trust  Certificate  by an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.

         Gain or loss  from  the  sale of a  Grantor  Trust  Certificate  may be
partially  or wholly  ordinary  and not capital in certain  circumstances.  Gain
attributable  to accrued and  unrecognized  market  discount  will be treated as
ordinary  income,  as will gain or loss  recognized by banks and other financial
institutions  subject to Section 582(c) of the Code.  Furthermore,  a portion of
any gain that might  otherwise be capital gain may be treated as ordinary income
to the  extent  that  the  Grantor  Trust  Certificate  is  held  as  part  of a
"conversion  transaction"  within the  meaning of  Section  1258 of the Code.  A
conversion  transaction  generally is one in which the taxpayer has taken two or
more positions in the same or similar  property that reduce or eliminate  market
risk, if substantially  all of the taxpayer's return is attributable to the time
value of the taxpayer's net investment in such  transaction.  The amount of gain
realized in a conversion  transaction that is recharacterized as ordinary income
generally  will not exceed the amount of interest that would have accrued on the
taxpayer's net investment at 120% of the appropriate  "applicable  Federal rate"
(which  rate is  computed  and  published  monthly  by the  IRS) at the time the
taxpayer  enters  into  the  conversion  transaction,   subject  to  appropriate
reduction for prior  inclusion of interest and other ordinary  income items from
the transaction. Finally, a taxpayer may elect to have net capital gain taxed at
ordinary  income rates rather than capital  gains rates in order to include such
net capital  gain in total net  investment  income for that  taxable  year,  for
purposes of the rule that  limits the  deduction  of  interest  on  indebtedness
incurred to purchase or carry  property held for  investment to a taxpayer's net
investment income.

         GRANTOR TRUST REPORTING.  Except as set forth in the related Prospectus
Supplement,  the Master Servicer or the Trustee will furnish to each holder of a
Grantor Trust Fractional Interest Certificate with each distribution a statement
setting  forth the amount of such  distribution  allocable  to  principal on the
underlying Mortgage Loans and


                                     -107-

<PAGE>

to interest thereon at the related  Pass-Through  Rate. In addition,  the Master
Servicer or the Trustee will furnish,  within a reasonable time after the end of
each calendar year, to each holder of a Grantor Trust Certificate who was such a
holder  at any time  during  such  year,  information  regarding  the  amount of
servicing compensation received by the Master Servicer and sub-servicer (if any)
and such other  customary  factual  information  as the Master  Servicer  or the
Trustee  deems  necessary  or  desirable  to enable  holders  of  Grantor  Trust
Certificates   to  prepare  their  tax  returns  and  will  furnish   comparable
information  to the IRS as and when required by law to do so.  Because the rules
for accruing  discount and amortizing  premium with respect to the Grantor Trust
Certificates  are uncertain in various  respects,  there is no assurance the IRS
will agree with the Trust Fund's information reports of such items of income and
expense.  Moreover,  such  information  reports,  even if otherwise  accepted as
accurate  by the IRS,  will in any  event  be  accurate  only as to the  initial
Certificateholders  that bought their Certificates at the representative initial
offering price used in preparing such reports.

         Except  as  disclosed  in  the  related  Prospectus   Supplement,   the
responsibility for complying with the foregoing reporting rules will be borne by
the Master Servicer or the Trustee.

         BACKUP    WITHHOLDING.    In   general,    the   rules   described   in
"--REMICS--Backup  Withholding  with  Respect to REMIC  Certificates"  will also
apply to Grantor Trust Certificates.

         FOREIGN  INVESTORS.  In general,  the discussion  with respect to REMIC
Regular  Certificates  in  "REMICS--Foreign  Investors  in  REMIC  Certificates"
applies to Grantor Trust  Certificates  except that Grantor  Trust  Certificates
will, except as disclosed in the related Prospectus Supplement,  be eligible for
exemption from U.S. withholding tax, subject to the conditions described in such
discussion,  only to the extent the related Mortgage Loans were originated after
July 18, 1984.

         To the extent that  interest on a Grantor  Trust  Certificate  would be
exempt  under  Sections  871(h)(1)  and  881(c) of the Code from  United  States
withholding  tax, and the Grantor  Trust  Certificate  is not held in connection
with a Certificateholder's  trade or business in the United States, such Grantor
Trust  Certificate  will not be subject  to United  States  estate  taxes in the
estate of a non-resident alien individual.


                        STATE AND OTHER TAX CONSEQUENCES

         In  addition  to the  federal  income  tax  consequences  described  in
"Federal Income Tax Consequences", potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Securities  offered hereunder.  State tax law may differ  substantially from the
corresponding  federal  tax law,  and the  discussion  above does not purport to
describe  any  aspect  of the  tax  laws of any  state  or  other  jurisdiction.
Therefore,  prospective  investors  should  consult  their own tax advisors with
respect to the various tax consequences of investments in the Securities offered
hereunder.


                              ERISA CONSIDERATIONS

         Sections 404 and 406 of the Employee  Retirement Income Security Act of
1974, as amended ("ERISA"),  impose certain fiduciary and prohibited transaction
restrictions  on employee  pension and welfare  benefit  plans  subject to ERISA
("ERISA  Plans")  and  on  certain  other  retirement  plans  and  arrangements,
including  individual  retirement  accounts and annuities,  Keogh plans and bank
collective  investment funds and insurance company general and separate accounts
in which  such  ERISA  Plans  are  invested.  Section  4975 of the Code  imposes
essentially  the  same  prohibited  transaction  restrictions  on  tax-qualified
retirement  plans  described  in  Section  401(a) of the Code and on  Individual
Retirement  Accounts  described in Section 408 of the Code  (collectively,  "Tax
Favored  Plans").  ERISA and the Code  prohibit  a broad  range of  transactions
involving  assets of ERISA Plans and Tax Favored Plans  (collectively,  "Plans")
and persons who have certain specified  relationships to such Plans ("Parties in
Interest"  within the  meaning  of ERISA or  "Disqualified  Persons"  within the
meaning of the Code, collectively "Parties in Interest"),  unless a statutory or
administrative exemption is available with respect to any such transaction.


                                     -108-

<PAGE>

         Certain employee benefit plans, such as governmental  plans (as defined
in Section  3(32) of ERISA),  and,  if no election  has been made under  Section
410(d) of the Code,  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 Securities  without regard to the ERISA  considerations  described below,
subject to the provisions of other applicable federal,  state and local law. Any
such plan which is qualified and exempt from taxation under Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

         Certain  transactions  involving  the  Trust  Fund  might be  deemed to
constitute  prohibited  transactions  under ERISA and the Code with respect to a
Plan that  purchases  the  Securities,  if the  Mortgage  Loans and other assets
included  in a Trust  Fund  are  deemed  to be  assets  of the  Plan.  The  U.S.
Department  of Labor  (the  "DOL")  has  promulgated  regulations  at 29  C.F.R.
ss.2510.3-101  (the "DOL  Regulations")  defining  the term  "Plan  Assets"  for
purposes of applying the general  fiduciary  responsibility  provisions of ERISA
and the prohibited  transaction  provisions of ERISA and the Code. Under the DOL
Regulations,  generally,  when a Plan  acquires an "equity  interest" in another
entity (such as the Trust  Fund),  the  underlying  assets of that entity may be
considered  to be  Plan  Assets  unless  certain  exceptions  apply.  Exceptions
contained in the DOL  Regulations  provide that a Plan's assets will not include
an  undivided  interest  in each  asset of an entity in which such Plan makes an
equity  investment  if: (1) the entity is an operating  company;  (2) the equity
investment  made by the Plan is  either a  "publicly-offered  security"  that is
"widely held," both as defined in the DOL  Regulations,  or a security issued by
an investment  company  registered under the Investment  Company Act of 1940, as
amended;  or (3) Benefit  Plan  Investors do not own 25% or more in value of any
class of equity securities issued by the entity. For this purpose, "Benefit Plan
Investors"  include Plans, as well as any "employee benefit plan" (as defined in
Section  3(3) or  ERISA)  which  is not  subject  to Title I of  ERISA,  such as
governmental  plans (as defined in Section  3(32) of ERISA) and church plans (as
defined in Section 3(33) of ERISA) which have not made an election under Section
410(d) of the Code, and any entity whose  underlying  assets include Plan Assets
by reason of a Plan's investment in the entity. In addition, the DOL Regulations
provide  that the term "equity  interest"  means any interest in an entity other
than an instrument  which is treated as indebtedness  under applicable local law
and which has no "substantial equity features." Under the DOL Regulations,  Plan
Assets will be deemed to include an interest in the  instrument  evidencing  the
equity  interest of a Plan (such as a  Certificate  or a Note with  "substantial
equity  features"),  and,  because of the factual nature of certain of the rules
set forth in the DOL  Regulations,  Plan  Assets  may be deemed  to  include  an
interest  in the  underlying  assets of the entity in which a Plan  acquires  an
interest  (such as the Trust  Fund).  Without  regard to  whether  the Notes are
characterized as equity interests, the purchase, sale and holding of Notes by or
on behalf of a Plan could be considered to give rise to a prohibited transaction
if the Issuer, the Trustee or any of their respective affiliates is or becomes a
Party in Interest with respect to such Plan. Neither Plans nor persons investing
Plan Assets should acquire or hold Securities in reliance upon the  availability
of any exception under the DOL Regulations.

         ERISA generally  imposes on Plan fiduciaries  certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing the Plan. Any person who has  discretionary  authority or control with
respect  to the  management  or  disposition  of Plan  Assets and any person who
provides  investment  advice  with  respect  to such Plan  Assets for a fee is a
fiduciary of the investing Plan. If the Mortgage Loans and other assets included
in the Trust Fund were to  constitute  Plan  Assets,  then any party  exercising
management  or  discretionary  control  with respect to those Plan Assets may be
deemed  to  be  a  Plan   "fiduciary,"   and  thus  subject  to  the   fiduciary
responsibility  provisions of ERISA and the prohibited transaction provisions of
ERISA and  Section  4975 of the Code with  respect  to any  investing  Plan.  In
addition,  the acquisition or holding of Securities by or on behalf of a Plan or
with Plan Assets,  as well as the operation of the Trust Fund, may constitute or
involve a prohibited  transaction under ERISA and the Code unless a statutory or
administrative exemption is available.

         The  DOL  issued  an  individual  prohibited   transactions   exemption
("Exemption")  to  certain  underwriters,   which  generally  exempts  from  the
application  of the prohibited  transaction  provisions of Section 406 of ERISA,
and the excise taxes imposed on such prohibited transactions pursuant to Section
4975(a) and (b) of the Code, certain transactions, among others, relating to the
servicing and operation of mortgage pools and the initial purchase,  holding and
subsequent  resale of  mortgage  pass-through  certificates  underwritten  by an
Underwriter (as hereinafter defined), provided that certain conditions set forth
in  the  Exemption  are   satisfied.   For  purposes  of  this  Section   "ERISA
Considerations",  the term "Underwriter" shall include (a) the underwriter,  (b)
any  person  directly  or  indirectly,   through  one  or  more  intermediaries,
controlling, controlled by or under common control with the underwriter and (c)


                                     -109-

<PAGE>

any member of the  underwriting  syndicate  or  selling  group of which a person
described  in (a) or (b) is a manager or  co-manager  with respect to a class of
Securities.

         The Exemption sets forth six general conditions which must be satisfied
for the Exemption to apply.  First,  the  acquisition of Securities by a Plan or
with Plan Assets must be on terms that are at least as  favorable to the Plan as
they would be in an arm's-length  transaction with an unrelated  party.  Second,
the Exemption  only applies to Securities  evidencing  rights and interests that
are not  subordinated to the rights and interests  evidenced by other Securities
of the same trust. Third, the Securities at the time of acquisition by a Plan or
with  Plan  Assets  must be rated in one of the  three  highest  generic  rating
categories  by Standard & Poor's  Structured  Rating  Group,  Moody's  Investors
Service,  Inc., Duff & Phelps Credit Rating Co. or Fitch Investors Service, L.P.
(collectively,  the "Exemption Rating Agencies").  Fourth, the Trustee cannot be
an  affiliate  of any member of the  "Restricted  Group"  which  consists of any
Underwriter,  the  Company,  the Master  Servicer,  the  Special  Servicer,  any
Sub-Servicer  and any obligor with respect to assets  included in the Trust Fund
constituting more than 5% of the aggregate  unamortized principal balance of the
assets in the Trust Fund as of the date of initial  issuance of the  Securities.
Fifth, the sum of all payments made to and retained by the  Underwriter(s)  must
represent not more than reasonable compensation for underwriting the Securities;
the sum of all  payments  made to and  retained by the  Company  pursuant to the
assignment of the assets to the related Trust Fund must  represent not more than
the fair market value of such  obligations;  and the sum of all payments made to
and retained by the Master  Servicer,  the Special Servicer and any Sub-Servicer
must represent not more than reasonable  compensation for such person's services
under the  related  Agreement  and  reimbursement  of such  person's  reasonable
expenses in connection therewith. Sixth, the Exemption states that the investing
Plan or Plan Asset  investor must be an  accredited  investor as defined in Rule
501(a)(1) of Regulation D of the Commission under the Securities Act of 1933, as
amended.

         The  Exemption  also  requires  that the Trust Fund meet the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have  been  included  in other  investment  pools;  (ii)  Securities  evidencing
interests  in such  other  investment  pools  must have been rated in one of the
three highest generic  categories of one of the Exemption Rating Agencies for at
least one year prior to the  acquisition of Securities by or on behalf of a Plan
or with Plan Assets;  and (iii)  Securities  evidencing  interests in such other
investment  pools must have been purchased by investors  other than Plans for at
least one year prior to any  acquisition of Securities by or on behalf of a Plan
or with Plan Assets.

         A fiduciary of a Plan or any person investing Plan Assets to purchase a
Certificate must make its own determination  that the conditions set forth above
will be satisfied with respect to such Certificate.

         If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA, and the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections  4975(c)(1)(A) through (D) of the Code, in connection
with the direct or indirect  sale,  exchange or  transfer of  Securities  in the
initial  issuance of such  Securities or the direct or indirect  acquisition  or
disposition in the secondary  market of Securities by a Plan or with Plan Assets
or the continued  holding of  Securities  acquired by a Plan or with Plan Assets
pursuant to either of the foregoing.  However, no exemption is provided from the
restrictions  of  Sections  406(a)(1)(E),  406(a)(2)  and 407 of  ERISA  for the
acquisition  or  holding of a Security  on behalf of an  "Excluded  Plan" by any
person who has discretionary authority or renders investment advice with respect
to the assets of such Excluded Plan. For purposes of the Securities, an Excluded
Plan is a Plan sponsored by any member of the Restricted Group.

         If certain specific conditions of the Exemption are also satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA,  and the excise taxes imposed by Sections 4975(a)
and  (b) of the  Code  by  reason  of  Section  4975(c)(1)(E)  of the  Code,  in
connection  with (1) the  direct or  indirect  sale,  exchange  or  transfer  of
Securities  in the initial  issuance of  Securities  between the Depositor or an
Underwriter  and a Plan  when the  person  who has  discretionary  authority  or
renders  investment  advice with respect to the investment of Plan Assets in the
Securities  is (a) a  mortgagor  with  respect to 5% or less of the fair  market
value of the Trust Fund  Assets or (b) an  affiliate  of such a person,  (2) the
direct  or  indirect  acquisition  or  disposition  in the  secondary  market of
Securities  by a Plan or with  Plan  Assets  and (3) the  continued  holding  of
Securities  acquired  by a Plan or with Plan  Assets  pursuant  to either of the
foregoing.

                                     -110-
<PAGE>

         Further, if certain specific conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407 of ERISA,  and the  excise  taxes  imposed  by  Sections
4975(a)  and (b) of the  Code by  reason  of  Section  4975(c)  of the  Code for
transactions in connection  with the servicing,  management and operation of the
Trust Fund. The Depositor expects that the specific  conditions of the Exemption
required for this purpose will be satisfied  with respect to the  Securities  so
that the Exemption would provide an exemption from the  restrictions  imposed by
Sections  406(a)  and (b) of  ERISA  (as well as the  excise  taxes  imposed  by
Sections  4975(a) and (b) of the Code by reason of Section  4975(c) of the Code)
for  transactions in connection with the servicing,  management and operation of
the Trust  Fund,  provided  that the general  conditions  of the  Exemption  are
satisfied.

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

         On July  21,  1997,  the  DOL  published  in the  Federal  Register  an
amendment  to the  Exemption,  which  will  extend  exemptive  relief to certain
mortgage-backed  and  asset-backed  securities  transactions  using  pre-funding
accounts  for trusts  issuing  pass-through  certificates.  With  respect to the
Certificates,  the amendment  will generally  allow  Mortgage  Loans  supporting
payments to Certificateholders,  and having a value equal to no more than 25% of
the total principal amount of the Certificates being offered by a Trust Fund, to
be  transferred  to such  Trust Fund  within a period no longer  than 90 days or
three  months  following  the Closing  Date  ("Pre-Funding  Period")  instead of
requiring that all such Mortgage Loans be either identified or transferred on or
before the Closing Date. In general,  the relief  applies to the purchase,  sale
and holding of Certificates which otherwise qualify for the Exemption,  provided
that the following general conditions are met:

                  (1) the  ratio  of the  amount  allocated  to the  Pre-Funding
         Account to the total principal amount of the Certificates being offered
         ("Pre-Funding  Limit")  must be  less  than or  equal  to:  (i) 40% for
         transactions occurring on or after January 1, 1992 but prior to May 23,
         1997 and (ii) 25% for transactions occurring on or after May 23, 1997;

                  (2) all additional  Mortgage Loans  transferred to the related
         Trust Fund after the Closing Date  ("Subsequent  Mortgage  Loans") must
         meet the same terms and  conditions  for  eligibility  as the  original
         Mortgage  Loans  used  to  create  the  Trust  Fund,  which  terms  and
         conditions have been approved by one of the Exemption Rating Agencies;

                  (3) the  transfer  of such  Subsequent  Mortgage  Loans to the
         Trust  Fund  during  the  Pre-Funding  Period  must not  result  in the
         Certificates  to be covered by the Exemptions  receiving a lower credit
         rating  from  an  Exemption  Rating  Agency  upon  termination  of  the
         Pre-Funding Period than the rating that was obtained at the time of the
         initial issuance of the Certificates by the Trust Fund;

                  (4) solely as a result of the use of pre-funding, the weighted
         average annual  percentage  interest rate (the "Average Interest Rate")
         for all of the  Mortgage  Loans and  Subsequent  Mortgage  Loans in the
         Trust Fund at the end of the  Pre-Funding  Period must not be more than
         100 basis points lower than the Average  Interest Rate for the Mortgage
         Loans which were transferred to the Trust Fund on the Closing Date;

                  (5)  for transactions occurring on or after May 23, 1997, 
         either:

                       (i) the  characteristics of the Subsequent Mortgage Loans
         must be monitored by an insurer or other credit support  provider which
         is independent of the Depositor; or

                       (ii)an independent  accountant  retained by the Depositor
         must provide the Depositor  with a letter (with copies  provided to the
         Exemption  Rating Agency rating the  Certificates,  the Underwriter and
         the  Trustee)  stating  whether  or  not  the  characteristics  of  the
         Subsequent Mortgage Loans conform to the  characteristics  described in
         the Prospectus or Prospectus Supplement and/or Agreement.  In preparing
         such

                                     -111-
<PAGE>

         letter, the independent accountant must use the same type of procedures
         as were applicable to the Mortgage Loans which were  transferred to the
         Trust Fund as of the Closing Date;

                  (6) the Pre-Funding Period must end no later than three months
         or 90 days after the Closing  Date or earlier in certain  circumstances
         if the Pre-Funding  Accounts falls below the minimum level specified in
         the Agreement or an event of default occurs;

                  (7) amounts  transferred to any  Pre-Funding  Accounts  and/or
         capitalized  interest  account used in connection  with the pre-funding
         may  be  invested  only  in  investments  which  are  permitted  by the
         Exemption Rating Agencies rating the Certificates and must:

                       (i)  be  direct  obligations  of,  or  obligations  fully
         guaranteed  as to timely  payment of  principal  and  interest  by, the
         United States or any agency or  instrumentality  thereof (provided that
         such  obligations are backed by the full faith and credit of the United
         States); or

                       (ii)have  been rated (or the  obligor  has been rated) in
         one  of the  three  highest  generic  rating  categories  by one of the
         Exemption Rating Agencies ("ERISA Permitted Investments");

                  (8)  the Prospectus or Prospectus Supplement must describe the
         duration of the Pre-Funding Period;

                  (9) the Trustee (or any agent with which the Trustee contracts
         to provide trust services) must be a substantial  financial institution
         or trust company  experienced in trust activities and familiar with its
         duties,  responsibilities  and liabilities with ERISA. The Trustee,  as
         legal owner of the Trust Fund,  must enforce all the rights  created in
         favor of  Certificateholders  of the  Trust  Fund,  including  employee
         benefit plans subject to ERISA.

         In  addition to the  Exemption,  a Plan  fiduciary  or other Plan Asset
investor should consider the availability of certain class exemptions granted by
the DOL  ("Class  Exemptions"),  which may provide  relief  from  certain of the
prohibited transaction provisions of ERISA and the related excise tax provisions
of the Code,  including  Prohibited  Transaction Class Exemption  ("PTCE") 83-1,
regarding  transactions  involving mortgage pool investment trusts;  PTCE 84-14,
regarding  transactions  effected by a "qualified  professional  asset manager";
PTCE 90-1, regarding transactions by insurance company pooled separate accounts;
PTCE 91-38,  regarding  investments by bank collective  investment  funds;  PTCE
95-60,  regarding  transactions by insurance company general accounts;  and PTCE
96-23, regarding transactions effected by an "in-house asset manager."

         In addition to any exemption that may be available under PTCE 95-60 for
the  purchase and holding of the  Securities  by an  insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed by the Code,  for  transactions  involving an  insurance  company
general  account.  Pursuant to Section  401(c) of ERISA,  the DOL is required to
issue final regulations  ("401(c)  Regulations") no later than December 31, 1997
which are to provide  guidance  for the purpose of  determining,  in cases where
insurance  policies  supported by an insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets constitute Plan Assets.  Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c)  Regulations become final, no
person  shall be  subject  to  liability  under  Part 4 of Title I of ERISA  and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan Assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c)  Regulations to prevent avoidance of the
regulations  or (ii) an action is brought by the  Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state  criminal law. Any assets of an insurance  company  general  account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before  December 31, 1998 for which the  insurance  company does not
comply with the 401(c)  Regulations may be treated as Plan Assets.  In addition,
because Section 401(c) does not relate to insurance  company separate  accounts,
separate account assets are still treated as Plan Assets of any Plan invested in
such separate  account.  Insurance  companies  contemplating  the  investment of
general account assets in the Securities should consult with their legal

                                     -112-
<PAGE>

counsel with respect to the applicability of Section 401(c) of ERISA,  including
the general  account's ability to continue to hold the Securities after the date
which is 18 months after the date the 401(c) Regulations become final.

REPRESENTATION FROM PLANS INVESTING IN NOTES WITH "SUBSTANTIAL EQUITY FEATURES"
OR CERTAIN CERTIFICATES

         Because the exemptive  relief afforded by the Exemption (or any similar
exemption  that  might be  available)  will not apply to the  purchase,  sale or
holding of certain Securities, such as Notes with "substantial equity features,"
Subordinate  Securities,  REMIC Residual Certificates,  any Securities which are
not rated in one of the three highest generic rating categories by the Exemption
Rating  Agencies  transfers of any such  Securities  to a Plan,  to a trustee or
other person acting on behalf of any Plan, or to any other person investing Plan
Assets to effect such  acquisition  will not be registered by the Trustee unless
the transferee  provides the Company,  the Trustees and the Master Servicer with
an opinion of counsel  satisfactory  to the Company,  the Trustee (or  Indenture
Trustee in the case of transfer of Notes) and the Master Servicer, which opinion
will not be at the expense of the Company, the Trustee (or the Indenture Trustee
in the case of the transfer of Notes) or the Master Servicer,  that the purchase
of such Securities by or on behalf of such Plan is permissible  under applicable
law, will not  constitute  or result in any  non-exempt  prohibited  transaction
under ERISA or Section  4975 of the Code and will not subject the  Company,  the
Trustee (or the  Indenture  Trustee in the case of the transfer of Notes) or the
Master Servicer to any obligation in addition to those undertaken in the related
Agreement.

         In lieu of such  opinion  of  counsel,  the  transferee  may  provide a
certification  substantially to the effect that the purchase of Securities by or
on behalf of such Plan is permissible  under applicable law, will not constitute
or result in any non-exempt  prohibited  transaction under ERISA or Section 4975
of the Code and will  not  subject  the  Company,  the  Trustees  or the  Master
Servicer to any obligation in addition to those  undertaken in the Agreement and
the  following  statements  are  correct:  (i) the  transferee  is an  insurance
company,  (ii) the  source  of funds  used to  purchase  such  Securities  is an
"insurance  company  general  account"  (as such term is defined in PTCE 95-60),
(iii) the  conditions set forth in PTCE 95-60 have been satisfied and (iv) there
is no Plan with respect to which the amount of such general  account's  reserves
and  liabilities  for contracts  held by or on behalf of such Plan and all other
Plans maintained by the same employer (or any "affiliate" thereof, as defined in
PTCE 95-60) or by the same employee  organization exceed 10% of the total of all
reserves and  liabilities  of such  general  account (as  determined  under PTCE
95-60) as of the date of the acquisition of such Securities.

         An  opinion  of  counsel or  certification  will not be  required  with
respect to the purchase of DTC  registered  Securities.  Any  purchaser of a DTC
registered  Security  will be deemed to have  represented  by such purchase that
either (a) such purchaser is not a Plan and is not purchasing such Securities on
behalf  of, or with Plan  Assets of,  any Plan or (b) the  purchase  of any such
Security  by or on behalf of, or with Plan  Assets  of, any Plan is  permissible
under applicable law, will not result in any non-exempt  prohibited  transaction
under ERISA or Section  4975 of the Code and will not subject the  Company,  the
Trustee or the Master Servicer to any obligation in addition to those undertaken
in the related Agreement.

TAX EXEMPT INVESTORS

         A Plan that is exempt from federal income taxation  pursuant to Section
501 of the Code (a "TAX-EXEMPT INVESTOR") nonetheless will be subject to federal
income  taxation to the extent that its income is  "unrelated  business  taxable
income"  ("UBTI")  within the  meaning of Section  512 of the Code.  All "excess
inclusion" of a REMIC  allocated to a REMIC Residual  Certificate  and held by a
Tax-Exempt  investor will be considered UBTI and thus will be subject to federal
income tax. See "Federal Income Tax  Consequences -- Taxation of Owners of REMIC
Residual Certificates -- Excess Inclusions."

CONSULTATION WITH COUNSEL

         There  can be no  assurance  that any DOL  exemption  will  apply  with
respect to any particular  Plan that acquires the Securities or, even if all the
conditions specified therein were satisfied, that any such exemption would apply
to  transactions  involving the Trust Fund.  Prospective  Plan investors  should
consult with their legal counsel concerning the impact of ERISA and the Code and
the potential  consequences to their specific  circumstances  prior to making an
investment in the  Securities.  Neither the Company,  the  Trustees,  the Master
Servicer nor any of their


                                     -113-

<PAGE>

respective  affiliates  will  make any  representation  to the  effect  that the
Securities satisfy all legal requirements with respect to the investment therein
by Plans  generally or any particular  Plan or to the effect that the Securities
are an appropriate investment for Plans generally or any particular Plan.

         BEFORE  PURCHASING THE SECURITIES,  A FIDUCIARY OF A PLAN OR OTHER PLAN
ASSET  INVESTOR  SHOULD  ITSELF  CONFIRM  THAT (A) ALL THE  SPECIFIC AND GENERAL
CONDITIONS  SET FORTH IN THE EXEMPTION,  ONE OF THE CLASS  EXEMPTIONS OR SECTION
401(C)  OF  ERISA  WOULD  BE  SATISFIED  AND (B) IN THE  CASE  OF A  CERTIFICATE
PURCHASED UNDER THE EXEMPTION,  THE CERTIFICATE  CONSTITUTES A "CERTIFICATE" FOR
PURPOSES OF THE EXEMPTION. IN ADDITION TO MAKING ITS OWN DETERMINATION AS TO THE
AVAILABILITY OF THE EXEMPTIVE RELIEF PROVIDED IN THE EXEMPTION, ONE OF THE CLASS
EXEMPTIONS OR SECTION 410(C) OF ERISA,  THE PLAN FIDUCIARY  SHOULD  CONSIDER ITS
GENERAL FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE THE
SECURITIES ON BEHALF OF A PLAN.


                            LEGAL INVESTMENT MATTERS

         Each class of Certificates offered hereby and by the related Prospectus
Supplement  will be  rated at the date of  issuance  in one of the four  highest
rating  categories by at least one Rating Agency. If so specified in the related
Prospectus  Supplement,  each such class that is rated in one of the two highest
rating  categories  by at least one  Rating  Agency  will  constitute  "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984  ("SMMEA"),  and, as such,  will be legal  investments  for persons,
trusts, corporations,  partnerships,  associations, business trusts and business
entities  (including  depository  institutions,  life  insurance  companies  and
pension  funds)  created  pursuant to or  existing  under the laws of the United
States  or of any  State  whose  authorized  investments  are  subject  to state
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality  thereof  constitute legal investments for such entities.  Under
SMMEA,  if  a  State  enacted  legislation  on  or  prior  to  October  3,  1991
specifically  limiting the legal investment  authority of any such entities with
respect to "mortgage related  securities," such securities will constitute legal
investments for entities subject to such legislation only to the extent provided
therein.  Certain States have enacted legislation which overrides the preemption
provisions  of  SMMEA.  SMMEA  provides,  however,  that in no  event  will  the
enactment  of any  such  legislation  affect  the  validity  of any  contractual
commitment  to purchase,  hold or invest in "mortgage  related  securities,"  or
require  the  sale or  other  disposition  of such  securities,  so long as such
contractual  commitment  was  made  or such  securities  acquired  prior  to the
enactment of such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with "mortgage related  securities"  without  limitation as to the percentage of
their  assets  represented  thereby,  federal  credit  unions may invest in such
securities,  and  national  banks may  purchase  such  securities  for their own
account  without regard to the  limitations  generally  applicable to investment
securities  set forth in 12 U.S.C.  24  (Seventh),  subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.

         The Federal  Financial  Institutions  Examination  Council has issued a
supervisory  policy  statement  (the  "Policy  Statement")   applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities."  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller  of the  Currency,  the FDIC and the OTS with an  effective  date of
February 10, 1992.  The Policy  Statement  generally  indicates  that a mortgage
derivative  product will be deemed to be high risk if it exhibits  greater price
volatility than a standard fixed rate thirty-year  mortgage security.  According
to the Policy  Statement,  prior to purchase,  a depository  institution will be
required  to  determine  whether  a  mortgage  derivative  product  that  it  is
considering  acquiring is  high-risk,  and if so that the  proposed  acquisition
would reduce the institution's  overall interest rate risk. Reliance on analysis
and  documentation  obtained  from a securities  dealer or other  outside  party
without internal analysis by the institution would be unacceptable. There can be
no  assurance  as to which  classes  of  Offered  Securities  will be treated as
high-risk under the Policy Statement.

         The  predecessor to the Office of Thrift  Supervision  ("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


                                     -114-

<PAGE>

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 Offered  Securities.  In
addition,  the  National  Credit  Union  Administration  has issued  regulations
governing federal credit union investments which prohibit  investment in certain
specified  types of  securities,  which may include  certain  classes of Offered
Securities.  Similar  policy  statements  have been issued by regulators  having
jurisdiction over other types of depository institutions.

         Certain  classes of Certificates  offered  hereby,  including any class
that is not rated in one of the two highest  rating  categories  by at least one
Rating Agency, will not constitute "mortgage related securities" for purposes of
SMMEA.  Any  such  class  of  Certificates  will be  identified  in the  related
Prospectus Supplement. Prospective investors in such classes of Certificates, in
particular, should consider the matters discussed in the following paragraph.

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of Offered  Securities  or to purchase  any
class of Offered Securities representing more than a specified percentage of the
investors'  assets.  The Company will make no  representations  as to the proper
characterization  of any class of Offered  Securities  for legal  investment  or
other  purposes,  or as to the ability of  particular  investors to purchase any
class of Certificates  under  applicable legal  investment  restrictions.  These
uncertainties  may adversely  affect the liquidity of any class of Certificates.
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
thereof  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.


                                 USE OF PROCEEDS

         Substantially  all of the net proceeds to be received  from the sale of
Certificates  will be applied by the Company to finance the  purchase  of, or to
repay  short-term  loans incurred to finance the purchase of, the Mortgage Loans
and/or  Mortgage  Securities in the  respective  Mortgage Pools and to pay other
expenses.  The Company expects that it will make additional  sales of securities
similar to the Offered  Securities  from time to time, but the timing and amount
of any such  additional  offerings  will be dependent  upon a number of factors,
including  the volume of mortgage  loans  purchased by the  Company,  prevailing
interest rates, availability of funds and general market conditions.

                             METHODS OF DISTRIBUTION

         The  Certificates   offered  hereby  and  by  the  related   Prospectus
Supplements  will be  offered  in  series  through  one or  more of the  methods
described  below.  The  Prospectus  Supplement  prepared  for each  series  will
describe  the method of offering  being  utilized for that series and will state
the net proceeds to the Company from such sale.

         The Company intends that Offered Securities will be offered through the
following  methods from time to time and that offerings may be made concurrently
through  more  than one of these  methods  or that an  offering  of the  Offered
Securities of a particular  series may be made through a  combination  of two or
more of these methods. Such methods are as follows:

                  1.  By negotiated firm commitment or best efforts underwriting
         and public re-offering by underwriters;

                  2.  By placements by the Company with institutional  investors
         through dealers; and

                  3.  By  direct  placements  by  the Company with institutional
         investors.

         If  underwriters  are used in a sale of any Offered  Securities  (other
than  in  connection  with  an  underwriting  on a  best  efforts  basis),  such
Certificates  will be acquired by the underwriters for their own account and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions, at fixed public offering prices or at


                                     -115-

<PAGE>

varying prices to be determined at the time of sale or at the time of commitment
therefor.  Such underwriters may be  broker-dealers  affiliated with the Company
whose  identities and  relationships  to the Company will be as set forth in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of the Offered  Securities of a particular  series
will be set forth on the cover of the  Prospectus  Supplement  relating  to such
series and the members of the underwriting  syndicate,  if any, will be named in
such Prospectus Supplement.

         In connection with the sale of the Offered Securities, underwriters may
receive compensation from the Company or from purchasers of such Certificates in
the form of discounts,  concessions  or  commissions.  Underwriters  and dealers
participating in the distribution of the Offered  Securities may be deemed to be
underwriters  in  connection  with  such  Certificates,  and  any  discounts  or
commissions  received  by them from the  Company and any profit on the resale of
Offered  Securities  by them may be  deemed  to be  underwriting  discounts  and
commissions under the Securities Act of 1933, as amended (the "Securities Act").

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of Offered  Securities of any series will provide that the  obligations  of
the  underwriters  will be  subject to certain  conditions  precedent,  that the
underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the  Company  will  indemnify  the
several  underwriters  and the  underwriters  will indemnify the Company against
certain civil  liabilities,  including  liabilities  under the Securities Act or
will contribute to payments required to be made in respect thereof.

         The  Prospectus  Supplement  with  respect  to any  series  offered  by
placements through dealers will contain information regarding the nature of such
offering  and  any  agreements  to be  entered  into  between  the  Company  and
purchasers of Offered Securities of such series.

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


                                  LEGAL MATTERS

         Certain legal matters, including certain federal income tax matters, in
connection  with the  Securities  of each  series  will be  passed  upon for the
Company by Thacher Proffitt & Wood, 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 at least one Rating Agency.

         Ratings on mortgage pass-through certificates and mortgage-backed notes
address the likelihood of receipt by the holders  thereof of all  collections on
the underlying mortgage assets to which such holders are entitled. These ratings
address the structural,  legal and  issuer-related  aspects associated with such
certificates  and notes,  the nature of the underlying  mortgage  assets and the
credit  quality  of the  guarantor,  if any.  Ratings on  mortgage  pass-through
certificates  and  mortgage-backed  notes do not represent any assessment of the
likelihood of principal prepayments by


                                     -116-

<PAGE>

orrowers  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 securities in
extreme cases might fail to recoup their initial investments.


                                     -117-

<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

                                                                         PAGE
                                                                         ----
401(c) Regulations........................................................112
Accrual Certificates................................................7, 35, 43
Accrued Certificate Interest...............................................43
Affiliated Sellers.........................................................19
Agreement         .........................................................34
ARM Loans         .........................................................20
Available Distribution Amount..............................................42
Average Interest Rate.....................................................111
Balloon Loans     .........................................................21
Balloon Payment   .........................................................21
Bankruptcy Code   .........................................................77
Bankruptcy Loss   .........................................................47
Beneficial Owner  .........................................................36
Buydown Account   .........................................................22
Buydown Agreement .........................................................40
Buydown Funds     .........................................................22
Buydown Mortgage Loans.....................................................22
Buydown Period    .........................................................22
CERCLA            .........................................................25
Certificate Account........................................................39
Certificate Registrar......................................................36
Certificates      ..........................................................1
Class Exemptions  ........................................................112
Closing Date      .........................................................87
Code              ......................................................7, 85
Commission        ..........................................................4
Committee Report  .........................................................87
Company           .......................................................1, 5
Conservation Act  .........................................................78
Contingent Payment Regulations............................................106
Contracts         .........................................................18
Contributions Tax .........................................................97
Convertible Mortgage Loan..................................................22
Cooperative Note  .........................................................70
Crime Control Act .........................................................83
Debt Service Coverage Ratio................................................24
Debt Service Reduction.....................................................51
Defaulted Mortgage Loss....................................................47
Deferred Interest .........................................................20
Deficient Valuation........................................................51
Deleted Mortgage Loan......................................................27
Designated Seller Transaction..............................................19
Determination Date.........................................................42
Distribution Date ..........................................................9
DOL               ........................................................109
DOL Regulations   ........................................................109
DTC               .........................................................36
DTC Registered Securities..................................................36
Due Period        .........................................................44
Equity Certificates.........................................................6
Equity Participation.......................................................21


                                     -118-

<PAGE>

ERISA             ....................................................12, 108
ERISA Permitted Investments...............................................112
ERISA Plans       ........................................................108
Event of Default  .........................................................62
Excess Interest   .........................................................48
Exchange Act      ..........................................................4
Excluded Plan     ........................................................110
Exemption Rating Agencies.................................................110
Extraordinary Losses.......................................................47
FDIC              .........................................................19
FHA               .........................................................19
FHA Loans         .........................................................19
FHLMC             .........................................................25
Financial Guaranty Insurance Policy........................................48
FIRREA            .........................................................25
FNMA              .........................................................25
Fraud Loss        .........................................................47
FTC Rule          .........................................................79
Garn-St Germain Act........................................................80
Grantor Trust Certificates.............................................13, 85
Grantor Trust Fractional Interest Certificate.............................100
Grantor Trust Fund.........................................................85
Grantor Trust Strip Certificate...........................................100
High LTV Loans    .........................................................22
Holder            .........................................................36
Housing Act       .........................................................25
HUD               .........................................................57
Indenture         .......................................................1, 6
Index             .........................................................20
Installment Contract.......................................................81
Insurance Proceeds.........................................................39
Insurer           .........................................................48
Intermediaries    .........................................................36
IRS               .........................................................87
Issue Premium     .........................................................92
Issuer            ..........................................................5
Letter of Credit  .........................................................50
Letter of Credit Bank......................................................50
Liquidated Mortgage Loan...................................................32
Liquidation Proceeds...................................................39, 40
Loan-to-Value Ratio........................................................21
Lock-out Expiration Date...................................................21
Lock-out Period   .........................................................21
Loss              .........................................................55
Manufactured Homes.........................................................18
Manufacturer's Invoice Price...............................................22
Master Servicer   ...................................................1, 5, 28
Mortgage Loans    ....................................................1, 6, 8
Mortgage Notes    .........................................................18
Mortgage Pool     .......................................................1, 8
Mortgage Rate     .........................................................20
Mortgage Securities.....................................................8, 19
Mortgaged Property..........................................................8
Mortgages         .........................................................18
Mortgagor         .........................................................15


                                     -119-

<PAGE>

Multifamily Loans .........................................................18
Multifamily Properties.....................................................18
Multifamily Property........................................................8
Net Mortgage Rate .........................................................65
Net Operating Income.......................................................24
Non-conforming credit......................................................15
Nonrecoverable Advance.....................................................45
Note Interest Rate..........................................................6
Note Margin       .........................................................20
Note Registrar    .........................................................36
Notes             ..........................................................1
Offered Certificates....................................................5, 35
Offered Notes     ..........................................................5
Offered Securities.......................................................1, 5
OID Regulations   .........................................................85
OTS               ........................................................114
Overcollateralization......................................................48
Owner Trust       ..........................................................5
Owner Trustee     .......................................................5, 6
Participants      .........................................................36
Parties in Interest.......................................................108
Pass-Through Rate ..........................................................6
Percentage Interest........................................................43
Permitted Investments......................................................39
Plan              .........................................................12
Plan Assets       ........................................................109
Plans             ........................................................108
Policy Statement  ........................................................114
Pool Insurer      .........................................................40
Pooling Agreement ...................................................1, 6, 58
Pre-Funding Account....................................................35, 44
Pre-Funding Limit ........................................................111
Pre-Funding Period........................................................111
Prepayment Assumption.................................................87, 103
Prepayment Interest Shortfall..............................................66
Prepayment Penalty.........................................................21
Primary Insurance Policy...................................................55
Primary Insurer   .........................................................55
Prohibited Transactions Tax................................................96
Prospectus Supplement.......................................................1
PTCE              ........................................................112
PTCE 83-1         ........................................................112
Purchase Obligation........................................................54
Purchase Price    .........................................................26
Qualified Substitute Mortgage Loan.........................................27
Rating Agency     .........................................................12
Realized Losses   .........................................................46
Record Date       .........................................................42
Related Proceeds  .........................................................45
Relief Act        .........................................................83
REMIC             ...................................................1, 7, 85
REMIC Administrator........................................................85
REMIC Certificates.........................................................85
REMIC Provisions  .........................................................85
REMIC Regular Certificates.............................................13, 85


                                     -120-

<PAGE>

REMIC Regulations .........................................................85
REMIC Residual Certificates............................................13, 85
REO Mortgage Loan .........................................................32
REO Property      .........................................................30
Reserve Fund      .........................................................51
RICO              .........................................................83
RTC               .........................................................19
Securities        .......................................................1, 5
Securities Act    .....................................................4, 116
Security          .........................................................59
Security Interest Rate......................................................6
Security Register .........................................................36
Security Registrar.........................................................36
Securityholder    .........................................................36
Securityholders   ..........................................................1
Seller            ..........................................................9
Sellers           ......................................................1, 19
Senior Certificates.....................................................7, 35
Senior Liens      .........................................................21
Senior/Subordinate Series..................................................35
Servicing Agreement........................................................23
Servicing Default .........................................................61
Servicing Standard.........................................................29
Single Family Loans........................................................18
Single Family Property.....................................................18
SMMEA             ....................................................12, 114
Special Hazard Instrument..................................................47
Special Hazard Insurance Policy............................................50
Special Hazard Insurer.....................................................50
Special Hazard Loss........................................................47
Special Hazard Losses......................................................50
Special Servicer  ......................................................5, 31
SPFC              .........................................................58
Spread            ..........................................................6
Strip Certificates......................................................7, 35
Subordinate Certificates................................................7, 35
Subsequent Mortgage Loans.................................................111
Subservicer       .........................................................30
Subservicers      .........................................................23
Tax Favored Plans ........................................................108
Tax-Exempt Investor.......................................................113
Tiered REMICs     .........................................................86
Title V           .........................................................82
Title VIII        .........................................................82
Trust Agreement   ..........................................................5
Trust Fund        .......................................................1, 6
Trust Fund Assets ..........................................................1
Trustee           ..........................................................6
UBTI              ........................................................113
UCC               .........................................................75
Unaffiliated Sellers.......................................................19
Underwriter       ........................................................109
United States person.......................................................99
VA                .........................................................19
VA Loans          .........................................................19


                                     -121-

<PAGE>

Value             .........................................................21
WMC Mortgage      ..........................................................5


                                     -122-

<PAGE>



                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION (ITEM 14 OF FORM S-3).

         The expenses expected to be incurred in connection with the issuance
and distribution of the Securities being registered, other than underwriting
compensation, are as set forth below. All such expenses, except for the filing
fee, are estimated.

         Filing Fee for Registration Statement........  $      *
         Legal Fees and Expenses......................         *
         Accounting Fees and Expenses.................         *
         Trustee's Fees and Expenses
                (including counsel fees)..............         *
         Printing and Engraving Fees..................         *
         Rating Agency Fees...........................         *
         Miscellaneous................................         *
                                                       ---------
         Total  ...................................... $       *
                                                       =========

- --------

* To be provided by amendment.

INDEMNIFICATION OF DIRECTORS AND OFFICERS (ITEM 15 OF FORM S-3).

         Subsection (a) of Section 145 of the General Corporation Law of
Delaware empowers a corporation to indemnify any person who was or is a party or
is threatened to be made a party to any threatened, pending or completed action,
suit or proceeding, whether civil, criminal, administrative or investigative
(other than an action by or in the right of the corporation) by reason of the
fact that he is or was a director, employee or agent of the corporation, or is
or was serving at the request of the corporation as a director, officer,
employee or agent of another corporation, partnership, joint venture, trust or
other enterprise, against expenses (including attorneys' fees), judgments, fines
and amounts paid in settlement actually and reasonably incurred by him in
connection with such action, suit or proceeding if he acted in good faith and in
a manner he reasonably believed to be in or not opposed to the best interests of
the corporation, and, with respect to any criminal action or proceeding, had no
cause to believe his conduct was unlawful.

         Subsection (b) of Section 145 empowers a corporation to indemnify any
person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person acted in any of the capacities set forth above, against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed



<PAGE>


                                       -2-


to be in or not opposed to the best interests of the corporation and except that
no indemnification may be made in respect to any claim, issue or matter as to
which such person shall have been adjudged to be liable to the corporation
unless and only to the extent that the Court of Chancery or the court in which
such action or suit was brought shall determine upon application that, despite
the adjudication of liability but in view of all circumstances of the case, such
person is fairly and reasonably entitled to indemnity for such expenses which
the Court of Chancery or such other court shall deem proper.

         Section 145 further provides that to the extent a director, officer,
employee or agent of a corporation has been successful on the merits or
otherwise in the defense of any action, suit or proceeding referred to in
subsections (a) and (b), or in the defense of any claim, issue or matter
therein, he shall be indemnified against expenses (including attorneys' fees)
actually and reasonably incurred by him in connection therewith; that
indemnification and advancement of expenses provided by, or granted pursuant to,
Section 145 shall not be deemed exclusive of any other rights to which the
indemnified party may be entitled; and empowers the corporation to purchase and
maintain insurance on behalf of a director, officer, employee or agent of the
corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise against any liability asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether or not the corporation would have the power to indemnify him against
such liabilities under Section 145.

         The By-laws of WMC Secured Assets Corp. (the "Company") provide, in
effect, that to the full extent permitted by law, the Company shall indemnify
and hold harmless each person who was or is a party or is threatened to be made
a party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative and whether or not by
or in the right of the Company, by reason of the fact that he is or was a
director or officer, or his testator or intestate is or was a director or
officer of the Company, or by reason of the fact that such person is or was
serving at the request of the Company as a director, officer, employee or agent
of another corporation, partnership, joint venture, trust or other enterprise of
any type or kind, domestic or foreign, against expenses, including attorneys'
fees, judgments, fines and amounts paid in settlement, actually and reasonably
incurred as a result of such action, suit or proceeding.

         The Company presently does not have liability insurance maintained
covering directors and principal officers of the Company.

         Section 8(b) of the proposed form of Underwriting Agreement provides
that each Underwriter severally will indemnify and hold harmless the Company,
each of its directors, each of its officers who signs the Registration
Statement, and each person, if any, who controls the Company within the meaning
of the Securities Act of 1933, as amended, and the Securities Exchange of 1934,
as amended, against any losses, claims, damages or liabilities to which any of



<PAGE>


                                       -3-


them may become subject under the Securities Act of 1933, the Securities
Exchange Act of 1934 or other federal or state law or regulation, at common law
or otherwise, insofar as such losses, claims, damages or liabilities (or actions
in respect thereof) arise out of or are based upon an untrue statement or an
alleged untrue statement of a material fact contained in the registration
statement when it became effective, or in the Registration Statement, any
related preliminary prospectus or the Prospectus, or any amendment or supplement
thereto, or any related preliminary prospectus supplement, or arise out of or
are based upon the omission or alleged omission to state therein a material fact
required to be stated therein or necessary to make the statements therein not
misleading, in each case to the extent, but only to the extent, that such untrue
statement or alleged untrue statement or omission or alleged omission was made
therein in reliance upon and in conformity with written information furnished to
the Company by such Underwriter, specifically for use in the preparation
thereof, and will reimburse the Company for any legal or other expenses
reasonably incurred by the Company in connection with investigating or defending
against such loss, claim, damage, liability or action.

         The Pooling and Servicing Agreements with respect to each series of
Certificates and the Servicing Agreements, Indentures and Owner Trust Agreements
with respect to each series of Notes will provide that no director, officer,
employee or agent of the Registrant is liable to the Trust Fund or the
Securityholders, except for such person's own willful misfeasance, bad faith or
gross negligence in the performance of duties or reckless disregard of
obligations and duties. The Pooling and Servicing Agreements with respect to
each series of Certificates and the Servicing Agreements, Indentures and Owner
Trust Agreements with respect to each series of Notes will further provide that,
with the exceptions stated above, a director, officer, employee or agent of the
Registrant is entitled to be indemnified against any loss, liability or expense
incurred in connection with legal action relating to such Agreements and related
Securities other than such expenses related to particular Mortgage Loans.

EXHIBITS (ITEM 16 OF FORM S-3).

Exhibits--
       1.1   --  Form of Underwriting Agreement.
       3.1   --  Amended and Restated Articles of Incorporation.
       3.2   --  Restated By-Laws.
       4.1   --  Form of Pooling and Servicing Agreement for an offering of
                 Mortgage Pass-Through Certificates consisting of senior and
                 subordinate certificate classes.
       4.2   --  Form of Pooling and Servicing Agreement for alternate forms
                 of credit support (single class).
       4.3   --  Form of Servicing Agreement for an offering of Mortgage-
                 Backed Notes.
       4.4   --  Form of Trust Agreement for an offering of Mortgage-Backed
                 Notes.



<PAGE>


                                       -4-


       4.5   --   Form of Indenture for an offering of Mortgage-Backed Notes.
       5.1   --   Opinion of Thacher Proffitt & Wood with respect to legality.
       8.1   --   Opinion of Thacher Proffitt & Wood with respect to certain tax
                  matters (included with Exhibit 5.1).
       23.1  --   Consent of Thacher Proffitt & Wood (included as part of
                  Exhibit 5.1 and Exhibit 8.1).
       24.1  --   Power of Attorney.



UNDERTAKINGS (ITEM 17 OF FORM S-3).

A.  UNDERTAKINGS PURSUANT TO RULE 415.

  The Registrant hereby undertakes:

           (a)(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 this Registration Statement or any material change to such
information in this Registration Statement; PROVIDED, HOWEVER, that subparts (i)
and (ii) do not apply if the information required to be included in the
post-effective amendment by those subparts is contained in periodic reports
filed by the Registrant pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 that are incorporated by reference 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) That, for the 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



<PAGE>


                                       -5-


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.

           (f) To provide to the underwriter at the closing specified in the
underwriting agreements, certificates in such denominations and registered in
such names as required by the underwriter to permit prompt delivery to each
purchaser.

B.         UNDERTAKING IN RESPECT OF INDEMNIFICATION.

           Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the foregoing provisions, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
Registrant of expenses incurred or paid by a director, officer or controlling
person of the Registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.




<PAGE>


                                       -6-


                                   SIGNATURES

           Pursuant to the requirements of the Securities Act of 1933, WMC
Secured Assets Corp. certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3, reasonably believes that
the security rating requirement contained in Transaction Requirement B.5 of Form
S-3 will be met by the time of the sale of the securities registered hereunder,
and has duly caused this Registration Statement to be signed on its behalf by
the undersigned, thereunto duly authorized, in the city of Woodland Hills, state
of California, on the 26th of November, 1997.

                               WMC SECURED ASSETS CORP.

                               By: /s/ Scott A. Mcafee
                                   -----------------------------------------
                                       Scott A. McAfee
                                       Director and Chief Operating Officer

           Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated:

<TABLE>
<CAPTION>

                SIGNATURE                                    TITLE
                  DATE

<S>                                               <C>                                        <C> 
/s/ Scott A. Mcafee                               President & Director                       November 26, 1997
- ------------------------------------------        (Chief Executive Officer)
Scott A. McAfee


/s/ Todd Wallace                                  Vice-President, Treasurer &                November 26, 1997
- ------------------------------------------        Director (Chief Financia 
Todd Wallace                                      Office and Chief Accounting 
                                                  Officer) 
 


/s/ Steve Wright                                  Vice President, Secretary &                November 26, 1997
- ------------------------------------------
Steve Wright                                      Director

</TABLE>




                                                                     EXHIBIT 1.1
                                                                     -----------

                            WMC SECURED ASSETS CORP.

                          $____________ (Approximately)
                Mortgage Pass-Through Certificates, Series 199_-_

                  Class R           $____________             _____%
                  Class A           $____________             _____%


                             UNDERWRITING AGREEMENT
                             ----------------------

                                             ________________, 199_

[UNDERWRITER]
- ---------------------------
- ---------------------------
- ---------------------------

Ladies and Gentlemen:

         WMC Secured Assets Corp., a Delaware corporation (the "Company"),
proposes to sell to you (also referred to herein as the "Underwriter") Mortgage
Pass-Through Certificates, Series 199_-__, Class A and Class R Certificates
other than a de minimis portion thereof (collectively, the "Certificates"),
having the aggregate principal amounts and Pass-Through Rates set forth above.
The Certificates, together with the Class M and Class B Certificates of the same
series, will evidence the entire beneficial interest in the Trust Fund (as
defined in the Pooling and Servicing Agreement referred to below) consisting
primarily of a pool (the "Pool") of conventional, fixed-rate, one- to
four-family residential mortgage loans (the "Mortgage Loans") as described in
the Prospectus Supplement (as hereinafter defined) to be sold by the Company. A
de minimis portion of the Class R Certificates will not be sold hereunder and
will be held by the Trustee.

         The Certificates will be issued pursuant to a pooling and servicing
agreement (the "Pooling and Servicing Agreement") to be dated as of
__________________, 199_ (the "Cut-off Date") among the Company, as seller,
[Name of Master Servicer], as master servicer (the "Master Servicer"), and
___________________________________________, as trustee (the "Trustee"). The
Certificates are described more fully in the Basic Prospectus and the Prospectus
Supplement (each as hereinafter defined) which the Company has furnished to you.




<PAGE>


                                       -2-


         1.       REPRESENTATIONS, WARRANTIES AND COVENANTS.

                  1.1      The Company represents and warrants to, and agrees
with you that:

                           (a) The Company has filed with the Securities and
         Exchange Commission (the "Commission") a registration statement (No.
         33-_____) on Form S-3 for the registration under the Securities Act of
         1933, as amended (the "Act"), of Mortgage Pass-Through Certificates
         (issuable in series), including the Certificates, which registration
         statement has become effective, and a copy of which, as amended to the
         date hereof, has heretofore been delivered to you. The Company proposes
         to file with the Commission pursuant to Rule 424(b) under the rules and
         regulations of the Commission under the Act (the "1933 Act
         Regulations") a supplement dated __________, 199_ (the "Prospectus
         Supplement"), to the prospectus dated __________, 199_ (the "Basic
         Prospectus"), relating to the Certificates and the method of
         distribution thereof. Such registration statement (No. 33-_____)
         including exhibits thereto and any information incorporated therein by
         reference, as amended at the date hereof, is hereinafter called the
         "Registration Statement"; and the Basic Prospectus and the Prospectus
         Supplement and any information incorporated therein by reference,
         together with any amendment thereof or supplement thereto authorized by
         the Company on or prior to the Closing Date for use in connection with
         the offering of the Certificates, are hereinafter called the
         "Prospectus". Any preliminary form of the Prospectus Supplement which
         has heretofore been filed pursuant to Rule 424, or prior to the
         effective date of the Registration Statement pursuant to Rule 402(a),
         or 424(a) is hereinafter called a "Preliminary Prospectus Supplement."

                           (b) The Registration Statement has become effective,
         and the Registration Statement as of the effective date (the "Effective
         Date"), and the Prospectus, as of the date of the Prospectus
         Supplement, complied in all material respects with the applicable
         requirements of the Act and the 1933 Act Regulations; and the
         Registration Statement, as of the Effective Date, did not contain any
         untrue statement of a material fact and did not omit to state any
         material fact required to be stated therein or necessary to make the
         statements therein not misleading and the Prospectus, as of the date of
         the Prospectus Supplement, did not, and as of the Closing Date will
         not, contain an untrue statement of a material fact and did not and
         will not omit to state a material fact necessary in order to make the
         statements therein, in the light of the circumstances under which they
         were made, not misleading; provided, however, that the Company makes no
         representations or warranties as to the information contained in or
         omitted from the Registration Statement or the Prospectus or any
         amendment thereof or supplement thereto relating to the information
         identified by underlining or other highlighting as shown in Exhibit E
         (the "Excluded Information"); and provided, further, that the Company
         makes no representations or warranties as to either (i) any information
         in any Computational Materials or ABS Term Sheets (each as hereinafter
         defined) required to be provided by the Underwriter to the Company
         pursuant to Section 4.2, except to the extent of any information set
         forth therein that constitutes Pool Information (as defined below), or
         (ii)



<PAGE>


                                       -3-

         as to any information contained in or omitted from the portions of the
         Prospectus identified by underlining or other highlighting as shown in
         Exhibit F (the "Underwriter Information"). As used herein, "Pool
         Information" means information with respect to the characteristics of
         the Mortgage Loans and administrative and servicing fees, as provided
         by or on behalf of the Company to the Underwriter in final form and set
         forth in the Prospectus Supplement. The Company acknowledges that,
         except for any Computational Materials, the Underwriter Information
         constitutes the only information furnished in writing by you or on your
         behalf for use in connection with the preparation of the Registration
         Statement, any preliminary prospectus or the Prospectus, and you
         confirm that the Underwriter Information is correct.

                  (c) The Company has been duly incorporated and is validly
         existing as a corporation in good standing under the laws of the State
         of Delaware and has the requisite corporate power to own its properties
         and to conduct its business as presently conducted by it.

                  (d) This Agreement has been duly authorized, executed and
         delivered by the Company.

                  (e) As of the Closing Date (as defined herein) the
         Certificates will conform in all material respects to the description
         thereof contained in the Prospectus and the representations and
         warranties of the Company in the Pooling and Servicing Agreement will
         be true and correct in all material respects.

                  1.2 The Underwriter represents and warrants to and agrees with
the Company that:

                           (a) No purpose of the Underwriter relating to the
         purchase of any of the Class R Certificates by the Underwriter is or
         will be to enable the Company to impede the assessment or collection of
         any tax.

                           (b) The Underwriter has no present knowledge or
         expectation that it will be unable to pay any United States taxes owed
         by it so long as any of the Certificates remain outstanding.

                           (c) The Underwriter has no present knowledge or
         expectation that it will become insolvent or subject to a bankruptcy
         proceeding for so long as any of the Certificates remain outstanding.

                           (d) No purpose of the Underwriter relating to any
         sale of any of the Class R Certificates by the Underwriter will be to
         enable it to impede the assessment or collection of tax. In this
         regard, the Underwriter hereby represents to and for the benefit of the
         Company that the Underwriter intends to pay taxes associated with
         holding the Class



<PAGE>


                                       -4-

         R Certificates, as they become due, fully understanding that it may
         incur tax liabilities in excess of any cash flows generated by the
         Class R Certificates.

                           (e) The Underwriter will, in connection with any
         transfer it makes of any of the Class R Certificates, obtain from its
         transferee the affidavit required by Section 5.02(g)(i)(B)(I) of the
         Pooling and Servicing Agreement, will not consummate any such transfer
         if it knows or believes that any representation contained in such
         affidavit is false and will provide the Trustee with the Certificate
         required by Section 5.02(g)(i)(B)(II) of the Pooling and Servicing
         Agreement.

                           (f) The Underwriter hereby certifies that (i) with
         respect to any classes of Certificates issued in authorized
         denominations or Percentage Interests of less than $25,000 or 20%, as
         the case may be, the fair market value of each such Certificate sold to
         any person on the date of initial sale thereof by the Underwriter will
         not be less than $100,000, and (ii) with respect to each class of
         Certificates to be maintained on the book-entry records of The
         Depository Trust Company ("DTC"), the interest in each such class of
         Certificates sold to any person on the date of initial sale thereof by
         the Underwriter will not be less than an initial Certificate Principal
         Balance of $25,000.

                           (g) The Underwriter will use its best reasonable
         efforts to cause Trepp & Co. to issue a commitment letter, prior to the
         Closing Date, to DTC stating that Trepp & Co. will value the DTC
         Registered Certificates (hereinafter defined) on an ongoing basis
         subsequent to the Closing Date.

                           (h) The Underwriter will have funds available at
         __________________ _______________, in the Underwriter's account at
         such bank at the time all documents are executed and the closing of the
         sale of the Certificates is completed, except for the transfer of funds
         and the delivery of the Certificates. Such funds will be available for
         immediate transfer into the account of the Company maintained at such
         bank.

                           (i) As of the date hereof and as of the Closing Date,
         the Underwriter has complied with all of its obligations hereunder
         including Section 4.2, and, with respect to all Computational Materials
         and ABS Term Sheets provided by the Underwriter to the Company pursuant
         to Section 4.2, if any, such Computational Materials and ABS Term
         Sheets are accurate in all material respects when read in conjunction
         with the Prospectus Supplement (taking into account the assumptions
         explicitly set forth in the Computational Materials, except to the
         extent of any errors therein that are caused by errors in the Pool
         Information). The Computational Materials and ABS Term Sheets provided
         by the Underwriter to the Company constitute a complete set of all
         Computational Materials and ABS Term Sheets that are required to be
         filed with the Commission.

                  1.3 The Underwriter covenants and agrees to pay directly, or
reimburse the Company upon demand for (i) any and all taxes (including penalties
and interest) owed or asserted to be owed by the Company as a result of a claim
by the Internal Revenue Service that the transfer



<PAGE>


                                       -5-

of any of the Class R Certificates to the Underwriter hereunder or any transfer
thereof by the Underwriter may be disregarded for federal tax purposes and (ii)
any and all losses, claims, damages and liabilities, including attorney's fees
and expenses, arising out of any failure of the Underwriter to make payment or
reimbursement in connection with any such assertion as required in (i) above. In
addition, the Underwriter acknowledges that on the Closing Date immediately
after the transactions described herein it will be the owner of the Class R
Certificates for federal tax purposes, and the Underwriter covenants that it
will not assert in any proceeding that the transfer of the Class R Certificates
from the Company to the Underwriter should be disregarded for any purpose.

         2. PURCHASE AND SALE. Subject to the terms and conditions and in
reliance upon the representations and warranties herein set forth, the Company
agrees to sell to you, and you agree to purchase from the Company, the
Certificates (other than for a de minimis portion of the Class R Certificates,
which shall be transferred by the Company to the Trustee) at a price equal to
__________% of the aggregate principal balance of the Certificates as of the
Closing Date. There will be added to the purchase price of the Certificates an
amount equal to interest accrued thereon from the Cut-off Date to but not
including the Closing Date. The purchase price for the Certificates was agreed
to by the Company in reliance upon the transfer from the Company to the
Underwriter of the tax liabilities associated with the ownership of the Class R
Certificates.

         3. DELIVERY AND PAYMENT. Delivery of and payment for the Certificates
shall be made at the office of Thacher Proffitt & Wood at 10:00 a.m., New York
City time, on ______________, 199_ or such later date as you shall designate,
which date and time may be postponed by agreement between you and the Company
(such date and time of delivery and payment for the Certificates being herein
called the "Closing Date"). Delivery of the Certificates (except for the Class R
Certificates (the "Definitive Certificates")) shall be made to you through the
Depository Trust Company ("DTC") (such Certificates, the "DTC Registered
Certificates"), and delivery of the Definitive Certificates shall be made in
registered, certified form, in each case against payment by you of the purchase
price thereof to or upon the order of the Company by wire transfer in
immediately available funds. The Definitive Certificates shall be registered in
such names and in such denominations as you may request not less than two
business days in advance of the Closing Date. The Company agrees to have the
Definitive Certificates available for inspec tion, checking and packaging by you
in New York, New York not later than 1:00 p.m. on the business day prior to the
Closing Date.

         4. OFFERING BY UNDERWRITER.

                  4.1 It is understood that you propose to offer the
Certificates for sale to the public as set forth in the Prospectus and you agree
that all such offers and sales by you shall be made in compliance with all
applicable laws and regulations.

                  4.2 It is understood that you may prepare and provide to
prospective investors certain Computational Materials (as defined below) in
connection with your offering of the Certificates, subject to the following
conditions:



<PAGE>


                                       -6-

                           (a) The Underwriter shall comply with all applicable
         laws and regulations in connection with the use of Computational
         Materials, including the No-Action Letter of May 20, 1994 issued by the
         Commission to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody
         & Co. Incorporated and Kidder Structured Asset Corporation, as made
         applicable to other issuers and underwriters by the Commission in
         response to the request of the Public Securities Association dated May
         24, 1994 (collectively, the "Kidder/PSA Letter") as well as the PSA
         Letter referred to below. The Underwriter shall comply with all
         applicable laws and regulations in connection with the use of ABS Term
         Sheets, including the No-Action Letter of February 17, 1995 issued by
         the Commission to the Public Securities Association (the "PSA Letter"
         and, together with the Kidder/PSA Letter, the "No-Action Letters").

                           (b) For purposes hereof, "Computational Materials" as
         used herein shall have the meaning given such term in the No-Action
         Letters, but shall include only those Computational Materials that have
         been prepared or delivered to prospective investors by or at the
         direction of the Underwriter. For purposes hereof, "ABS Term Sheets"
         and "Collateral Term Sheets" as used herein shall have the meanings
         given such terms in the PSA Letter but shall include only those ABS
         Term Sheets or Collateral Term Sheets that have been prepared or
         delivered to prospective investors by or at the direction of the
         Underwriter.

                           (c) All Computational Materials and ABS Term Sheets
         provided to prospective investors that are required to be filed
         pursuant to the No-Action Letters shall bear a legend on each page
         including the following statement:

                  "THE INFORMATION HEREIN HAS BEEN PROVIDED SOLELY BY
                  [Underwriter]. NEITHER THE ISSUER OF THE CERTIFICATES NOR ANY
                  OF ITS AFFILIATES MAKES ANY REPRESENTATION AS TO THE ACCURACY
                  OR COMPLETENESS OF THE INFORMATION HEREIN. THE INFORMATION
                  HEREIN IS PRELIMINARY, AND WILL BE SUPERSEDED BY THE
                  APPLICABLE PROSPECTUS SUPPLEMENT AND BY ANY OTHER INFORMATION
                  SUBSEQUENTLY FILED WITH THE SECURITIES AND EXCHANGE
                  COMMISSION.

         In the case of Collateral Term Sheets, such legend shall also include
         the following statement:

                  "THE INFORMATION CONTAINED HEREIN WILL BE
                  SUPERSEDED BY THE DESCRIPTION OF THE MORTGAGE
                  POOL CONTAINED IN THE PROSPECTUS SUPPLEMENT
                  RELATING TO THE CERTIFICATES AND [Except with respect
                  to the initial Collateral Term Sheet prepared by the 
                  Underwriter]



<PAGE>


                                       -7-

                  SUPERSEDES ALL INFORMATION CONTAINED IN ANY
                  COLLATERAL TERM SHEETS RELATING TO THE
                  MORTGAGE POOL PREVIOUSLY PROVIDED BY [the
                  Underwriter]."

         The Company shall have the right to require additional specific legends
         or notations to appear on any Computational Materials or ABS Term
         Sheets, the right to require changes regarding the use of terminology
         and the right to determine the types of information appearing therein.
         Notwithstanding the foregoing, this subsection (c) will be satisfied if
         all such Computational Materials and ABS Term Sheets bear a legend in
         the form set forth in Exhibit I hereto.

                           (d) The Underwriter shall provide the Company with
         representative forms of all Computational Materials and ABS Term Sheets
         prior to their first use, to the extent such forms have not previously
         been approved by the Company for use by the Underwriter. The
         Underwriter shall provide to the Company, for filing on Form 8-K as
         provided in Section 5.9, copies (in such format as required by the
         Company) of all Computational Materials that are required to be filed
         with the Commission pursuant to the No-Action Letters. The Underwriter
         may provide copies of the foregoing in a consolidated or aggregated
         form including all information required to be filed. All Computational
         Materials and ABS Term Sheets described in this subsection (d) must be
         provided to the Company not later than 10:00 a.m. New York time one
         business day before filing thereof is required pursuant to the terms of
         this Agreement. The Underwriter agrees that it will not provide to any
         investor or prospective investor in the Certificates any Computational
         Materials or ABS Term Sheets on or after the day on which Computational
         Materials and ABS Term Sheets are required to be provided to the
         Company pursuant to this Section 4.2(d) (other than copies of
         Computational Materials or ABS Term Sheets previously submitted to the
         Company in accordance with this Section 4.2(d) for filing pursuant to
         Section 5.9), unless such Computational Materials or ABS Term Sheets
         are preceded or accompanied by the delivery of a Prospectus to such
         investor or prospective investor.

                           (e) All information included in the Computational
         Materials shall be generated based on substantially the same
         methodology and assumptions that are used to generate the information
         in the Prospectus Supplement as set forth therein; provided that the
         Computational Materials and ABS Term Sheets or ABS Term Sheets, as the
         case may be, may include information based on alternative assumptions
         if specified therein. If any Computational Materials or ABS Term Sheets
         that are required to be filed were based on assumptions with respect to
         the Pool that differ from the final Pool Information in any material
         respect or on Certificate structuring terms that were revised prior to
         the printing of the Prospectus, the Underwriter shall prepare revised
         Computational Materials or ABS Term Sheets, as the case may be, based
         on the final Pool Information and structuring assumptions, circulate
         such revised Computational Materials and ABS Term Sheets to all
         recipients of the preliminary versions thereof that indicated orally to
         the Underwriter they would purchase all or any portion of the
         Certificates and include such revised



<PAGE>


                                       -8-

         Computational Materials and ABS Term Sheets (marked, "as revised") in
         the materials delivered to the Company pursuant to subsection (d)
         above.

                           (f) The Company shall not be obligated to file any
         Computational Materials that have been determined to contain any
         material error or omission. In the event that any Computational
         Materials or ABS Terms Sheets are determined, within the period which
         the Prospectus relating to the Certificates is required to be delivered
         under the Act, to contain a material error or omission, the Underwriter
         shall prepare a corrected version of such Computational Materials or
         ABS Term Sheets, shall circulate such corrected Computational Materials
         to all recipients of the prior versions thereof that indicated orally
         to the Underwriter they would purchase all or any portion of the
         Certificates and shall deliver copies of such corrected Computational
         Materials and ABS Term Sheets (marked, "as corrected") to the Company
         for filing with the Commission in a subsequent Form 8-K submission
         (subject to the Company's obtaining an accountant's comfort letter in
         respect of such corrected Computational Materials, which shall be at
         the expense of the Underwriter), provided that if any such letter is
         required to be revised solely because of a change in the Pool
         Information, fifty percent of any additional expenses for such letter
         resulting from the change in Pool Information shall be paid by each of
         the Underwriter and the Company.

                           (g) If the Underwriter does not provide any
         Computational Materials or ABS Term Sheets to the Company pursuant to
         subsection (d) above, the Underwriter shall be deemed to have
         represented, as of the Closing Date, that it did not provide any
         prospective investors with any information in written or electronic
         form in connection with the offering of the Certificates that is
         required to be filed with the Commission in accordance with the
         No-Action Letters, and the Underwriter shall provide the Company with a
         certification to that effect on the Closing Date.

                           (h) In the event of any delay in the delivery by the
         Underwriter to the Company of all Computational Materials and ABS Term
         Sheets required to be delivered in accordance with subsection (d)
         above, or in the delivery of the accountant's comfort letter in respect
         thereof pursuant to Section 5.9, the Company shall have the right to
         delay the release of the Prospectus to investors or to the Underwriter,
         to delay the Closing Date and to take other appropriate actions in each
         case as necessary in order to allow the Company to comply with its
         agreement set forth in Section 5.9 to file the Computational Materials
         and ABS Term Sheets by the time specified therein.

                           (i) The Underwriter represents that it has in place,
         and covenants that it shall maintain internal controls and procedures
         which it reasonably believes to be sufficient to ensure full compliance
         with all applicable legal requirements of the No-Action Letters with
         respect to the generation and use of Computational Materials and ABS
         Term Sheets in connection with the offering of the Certificates.




<PAGE>


                                       -9-

                  4.3 You further agree that on or prior to the sixth day after
the Closing Date, you shall provide the Company with a certificate,
substantially in the form of Exhibit G attached hereto, setting forth (i) in the
case of each class of Certificates, (a) if less than 10% of the aggregate
principal balance of such class of Certificates has been sold to the public as
of such date, the value calculated pursuant to clause (b)(iii) of Exhibit G
hereto, or, (b) if 10% or more of such class of Certificates has been sold to
the public as of such date but no single price is paid for at least 10% of the
aggregate principal balance of such class of Certificates, then the weighted
average price at which the Certificates of such class were sold expressed as a
percentage of the principal balance of such class of Certificates sold, or (c)
the first single price at which at least 10% of the aggregate principal balance
of such class of Certificates was sold to the public, (ii) the prepayment
assumption used in pricing each class of Certificates, and (iii) such other
information as to matters of fact as the Company may reasonably request to
enable it to comply with its reporting requirements with respect to each class
of Certificates to the extent such information can in the good faith judgment of
the Underwriter be determined by it.

         5. AGREEMENTS. The Company agrees with you that:

                  5.1 Before amending or supplementing the Registration
Statement or the Prospectus with respect to the Certificates, the Company will
furnish you with a copy of each such proposed amendment or supplement.

                  5.2 The Company will cause the Prospectus Supplement to be
transmitted to the Commission for filing pursuant to Rule 424(b) under the Act
by means reasonably calculated to result in filing with the Commission pursuant
to said rule.

                  5.3 If, during the period after the first date of the public
offering of the Certificates in which a prospectus relating to the Certificates
is required to be delivered under the Act, any event occurs as a result of which
it is necessary to amend or supplement the Prospectus, as then amended or
supplemented, in order to make the statements therein, in the light of the
circumstances when the Prospectus is delivered to a purchaser, not misleading,
or if it shall be necessary to amend or supplement the Prospectus to comply with
the Act or the 1933 Act Regulations, the Company promptly will prepare and
furnish, at its own expense, to you, either amendments or supplements to the
Prospectus so that the statements in the Prospectus as so amended or
supplemented will not, in the light of the circumstances when the Prospectus is
delivered to a purchaser, be misleading or so that the Prospectus will comply
with law.

                  5.4 The Company will furnish to you, without charge, a copy of
the Registration Statement (including exhibits thereto) and, so long as delivery
of a prospectus by an underwriter or dealer may be required by the Act, as many
copies of the Prospectus, any documents incorporated by reference therein and
any amendments and supplements thereto as you may reasonably request.

                  5.5 The Company agrees, so long as the Certificates shall be
outstanding, or until such time as you shall cease to maintain a secondary
market in the Certificates, whichever



<PAGE>


                                      -10-

first occurs, to deliver to you the annual statement as to compliance delivered
to the Trustee pursuant to Section 3.18 of the Pooling and Servicing Agreement
and the annual statement of a firm of independent public accountants furnished
to the Trustee pursuant to Section 3.19 of the Pooling and Servicing Agreement,
as soon as such statements are furnished to the Company.

                  5.6 The Company will endeavor to arrange for the qualification
of the Certificates for sale under the laws of such jurisdictions as you may
reasonably designate and will maintain such qualification in effect so long as
required for the initial distribution of the Certificates; provided, however,
that the Company shall not be required to qualify to do business in any
jurisdiction where it is not now so qualified or to take any action that would
subject it to general or unlimited service of process in any jurisdiction where
it is not now so subject.

                  5.7 If the transactions contemplated by this Agreement are
consummated, the Company will pay or cause to be paid all expenses incident to
the performance of the obligations of the Company under this Agreement, and will
reimburse you for any reasonable expenses (including reasonable fees and
disbursements of counsel) reasonably incurred by you in connection with
qualification of the Certificates for sale and determination of their
eligibility for investment under the laws of such jurisdictions as you have
reasonably requested pursuant to Section 5.6 above and the printing of memoranda
relating thereto, for any fees charged by investment rating agencies for the
rating of the Certificates, and for expenses incurred in distributing the
Prospectus (including any amendments and supplements thereto) to the
Underwriter. Except as herein provided, you shall be responsible for paying all
costs and expenses incurred by you, including the fees and disbursements of your
counsel, in connection with the purchase and sale of the Certificates.

                  5.8 If, during the period after the Closing Date in which a
prospectus relating to the Certificates is required to be delivered under the
Act, the Company receives notice that a stop order suspending the effectiveness
of the Registration Statement or preventing the offer and sale of the
Certificates is in effect, the Company will advise you of the issuance of such
stop order.


                  5.9 The Company shall file the Computational Materials and ABS
Term Sheets (if any) provided to it by the Underwriter under Section 4.2(d) with
the Commission pursuant to a Current Report on Form 8-K by 10:00 a.m. on the
morning the Prospectus is delivered to the Underwriter or, the case of any
Collateral Term Sheet required to be filed prior to such date, by 10:00 a.m. on
the second business day following the first day on which such Collateral Term
Sheet has been sent to a prospective investor; provided, however, that prior to
such filing of the Computational Materials and ABS Term Sheets (other than any
Collateral Term Sheets that are not based on the Pool Information) by the
Company, the Underwriter must comply with its obligations pursuant to Section
4.2 and the Company must receive a letter from ___________________________,
certified public accountants, satisfactory in form and substance to the Company
and its counsel, to the effect that such accountants have performed certain
specified procedures, all of which have been agreed to by the Company, as a
result of which they determined that all information that is included in the
Computational Materials (if any) provided



<PAGE>


                                      -11-

by the Underwriter to the Company for filing on Form 8-K, as provided in Section
4.2 and this Section 5.9, is accurate without exception. The foregoing letter
shall be at the sole expense of the Underwriter. The Company shall file any
corrected Computational Materials described in Section 4.2(f) as soon as
practicable following receipt thereof. The Company also will file with the
Commission within fifteen days of the issuance of the Certificates a Current
Report on Form 8-K (for purposes of filing the Pooling and Servicing Agreement).

         6. CONDITIONS TO THE OBLIGATIONS OF THE UNDERWRITER. The Underwriter's
obligation to purchase the Certificates shall be subject to the following
conditions:

                  6.1 No stop order suspending the effectiveness of the
Registration Statement shall be in effect, and no proceedings for that purpose
shall be pending or, to the knowledge of the Company, threatened by the
Commission; and the Prospectus Supplement shall have been filed or transmitted
for filing, by means reasonably calculated to result in a filing with the
Commission pursuant to Rule 424(b) under the Act.

                  6.2 Since _________ 1, 199_ there shall have been no material
adverse change (not in the ordinary course of business) in the condition of the
Company.

                  6.3 The Company shall have delivered to you a certificate,
dated the Closing Date, of the President, a Senior Vice President or a Vice
President of the Company to the effect that the signer of such certificate has
examined this Agreement, the Prospectus, the Pooling and Servicing Agreement and
various other closing documents, and that, to the best of his or her knowledge
after reasonable investigation:

                           (a) the representations and warranties of the Company
         in this Agreement and in the Pooling and Servicing Agreement are true
         and correct in all material respects; and

                           (b) the Company has, in all material respects,
         complied with all the agreements and satisfied all the conditions on
         its part to be performed or satisfied hereunder at or prior to the
         Closing Date.

                  6.4 You shall have received the opinions of Thacher Proffitt &
Wood, counsel for the Company and the Master Servicer, dated the Closing Date
and substantially to the effect set forth in Exhibit A-1 and Exhibit A-2, and
the opinion of [General Counsel to Master Servicer], dated the Closing Date and
substantially to the effect set forth in Exhibit B.

                  6.5 You shall have received from ________________________,
counsel for the Underwriter, an opinion dated the Closing Date in form and
substance satisfactory to the Underwriter.

                  6.6 The Underwriter shall have received from
________________________, certified public accountants, a letter dated the date
hereof and satisfactory in form and substance



<PAGE>


                                      -12-

to the Underwriter and the Underwriter's counsel, to the effect that they have
performed certain specified procedures, all of which have been agreed to by the
Underwriter, as a result of which they determined that certain information of an
accounting, financial or statistical nature set forth in the Prospectus
Supplement under the captions "Description of the Mortgage Pool", "Pooling and
Servicing Agreement", "Description of the Certificates" and "Certain Yield and
Prepayment Considerations" agrees with the records of the Company excluding any
questions of legal interpretation.

                  6.7 The Certificates shall have been rated "AAA" by [Standard
& Poor's Ratings Services] and [Fitch Investor's Service, L.P.]

                  6.8 You shall have received the opinion of [Trustee's
Counsel], dated the Closing Date, substantially to the effect set forth in
Exhibit C.

                  6.9 You shall have received from Thacher Proffitt & Wood,
counsel to the Company, reliance letters with respect to any opinions delivered
to Standard & Poor's Ratings Services and Fitch Investor Services, L.P.

The Company will furnish you with conformed copies of the above opinions,
certificates, letters and documents as you reasonably request.

         7.       INDEMNIFICATION AND CONTRIBUTION.

                  7.1 The Company agrees to indemnify and hold harmless you and
each person, if any, who controls you within the meaning of either Section 15 of
the Act or Section 20 of the Securities Exchange Act of 1934, from and against
any and all losses, claims, damages and liabilities caused by any untrue
statement or alleged untrue statement of a material fact contained in the
Registration Statement for the registration of the Certificates as originally
filed or in any amendment thereof or other filing incorporated by reference
therein, or in the Prospectus or incorporated by reference therein (if used
within the period set forth in Section 5.3 hereof and as amended or supplemented
if the Company shall have furnished any amendments or supplements thereto), or
caused by any omission or alleged omission to state therein a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading, except
insofar as such losses, claims, damages, or liabilities are caused by any such
untrue statement or omission or alleged untrue statement or omission based upon
any information with respect to which the Underwriter has agreed to indemnify
the Company pursuant to Section 7.2; provided, that neither the Company, or you
will be liable in any case to the extent that any such loss, claim, damage or
liability arises out of or is based upon any such untrue statement or alleged
untrue statement or omission or alleged omission made therein relating to the
Excluded Information.

                  7.2 You agree to indemnify and hold harmless the Company, its
directors or officers and any person controlling the Company to the same extent
as the indemnity set forth in clause 7.1 above from the Company to you, but only
with respect to (i) the Underwriter



<PAGE>


                                      -13-

Information and (ii) the Computational Materials and ABS Term Sheets, except to
the extent of any errors in the Computational Materials or ABS Term Sheets that
are caused by errors in the Pool Information. In addition, you agree to
indemnify and hold harmless the Company its directors or officers and any person
controlling the Company against any and all losses, claims, damages, liabilities
and expenses (including, without limitation, reasonable attorneys' fees) caused
by, resulting from, relating to, or based upon any legend regarding original
issue discount on any Certificate resulting from incorrect information provided
by the Underwriter in the certificates described in Section 4.3 hereof.

                  7.3 In case any proceeding (including any governmental
investigation) shall be instituted involving any person in respect of which
indemnity may be sought pursuant to either clause 7.1 or 7.2, such person (the
"indemnified party") shall promptly notify the person against whom such
indemnity may be sought (the "indemnifying party") in writing and the
indemnifying party, upon request of the indemnified party, shall retain counsel
reasonably satisfactory to the indemnified party to represent the indemnified
party and any others the indemnifying party may designate in such proceeding and
shall pay the reasonable fees and disbursements of such counsel related to such
proceeding. In any such proceeding, any indemnified party shall have the right
to retain its own counsel, but the reasonable fees and expenses of such counsel
shall be at the expense of such indemnified party unless (i) the indemnifying
party and the indemnified party shall have mutually agreed to the retention of
such counsel or (ii) the named parties to any such proceeding (including any
impleaded parties) include both the indemnifying party and the indemnified party
and representation of both parties by the same counsel would be inappropriate
due to actual or potential differing interests between them. It is understood
that the indemnifying party shall not, in connection with any proceeding or
related proceedings in the same jurisdiction, be liable for the reasonable fees
and expenses of more than one separate firm for all such indemnified parties.
Such firm shall be designated in writing by you, in the case of parties
indemnified pursuant to clause 7.1 and by the Company, in the case of parties
indemnified pursuant to clause 7.2. The indemnifying party may, at its option,
at any time upon written notice to the indemnified party, assume the defense of
any proceeding and may designate counsel reasonably satisfactory to the
indemnified party in connection therewith provided that the counsel so
designated would have no actual or potential conflict of interest in connection
with such representation. Unless it shall assume the defense of any proceeding
the indemnifying party shall not be liable for any settlement of any proceeding,
effected without its written consent, but if settled with such consent or if
there be a final judgment for the plaintiff, the indemnifying party agrees to
indemnify the indemnified party from and against any loss or liability by reason
of such settlement or judgment. If the indemnifying party assumes the defense of
any proceeding, it shall be entitled to settle such proceeding with the consent
of the indemnified party or, if such settlement provides for release of the
indemnified party in connection with all matters relating to the proceeding
which have been asserted against the indemnified party in such proceeding by the
other parties to such settlement, without the consent of the indemnified party.

                  7.4 If the indemnification provided for in this Section 7 is
unavailable to an indemnified party under clause 7.1 or 7.2 hereof or
insufficient in respect of any losses, claims, damages or liabilities referred
to therein, then the indemnifying party, in lieu of indemnifying such



<PAGE>


                                      -14-

indemnified party, shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities, in
such proportion as is appropriate to reflect not only the relative benefits
received by the Company on the one hand and the Underwriter on the other from
the offering of the Certificates but also the relative fault of the Company on
the one hand and of the Underwriter, on the other in connection with the
statements or omissions which resulted in such losses, claims, damages or
liabilities, as well as any other relevant equitable considerations. The
relative fault of the Company on the one hand and of the Underwriter on the
other shall be determined by reference to, among other things, whether the
untrue or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by the Company
or by the Underwriter, and the parties' relative intent, knowledge, access to
information and opportunity to correct or prevent such statement or omission.

                  7.5 The Company and the Underwriter agree that it would not be
just and equitable if contribution pursuant to this Section 7 were determined by
pro rata allocation or by any other method of allocation which does not take
account of the considerations referred to in clause 7.4, above. The amount paid
or payable by an indemnified party as a result of the losses, claims, damages
and liabilities referred to in this Section 7 shall be deemed to include,
subject to the limitations set forth above, any legal or other expenses
reasonably incurred by such indemnified party in connection with investigating
or defending any such action or claim except where the indemnified party is
required to bear such expenses pursuant to clause 7.4; which expenses the
indemnifying party shall pay as and when incurred, at the request of the
indemnified party, to the extent that the indemnifying party believes that it
will be ultimately obligated to pay such expenses. In the event that any
expenses so paid by the indemnifying party are subsequently determined to not be
required to be borne by the indemnifying party hereunder, the party which
received such payment shall promptly refund the amount so paid to the party
which made such payment. No person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the Act) shall be entitled to
contribution from any person who was not guilty of such fraudulent
misrepresentation.

                  7.6 The indemnity and contribution agreements contained in
this Section 7 and the representations and warranties of the Company in this
Agreement shall remain operative and in full force and effect regardless of (i)
any termination of this Agreement, (ii) any investigation made by the
Underwriter or on behalf of the Underwriter or any person controlling the
Underwriter or by or on behalf of the Company and its respective directors or
officers or any person controlling the Company and (iii) acceptance of and
payment for any of the Certificates.

         8. TERMINATION. This Agreement shall be subject to termination by
notice given to the Company, if the sale of the Certificates provided for herein
is not consummated because of any failure or refusal on the part of the Company
to comply with the terms or to fulfill any of the conditions of this Agreement,
or if for any reason the Company shall be unable to perform their respective
obligations under this Agreement. If you terminate this Agreement in accordance
with this Section 8, the Company will reimburse you for all reasonable
out-of-pocket expenses



<PAGE>


                                      -15-

(including reasonable fees and disbursements of counsel) that shall have been
reasonably incurred by the Underwriter in connection with the proposed purchase
and sale of the Certificates.

         9. CERTAIN REPRESENTATIONS AND INDEMNITIES TO SURVIVE. The respective
agreements, representations, warranties, indemnities and other statements of the
Company or the officers of the Company, and you set forth in or made pursuant to
this Agreement will remain in full force and effect, regardless of any
investigation, or statement as to the results thereof, made by you or on your
behalf or made by or on behalf of the Company or any of its officers, directors
or controlling persons, and will survive delivery of and payment for the
Certificates.

         10. NOTICES. All communications hereunder will be in writing and
effective only on receipt, and, if sent to the Underwriter will be mailed,
delivered or telegraphed and confirmed to you at
________________________________________________________________________,
Attention: ____________________________ or if sent to the Company, will be
mailed, delivered or telegraphed and confirmed to it at WMC Secured Assets
Corp., 6320 Canoga Avenue, Suite 1300, Woodland Hills, California 91367.

         11. SUCCESSORS. This Agreement will inure to the benefit of and be
binding upon the parties hereto and their respective successors and the officers
and directors and controlling persons referred to in Section 7 hereof, and their
successors and assigns, and no other person will have any right or obligation
hereunder.

         12. APPLICABLE LAW. This Agreement will be governed by and construed in
accordance with the laws of the State of New York.

         13. COUNTERPARTS. This Agreement may be executed in any number of
counterparts, each of which shall be deemed an original, which taken together
shall constitute one and the same instrument.



<PAGE>


                                      -16-

         If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us a counterpart hereof, whereupon this
letter and your acceptance shall represent a binding agreement between the
Company and you.

                                       Very truly yours,

                                       WMC SECURED ASSETS CORP.


                                       By:
                                          ------------------------
                                       Name:
                                       Title:



The foregoing Underwriting Agreement 
is hereby confirmed and accepted as of
the date first above written.


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


By:-----------------------------
Name:
Title:



<PAGE>

                                   EXHIBIT A-1

                      [Thacher Proffitt & Wood Letterhead]





                                              _________________, 199_



WMC Secured Assets Corp.
6320 Canoga Avenue, Suite 1300
Woodland Hills, California  91367

[Name of Master Servicer]
[Address of Master Servicer]

[UNDERWRITER]
- --------------------------------
- --------------------------------
- --------------------------------



[TRUSTEE]
- --------------------------------
- --------------------------------
- --------------------------------



              Re: WMC Secured Assets Corp.
                  Mortgage Pass-through Certificates, Series 199_-____
                  ----------------------------------------------------

Ladies and Gentlemen:

         We have acted as special counsel to WMC Secured Assets Corp. (the
"Company") and [Name of Master Servicer] (the "Master Servicer") in connection
with the issuance and sale by the Company of Mortgage Pass-Through Certificates,
Series 199_- ____ (the "Certificates"), pursuant to a Pooling and Servicing
Agreement, dated as of _______________ 1, 199_ (the "Pooling and Servicing
Agreement"), among the Company, the Master Servicer and ___________________, as
trustee (the "Trustee"). The Certificates consist of ____________ classes
designated as Class A and Class R (collectively, the "Senior Certificates") and
____________ classes of subordinated certificates designated as Class M and
Class B. Only the Senior Certificates and the Class M Certificates
(collectively, the "Offered Certificates") are offered under the Prospectus.




<PAGE>


WMC Secured Assets Corp.
[Name of Master Servicer]
__________________, 199_                                                    2.

         The Senior Certificates in the aggregate and the Class M Certificates
will evidence initial undivided interests of approximately _____% and _____%,
respectively, in a trust fund (the "Trust Fund") consisting primarily of a pool
of conventional, fixed-rate, one- to four-family first mortgage loans (the
"Mortgage Loans") held by ______________________________ ______________, as
custodian (the "Custodian"), pursuant to a Custodial Agreement, dated as of
_______________ 1, 199_, among the Company, the Master Servicer, the Custodian
and the Trustee (the "Custodial Agreement").
____________________________________ ("The Purchaser") acquired the Mortgage
Loans through its mortgage loan purchase program from various seller/servicers.
The Purchaser transferred the Mortgage Loans to the Company pursuant to an
Assignment and Assumption Agreement, dated ________, 199_ (the "Assignment and
Assumption Agreement"), in exchange for immediately available funds, the Class M
and Class B Certificates. The Company will sell the Class A and the Class R
Certificates other than a de minimis portion thereof (the "Underwritten
Certificates") to _______________________ (the "Underwriter"), pursuant to an
Underwriting Agreement, dated _______________, 199_, between the Company and the
Underwriter (the "Underwriting Agreement"; the Pooling and Servicing Agreement,
the Custodial Agreement, the Underwriting Agreement and the Assignment and
Assumption Agreement, collectively, the "Agreements"). Capitalized terms used
but not defined herein shall have the meanings set forth in the Agreements. This
opinion letter is rendered pursuant to Section 6.4 of the Underwriting
Agreement.

         In connection with rendering this opinion letter, we have examined the
Agreements and such records and other documents as we have deemed necessary. As
to matters of fact, we have examined and relied upon representations of the
parties contained in the Agreements and, where we have deemed appropriate,
representations or certifications of officers of the Company, the Master
Servicer, the Trustee or public officials. We have assumed the authenticity of
all documents submitted to us as originals, the genuineness of all signatures,
the legal capacity of natural persons and the conformity to the originals of all
documents submitted to us as copies. We have assumed that all parties, except
for the Company and the Master Servicer, had the corporate power and authority
to enter into and perform all obligations under such documents. As to such
parties, we also have assumed the due authorization by all requisite corporate
action, the due execution and delivery and the enforceability of such documents.
We have assumed that there is not and will not be any other agreement that
materially supplements or otherwise modifies the agreements expressed in the
Agreements. We have further assumed the conformity of the Mortgage Loans and
related documents to the requirements of the Agreements.

         In rendering this opinion letter, we do not express any opinion
concerning any law other than the law of the State of New York and the federal
law of the United States, nor do we express any opinion concerning the
application of the "doing business" laws or the securities laws of any
jurisdiction other than the federal securities laws of the United States. In
rendering the opinion set forth below, as to matters governed by the laws of the
State of California, we have relied without independent investigation on the
opinion letter of [Counsel to Master Servicer], general counsel to the Company
and the Master Servicer, dated the date hereof, a copy of which is



<PAGE>


WMC Secured Assets Corp.
[Name of Master Servicer]
__________________, 199_                                                      3.

annexed hereto. To the extent that we have relied on the foregoing opinion
letter, the opinions set forth below are subject to the same assumptions,
qualifications, exceptions and other limitations set forth therein. We do not
express any opinion on any issue not expressly addressed below.

         Based upon the foregoing, it is our opinion that:

         1.       The Registration Statement has become effective under the
                  Securities Act of 1933, as amended (the "Act"), and, to the
                  best of our knowledge, no stop order suspending the
                  effectiveness of the Registration Statement has been issued
                  and not withdrawn, and no proceedings for that purpose have
                  been instituted or threatened under Section 8(d) of the Act.

         2.       The Registration Statement, at the Effective Date, and the
                  Prospectus, as of the date of the Prospectus Supplement, other
                  than any financial or statistical information or Computational
                  Materials contained or incorporated by reference therein,
                  complied as to form in all material respects with the
                  requirements of the Act and the applicable rules and
                  regulations thereunder.

         3.       To our knowledge, there are no material contracts, indentures,
                  or other documents (not including computational materials) of
                  a character required to be described or referred to in either
                  the Registration Statement or the Prospectus or to be filed as
                  exhibits to the Registration Statement other than those
                  described or referred to therein or filed or incorporated by
                  reference as exhibits thereto.

         4.       The Offered Certificates, when duly and validly executed,
                  authenticated and delivered in accordance with the Pooling and
                  Servicing Agreement, will be entitled to the benefits of the
                  Pooling and Servicing Agreement.

         5.       The statements made in the Prospectus under the heading 
                  "Description of the Certificates", insofar as such
                  statements purport to summarize certain provisions of the
                  Offered Certificates and the Pooling and Servicing
                  Agreement, provide a fair summary of such provisions. The
                  statements made in the Basic Prospectus and the Prospectus
                  Supplement, as the case may be, under the headings "Certain
                  Federal Income Tax Consequences", "Certain Legal Aspects of
                  Mortgage Loans and Related Matters--Applicability of Usury
                  Laws", and "--Alternative Mortgage Instruments", and "ERISA
                  Considerations", to the extent that they constitute matters
                  of State of New York or federal law or legal conclusions
                  with respect thereto, while not purporting to discuss all
                  possible consequences of investment in the Offered
                  Certificates are correct in all material respects with
                  respect to those consequences or matters that are discussed
                  therein.




<PAGE>


WMC Secured Assets Corp.
[Name of Master Servicer]
__________________, 199_                                                     4.

         6.       Each class of the Senior Certificates and the Class M
                  Certificates will be "mortgage related securities", as defined
                  in Section 3(a)(41) of the Securities Exchange Act of 1934, as
                  amended, so long as such class is rated in one of the two
                  highest rating categories by at least one nationally
                  recognized statistical rating organization.

         7.       The Pooling and Servicing Agreement is not required to be
                  qualified under the Trust Indenture Act of 1939, as amended,
                  and the Trust Fund created by the Pooling and Servicing
                  Agreement is not required to be registered under the
                  Investment Company Act of 1940, as amended.

         8.       No consent, approval, authorization or order of any federal or
                  State of New York court or governmental agency or body is
                  required for the consummation by the Company or the Master
                  Servicer of the transactions contemplated by the terms of the
                  Agreements, except (a) such as have been obtained under the
                  Act and (b) such as may be required under the blue sky laws of
                  any jurisdiction in connection with the purchase and the offer
                  and sale of the Underwritten Certificates by the Underwriter,
                  as to which we express no opinion.

         9.       Neither the sale of the Underwritten Certificates to the
                  Underwriter pursuant to the Underwriting Agreement, nor the
                  consummation of any other of the transactions contemplated by,
                  or the fulfillment by the Company or the Master Servicer of
                  the terms of the Agreements, will result in a breach of any
                  term or provision of any federal or State of New York statute
                  or regulation or, to the best of our knowledge, conflict with,
                  result in a breach, violation or acceleration of or constitute
                  a default under any order of any federal or State of New York
                  court, regulatory body, administrative agency or governmental
                  body having jurisdiction over the Company or the Master
                  Servicer.

         10.      Each of the Agreements has been duly authorized, executed and
                  delivered by the Company and the Master Servicer and, upon due
                  authorization, execution and delivery by the other parties
                  thereto, each will constitute a valid, legal and binding
                  agreement of the Company and the Master Servicer, enforceable
                  against the Company and the Master Servicer in accordance with
                  its terms, except as enforceability may be limited by (i)
                  bankruptcy, insolvency, liquidation, receivership, moratorium,
                  reorganization or other similar laws affecting the rights of
                  creditors, (ii) general principles of equity, whether
                  enforcement is sought in a proceeding in equity or at law, and
                  (iii) public policy considerations underlying the securities
                  laws, to the extent that such public policy considerations
                  limit the enforceability of the provisions of any of the
                  Agreements which purport to provide indemnification with
                  respect to securities law violations.




<PAGE>


WMC Secured Assets Corp.
[Name of Master Servicer]
__________________, 199_                                                    5.

         11.      Assuming compliance with the provisions of the Pooling and
                  Servicing Agreement, for federal income tax purposes, the
                  Trust Fund will qualify as a real estate mortgage investment
                  conduit ("REMIC") within the meaning of Sections 860A through
                  860G (the "REMIC Provisions") of the Internal Revenue Code of
                  1986, the Offered Certificates (other than the Class R
                  Certificates) will be "regular interests" in the Trust Fund
                  and the Class R Certificates will be the sole class of
                  "residual interests" in the Trust Fund, within the meaning of
                  the REMIC Provisions in effect on the date hereof.

         12.      Assuming compliance with the provisions of the Pooling and
                  Servicing Agreement, for City and State of New York income and
                  corporation franchise tax purposes, the Trust Fund will be
                  classified as a REMIC and not as a corporation, partnership or
                  trust, in conformity with the federal income tax treatment of
                  the Trust Fund. Accordingly, the Trust Fund will be exempt
                  from all City and State of New York taxation imposed on its
                  income, franchise or capital stock, and its assets will not be
                  included in the calculation of any franchise tax liability.

         This opinion letter is rendered for the sole benefit of each addressee
hereof, and no other person or entity is entitled to rely hereon without our
prior written consent. Copies of this opinion letter may not be furnished to any
other person or entity, nor may any portion of this opinion letter be quoted,
circulated or referred to in any other document, without our prior written
consent.

                                      Very truly yours,

                                      THACHER PROFFITT & WOOD



                                      By



<PAGE>

                                   EXHIBIT A-2

                      [Thacher Proffitt & Wood Letterhead]









                                                         _________________, 199_



WMC Secured Assets Corp.
6320 Canoga Avenue, Suite 1300
Woodland Hills, California 91367

[UNDERWRITER]
- --------------------------------
- --------------------------------
- --------------------------------


[TRUSTEE]
- --------------------------------
- --------------------------------
- --------------------------------


                  Re:      WMC Secured Assets Corp.
                           Mortgage Pass-Through Certificates,
                           Series 199_-_____
                           -----------------------------------

Ladies and Gentlemen:

         We have acted as special counsel to WMC Secured Assets Corp. (the
"Company") and [Name of Master Servicer] (the "Master Servicer") in connection
with the issuance and sale by the Company of Mortgage Pass-Through Certificates,
Series 199_-____ (the "Certificates"), pursuant to a Pooling and Servicing
Agreement, dated as of ________________ 1, 199_ (the "Pooling and Servicing
Agreement"), among the Company, the Master Servicer and _____________________ as
trustee (the "Trustee"). The Certificates consist of ____________ classes
designated as Class A and Class R (collectively, the "Senior Certificates") and
____________ classes of subordinated certificates designated as Class M and
Class B.

         The Senior Certificates in the aggregate and the Class M Certificates
will evidence initial undivided interests of approximately _____% and _____%,
respectively, in a trust fund (the "Trust Fund") consisting primarily of a pool
of conventional, fixed-rate, one- to four-family first



<PAGE>


WMC Secured Assets Corp.
[Underwriter]
[Trustee]
____________________, 199_                                                 2.

mortgage loans (the "Mortgage Loans") held by ___________________
________________________, as custodian (the "Custodian"), pursuant to a
Custodial Agreement, dated as of ___________ 1, 199_, among the Company, the
Master Servicer, the Custodian and the Trustee (the "Custodial Agreement").
________________________________ ("The Purchaser") acquired the Mortgage Loans
through its mortgage loan purchase program from various seller/servicers. The
Purchaser transferred the Mortgage Loans to the Company pursuant to an
Assignment and Assumption Agreement, dated ______________, 199_ (the "Assignment
and Assumption Agreement"), in exchange for immediately available funds, the
Class M and Class B Certificates and a de minimis portion of the Class R
Certificates. The Company will sell the Class A Certificates and the Class R
Certificates other than a de minimis portion thereof (the "Underwritten
Certificates") to ______________________ (the "Underwriter"), pursuant to an
Underwriting Agreement, dated ______________, 199_, between the Company and the
Underwriter (the "Underwriting Agreement"; the Pooling and Servicing Agreement,
the Custodial Agreement, the Underwriting Agreement and the Assignment and
Assumption Agreement, collectively, the "Agreements"). Capitalized terms used
but not defined herein shall have the meanings set forth in the Agreements. This
letter is rendered pursuant to Section 6.4 of the Underwriting Agreement.

         Because the primary purpose of our professional engagement was not to
establish factual matters and because of the wholly or partially non-legal
character of many determinations involved in the preparation of the Registration
Statement and the Prospectus, we are not passing upon and do not assume any
responsibility for the accuracy, completeness or fairness of the statements
contained in the Registration Statement or the Prospectus, except to the extent
expressly set forth in paragraph numbered 5 of our opinion letter relating to
certain securities matters, dated the date hereof and addressed to the Company,
the Master Servicer, the Underwriter and the Trustee (the "Closing Opinion"),
and make no representation that we have otherwise independently verified the
accuracy, completeness or fairness of such statements, except as aforesaid. In
particular and without limiting the foregoing, we have not examined any
accounting, financial or statistical records not included in either the
Registration Statement or the Prospectus from which the information and
statements included therein are derived, and we express no belief as to any such
accounting, financial or statistical information contained in either the
Registration Statement or the Prospectus or the information included under the
caption "Method of Distribution" contained in the Prospectus Supplement, or as
to any Computational Materials. We also note that we are not experts with
respect to any portion of the Registration Statement or the Prospectus,
including without limitation such accounting, financial or statistical
information, except to the extent we may be deemed to be "experts" within the
meaning of the Securities Act of 1933 or the rules and regulations thereunder
with respect to the matters specifically mentioned in paragraph numbered 5 of
the Closing Opinion.

         However, in the course of our acting as counsel to the Company in
connection with its preparation of the Registration Statement or the Prospectus,
we met in conferences and partici pated in telephone conversations involving
representatives of the Company, representatives of the Master Servicer,
representatives of the Underwriter, representatives of the Trustee,
representatives of the Custodian, _______________ in their capacity as counsel
to the Underwriter, and _______________ in their capacity as counsel to the
Master Servicer, during which conferences and telephone conversations the
contents of the Registration Statement and the Prospectus and related matters
were discussed. In addition, we reviewed the minutes of the Board of Directors
of the Company and of the Master Servicer, which minutes were represented to us
by the Company or the Master Servicer, as applicable, to _________________,
199_, and certain documents furnished to us by the Company and the Master
Servicer or otherwise in our possession. We have not otherwise undertaken any
procedures that were intended or likely to elicit information concerning the
accuracy, completeness or fairness of the statements made in the Registration
Statement or the Prospectus.

         Based on the foregoing, our understanding of applicable law and the
experience we have gained in our practice thereunder, we hereby advise the
Underwriter that no information has come to our attention that causes us to
believe that the Registration Statement, as of the Effective Date, contained an
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein not misleading,
or that the Prospectus, as of the date of the Prospectus Supplement and as of
the Closing Date, contained an untrue statement of a material fact or omitted to
state a material fact necessary to make the statements therein, in the light of
the circumstances under which they were made, not misleading.

         This letter is rendered for the sole benefit of each addressee hereof,
and no other person or entity is entitled to rely hereon without our prior
written consent. Copies of this letter may not be furnished to any other person
or entity, nor may any portion of this letter be quoted, circulated or referred
to in any other document, without our prior written consent.

                                       Very truly yours,

                                       THACHER PROFFITT & WOOD

                                       By



<PAGE>


                                    EXHIBIT B

                     [Counsel to Master Servicer Letterhead]



                                                         _________________, 199_



[TRUSTEE]
- -------------------------------
- -------------------------------
- -------------------------------

[UNDERWRITER]
- -------------------------------
- -------------------------------
- -------------------------------


                  Re:    WMC Secured Assets Corp.
                         Mortgage Pass-Through Certificates, Series 199_-____
                         ----------------------------------------------------

Ladies and Gentlemen:

         Our firm is General Counsel to WMC Secured Assets Corp. (the "Company")
and [Name of Master Servicer] (the "Master Servicer"). In that capacity, we are
familiar with the issuance and sale by the Company of Mortgage Pass-Through
Certificates, Series 199_-____ (the "Certifi cates"), pursuant to a Pooling and
Servicing Agreement, dated as of _______________ 1, 199_ (the "Pooling and
Servicing Agreement"), among the Company, the Master Servicer and
_____________________, as trustee (the "Trustee"). The Certificates consist of
____________ classes designated as Class A and Class R (collectively, the
"Senior Certificates") and ____________ classes of subordinated certificates
designated as Class M and Class B. Only the Senior Certificates and the Class M
Certificates (collectively, the "Offered Certificates") are offered under the
Prospectus.

         The Senior Certificates in the aggregate and the Class M Certificates
will evidence initial undivided interests of approximately _____% and _____%,
respectively, in a trust fund (the "Trust Fund") consisting primarily of a pool
of conventional, fixed-rate, one- to four-family first mortgage loans (the
"Mortgage Loans") held by _________________________________ ___________, as
custodian (the "Custodian"), pursuant to a Custodial Agreement, dated as of
_____________ 1, 199_, among the Company, the Master Servicer, the Custodian and
the Trustee (the "Custodial Agreement"). The Master Servicer acquired the
Mortgage Loans through its mortgage loan purchase program from various
seller/servicers. The Master Servicer transferred the Mortgage Loans to the
Company pursuant to an Assignment and Assumption Agreement, dated
________________, 199_ (the "Assignment and Assumption Agreement") in exchange
for immediately available funds, the Class M and the Class B Certificates. The
Company will sell the Class A Certificates and the Class R Certificates other
than a de minimis portion thereof (the "Underwritten Certificates") to
_________________________ (the "Underwriter") pursuant to an



<PAGE>


[Trustee]
[Underwriter]
____________________, 199_                                                   2.

Underwriting Agreement, dated _________________, 199_, between the Company and
the Underwriter (the "Underwriting Agreement"; the Pooling and Servicing
Agreement, the Custodial Agreement, the Underwriting Agreement and the
Assignment and Assumption Agreement, collectively, the "Agreements").
Capitalized terms used but not defined herein shall have the meanings set forth
in the Agreements. This opinion letter is rendered pursuant to Section 6.4 of
the Underwriting Agreement.

         In connection with rendering this opinion letter, we have examined the
Agreements and such other records and other documents as we have deemed
necessary. As to matters of fact, we have examined and relied upon
representations of the parties contained in the Agreements and, where we have
deemed appropriate, representations and certifications of officers of the
Company, the Master Servicer, the Trustee or public officials. We have assumed
the authenticity of all documents submitted to me as originals, the genuineness
of all signatures, the legal capacity of natural persons and the conformity to
the original of all documents submitted to me as copies. We have assumed that
all parties, except for the Company and the Master Servicer, had the corporate
power and authority to enter into and perform all obligations thereunder. As to
such parties, we also have assumed the due authorization by all requisite
corporate action, the due execution and delivery and the enforceability of such
documents. We have further assumed the conformity of the Mortgage Loans and
related documents to the requirements of the Agreements.

         In rendering this opinion letter, we do not express any opinion
concerning law other than the law of the State of ___________, the corporate law
of the State of Delaware and the federal law of the United States, and we do not
express any opinion concerning the application of the "doing business" laws or
the securities laws of any jurisdiction other than the federal securities laws
of the United States. We do not express any opinion on any issue not expressly
addressed below.

         Based upon the foregoing, we are of the opinion that:

         1. The Company and the Master Servicer are duly incorporated and are
validly existing as corporations in good standing under the laws of the State of
Delaware and the State of __________, respectively, and each has the requisite
power and authority, corporate or other, to own its properties and conduct its
business, as presently conducted by it, and to enter into and perform its
obligations under the Agreements.

         2. Each of the Agreements has been duly and validly authorized,
executed and delivered by the Company and the Master Servicer and, upon due
authorization, execution and delivery by other parties thereto, will constitute
the valid, legal and binding agreements of the Company and the Master Servicer,
enforceable against the Company and the Master Servicer in accordance with its
terms, except as enforceability may be limited by (i) bankruptcy, insolvency,
liquidation, receivership, moratorium, reorganization or other similar laws
affecting the rights of creditors, (ii) general principles of equity, whether
enforcement is sought in a proceeding in equity



<PAGE>


[Trustee]
[Underwriter]
____________________, 199_                                                 3.

or at law, and (iii) public policy considerations underlying the securities
laws, to the extent that such public policy considerations limit the
enforceability of the provisions of the Agreements which purport to provide
indemnification with respect to securities law violations.

         3. The Offered Certificates, when duly and validly executed,
authenticated and delivered in accordance with the Pooling and Servicing
Agreement, will be entitled to the benefits of the Pooling and Servicing
Agreement.

         4. No consent, approval, authorization or order of the State of
__________ or federal court or governmental agency or body is required for the
consummation by the Company or the Master Servicer of the transactions
contemplated by the terms of the Agreements, except for those consents,
approvals, authorizations or orders which previously have been obtained.

         5. Neither the sale, issuance and delivery of the Underwritten
Certificates as provided in the Agreements, nor the consummation of any other of
the transactions contemplated by, or the fulfillment of any other of the terms
of, the Agreements, will result in a breach of any term or provision of the
charter or bylaws of the Company or the Master Servicer or any State of
Minnesota or federal statute or regulation or conflict with, result in a breach,
violation or acceleration of or constitute a default under the terms of any
indenture or other material agreement or instrument to which the Company or the
Master Servicer is a party or by which it is bound or any order or regulation of
any State of Minnesota or federal court, regulatory body, administrative agency
or governmental body having jurisdiction over the Company or the Master
Servicer.

         This opinion letter is rendered for the sole benefit of each addressee
hereof, and no other person or entity, except Thacher Proffitt & Wood, is
entitled to rely hereon without my prior written consent. Copies of this opinion
letter may not be furnished to any other person or entity, nor may any portion
of this opinion letter be quoted, circulated or referred to in any other
document without my prior written consent.

                                       Very truly yours,

                                       COUNSEL TO MASTER SERVICER






<PAGE>



                                    EXHIBIT C
                        [TRUSTEE'S COUNSEL'S LETTERHEAD]



                                                          ________________, 199_



[UNDERWRITER]
- -------------------------------                   [Name of Master Servicer]
- -------------------------------                   [Address of Master Servicer]
- -------------------------------


WMC Secured Assets Corp.                          [TRUSTEE]
6230 Canoga Avenue, Suite 1300                    ------------------------------
Woodland Hills, California 91367                  ------------------------------



      Re:    WMC Secured Assets Corp.
             Mortgage Pass-Through Certificates, Series 199_-____
             ----------------------------------------------------

Ladies and Gentlemen:

         In connection with the issuance of the above-referenced Certificates
pursuant to the Pooling and Servicing Agreement, dated as of ____________ 1,
199_ (the "Pooling and Servicing Agreement"), among WMC Secured Assets Corp., as
Company, [Name of Master Servicer], as Master Servicer and
_____________________, as Trustee (the "Trustee"), we have been asked to furnish
this opinion. Capitalized terms used but not defined herein shall have the
meanings ascribed to such terms in the Pooling and Servicing Agreement.

         In arriving at the opinions expressed below, we have examined and
relied upon the originals or copies, certified or otherwise identified to our
satisfaction, of the Pooling and Servicing Agreement and of such documents,
instruments and certificates, and we have made such investigations of law, as we
have deemed appropriate as the basis for the opinions expressed below. We have
assumed but have not verified that the signatures on all documents that we have
examined are genuine and that each person signing each such document was duly
authorized to sign such document on behalf of the person or entity purported to
be bound thereby.

         Based on the foregoing, we are of the opinion that:


1.       The Trustee has full corporate power and authority to execute and
         deliver the Pooling and Servicing Agreement, the Custodial Agreement
         and the Certificates and to perform its obligations under the Pooling
         and Servicing Agreement and the Custodial Agreement.




<PAGE>


WMC Secured Assets Corp.
____________________, 199_                                             Page 2.

         2.       Each of the Pooling and Servicing Agreement and the Custodial
                  Agreement has been duly authorized, executed and delivered by
                  the Trustee, and the Trustee has duly executed and delivered
                  the Certificates as provided in the Pooling and Servicing
                  Agreement.

         3.       The Pooling and Servicing Agreement is a legal, valid and
                  binding obligation of the Trustee, enforceable against the
                  Trustee in accordance with its terms, subject to applicable
                  bankruptcy, insolvency, reorganization, moratorium,
                  receivership and similar laws affecting the rights of
                  creditors generally, and subject, as to enforceability, to
                  general principles of equity, regardless of whether such
                  enforcement is considered in a proceeding at law or in equity.

         4.       In the event that the Master Servicer defaults in its
                  obligation to make Advances pursuant to Section 4.03(b) of the
                  Pooling and Servicing Agreement, the Trustee is not, as of the
                  date hereof, prohibited by any provision of its Restated
                  Organization Certificate or By-Laws or by any provision of the
                  banking and trust laws of the State of New York from assuming,
                  pursuant to Section 7.02 of the Pooling and Servicing
                  Agreement, the obligation to make such Advances.

         We express no opinion as to the laws of any jurisdiction other than the
laws of the State of New York.

         We are furnishing this opinion to you solely for your benefit. This
opinion may not be used, circulated, quoted or otherwise referred to for any
other purpose.

                                             Very truly yours,


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




<PAGE>



                                    EXHIBIT D




<PAGE>



                                    EXHIBIT E

                              Excluded Information



<PAGE>



                                    EXHIBIT F

                             Underwriter Information



<PAGE>


WMC Secured Assets Corp.
__________________, 199_                                            Page 1.


                                    EXHIBIT G



                                             __________________, 199_



WMC Secured Assets Corp.
6320 Canoga Avenue, Suite 1300
Woodland Hills, California 91367

          Re:      WMC Secured Assets Corp.,
                   Mortgage Pass-Through Certificates,
                   Series 199_- __, Class A and Class R
                   ------------------------------------


         Pursuant to Section 4 of the Underwriting Agreement, dated
_______________, 199_, between WMC Secured Assets Corp. and
________________________ (the "Underwriter") relating to the Certificates
referenced above (the "Underwriting Agreement"), the undersigned does hereby
certify that:

         (a) The prepayment assumption used in pricing the Certificates was 
______% SPA.

         (b) Set forth below is (i), the first price, as a percentage of the
principal balance of each class of Certificates, at which 10% of the aggregate
principal balance of each such class of Certificates was sold to the public at a
single price, if applicable, or (ii) if more than 10% of a class of Certificates
have been sold to the public but no single price is paid for at least 10% of the
aggregate principal balance of such class of Certificates, then the weighted
average price at which the Certificates of such class were sold expressed as a
percentage of the principal balance of such class of Certificates, or (iii) if
less than 10% of the aggregate principal balance of a class of Certificates has
been sold to the public, the purchase price for each such class of Certificates
paid by the Underwriter expressed as a percentage of the principal balance of
such class of Certificates calculated by: (1) estimating the fair market value
of each such class of Certificates as of __________________, 199_; (2) adding
such estimated fair market value to the aggregate purchase price of each class
of Certificates described in clause (i) or (ii) above; (3) dividing each of the
fair market values determined in clause (1) by the sum obtained in clause (2);
(4) multiplying the quotient obtained for each class of Certificates in clause
(3) by the purchase price paid by the Underwriter for all the Certificates; and
(5) for each class of Certificates, dividing the product obtained from such
class of Certificates in clause (4) by the original principal balance of such
class of Certificates:




<PAGE>


WMC Secured Assets Corp.
__________________, 199_                                               Page 2.


                  Class A:          __________________
                  Class R:          __________________

                  [* less than 10% has been sold to the public]

The prices set forth above do not include accrued interest with respect to
periods before closing.


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

                                          By:
                                             -------------------------------
                                          Name:
                                             -------------------------------
                                          Title:
                                             -------------------------------




<PAGE>


                                    EXHIBIT I

                                [Form of Legend]


                                                                     Exhibit 3.1
                                                                     -----------

                              AMENDED AND RESTATED
                          CERTIFICATE OF INCORPORATION
                                       OF
                            WMC SECURED ASSETS CORP.


         The Certificate of Incorporation of WMC Secured Assets Corp.,
originally filed with the Secretary of State of the State of Delaware on July
24, 1997, is hereby amended, restated and integrated, in accordance with
Sections 241 and 245 of the General Corporation Law of the State of Delaware, to
read in its entirety as follows:

                  1. The name of the Corporation incorporated hereby is

                     WMC SECURED ASSETS CORP.

                  2. The address of the Corporation's registered office in the
State of Delaware is Corporation Trust Center, 1209 Orange Street in the City of
Wilmington, County of New Castle. The name of the Corporation's registered agent
at such address is The Corporation Trust Company.

                  3. The Corporation exists only for the purposes specified in
this paragraph 3 and may not conduct any other business without the unanimous
consent of its Board of Directors. The Corporation shall have the authority to
engage in any other acts or activities and to exercise any power permitted to
corporations under the General Corporation Law of the State of Delaware so long
as the same are incidental to or connected with and are necessary, suitable or
convenient to accomplish such purposes. The business and purposes to be
conducted and promoted by the Corporation are limited to the following
activities and none other:

                  A.  To acquire as purchaser and/or by contribution to the
                      capital of the Corporation or otherwise, own, hold,
                      transfer, assign, sell, contribute to capital, pledge and
                      otherwise deal with (i) mortgage notes and similar such
                      instruments, related real property mortgages and deeds of
                      trust and other related agreements, documents, books and
                      records, (ii) related rights to payment, whether
                      constituting cash, account, chattel paper, instrument,
                      general intangible or otherwise, and any other related
                      assets, property and rights, including without limitation
                      security interests, (iii) related collection, deposit,
                      custodial, trust and other accounts, lock boxes and post
                      office boxes and any amounts and other items from time to
                      time on deposit therein, (iv) real property and any
                      improvements thereon and personal property acquired by
                      foreclosure, deed-in-lieu thereof or otherwise in respect
                      of any of the foregoing, (v) certificates, notes, bonds or
                      other securities, instruments and documents evidencing
                      ownership interests in or obligations secured by all or
                      any of the foregoing and (vi) proceeds and



<PAGE>




                      other payments and distributions of any kind of, on or in
                      respect of any of the foregoing;

                  B.  To authorize, issue, sell and deliver, directly or
                      indirectly through business trusts, common law trusts or
                      other entities established solely for such purpose,
                      certificates, notes, bonds and other securities,
                      instruments and documents evidencing ownership interests
                      in or obligations secured by all or any portion of the
                      assets described in foregoing paragraph A, and in
                      connection therewith to enter into servicing, insurance,
                      credit enhancement, reimbursement and other agreements
                      incidental thereto; and

                  C.  To take any action reasonable or necessary to enable the
                      Corporation to engage in any lawful act or activity and to
                      exercise any powers permitted to corporations organized
                      under the laws of the State of Delaware that are related
                      or incidental to and necessary, convenient or advisable to
                      accomplish any of the foregoing.

                  4. The total number of shares of stock which the Corporation
shall have authority to issue is one thousand (1,000) shares of common stock,
each of which shall have a par value of $1.00.

                  5. The election of directors of the Corporation need not be by
ballot unless the by-laws of the Corporation so provide. The books of the
Corporation may, subject to any statutory requirements, be kept at such place
within or outside the State of Delaware as may be designated by the board of
directors or the by-laws of the Corporation.

                  6. As used herein, (i) "person" means any individual,
proprietorship, trust, estate, partnership, joint venture, association, company,
corporation, limited liability company or other entity, (ii) "affiliate" means
any person that directly, or indirectly through one or more intermediaries,
controls, is controlled by or is under common control with the person specified
and (iii) "control", including the terms "controlling," "controlled by" and
"under common control with", means the direct or indirect possession of the
power to direct or cause the direction of the management and policies of a
person, whether through the ownership of at least 10% of the voting securities,
by contract or otherwise.

                  7. The Corporation shall at all times have at least one
Independent Director. As used in this Certificate of Incorporation (i)
"Independent Director" means a director who is not a current or former employee,
officer, director, partner, member, shareholder, creditor or customer of any
affiliate of the Corporation and is not a spouse, parent, brother, sister or
child of any such person and who has not received, and was not an employee,
officer, director, partner, member or shareholder of any person that has
received, from any affiliate of the Corporation, in any year within the five (5)
years immediately preceding or any year during such director's incumbency as an
Independent Director, fees or other income in excess of five percent (5%) of the
gross income of such person for any applicable year, provided that an
Independent Director may serve in similar capacities for other special purpose
entities formed by any affiliate of the



<PAGE>


                                      - 3 -

Corporation. No resignation or removal of an Independent Director shall be
effective until a successor Independent Director has been elected to replace
such Independent Director.

                  8. The affirmative votes of the holders of all of the
Corporation's outstanding common stock and all of the directors at any meeting
of the board of directors shall be necessary (i) for the amendment of this
Certificate of Incorporation of the Corporation and for the amendment of the
by-laws of the Corporation or (ii) the institution by the Corporation of any
action to have itself adjudicated as bankrupt or insolvent, any consent to the
institution of bankruptcy or insolvency proceedings against it, any request or
consent to the entry of any order for relief or the appointment of a receiver,
trustee or other similar official for it or for any substantial part of its
property, the liquidation, winding up, reorganization, arrangement, adjustment,
protection, relief or composition of it or its debts under any law relating to
bankruptcy, insolvency or reorganization or relief of debtors, the making of any
general assignment for the benefit of creditors, the admission in writing that
it is unable to pay its debts generally as they become due or the taking of any
corporate action in furtherance of any of the actions set forth above in this
paragraph. In such voting each Independent Director shall owe a fiduciary duty
to the Corporation itself, including the Corporation's creditors.

                  9. A director of the Corporation shall not be personally
liable to the Corporation or its stockholders for monetary damages for breach of
fiduciary duty as a director, except for liability (i) for any breach of the
director's duty of loyalty to the Corporation or its stockholders, (ii) for acts
or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (iii) under Section 174 of the General Corporation Law
of the State of Delaware or (iv) for any transaction from which the director
derived any improper personal benefit. If the General Corporation Law of the
State of Delaware is amended after the filing of this Certificate of
Incorporation to authorize corporate action eliminating or further limiting the
personal liability of directors, then the liability of a director of the
Corporation shall be eliminated or limited to the fullest extent permitted by
the General Corporation Law of the State of Delaware as so amended. Any repeal
or modification of the foregoing portion of this paragraph by the stockholders
of the Corporation shall not adversely affect any right or protection of a
director of the Corporation existing at the time of such repeal or modification.

                  10. The Corporation shall be operated in such a manner that
its assets and liabilities shall not be substantively consolidated with those of
any other person in the event of the bankruptcy or insolvency of the Corporation
or such other person. Without limiting the foregoing the Corporation shall
conduct its business in its own name, maintain its books and records separate
from those of any other person, maintain its bank accounts separate from those
of any other person, maintain separate financial statements, showing its assets
and liabilities separate and apart from those of any other person, pay its own
liabilities and expenses only out of its own funds, enter into a transaction
with an affiliate only if such transaction is intrinsically fair, commercially
reasonable and on the same terms as would be available in an arm's length
transaction with a person or entity that is not an affiliate, allocate fairly
and reasonably any overhead expenses that are shared with an affiliate, hold
itself out as a separate entity, maintain adequate capital in light



<PAGE>


                                      - 4 -

of its contemplated business operations and observe all other appropriate
corporate and other organizational formalities.

                  11. Notwithstanding any provision of law which otherwise
empowers the Corporation, the Corporation shall not (i) consolidate or merge
with or into any other person or dissolve or liquidate in whole or in part, or
transfer its properties and assets substantially as an entirety to any other
person other than a transfer incident to a transaction within the scope of
paragraph 3 above, (ii) hold itself out as being liable for the debts of any
other person, (iii) act other than in its corporate name and through its duly
authorized officers or agents, (iv) engage in any joint activity or transaction
of any kind with or for the benefit of any affiliate other than any loan to or
from or guarantee of the indebtedness of any affiliate within the scope of
paragraph 3 above, (v) commingle its funds or other assets with those of any
other person, (vi) create, incur, assume, guarantee or in any manner become
liable in respect of any indebtedness or (vii) take any other action that would
be inconsistent with maintaining the separate legal identity of the Corporation
or engage in any other activity.

         THE UNDERSIGNED hereby certifies that the Corporation has not received
any payment for any of its stock and has hereby signed this Amended and Restated
Certificate of Incorporation as the sole incorporator of the Corporation in
accordance with Section 241 of the General Corporation Law of the State of
Delaware as of November 21, 1997.


                                             /s/ Susan T. Tice
                                   ---------------------------------------------
                                              Susan T. Tice




                                                                     Exhibit 3.2


                                     BY-LAWS

                                       OF

                            WMC SECURED ASSETS CORP.

                     (hereinafter called the "Corporation")

                                    ARTICLE I

                                     OFFICES

                  SECTION 1. REGISTERED OFFICE. The registered office of the
Corporation shall be in the City of Wilmington, County of Newcastle, State of
Delaware.

                  SECTION 2. OTHER OFFICES. The Corporation may also have
offices at such other places both within and without the State of Delaware as
the Board of Directors may from time to time determine.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

                  SECTION 1. PLACE OF MEETINGS. Meetings of the stockholders for
the election of directors  or for any other  purpose  shall be held at such time
and place, either within or without the State of Delaware as shall be designated
from  time to time by the Board of  Directors  and  stated in the  notice of the
meeting or in a duly executed waiver of notice thereof.

                  SECTION  2.   ANNUAL   MEETINGS.   The  Annual   Meetings   of
Stockholders  shall be held on such date and at such time as shall be designated
from  time to time by the Board of  Directors  and  stated in the  notice of the
meeting,  at which meeting the  stockholders  shall elect by a plurality  vote a
Board of Directors,  and transact such other business as may properly be brought
before the meeting. Written notice of the Annual Meeting stating the place, date
and hour of the meeting shall be given to each  stockholder  entitled to vote at
such  meeting  not less than ten nor more than sixty days before the date of the
meeting.

                  SECTION 3. SPECIAL  MEETINGS.  Unless otherwise  prescribed by
law or by the Certificate of  Incorporation,  Special  Meetings of Stockholders,
for any purpose or purposes,  may be called by either (i) the Chairman, if there
be one, or (ii) the President,  (iii) any Vice President,  if there be one, (iv)
the  Secretary  or (v) any  Assistant  Secretary,  if there be one, and shall be
called by any such  officer at the request in writing of a majority of the Board
of Directors or at the request in writing of  stockholders  owning a majority of
the capital  stock of the  Corporation  issued and  outstanding  and entitled to
vote. Such request shall state the purpose or purposes of



<PAGE>



the proposed  meeting.  Written notice of a Special  Meeting  stating the place,
date and hour of the meeting  and the purpose or purposes  for which the meeting
is called  shall be given not less than ten nor more than sixty days  before the
date of the meeting to each stockholder entitled to vote at such meeting.

                  SECTION 4. QUORUM.  Except as otherwise  provided by law or by
the Certificate of Incorporation, the holders of a majority of the capital stock
issued  and  outstanding  and  entitled  to vote  thereat,  present in person or
represented  by  proxy,  shall  constitute  a  quorum  at  all  meetings  of the
stockholders for the transaction of business. If, however, such quorum shall not
be present or represented at any meeting of the  stockholders,  the stockholders
entitled to vote thereat,  present in person or represented by proxy, shall have
power to  adjourn  the  meeting  from time to time,  without  notice  other than
announcement at the meeting, until a quorum shall be present or represented.  At
such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally noticed. If the adjournment is for more than thirty days, or if after
the adjournment a new record date is fixed for the adjourned  meeting,  a notice
of the adjourned meeting shall be given to each stockholder  entitled to vote at
the meeting.

                  SECTION 5.  VOTING.  Unless  otherwise  required  by law,  the
Certificate of Incorporation  or these By-Laws,  any question brought before any
meeting  of  stockholders  shall  be  decided  by the vote of the  holders  of a
majority of the stock represented and entitled to vote thereat. Each stockholder
represented at a meeting of stockholders  shall be entitled to cast one vote for
each  share  of the  capital  stock  entitled  to  vote  thereat  held  by  such
stockholder.  Such votes may be cast in person or by proxy but no proxy shall be
voted on or after three years from its date,  unless such proxy  provides  for a
longer period. The Board of Directors, in its discretion,  or the officer of the
Corporation  presiding  at a meeting of  stockholders,  in his  discretion,  may
require that any votes cast at such meeting shall be cast by written ballot.

                  SECTION 6. CONSENT OF STOCKHOLDERS IN LIEU OF MEETING.  Unless
otherwise  provided in the Certificate of Incorporation,  any action required or
permitted to be taken at any Annual or Special  Meeting of  Stockholders  of the
Corporation,  may be taken without a meeting, without prior notice and without a
vote,  if a consent in  writing,  setting  forth the  action so taken,  shall be
signed by the  holders of  outstanding  stock  having not less than the  minimum
number of votes that would be  necessary  to  authorize or take such action at a
meeting at which all shares  entitled to vote  thereon  were  present and voted.
Prompt  notice of the taking of the corporate  action  without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing.

                  SECTION 7. List of Stockholders  Entitled to Vote. The officer
of the Corporation  who has charge of the stock ledger of the Corporation  shall
prepare and make,  at least ten days before  every  meeting of  stockholders,  a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical  order,  and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business hours,  for a period of at least ten days prior to the
meeting,  either at a place  within  the city  where the  meeting is to be held,
which place shall be specified in the notice of the meeting, or, if not so


                                       -2-

<PAGE>



specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof,  and may be  inspected by any  stockholder  of the  Corporation  who is
present.

                  SECTION 8. STOCK LEDGER.  The stock ledger of the  Corporation
shall be the only  evidence as to who are the  stockholders  entitled to examine
the stock ledger, the list required by Section 7 of this Article II or the books
of the  Corporation,  or to  vote  in  person  or by  proxy  at any  meeting  of
stockholders.

                                   ARTICLE III

                                    DIRECTORS

                  SECTION 1.  NUMBER,  ELECTION  AND REMOVAL OF  DIRECTORS.  The
Board of Directors shall consist of not less than three members the exact number
of which shall initially be fixed by the  Incorporator  and thereafter from time
to time by the Board of  Directors.  The Board of  Directors  shall at all times
include at least one  independent  director ( an  "Independent  Director").  The
Independent  Director  shall  be a  director  who is  not a  current  or  former
employee,  officer,  director,  partner,  member,  or  shareholder,  creditor or
customer  of the  Corporation  or any of  its  affiliates  and is not a  spouse,
parent,  brother,  sister or child of any such person and who has not  received,
and was not an employee,  officer,  director,  partner, member or shareholder of
any person that has received, from the Corporation or any of its affiliates,  in
any year within the five (5) years immediately preceding or any year during such
director's incumbency as an Independent Director, fees or other income in excess
of five percent (5%) of the gross income of such person for any applicable year,
provided that an Independent  Director may serve in similar capacities for other
special purpose entities formed by any affiliate of the Corporation. "Affiliate"
shall  mean  any  person  that  directly,  or  indirectly  through  one or  more
intermediaries,  controls,  is controlled by or is under common control with the
person  specified.  The  term  "control",  including  the  terms  "controlling,"
"controlled  by" and "under common control  with",  means the direct or indirect
possession of the power to direct or cause the direction of the  management  and
policies  of a person,  whether  through  the  ownership  of at least 10% of the
voting securities, by contract or otherwise. "Person" shall mean any individual,
proprietorship, trust, estate, partnership, joint venture, association, company,
corporation,  limited liability  company or other entity.  Except as provided in
Section 2 of this  Article,  directors  shall be elected by a  plurality  of the
votes cast at Annual Meetings of Stockholders and each director so elected shall
hold  office  until the next  Annual  Meeting  and until his  successor  is duly
elected and qualified or until his earlier resignation or removal.  Any director
may resign at any time upon  notice to the  Corporation.  Directors  need not be
stockholders.  At any time, directors may be removed and their successors chosen
by the unanimous  written consent of the holders of the outstanding stock of the
Corporation  entitled  to vote on the  election of  directors.  No removal of an
Independent  Director shall be effective until a successor  Independent Director
has been elected to replace such Independent Director.

                  SECTION 2. VACANCIES. Subject to Section 1 of this Article,
vacancies and newly created directorships resulting from any increase in the
authorized number of directors may be filled by a majority of the directors then
in office, though less than a quorum, or by a sole


                                       -3-

<PAGE>



remaining director, and the directors so chosen shall hold office until the next
annual  election and until their  successors are duly elected and qualified,  or
until their earlier resignation or removal.

                  SECTION 3. DUTIES AND POWERS.  The business of the Corporation
shall be managed by or under the  direction of the Board of Directors  which may
exercise  all such  powers of the  Corporation  and do all such  lawful acts and
things as are not by statute or by the Certificate of  Incorporation or by these
By-Laws directed or required to be exercised or done by the stockholders.

                  SECTION 4. MEETINGS. The Board of Directors of the Corporation
may hold meetings,  both regular and special, either within or without the State
of  Delaware.  Regular  meetings of the Board of  Directors  may be held without
notice at such time and at such place as may from time to time be  determined by
the Board of Directors. Special meetings of the Board of Directors may be called
by the Chairman,  if there be one, the President,  or any two directors.  Notice
thereof  stating the place,  date and hour of the meeting shall be given to each
director either by mail not less than  forty-eight (48) hours before the date of
the meeting,  by telephone or telegram on twenty-four  (24) hours notice,  or on
such  shorter  notice as the person or persons  calling  such  meeting  may deem
necessary or appropriate in the circumstances.

                  SECTION 5.  QUORUM.  Except as may be  otherwise  specifically
provided by law, the  Certificate  of  Incorporation  or these  By-Laws,  at all
meetings of the Board of Directors,  a majority of the entire Board of Directors
shall  constitute  a quorum for the  transaction  of  business  and the act of a
majority  of the  directors  present at any  meeting at which  there is a quorum
shall be the act of the Board of Directors.  If a quorum shall not be present at
any meeting of the Board of Directors, the directors present thereat may adjourn
the meeting from time to time,  without  notice other than  announcement  at the
meeting, until a quorum shall be present.

                  SECTION 6. ACTIONS OF BOARD.  Unless otherwise provided by the
Certificate of Incorporation or these By-Laws,  any action required or permitted
to be taken at any meeting of the Board of Directors or of any committee thereof
may be taken without a meeting,  if all the members of the Board of Directors or
committee,  as the case may be, consent  thereto in writing,  and the writing or
writings are filed with the minutes of  proceedings of the Board of Directors or
committee.

                  SECTION 7. MEETINGS BY MEANS OF CONFERENCE  TELEPHONE.  Unless
otherwise provided by the Certificate of Incorporation or these By-Laws, members
of the Board of Directors of the Corporation, or any committee designated by the
Board of Directors,  may  participate  in a meeting of the Board of Directors or
such  committee  by means of a conference  telephone  or similar  communications
equipment  by means of which all persons  participating  in the meeting can hear
each other,  and  participation  in a meeting  pursuant to this  Section 7 shall
constitute presence in person at such meeting.

                  SECTION 8. COMMITTEES. The Board of Directors may, by
resolution passed by a majority of the entire Board of Directors, designate one
or more committees, each committee to consist of one or more of the directors of
the Corporation. The Board of Directors may


                                       -4-

<PAGE>



designate one or more directors as alternate  members of any committee,  who may
replace any absent or disqualified  member at any meeting of any such committee.
In the  absence  or  disqualification  of a member  of a  committee,  and in the
absence of a  designation  by the Board of Directors  of an alternate  member to
replace the absent or disqualified member, the member or members thereof present
at any  meeting  and not  disqualified  from  voting,  whether or not he or they
constitute a quorum,  may  unanimously  appoint  another  member of the Board of
Directors  to act at the  meeting  in the place of any  absent  or  disqualified
member.  Any  committee,  to the  extent  allowed  by law  and  provided  in the
resolution  establishing  such  committee,  shall have and may  exercise all the
powers and authority of the Board of Directors in the management of the business
and affairs of the  Corporation.  Each committee  shall keep regular minutes and
report to the Board of Directors when required.

                  SECTION  9.  COMPENSATION.  The  directors  may be paid  their
expenses,  if any, of  attendance  at each meeting of the Board of Directors and
may be paid a fixed sum for attendance at each meeting of the Board of Directors
or a stated salary as director. No such payment shall preclude any director from
serving  the  Corporation  in any  other  capacity  and  receiving  compensation
therefor.  Members  of  special  or  standing  committees  may be  allowed  like
compensation for attending committee meetings.

                  SECTION 10. INTERESTED  DIRECTORS.  No contract or transaction
between the Corporation and one or more of its directors or officers, or between
the Corporation and any other corporation,  partnership,  association,  or other
organization  in which one or more of its directors or officers are directors or
officers,  or have a financial  interest,  shall be void or voidable  solely for
this  reason,  or solely  because  the  director  or  officer  is  present at or
participates in the meeting of the Board of Directors or committee thereof which
authorizes the contract or transaction, or solely because his or their votes are
counted  for  such  purpose  if (i)  the  material  facts  as to  his  or  their
relationship  or interest and as to the contract or transaction are disclosed or
are known to the Board of Directors or the committee, and the Board of Directors
or  committee  in good faith  authorizes  the  contract  or  transaction  by the
affirmative votes of a majority of the disinterested directors,  even though the
disinterested  directors be less than a quorum; or (ii) the material facts as to
his or their  relationship or interest and as to the contract or transaction are
disclosed or are known to the  shareholders  entitled to vote  thereon,  and the
contract or  transaction is  specifically  approved in good faith by vote of the
shareholders; or (iii) the contract or transaction is fair as to the Corporation
as of  the  time  it is  authorized,  approved  or  ratified,  by the  Board  of
Directors,  a  committee  thereof  or the  shareholders.  Common  or  interested
directors may be counted in determining the presence of a quorum at a meeting of
the Board of  Directors  or of a  committee  which  authorizes  the  contract or
transaction. This Section 10 shall be subject to Section 9 of the Certificate of
Incorporation.

                                   ARTICLE IV

                                    OFFICERS

                  Section 1. General. The officers of the Corporation shall be
chosen by the Board of Directors and shall be a President, a Secretary and a
Treasurer. The Board of Directors,


                                       -5-

<PAGE>



in its  discretion,  may also choose a Chairman of the Board of  Directors  (who
must   be  a   director)   and  one  or  more   Vice-Presidents   or   Assistant
Vice-Presidents, Assistant Secretaries, Assistant Treasurers and other officers.
Any  number  of  offices  may be  held  by the  same  person,  unless  otherwise
prohibited  by law, the  Certificate  of  Incorporation  or these  By-Laws.  The
officers of the Corporation  need not be  stockholders  of the Corporation  nor,
except in the case of the Chairman of the Board of Directors, need such officers
be directors of the Corporation.

                  SECTION  2.  ELECTION.  The  Board of  Directors  at its first
meeting held after each Annual Meeting of Stockholders  shall elect the officers
of the  Corporation  who  shall  hold  their  offices  for such  terms and shall
exercise such powers and perform such duties as shall be determined from time to
time by the Board of Directors;  and all officers of the Corporation  shall hold
office until their  successors are chosen and qualified,  or until their earlier
resignation  or removal.  Any officer  elected by the Board of Directors  may be
removed  at any  time by the  affirmative  vote of a  majority  of the  Board of
Directors.  Any  vacancy  occurring  in any office of the  Corporation  shall be
filled  by  the  Board  of  Directors.  The  salaries  of  all  officers  of the
Corporation shall be fixed by the Board of Directors.

                  SECTION 3. VOTING SECURITIES OWNED BY THE CORPORATION.  Powers
of  attorney,  proxies,  waivers  of  notice  of  meeting,  consents  and  other
instruments  relating to securities  owned by the Corporation may be executed in
the  name  of  and  on  behalf  of  the  Corporation  by  the  President  or any
Vice-President  and any such  officer  may,  in the name of and on behalf of the
Corporation, take all such action as any such officer may deem advisable to vote
in person or by proxy at any meeting of security  holders of any  corporation in
which the  Corporation  may own securities and at any such meeting shall possess
and may exercise any and all rights and power  incident to the ownership of such
securities and which, as the owner thereof, the Corporation might have exercised
and possessed if present.  The Board of Directors may, by resolution,  from time
to time confer like powers upon any other person or persons.

                  SECTION 4. CHAIRMAN OF THE BOARD OF DIRECTORS. The Chairman of
the Board of  Directors,  if there be one,  shall preside at all meetings of the
stockholders  and of the Board of  Directors.  He shall be the  Chief  Executive
Officer  of the  Corporation,  and  except  where  by law the  signature  of the
President is required,  the Chairman of the Board of Directors shall possess the
same  power as the  President  to sign all  contracts,  certificates  and  other
instruments  of  the  Corporation  which  may be  authorized  by  the  Board  of
Directors.  During the absence or disability of the  President,  the Chairman of
the Board of  Directors  shall  exercise  all the powers and  discharge  all the
duties of the  President.  The  Chairman  of the Board of  Directors  shall also
perform  such other  duties and may  exercise  such other powers as from time to
time may be assigned to him by these By-Laws or by the Board of Directors.

                  SECTION 5.  PRESIDENT.  The  President  shall,  subject to the
control of the Board of  Directors  and,  if there be one,  the  Chairman of the
Board of Directors,  have general supervision of the business of the Corporation
and shall see that all  orders and  resolutions  of the Board of  Directors  are
carried into effect. He shall execute all bonds, mortgages,  contracts and other
instruments  of  the  Corporation  requiring  a  seal,  under  the  seal  of the
Corporation,  except where  required or permitted by law to be otherwise  signed
and executed and except that the other


                                       -6-

<PAGE>



officers of the Corporation may sign and execute documents when so authorized by
these  By-Laws,  the Board of  Directors  or the  President.  In the  absence or
disability of the Chairman of the Board of Directors,  or if there be none,  the
President  shall  preside at all meetings of the  stockholders  and the Board of
Directors.  If there be no Chairman  of the Board of  Directors,  the  President
shall be the Chief  Executive  Officer of the  Corporation.  The President shall
also perform  such other duties and may exercise  such other powers as from time
to time may be assigned to him by these By-Laws or by the Board of Directors.

                  SECTION 6. VICE-PRESIDENTS. At the request of the President or
in his absence or in the event of his  inability or refusal to act (and if there
be  no  Chairman  of  the  Board  of  Directors),   the  Vice-President  or  the
Vice-Presidents  if there is more than one (in the order designated by the Board
of  Directors)  shall perform the duties of the  President,  and when so acting,
shall have all the powers of and be  subject  to all the  restrictions  upon the
President.  Each  Vice-President  shall  perform such other duties and have such
other powers as the Board of Directors from time to time may prescribe. If there
be no Chairman of the Board of  Directors  and no  Vice-President,  the Board of
Directors shall designate the officer of the Corporation  who, in the absence of
the  President or in the event of the  inability or refusal of the  President to
act, shall perform the duties of the President,  and when so acting,  shall have
all the powers of and be subject to all the restrictions upon the President.

                  SECTION 7. SECRETARY.  The Secretary shall attend all meetings
of the Board of Directors  and all meetings of  stockholders  and record all the
proceedings  thereat  in a book  or  books  to be kept  for  that  purpose;  the
Secretary  shall also  perform  like  duties for the  standing  committees  when
required. The Secretary shall give, or cause to be given, notice of all meetings
of the stockholders  and special  meetings of the Board of Directors,  and shall
perform  such other  duties as may be  prescribed  by the Board of  Directors or
President, under whose supervision he shall be. If the Secretary shall be unable
or shall refuse to cause to be given notice of all meetings of the  stockholders
and special  meetings of the Board of  Directors,  and if there be no  Assistant
Secretary,  then  either  the Board of  Directors  or the  President  may choose
another  officer  to cause such  notice to be given.  The  Secretary  shall have
custody  of the  seal of the  Corporation  and the  Secretary  or any  Assistant
Secretary,  if there  be one,  shall  have  authority  to affix  the same to any
instrument requiring it and when so affixed, it may be attested by the signature
of the Secretary or by the signature of any such Assistant Secretary.  The Board
of Directors  may give general  authority to any other officer to affix the seal
of the  Corporation  and to attest the affixing by his signature.  The Secretary
shall see that all books, reports, statements,  certificates and other documents
and records  required by law to be kept or filed are properly kept or filed,  as
the case may be.

                  SECTION 8. TREASURER.  The Treasurer shall have the custody of
the corporate funds and securities and shall keep full and accurate  accounts of
receipts  and  disbursements  in books  belonging to the  Corporation  and shall
deposit all moneys and other  valuable  effects in the name and to the credit of
the  Corporation  in such  depositories  as may be  designated  by the  Board of
Directors.  The Treasurer  shall disburse the funds of the Corporation as may be
ordered  by  the  Board  of   Directors,   taking   proper   vouchers  for  such
disbursements,  and shall render to the President and the Board of Directors, at
its regular meetings, or when the Board of Directors so


                                       -7-

<PAGE>



requires,  an account of all his  transactions as Treasurer and of the financial
condition  of the  Corporation.  If  required  by the  Board of  Directors,  the
Treasurer  shall give the Corporation a bond in such sum and with such surety or
sureties as shall be  satisfactory  to the Board of  Directors  for the faithful
performance  of  the  duties  of his  office  and  for  the  restoration  to the
Corporation,  in case of his death,  resignation,  retirement  or  removal  from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the Corporation.

                  SECTION 9. ASSISTANT  SECRETARIES.  Except as may be otherwise
provided in these By-Laws, Assistant Secretaries, if there be any, shall perform
such duties and have such powers as from time to time may be assigned to them by
the Board of Directors, the President,  any Vice-President,  if there be one, or
the  Secretary,  and in the  absence  of the  Secretary  or in the  event of his
disability  or refusal to act,  shall perform the duties of the  Secretary,  and
when  so  acting,  shall  have  all  the  powers  of and be  subject  to all the
restrictions upon the Secretary.

                  SECTION 10. ASSISTANT  TREASURERS.  Assistant  Treasurers,  if
there be any,  shall  perform  such  duties and have such powers as from time to
time may be  assigned  to them by the Board of  Directors,  the  President,  any
Vice-President,  if there be one,  or the  Treasurer,  and in the absence of the
Treasurer or in the event of his disability or refusal to act, shall perform the
duties of the Treasurer, and when so acting, shall have all the powers of and be
subject to all the restrictions upon the Treasurer.  If required by the Board of
Directors,  an Assistant Treasurer shall give the Corporation a bond in such sum
and with  such  surety  or  sureties  as shall be  satisfactory  to the Board of
Directors for the faithful  performance  of the duties of his office and for the
restoration to the Corporation, in case of his death, resignation, retirement or
removal from office, of all books, papers, vouchers, money and other property of
whatever  kind  in  his  possession  or  under  his  control  belonging  to  the
Corporation.

                  SECTION 11. OTHER  OFFICERS.  Such other officers as the Board
of Directors  may choose shall  perform such duties and have such powers as from
time to time may be  assigned  to them by the Board of  Directors.  The Board of
Directors  may  delegate to any other  officer of the  Corporation  the power to
choose such other officers and to prescribe their respective duties and powers.

                                    ARTICLE V

                                      STOCK

                  SECTION 1. FORM OF CERTIFICATES.  Every holder of stock in the
Corporation  shall be entitled to have a certificate  signed, in the name of the
Corporation  (i) by the Chairman of the Board of  Directors,  the President or a
Vice-President  and (ii) by the  Treasurer  or an  Assistant  Treasurer,  or the
Secretary or an Assistant Secretary of the Corporation, certifying the number of
shares owned by him in the Corporation.

                  SECTION 2. SIGNATURES. Where a certificate is countersigned by
(i) a transfer agent other than the Corporation or its employee, or (ii) a
registrar other than the Corporation or


                                       -8-

<PAGE>



its employee, any other signature on the certificate may be a facsimile. In case
any  officer,  transfer  agent or  registrar  who has signed or whose  facsimile
signature  has been  placed  upon a  certificate  shall  have  ceased to be such
officer,  transfer agent or registrar before such certificate is issued,  it may
be issued by the  Corporation  with the same effect as if he were such  officer,
transfer agent or registrar at the date of issue.

                  SECTION  3.  LOST  CERTIFICATES.  The Board of  Directors  may
direct a new  certificate to be issued in place of any  certificate  theretofore
issued by the Corporation  alleged to have been lost, stolen or destroyed,  upon
the making of an affidavit of that fact by the person  claiming the  certificate
of stock to be lost,  stolen or destroyed.  When authorizing such issue of a new
certificate,  the Board of Directors  may, in its  discretion and as a condition
precedent to the  issuance  thereof,  require the owner of such lost,  stolen or
destroyed  certificate,  or his legal  representative,  to advertise the same in
such  manner  as the  Board  of  Directors  shall  require  and/or  to give  the
Corporation  a bond in such sum as it may direct as indemnity  against any claim
that may be made against the Corporation with respect to the certificate alleged
to have been lost, stolen or destroyed.

                  SECTION  4.  TRANSFERS.  Stock  of the  Corporation  shall  be
transferable in the manner prescribed by law and in these By-Laws.  Transfers of
stock shall be made on the books of the Corporation  only by the person named in
the certificate or by his attorney lawfully  constituted in writing and upon the
surrender  of the  certificate  therefor,  which shall be canceled  before a new
certificate shall be issued.

                  SECTION 5.  RECORD  DATE.  In order that the  Corporation  may
determine  the  stockholders  entitled to notice of or to vote at any meeting of
stockholders  or any  adjournment  thereof,  or entitled  to express  consent to
corporate action in writing without a meeting, or entitled to receive payment of
any dividend or other  distribution  or allotment of any rights,  or entitled to
exercise any rights in respect of any change,  conversion  or exchange of stock,
or for the purpose of any other lawful  action,  the Board of Directors may fix,
in advance, a record date, which shall not be more than sixty days nor less than
ten days before the date of such meeting,  nor more than sixty days prior to any
other action. A determination of stockholders of record entitled to notice of or
to vote at a meeting  of  stockholders  shall  apply to any  adjournment  of the
meeting;  provided,  however,  that the Board of Directors  may fix a new record
date for the adjourned meeting.

                  SECTION  6.  BENEFICIAL   OWNERS.  The  Corporation  shall  be
entitled to recognize the exclusive right of a person registered on its books as
the owner of shares to receive dividends, and to vote as such owner, and to hold
liable for calls and  assessments a person  registered on its books as the owner
of shares,  and shall not be bound to recognize  any equitable or other claim to
or interest in such share or shares on the part of any other person,  whether or
not it shall have express or other notice thereof,  except as otherwise provided
by law.



                                       -9-

<PAGE>




                                   ARTICLE VI

                                     NOTICES

                  SECTION 1.  NOTICES.  Whenever  written  notice is required by
law, the  Certificate  of  Incorporation  or these  By-Laws,  to be given to any
director,  member of a  committee  or  stockholder,  such notice may be given by
mail, addressed to such director,  member of a committee or stockholder,  at his
address as it appears on the records of the  Corporation,  with postage  thereon
prepaid,  and such notice  shall be deemed to be given at the time when the same
shall be deposited in the United States mail.  Written  notice may also be given
personally or by telegram, telex or cable.

                  SECTION 2. WAIVERS OF NOTICE.  Whenever any notice is required
by law, the Certificate of  Incorporation  or these By-Laws,  to be given to any
director,  member of a committee or  stockholder,  a waiver  thereof in writing,
signed,  by the person or persons  entitled to said  notice,  whether  before or
after the time stated therein, shall be deemed equivalent thereto.

                                   ARTICLE VII

                               GENERAL PROVISIONS

                  SECTION 1. DIVIDENDS.  Dividends upon the capital stock of the
Corporation,  subject to the provisions of the Certificate of Incorporation,  if
any,  may be  declared  by the Board of  Directors  at any  regular  or  special
meeting,  and may be paid in cash,  in  property,  or in shares  of the  capital
stock.  Before payment of any dividend,  there may be set aside out of any funds
of the  Corporation  available  for  dividends  such sum or sums as the Board of
Directors  from time to time,  in its  absolute  discretion,  deems  proper as a
reserve or reserves to meet contingencies,  or for equalizing dividends,  or for
repairing  or  maintaining  any property of the  Corporation,  or for any proper
purpose, and the Board of Directors may modify or abolish any such reserve.

                  SECTION 2. DISBURSEMENTS. All checks or demands for money and
notes of the Corporation shall be signed by such officer or officers or such
other person or persons as the Board of Directors may from time to time
designate.

                  SECTION 3. FISCAL YEAR. The fiscal year of the Corporation
shall be fixed by resolution of the Board of Directors.

                  SECTION  4.  CORPORATE  SEAL.  The  corporate  seal shall have
inscribed thereon the name of the Corporation,  the year of its organization and
the words  "Corporate Seal,  Delaware".  The seal may be used by causing it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise.



                                      -10-

<PAGE>




                                  ARTICLE VIII

                                 INDEMNIFICATION

                  SECTION 1. POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS
OTHER THAN THOSE BY OR IN THE RIGHT OF THE CORPORATION.  Subject to Section 3 of
this Article VIII, the  Corporation  shall  indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative  (other than an action by or in the right of the  Corporation)  by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  Corporation,  or is or was serving at the request of the  Corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the Corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
it self, create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of the  Corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

                  SECTION 2. POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS
BY OR IN THE RIGHT OF THE  CORPORATION.  Subject  to  Section 3 of this  Article
VIII,  the  Corporation  shall  indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the Corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  Corporation,  or is or was serving at the request of the  Corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation;  except  that no  indemnification  shall be made in  respect of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable  for  negligence  or  misconduct  in the  performance  of his duty to the
Corporation  unless and only to the  extent  that the Court of  Chancery  or the
court in which such action or suit wee brought shall determine upon  application
that, despite the adjudication of liability but in view of all the circumstances
of the case, such person is fairly and reasonably entitled to indemnity for such
expenses which the Court of Chancery or such other court shall deem proper.

                  SECTION 3. AUTHORIZATION OF INDEMNIFICATION. Any
indemnification under this Article VIII (unless ordered by a court) shall be
made by the Corporation only as authorized in the specific case upon a
determination that indemnification of the director, officer, employee or


                                      -11-

<PAGE>



agent is proper in the circumstances  because he has met the applicable standard
of conduct set forth in Section 1 or Section 2 of this Article VIII, as the case
may be.  Such  determination  shall be made (i) by the Board of  Directors  by a
majority  vote of a quorum  consisting of directors who were not parties to such
action, suit or proceeding, or (ii) if such a quorum is not obtainable, or, even
if obtainable a quorum of  disinterested  directors so directs,  by  independent
legal counsel in a written opinion, or (iii) by the stockholders. To the extent,
however, that a director, officer, employee or agent of the Corporation has been
successful  on the  merits  or  otherwise  in  defense  of any  action,  suit or
proceeding described above, or in defense of any claim, issue or matter therein,
he shall be indemnified  against expenses  (including  attorneys' fees) actually
and reason ably incurred by him in connection  therewith,  without the necessity
of authorization in the specific case.

                  SECTION 4. GOOD FAITH DEFINED. For purposes of any
determination under Section 3 of this Article VIII, a person shall be deemed to
have acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the Corporation, or, with respect to any
criminal action or proceeding, to have had no reasonable cause to believe his
conduct was unlawful, if his action is based on the records or books of account
of the Corporation or another enterprise, or on information supplied to him by
the officers of the Corporation or another enterprise in the course of their
duties, or on the advice of legal counsel for the Corpo ration or another
enterprise or on information or records given or reports made to the Corporation
or another enterprise by an independent certified public accountant or by an
appraiser or other expert selected with reasonable care by the Corporation or
another enterprise. The term "another enterprise" as used in this Section 4
shall mean any other corporation or any partnership, joint venture, trust or
other enterprise of which such person is or was serving at the request of the
Corporation as a director, officer, employee or agent. The provisions of this
Section 4 shall not be deemed to be exclusive or to limit in any way the
circumstances in which a person may be deemed to have met the applicable
standard of conduct set forth in Sections 1 or 2 of this Article VIII, as the
case may be.

                  SECTION 5.  INDEMNIFICATION  BY A COURT.  Not withstanding any
contrary  determination  in the  specific  case under  Section 3 of this Article
VIII,  and  notwithstanding  the absence of any  determination  thereunder,  any
director,  officer,  employee  or  agent  may  apply to any  court of  competent
jurisdiction  in the  State  of  Delaware  for  indemnification  to  the  extent
otherwise  permissible under Sections 1 and 2 of this Article VIII. The basis of
such  indemnification  by a court  shall be a  determination  by such court that
indemnification  of the  director,  officer,  employee or agent is proper in the
circumstances  because he has met the applicable  standards of conduct set forth
in  Sections  1 or 2 of this  Article  VIII,  as the case may be.  Notice of any
application for indemnification pursuant to this Section 5 shall be given to the
Corporation promptly upon the filing of such application.

                  SECTION 6. EXPENSES PAYABLE IN ADVANCE.  Expenses  incurred in
defending or  investigating a threatened or pending  action,  suit or proceeding
may be paid by the  Corporation  in  advance  of the final  disposition  of such
action,  suit or  proceeding  as  authorized  by the Board of  Directors  in the
specific case upon receipt of an undertaking by or on behalf of the director,


                                      -12-

<PAGE>



officer,  employee or agent to repay such amount  unless it shall  ultimately be
determined  that  he is  entitled  to  be  indemnified  by  the  Corporation  as
authorized in this Article VIII.

                  SECTION 7. NON-EXCLUSIVITY AND SURVIVAL OF INDEMNIFICATION.
The indemnification provided by this Article VIII shall not be deemed exclusive
of any other rights to which those seeking indemnification may be entitled under
any By-Law, agreement, contract, vote of stockholders or disinterested directors
or pursuant to the direction (howsoever embodied) of any court of competent
jurisdiction or otherwise, both as to action in his official capacity and as to
action in another capacity while holding such office, it being the policy of the
Corporation that indemnification of the persons specified in Sections 1 and 2 of
this Article VIII shall be made to the fullest extent permitted by law. The
provisions of this Article VIII shall not be deemed to preclude the
indemnification of any person who is not specified in Sections 1 or 2 of this
Article VIII but whom the Corporation has the power or obligation to indemnify
under the provisions of the General Corporation Law of the State of Delaware, or
otherwise. The indemnification provided by this Article VIII shall continue as
to a person who has ceased to be a director, officer, employee or agent and
shall inure to the benefit of the heirs, executors and administrators of such
person.

                  SECTION  8.  INSURANCE.   The  Corporation  may  purchase  and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee or agent of the Corporation, or is or was serving at the request of the
Corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint  venture,  trust or other  enterprise  against any liability
asserted against him and incurred by him in any such capacity, or arising out of
his status as such,  whether or not the Corporation  would have the power or the
obligation to indemnify him against such liability  under the provisions of this
Article VIII.

                  SECTION 9.  MEANING OF  "CORPORATION"  FOR PURPOSES OF ARTICLE
VIII. For purposes of this Article VIII,  references to "the Corporation"  shall
include, in addition to the resulting corporation,  any constituent  corporation
(including  any  constituent of a constituent)  absorbed in a  consolidation  or
merger which, if its separate existence had continued,  would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any  person  who is or was a  director,  officer,  employee  or  agent  of  such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture, trust or other enterprise,  shall stand in the name
position under the provisions of this Article VIII with respect to the resulting
or  surviving  corporation  as he would have with  respect  to such  constituent
corporation if its separate existence had continued.


                                      -13-

<PAGE>



                                   ARTICLE IX

                                   AMENDMENTS

                  SECTION 1. These By-Laws may be altered, amended or repealed,
in whole or in part,  or new By-Laws may be adopted by the  affirmative  vote of
the  holders of a majority of the  outstanding  capital  stock  entitled to vote
thereon and by the Board of  Directors,  including the  affirmative  vote of the
Independent Director. Notice of such alteration,  amendment,  repeal or adoption
of new By-Laws be contained in the notice of such meeting of stockholders and/or
Board of Directors.

                  SECTION 2. ENTIRE BOARD OF DIRECTORS.  As used in this Article
IX and in these By-Laws  generally,  the term "entire Board of Directors"  means
the total number of directors that the  Corporation  would have if there were no
vacancies.




                                      -14-



                                                                     EXHIBIT 4.1

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


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





                            WMC SECURED ASSETS CORP.

                                    Company,

                            [NAME OF MASTER SERVICER]

                                Master Servicer,

                                       and

                               [NAME OF TRUSTEE],

                                     Trustee




                         POOLING AND SERVICING AGREEMENT

                        Dated as of ____________ 1, 199_



                       Mortgage Pass-Through Certificates

                                Series 199_-____


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


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

[TPW: NY01:500007.1] 18305-00002  11/24/97 01:09PM

<PAGE>



                                TABLE OF CONTENTS
                                -----------------
                                                                    PAGE
                                                                    ----
ARTICLE I

         DEFINITIONS

                           SECTION 1.01.  Defined Terms
         Accrued Certificate Interest................................3
         Advance      ...............................................3
         Agreement    ...............................................3
         Anniversary  ...............................................4
         Assignment   ...............................................4
         Assignment Agreement........................................4
         Available Distribution Amount...............................4
         Bankruptcy Amount...........................................4
         Bankruptcy Code.............................................4
         Bankruptcy Loss.............................................4
         Business Day ...............................................5
         Cash Liquidation............................................5
         Certificate  ...............................................5
         Certificate Account.........................................5
         Certificate Account Deposit Date............................5
         Certificateholder" or "Holder...............................5
         Certificate Owner...........................................5
         Certificate Principal Balance...............................6
         Certificate Register........................................6
         Class        ...............................................6
         Class A Certificate.........................................6
         Class B Certificate.........................................6
         Class B Percentage..........................................6
         Class R Certificate.........................................6
         Closing Date ...............................................6
         Code         ...............................................6
         Collateral Value............................................6
         Company      ...............................................7
         Corporate Trust Office......................................7
         Credit Support Depletion Date...............................7
         Custodial Account...........................................7
         Cut-off Date ...............................................7
         Debt Service Reduction......................................7
         Default Loss ...............................................7
         Deficient Valuation.........................................7
         Definitive Certificate......................................7
         Deleted Mortgage Loan.......................................7

                                        i

<PAGE>


                                                                    PAGE
                                                                    ----

         Determination Date..........................................8
         Disqualified Organization...................................8
         Distribution Date...........................................8
         Due Date     ...............................................8
         Due Period   ...............................................8
         Duff & Phelps...............................................8
         Eligible Account............................................8
         Event of Default............................................9
         Excess Bankruptcy Loss......................................9
         Excess Fraud Loss...........................................9
         Excess Special Hazard Loss..................................9
         Extraordinary Events........................................9
         Extraordinary Losses.......................................10
         FDIC         ..............................................10
         FHLMC        ..............................................10
         FNMA         ..............................................10
         Fraud Losses ..............................................10
         Fraud Loss Amount..........................................10
         Funding Date ..............................................11
         Initial Certificate Principal Balance......................11
         Insurance Policy...........................................11
         Insurance Proceeds.........................................11
         Late Collections...........................................11
         Loan-to-Value Ratio........................................11
         Master Servicer............................................11
         Monthly Payment............................................11
         Moody's      ..............................................11
         Mortgage     ..............................................12
         Mortgage File..............................................12
         Mortgage Loan..............................................12
         Mortgage Loan Schedule.....................................12
         Mortgage Note..............................................13
         Mortgage Rate..............................................13
         Mortgaged Property.........................................13
         Mortgagor    ..............................................13
         Net Mortgage Rate..........................................13
         Nonrecoverable Advance.....................................13
         Non-United States Person...................................13
         Notional Amount............................................13
         Officers' Certificate......................................14
         Opinion of Counsel.........................................14
         Optimal Percentage.........................................14
         Optimal Principal Distribution Amount......................14

                                       ii

<PAGE>


                                                                  PAGE
                                                                  ----

         Original Senior Percentage.................................14
         OTS          ..............................................14
         Outstanding Mortgage Loan..................................14
         Ownership Interest.........................................14
         Pass-Through Rate..........................................14
         Percentage Interest........................................15
         Permitted Instruments......................................15
         Permitted Transferee.......................................16
         Person       ..............................................16
         Prepayment Assumption......................................16
         Prepayment Period..........................................17
         Primary Hazard Insurance Policy............................17
         Primary Mortgage Insurance Policy..........................17
         Principal Prepayment.......................................17
         Purchase Price.............................................17
         Qualified Insurer..........................................17
         Qualified Substitute Mortgage Loan.........................17
         Rating Agency..............................................18
         Realized Loss..............................................18
         Record Date  ..............................................19
         Regular Certificate........................................19
         Relief Act   ..............................................19
         Relief Act Interest Shortfall..............................19
         REMIC        ..............................................19
         REMIC Provisions...........................................19
         Remittance Report..........................................19
         REO Acquisition............................................19
         REO Disposition............................................19
         REO Imputed Interest.......................................19
         REO Proceeds ..............................................19
         REO Property ..............................................19
         Request for Release........................................20
         Required Insurance Policy..................................20
         Residual Certificate.......................................20
         Responsible Officer........................................20
         Seller       ..............................................20
         Seller's Warranty Certificate..............................20
         Senior Accelerated Distribution Percentage.................20
         Senior Percentage..........................................21
         Senior Principal Distribution Amount.......................21
         Servicing Account..........................................21
         Servicing Advances.........................................21
         Servicing Fee..............................................21

                                       iii

<PAGE>


                                                                  PAGE
                                                                  ----

         Servicing Fee Rate.........................................22
         Servicing Officer..........................................22
         Single Certificate.........................................22
         Special Hazard Amount......................................22
         Special Hazard Percentage..................................22
         Standard & Poor's..........................................22
         Startup Day  ..............................................22
         Stated Principal Balance...................................22
         Subordinate Principal Distribution Amount..................23
         Sub-Servicer ..............................................23
         Sub-Servicer Remittance Date...............................23
         Sub-Servicing Account......................................23
         Sub-Servicing Agreement....................................23
         Tax Returns  ..............................................23
         Transfer     ..............................................23
         Transferor   ..............................................23
         Trust Fund   ..............................................23
         Trustee      ..............................................24
         Trustee's Fee..............................................24
         Uninsured Cause............................................24
         United States Person.......................................24
         Voting Rights..............................................24

ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS;
         ORIGINAL ISSUANCE OF CERTIFICATES

         2.01.  Conveyance of Mortgage Loans........................25
         2.02.  Acceptance of the Trust Fund by the
                Trustee.............................................28
         2.03.  Representations, Warranties and Covenants of
                the Master Servicer and the Company.................29
         2.04.  Representations and Warranties of the Seller;
                Repurchase and Substitution.........................31
         2.05.  Issuance of Certificates Evidencing Interests
                in the Trust Fund...................................33

ARTICLE III

         ADMINISTRATION AND SERVICING
         OF THE TRUST FUND

         3.01.  Master Servicer to Act as Master Servicer...........34
         3.02.  Sub-Servicing Agreements Between Master
                Servicer and Sub-Servicers..........................35

                                       iv

<PAGE>


                                                                   PAGE
                                                                   ----

         3.03.  Successor Sub-Servicers.............................36
         3.04.  Liability of the Master Servicer....................36
         3.05.  No Contractual Relationship Between Sub-Servicers
                and Trustee or Certificateholders...................36
         3.06.  Assumption or Termination of Sub-Servicing
                Agreements by Trustee...............................37
         3.07.  Collection of Certain Mortgage Loan Payments........37
         3.08.  Sub-Servicing Accounts..............................37
         3.09.  Collection of Taxes, Assessments and Similar
                Items; Servicing Accounts...........................38
         3.10.  Custodial Account...................................38
         3.11.  Permitted Withdrawals From the Custodial Account....40
         3.12.  Permitted Instruments...............................41
         3.13.  Maintenance of Primary Mortgage Insurance and
                Primary Hazard Insurance............................41
         3.14.  Enforcement of Due-on-Sale Clauses; Assumption
                Agreements..........................................43
         3.15.  Realization Upon Defaulted Mortgage Loans...........44
         3.16.  Trustee to Cooperate; Release of Mortgage Files.....45
         3.17.  Servicing Compensation..............................46
         3.18.  Maintenance of Certain Servicing Policies...........46
         3.19.  Annual Statement as to Compliance...................47
         3.20.  Annual Independent Public Accountants' Servicing
                Statement...........................................47
         3.21.  Access to Certain Documentation.....................47
         3.22.  Title, Conservation and Disposition of REO
                Property............................................48
         3.23.  Additional Obligations of the Master Servicer.......50
         3.24.  Additional Obligations of the Company...............50

ARTICLE IV

         PAYMENTS TO CERTIFICATEHOLDERS
         4.01.  Certificate Account; Distributions..................52
         4.02.  Statements to Certificateholders....................55
         4.03.  Remittance Reports; Advances by the Master
                Servicer............................................57
         4.04.  Allocation of Realized Losses.......................59
         4.05.  Information Reports to be Filed by the Master
                Servicer............................................59
         4.06.  Compliance with Withholding Requirements............60

ARTICLE V

         THE CERTIFICATES

         5.01   The Certificates....................................61
         5.02.  Registration of Transfer and Exchange
                of Certificate......................................62
         5.03.  Mutilated, Destroyed, Lost or Stolen Certificates...65

                                        v

<PAGE>


                                                                   PAGE
                                                                   ----

         5.04.  Persons Deemed Owners...............................66

ARTICLE VI

         THE COMPANY AND THE MASTER SERVICER

         6.01.  Liability of the Company and the Master
                Servicer............................................67
         6.02.  Merger, Consolidation or Conversion of the
                Company or the Master Servicer......................67
         6.03.  Limitation on Liability of the Company, the
                Master Servicer and Others..........................67
         6.04.  Limitation on Resignation of the Master
                Servicer............................................68

ARTICLE VII

         DEFAULT

         7.01.  Events of Default...................................69
         7.02.  Trustee to Act; Appointment of Successor............70
         7.03.  Notification to Certificateholders..................71
         7.04.  Waiver of Events of Default.........................71

ARTICLE VIII

         CONCERNING THE TRUSTEE

         8.01.  Duties of Trustee...................................73
         8.02.  Certain Matters Affecting the Trustee...............74
         8.03.  Trustee Not Liable for Certificates or
                Mortgage Loans......................................75
         8.04.  Trustee May Own Certificates........................75
         8.05.  Payment of Trustee's Fees...........................75
         8.06.  Eligibility Requirements for Trustee................76
         8.07.  Resignation and Removal of the Trustee..............76
         8.08.  Successor Trustee...................................77
         8.09.  Merger or Consolidation of Trustee..................78
         8.10.  Appointment of Co-Trustee or Separate
                Trustee.............................................78

ARTICLE IX

         TERMINATION

         9.01.  Termination Upon Repurchase or Liquidation
                of All Mortgage Loans...............................80
         9.02.  Additional Termination Requirements.................81

                                       vi

<PAGE>


                                                                   PAGE
                                                                   ----


ARTICLE X

         REMIC PROVISIONS
         10.01. REMIC Administration................................83
         10.02. Prohibited Transactions and Activities..............85
         10.03. Master Servicer and Trustee
                Indemnification.....................................86

ARTICLE XI

         MISCELLANEOUS PROVISIONS

         11.01. Amendment...........................................87
         11.02. Recordation of Agreement; Counterparts..............88
         11.03. Limitation on Rights of Certificateholders..........88
         11.04. Governing Law.......................................89
         11.05. Notices.............................................89
         11.06. Severability of Provisions..........................90
         11.07. Successors and Assigns; Third Party Beneficiary.....90
         11.08. Article and Section Headings........................90
         11.09. Notice to Rating Agencies and Certificateholder.....90


                                       vii

<PAGE>




         Signatures
         Acknowledgments


         Exhibit A-1       Form of Class A Certificate
         Exhibit A-2       Form of Class B Certificate
         Exhibit B         Form of Class R Certificate
         Exhibit C         Form of Trustee Initial Certification
         Exhibit D         Form of Trustee Final Certification
         Exhibit E         Form of Remittance Report
         Exhibit F-1       Request for Release
         Exhibit F-2       Request for Release for Mortgage Loans Paid in Full
         Exhibit G-1       Form of Investor Representation Letter
         Exhibit G-2       Form of Transferor Representation Letter
         Exhibit G-3       Transferor Affidavit and Agreement in connection with
                           transfer of Residual
                           Certificates
         Exhibit G-4       Transferee Affidavit and Agreement in connection with
                           transfer of Residual Certificates
         Exhibit G-5       Form of Investor Representation  Letter for Insurance
                           Companies
         Exhibit H         Mortgage Loan Schedule
         Exhibit I         Seller's Warranty Certificate
         Exhibit J         Form of Notice Under Section 3.24




                                      viii

<PAGE>



                  This  Pooling  and  Servicing   Agreement,   effective  as  of
__________ 1, 199_,  among WMC SECURED  ASSETS CORP.,  as the company  (together
with its  permitted  successors  and assigns,  the  "Company"),  [NAME OF MASTER
SERVICER],  as master  servicer  (together  with its  permitted  successors  and
assigns,  the "Master  Servicer"),  and [NAME OF TRUSTEE],  as trustee (together
with its permitted successors and assigns, the "Trustee"),

                             PRELIMINARY STATEMENT:

                  The Company intends to sell mortgage pass-through certificates
(collectively,  the "Certificates"),  to be issued hereunder in multiple classes
(each, a "Class"),  which in the aggregate  will evidence the entire  beneficial
ownership  interest  in the  Mortgage  Loans (as  defined  herein).  As provided
herein,  the Master  Servicer will make an election to treat the segregated pool
of assets  described in the  definition of Trust Fund (as defined  herein),  and
subject to this  Agreement  (including  the  Mortgage  Loans but  excluding  the
Initial Monthly Payment Deposit),  as a real estate mortgage  investment conduit
(a "REMIC") for federal income tax purposes,  and such segregated pool of assets
will be  designated as the "Trust  Fund." The Class A-1,  Class A-2,  Class A-3,
Class  A-4,  Class  A-5,  Class  A-6,  Class A-7 and Class B  Certificates  will
represent  ownership of "regular  interests" in the Trust Fund,  and the Class R
Certificates  will be the  sole  class  of  "residual  interests"  therein,  for
purposes of the REMIC  Provisions  (as defined  herein) under federal income tax
law.

                  The  following  table  sets  forth  the   designation,   type,
Pass-Through Rate,  aggregate Initial  Certificate  Principal  Balance,  initial
ratings and certain features for each Class of Certificates comprising the
interests in the Trust Fund created hereunder.


<TABLE>
<CAPTION>
                                                      AGGREGATE
                                                       INITIAL
                                  PASS-              CERTIFICATE
                                 THROUGH              PRINCIPAL
 DESIGNATION       TYPE            RATE                BALANCE         FEATURES         INITIAL RATINGS
- -----------------------------   ----------         --------------------------------- -----------------------
<S>                <C>            <C>               <C>                 <C>           <C>              <C>
                                                                                     [    ]         [      ]
Class A-1         Senior          ____%             $____________       Senior        ____             ____
Class A-2         Senior          ____%             $____________       Senior        ____             ____
Class A-3         Senior          ____%             $____________       Senior        ____             ____
Class A-4         Senior          ____%             $____________       Senior        ____             ____
Class A-5      Senior/Fixed       ____%             $____________   Senior/Interest   ____             ____
                  Strip                                                  Only
Class A-6         Senior          ____%             $____________       Senior        ____             ____
Class A-7    Senior/Variable     Variable           $____________   Senior/Interest   ____             ____
                  Strip            Rate                                  Only
Class R          Residual         ____%             $____________      Residual       ____             ____
Class B        Subordinate        ____%             $____________     Subordinate     ____             ____
</TABLE>


                  The Mortgage Loans have an aggregate Stated Principal  Balance
as of the Cut-off Date equal to  $______________.  The Mortgage  Loans are fixed
rate mortgage loans having terms to maturity at origination or  modification  of
not more than 30 years.

                                       1

<PAGE>

                  In consideration of the mutual  agreements  herein  contained,
the Company, the Master Servicer and the Trustee agree as follows:


                                       2

<PAGE>

                                    ARTICLE I

                                   DEFINITIONS

                  SECTION 1.01.  Defined Terms.

                  Whenever  used in this  Agreement,  the  following  words  and
phrases,  unless  the  context  otherwise  requires,  shall  have  the  meanings
specified in this Article.

                  "Accrued   Certificate   Interest":   With   respect  to  each
Distribution  Date,  as to any  Class A  Certificate  (other  than the Class A-5
Certificates and Class A-7 Certificates) or any Class B Certificate, one month's
interest  accrued at the then  applicable  Pass-Through  Rate on the Certificate
Principal  Balance thereof  immediately  prior to such  Distribution  Date. With
respect to each  Distribution  Date, as to the Class A-5  Certificates and Class
A-7   Certificates,   one  month's  interest  accrued  at  the  then  applicable
Pass-Through  Rate on the  Notional  Amount  thereof  immediately  prior to such
Distribution Date. Accrued Certificate  Interest will be calculated on the basis
of a 360-day  year  consisting  of twelve  30-day  months.  In each case Accrued
Certificate  Interest on any Class of Certificates will be reduced by the amount
of (i) Prepayment Interest Shortfalls, if any, which are not covered by payments
by  the  Master  Servicer   pursuant  to  Section  3.23  with  respect  to  such
Distribution  Date,  (ii) the  interest  portion  (adjusted  to the  related Net
Mortgage  Rate) of any of  Realized  Losses  (including  Excess  Special  Hazard
Losses,  Excess Fraud Losses, Excess Bankruptcy Losses and Extraordinary Losses)
not allocated solely to one or more specific Classes of Certificates pursuant to
Section 4.04 (which,  with respect to the pro rata portion thereof  allocated to
the Class A-1, Class A-5 and Class A-6  Certificates  will be allocated first to
the  Class  A-6  Certificates  and  second  to  the  Class  A-1  and  Class  A-5
Certificates  on a pro rata basis to the extent such Realized Losses are Default
Losses),  (iii) the interest portion of Advances previously made with respect to
a Mortgage Loan or REO Property which remained  unreimbursed  following the Cash
Liquidation  or REO  Disposition  of such Mortgage Loan or REO Property that was
made with respect to delinquencies that were ultimately  determined to be Excess
Special  Hazard  Losses,  Excess  Fraud  Losses,  Excess  Bankruptcy  Losses  or
Extraordinary  Losses, and (iv) any other interest shortfalls not covered by the
subordination  provided by the Class B  Certificates  pursuant to Section  4.04,
including  interest that is not collectible  from the Mortgagor  pursuant to the
Relief Act or similar legislation or regulations as in effect from time to time;
with all such  reductions  allocated  among  the  Classes  of  Certificates,  in
proportion to their  respective  amounts of Accrued  Certificate  Interest which
would have resulted absent such  reductions.  In addition to that portion of the
reductions described in the preceding sentence,  Accrued Certificate Interest on
the Class B Certificates  will be reduced by the interest  portion  (adjusted to
the related Net Mortgage Rate) of Realized  Losses that are allocated  solely to
the Class B Certificates pursuant to Section 4.04.

                  "Advance":  As to any Mortgage  Loan,  any advance made by the
Master Servicer on any Distribution Date pursuant to Section 4.03.

                  "Agreement":  This  Pooling and  Servicing  Agreement  and all
amendments hereof.

                                       3

<PAGE>

                  "Anniversary": Each anniversary of ___________ 1, 19__.

                  "Assignment": An assignment of Mortgage, notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record  the sale of the  Mortgage,  which  assignment,  notice  of  transfer  or
equivalent  instrument  may be in the  form of one or more  blanket  assignments
covering  Mortgages secured by Mortgaged  Properties located in the same county,
if permitted by law.

                  "Assignment   Agreement":   The   Assignment   and  Assumption
Agreement,  dated as of ____________,  199_, between and the Company relating to
the transfer and assignment of the Mortgage Loans.

                  "Available   Distribution   Amount":   With  respect  to  each
Distribution Date, the Available  Distribution Amount will be an amount equal to
(a) the sum of (i) the  balance on deposit  in the  Custodial  Account as of the
close of  business  on the  related  Determination  Date and (ii) the  aggregate
amount of any Advances made, all required  amounts  pursuant to Section 3.22 and
all amounts required to be paid by the Master Servicer pursuant to Sections 3.13
and 3.23 by deposits into the Certificate  Account on the immediately  preceding
Certificate  Account  Deposit  Date,  reduced by (b) the sum, as of the close of
business on the related Determination Date of (i) Monthly Payments collected but
due during a Due Period  subsequent to the Due Period ending on the first day of
the month of the related  Distribution  Date,  (ii) all interest or other income
earned  on  deposits  in  the  Custodial   Account,   (iii)  any  other  amounts
reimbursable  or payable to the Master  Servicer or any other Person pursuant to
Section  3.11,  (iv)  Insurance  Proceeds,   Liquidation   Proceeds,   Principal
Prepayments,  REO  Proceeds  and the  proceeds of Mortgage  Loan  purchases  (or
amounts received in connection with substitutions) made pursuant to Section 2.02
and 2.04, in each case received or made in the month of such  Distribution  Date
and (v) the Trustee's Fee.

                  "Bankruptcy  Amount":  As of any  date  of  determination,  an
amount,  equal to the excess,  if any, of (A)  $_______,  over (B) the aggregate
amount of Bankruptcy  Losses allocated solely to one or more specific Classes of
Certificates in accordance with Section 4.04.

                  The  Bankruptcy  Amount may be  further  reduced by the Master
Servicer  (including  accelerating the manner in which such coverage is reduced)
provided that prior to any such reduction,  the Master Servicer shall (i) obtain
written  confirmation  from each  Rating  Agency that such  reduction  shall not
reduce the rating  assigned to any Class of  Certificates  by such Rating Agency
below  the  lower of the  then-current  rating or the  rating  assigned  to such
Certificates  as of the Closing  Date by such Rating  Agency and (ii)  provide a
copy of such written confirmation to the Trustee.

                  "Bankruptcy  Code": The United States Bankruptcy Code of 1978,
as amended.

                  "Bankruptcy  Loss":  With  respect  to any  Mortgage  Loan,  a
Deficient  Valuation  or  Debt  Service  Reduction;  provided,  however,  that a
Deficient Valuation or a Debt Service

                                       4

<PAGE>

Reduction  shall not be deemed a Bankruptcy Loss hereunder so long as the Master
Servicer  has  notified  the  Trustee in writing  that the  Master  Servicer  is
diligently  pursuing any remedies that may exist in connection  with the related
Mortgage  Loan and either (A) the related  Mortgage  Loan is not in default with
regard to payments due  thereunder or (B)  delinquent  payments of principal and
interest  under the related  Mortgage  Loan and any related  escrow  payments in
respect  of such  Mortgage  Loan are being  advanced  on a current  basis by the
Master Servicer, in either case without giving effect to any Deficient Valuation
or Debt Service Reduction.

                  "Business  Day": Any day other than (i) a Saturday or a Sunday
or (ii) a day on which  banking  institutions  in the State of __________ or the
State of ________ (and such other state or states in which the Custodial Account
or the  Certificate  Account are at the time located) are required or authorized
by law or executive order to be closed.

                  "Cash  Liquidation":  As to any defaulted  Mortgage Loan other
than a Mortgage Loan as to which an REO Acquisition occurred,  the final receipt
by or on behalf of the Master  Servicer of all Insurance  Proceeds,  Liquidation
Proceeds  and  other  payments  or cash  recoveries  which the  Master  Servicer
reasonably and in good faith expects to be finally  recoverable  with respect to
such Mortgage Loan.

                  "Certificate":  Any Class A, Class B or Class R Certificate.

                  "Certificate  Account":  The account or  accounts  created and
maintained    pursuant    to   Section    4.01,    which   shall   be   entitled
"________________________________,  as  trustee,  in  trust  for the  registered
holders of WMC Secured Assets Corp., Mortgage Pass-Through Certificates,  Series
199_-___" and which must be an Eligible Account.

                  "Certificate  Account Deposit Date":  The 20th day (or if such
20th day is not a Business Day, the Business Day immediately preceding such 20th
day) of the month.

                  "Certificateholder"  or  "Holder":  The Person in whose name a
Certificate is registered in the Certificate  Register,  except that,  neither a
Disqualified  Organization nor a Non-United States Person shall be a Holder of a
Class R  Certificate  for any  purposes  hereof and,  solely for the purposes of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of the Company or the Master  Servicer or any  affiliate  thereof  shall be
deemed not to be outstanding and the Voting Rights to which it is entitled shall
not be taken into account in  determining  whether the  requisite  percentage of
Voting Rights necessary to effect any such consent has been obtained,  except as
otherwise  provided in Section 11.01. The Trustee shall be entitled to rely upon
a  certification  of the Company or the Master  Servicer in  determining  if any
Certificates are registered in the name of a respective affiliate.

                  "Certificate Owner": With respect to a Book-Entry Certificate,
the Person who is the beneficial owner of such Certificate,  as reflected on the
books  of  an  indirect  participating   brokerage  firm  for  which  a  Company
Participant  acts as  agent,  if any,  and  otherwise  on the books of a Company
Participant, if any, and otherwise on the books of the Company.

                                       5

<PAGE>

                  "Certificate Principal Balance":  With respect to each Class A
Certificate  (other than a Class A-5 Certificate or Class A-7  Certificate),  on
any  date of  determination,  an  amount  equal to (i) the  Initial  Certificate
Principal  Balance of such  Certificate as specified on the face thereof,  minus
(ii) the sum of (x) the  aggregate of all amounts  previously  distributed  with
respect to such  Certificate  (or any  predecessor  Certificate)  and applied to
reduce the Certificate Principal Balance thereof pursuant to Section 4.02(b) and
(y) the aggregate of all reductions in Certificate  Principal  Balance deemed to
have occurred in connection with Realized Losses which were previously allocated
to such Certificate (or any predecessor  Certificate)  pursuant to Section 4.04.
With  respect  to the Class B  Certificates,  on any date of  determination,  an
amount equal to the Percentage  Interest evidenced by such Certificate times the
excess,  if any,  of (A) the then  aggregate  Stated  Principal  Balance  of the
Mortgage Loans over (B) the then aggregate  Certificate Principal Balance of all
other Classes of  Certificates  then  outstanding.  The Class A-5  Certificates,
Class A-7  Certificates and Class R Certificates  have no Certificate  Principal
Balance.

                  "Certificate  Register":  The register  maintained pursuant to
Section 5.02.

                  "Class":  Collectively,  all of the  Certificates  bearing the
same designation.

                  "Class A  Certificate":  Any one of the Class A-1,  Class A-2,
Class A-3, Class A-4, Class A-5, Class A-6 or Class A-7  Certificates,  executed
by the Trustee and authenticated by the Certificate  Registrar  substantially in
the form annexed  hereto as Exhibit A-1,  each such  Certificate  evidencing  an
interest  designated  as a "regular  interest" in the Trust Fund for purposes of
the REMIC Provisions.

                  "Class B  Certificate":  The Class B Certificates  executed by
the Trustee and authenticated by the Certificate Registrar  substantially in the
form annexed  hereto as Exhibit A-2 and  evidencing an interest  designated as a
"regular interest" in the Trust Fund for purposes of the REMIC Provisions.

                  "Class B Percentage":  With respect to any Distribution  Date,
the  lesser  of (i) 100%  minus  the  Senior  Percentage  and  (ii) a  fraction,
expressed as a percentage,  the numerator of which is the aggregate  Certificate
Principal Balance of the Class B Certificates immediately prior to such date and
the denominator of which is the aggregate Stated Principal Balance of all of the
Mortgage  Loans  (or  related  REO   Properties)   immediately   prior  to  such
Distribution Date.

                  "Class R  Certificate":  Any one of the  Class R  Certificates
executed and delivered by the Trustee  substantially  in the form annexed hereto
as Exhibit B and evidencing an interest  designated as a "residual  interest" in
the REMIC for purposes of the REMIC Provisions.

                  "Closing Date":  _______ __, 19__.

                  "Code":  The Internal Revenue Code of 1986.

                  "Collateral   Value":  The  appraised  value  of  a  Mortgaged
Property  based  upon the  lesser of (i) the  appraisal  made at the time of the
origination of the related Mortgage Loan, or (ii)

                                       6

<PAGE>

the sales price of such  Mortgaged  Property at such time of  origination.  With
respect to a Mortgage  Loan the  proceeds  of which  were used to  refinance  an
existing mortgage loan, the appraised value of the Mortgaged Property based upon
the appraisal  (as reviewed and approved by the Seller)  obtained at the time of
refinancing.

                  "Company":  WMC Secured  Assets  Corp.,  or its  successor  in
interest.

                  "Corporate Trust Office":  The principal office of the Trustee
at which at any  particular  time its corporate  trust  business with respect to
this Agreement shall be administered,  which office at the date of the execution
of     this      instrument      is      located      at      __________________
_______________________________________________, Attention:
_______________________ Series 199_-__.

                  "Credit Support  Depletion Date": The first  Distribution Date
on which the Senior Percentage equals 100%.

                  "Custodial Account": The custodial account or accounts created
and  maintained  pursuant  to  Section  3.10  in a  depository  institution,  as
custodian for the holders of the Certificates,  for the holders of certain other
interests in mortgage loans serviced or sold by the Master  Servicer and for the
Master  Servicer,  into which the  amounts  set forth in  Section  3.10 shall be
deposited directly. Any such account or accounts shall be an Eligible Account.

                  "Cut-off Date":  __________ 1, 199_.

                  "Debt Service Reduction": With respect to any Mortgage Loan, a
reduction in the scheduled  Monthly Payment for such Mortgage Loan by a court of
competent  jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction  constituting a Deficient Valuation or any reduction that results in a
permanent forgiveness of principal.

                  "Default Loss":  Any Realized Loss that is attributable to the
related  Mortgagor's  failure to make any  payment of  principal  or interest as
required under the Mortgage Note,  excluding Special Hazard Losses (or any other
loss resulting from damage to a Mortgaged  Property),  Bankruptcy Losses,  Fraud
Losses, or other losses of a type not covered by the  subordination  provided by
the Class B Certificates pursuant to Section 4.04.

                  "Deficient  Valuation":  With respect to any Mortgage  Loan, a
valuation by a court of competent  jurisdiction of the Mortgaged  Property in an
amount less than the then  outstanding  indebtedness  under the  Mortgage  Loan,
which valuation  results from a proceeding  initiated by the Mortgagor under the
Bankruptcy Code.

                  "Definitive  Certificate":  Any definitive,  fully  registered
Certificate.

                  "Deleted  Mortgage  Loan":  A Mortgage  Loan replaced or to be
replaced with a Qualified Substitute Mortgage Loan.


                                       7

<PAGE>

                  "Determination Date": The 15th day (or if such 15th day is not
a Business Day, the Business Day immediately preceding such 15th day) of the
month of the related Distribution Date.

                  "Disqualified  Organization":  Any of the  following:  (i) the
United States, any State or any political subdivision thereof, any possession of
the  United  States or any  agency or  instrumentality  of any of the  foregoing
(other than an instrumentality which is a corporation,  if all of its activities
are  subject  to tax and,  except  for the  FHLMC,  a  majority  of its board of
directors  is not  selected  by any  such  governmental  unit),  (ii) a  foreign
government,  international  organization  or any  agency or  instrumentality  of
either  the  foregoing,   (iii)  an  organization   (except   certain   farmers'
cooperatives  described  in Section  521 of the Code)  which is exempt  from tax
imposed by Chapter 1 of the Code (unless such organization is subject to the tax
imposed by Section 511 of the Code on unrelated  business taxable income),  (iv)
rural electric and telephone  cooperatives described in Section 1381 of the Code
or (v) any other  Person so  designated  by the  Trustee  based on an Opinion of
Counsel  obtained  by the  Trustee,  at the  expense of the Trust  Fund,  (which
opinion  shall be sought  only if the  Trustee  has  actual  knowledge  that the
holding of an  Ownership  Interest in a Class R  Certificate  by such Person may
cause the Trust Fund or any Person having an Ownership  Interest in any Class of
Certificates,  other than such Person,  to incur a liability for any federal tax
imposed  under the Code that would not otherwise be imposed but for the Transfer
of an Ownership  Interest in a Class R Certificate  to such  Person).  The terms
"United  States,"  "State"  and  "international  organization"  shall  have  the
meanings set forth in Section 7701 of the Code or successor provisions.

                  "Distribution Date": The 25th day of any month, or if such
25th day is not a Business Day, the Business Day immediately following such 25th
day commencing on ________ 25, 19__.

                  "Due  Date":  The  first  day of  the  month  of  the  related
Distribution Date.

                  "Due  Period":  With  respect to any  Distribution  Date,  the
period  commencing  on the second day of the month  preceding  the month of such
Distribution  Date (or, with respect to the first Due Period,  the day following
the Cut-off Date) and ending on the related Due Date.

                  ["Duff & Phelps":  Duff & Phelps Credit Rating  Company or its
successor in interest.]

                  "Eligible  Account":  An account  maintained with a federal or
state chartered depository  institution (i) the short-term  obligations of which
are rated by each of the Rating  Agencies in its  highest  rating at the time of
any deposit therein,  or (ii) insured by the FDIC (to the limits  established by
such Corporation), the uninsured deposits in which account are otherwise secured
such that, as evidenced by an Opinion of Counsel (obtained by and at the expense
of the Person  requesting that the account be held pursuant to this clause (ii))
delivered  to the  Trustee  prior  to the  establishment  of such  account,  the
Certificateholders  will have a claim with  respect to the funds in such account
and a perfected first priority  security  interest against any collateral (which
shall be limited to Permitted Instruments,  each of which shall mature not later
than the

                                       8

<PAGE>

Business Day immediately preceding the Distribution Date next following the date
of investment  in such  collateral or the  Distribution  Date if such  Permitted
Instrument is an obligation of the  institution  that maintains the  Certificate
Account or Custodial  Account) securing such funds that is superior to claims of
any other  depositors or general  creditors of the depository  institution  with
which such account is maintained or (iii) a trust account or accounts maintained
with a federal or state chartered  depository  institution or trust company with
trust powers acting in its fiduciary  capacity or (iv) an account or accounts of
a depository  institution  acceptable  to the Rating  Agencies (as  evidenced in
writing by the Rating  Agencies  that use of any such  account as the  Custodial
Account  or the  Certificate  Account  will not have an  adverse  effect  on the
then-current  ratings assigned to the Classes of the Certificates  then rated by
the Rating Agencies). Eligible Accounts may bear interest.

                  "Event of  Default":  One or more of the events  described  in
Section 7.01.

                  "Excess  Bankruptcy  Loss":  Any  Bankruptcy  Loss, or portion
thereof, which exceeds the then applicable Bankruptcy Amount.

                  "Excess Fraud Loss": Any Fraud Loss, or portion thereof, which
exceeds the then applicable Fraud Loss Amount.

                  "Excess  Special  Hazard  Loss":  Any Special  Hazard Loss, or
portion thereof, that exceeds the then applicable Special Hazard Amount.

                  "Extraordinary  Events":  Any of the following conditions with
respect to a Mortgaged  Property or Mortgage Loan causing or resulting in a loss
which causes the liquidation of such Mortgage Loan:

                  (a)  losses  that are of a type that  would be  covered by the
         fidelity bond and the errors and omissions insurance policy required to
         be  maintained  pursuant  to  Section  3.18  but are in  excess  of the
         coverage maintained thereunder;

                  (b)  nuclear  reaction  or nuclear  radiation  or  radioactive
         contamination, all whether controlled or uncontrolled, and whether such
         loss be direct or  indirect,  proximate  or remote or be in whole or in
         part caused by,  contributed to or aggravated by a peril covered by the
         definition of the term "Special Hazard Loss";

                  (c)  hostile  or  warlike  action  in  time of  peace  or war,
         including  action in  hindering,  combatting  or  defending  against an
         actual, impending or expected attack:

                           1. by any government or sovereign  power,  de jure or
                  de facto,  or by any authority  maintaining or using military,
                  naval or air forces; or

                           2.   by military, naval or air forces; or

                           3.  by  an  agent  of  any  such  government,  power,
                  authority or forces;


                                       9

<PAGE>

                  (d) any weapon of war employing  atomic fission or radioactive
         force whether in time of peace or war; or

                  (e) insurrection,  rebellion,  revolution,  civil war, usurped
         power  or  action  taken  by   governmental   authority  in  hindering,
         combatting  or  defending  against  such  an  occurrence,   seizure  or
         destruction  under quarantine or customs  regulations,  confiscation by
         order of any government or public authority;  or risks of contraband or
         illegal transportation or trade.

                  "Extraordinary  Losses":  Any loss incurred on a Mortgage Loan
caused by or resulting from an Extraordinary Event.

                  "FDIC":   Federal   Deposit   Insurance   Corporation  or  any
         successor.

                  "FHLMC":   Federal  Home  Loan  Mortgage  Corporation  or  any
         successor.

                  ["Fitch":  Fitch Investors Service,  Inc., or its successor in
         interest.]

                  "FNMA":   Federal   National   Mortgage   Association  or  any
         successor.

                  "Fraud  Losses":  Any Realized  Loss  sustained by reason of a
default arising from fraud,  dishonesty or  misrepresentation in connection with
the related Mortgage Loan.

                  "Fraud Loss Amount": As of any date of determination after the
Cut-off  Date,  an  amount  equal  to:  (X)  up to  and  including  the  [first]
anniversary  of the  Cut-off  Date an  amount  equal to  ____% of the  aggregate
outstanding  principal  balance of all of the  Mortgage  Loans as of the Cut-off
Date  minus  the  aggregate  amount  of Fraud  Losses  allocated  to the Class B
Certificates  in accordance  with Section 4.04 since the Cut-off Date up to such
date of  determination,  (Y) from the  [first] to the fifth  anniversary  of the
Cut-off  Date, an amount equal to (1) the lesser of (a) the Fraud Loss Amount as
of the  most  recent  anniversary  of the  Cut-off  Date  and (b)  ____%  of the
aggregate  outstanding  principal balance of all of the Mortgage Loans as of the
most recent anniversary of the Cut-off Date minus (2) the Fraud Losses allocated
solely to the Class B  Certificates  in  accordance  with Section 4.04 since the
most recent anniversary of the Cut-off Date up to such date of determination. On
and after the fifth  anniversary of the Cut-off Date the Fraud Loss Amount shall
be zero.

                  The Fraud Loss  Amount  may be  further  reduced by the Master
Servicer  (including  accelerating the manner in which such coverage is reduced)
provided that prior to any such reduction,  the Master Servicer shall (i) obtain
written  confirmation  from each  Rating  Agency that such  reduction  shall not
reduce the rating  assigned to any Class of  Certificates  by such Rating Agency
below  the  lower of the  then-current  rating or the  rating  assigned  to such
Certificates  as of the Closing  Date by such Rating  Agency and (ii)  provide a
copy of such written confirmation to the Trustee.

                                       10

<PAGE>

                  "Funding  Date":  With respect to each Mortgage Loan, the date
on which funds were advanced by or on behalf of the Seller and interest began to
accrue thereunder.

                  "Initial Certificate Principal Balance":  With respect to each
Class of  Certificates,  the  Certificate  Principal  Balance  of such  Class of
Certificates  as of the Cut-off Date as set forth in the  Preliminary  Statement
hereto.

                  "Insurance  Policy":  With respect to any Mortgage  Loan,  any
insurance policy which is required to be maintained from time to time under this
Agreement in respect of such Mortgage Loan.

                  "Insurance Proceeds": Proceeds paid by any insurer pursuant to
the Primary Mortgage  Insurance Policy and any other insurance policy covering a
Mortgage Loan to the extent such proceeds are not applied to the  restoration of
the related  Mortgaged  Property or released to the Mortgagor in accordance with
the procedures that the Master Servicer would follow in servicing mortgage loans
held for its own account.

                  "Late  Collections":  With respect to any Mortgage  Loan,  all
amounts  received  during any Due  Period,  whether as late  payments of Monthly
Payments or as Insurance  Proceeds,  Liquidation  Proceeds or  otherwise,  which
represent late payments or  collections  of Monthly  Payments due but delinquent
for a previous Due Period and not previously recovered.

                  "Liquidation   Proceeds":   Amounts   (other  than   Insurance
Proceeds)  received by the Master  Servicer in connection  with the taking of an
entire  Mortgaged  Property  by  exercise  of the  power of  eminent  domain  or
condemnation or in connection with the liquidation of a defaulted  Mortgage Loan
through  trustee's  sale,  foreclosure  sale or  otherwise,  other than  amounts
received in respect of REO Property.

                  "Loan-to-Value Ratio": As of any date, the fraction, expressed
as a percentage,  the numerator of which is the current principal balance of the
related Mortgage Loan at the date of determination  and the denominator of which
is the Collateral Value of the related Mortgaged Property.

                  "Master Servicer": [Name of Master Servicer], or any successor
master servicer appointed as herein provided.

                  "Monthly  Payment":  With  respect to any Mortgage  Loan,  the
scheduled  monthly payment of principal and interest on such Mortgage Loan which
is payable by a Mortgagor  from time to time under the related  Mortgage Note as
originally executed (after adjustment, if any, for Principal Prepayments and for
Deficient  Valuations occurring prior to such Due Date, and after any adjustment
by reason of any  bankruptcy or similar  proceeding or any moratorium or similar
waiver or grace period).

                  ["Moody's":  Moody's Investors Service,  Inc. or its successor
in interest.]

                                       11

<PAGE>

                  "Mortgage":   The  mortgage,   deed  of  trust  or  any  other
instrument securing the Mortgage Loan.

                  "Mortgage File": The mortgage documents listed in Section 2.01
pertaining to a particular  Mortgage Loan and any additional  documents required
to be added to the Mortgage  File  pursuant to this  Agreement;  provided,  that
whenever  the  term  "Mortgage  File" is used to  refer  to  documents  actually
received  by the  Trustee,  such  term  shall  not be  deemed  to  include  such
additional documents required to be added unless they are actually so added.

                  "Mortgage Loan":  Each of the mortgage loans,  transferred and
assigned to the Trustee  pursuant to Section  2.01 or Section 2.03 and from time
to time held in the Trust Fund,  the Mortgage Loans  originally so  transferred,
assigned and held being identified in the Mortgage Loan Schedule attached hereto
as Exhibit H (and any Qualified  Substitute Mortgage Loans). As used herein, the
term "Mortgage Loan" includes the related Mortgage Note and Mortgage.

                  "Mortgage Loan Schedule": As of any date of determination, the
schedule of Mortgage Loans  included in the Trust Fund. The initial  schedule of
Mortgage Loans with accompanying  information transferred on the Closing Date to
the Trustee as part of the Trust Fund for the  Certificates,  attached hereto as
Exhibit H (as  amended  from time to time to reflect the  addition of  Qualified
Substitute  Mortgage  Loans) (and,  for purposes of the Trustee's  review of the
Mortgage Files pursuant to Section 2.02, in computer-readable  form as delivered
to the  Trustee),  which  list  shall set forth the  following  information,  if
applicable, with respect to each Mortgage Loan:

                (i)        the loan number and name of the Mortgagor;

               (ii)        the street address, city, state and zip  code of  the
                           Mortgaged Property;

              (iii)        the Mortgage Rate;

               (iv)        the maturity date;

                (v)        the original principal balance;

               (vi)        the first payment date;

              (vii)        the type of Mortgaged Property;

             (viii)        the Monthly Payment in effect as of the Cut-off Date;

               (ix)        the principal balance as of the Cut-off Date;

                (x)        the occupancy status;

               (xi)        the purpose of the Mortgage Loan;

                                       12

<PAGE>

              (xii)        the Collateral Value of the Mortgaged Property;

             (xiii)        the original term to maturity;

              (xiv)        the paid-through date of the Mortgage Loan;

               (xv)        the Loan-to-Value Ratio; and

              (xvi)        whether or not the  Mortgage  Loan  was  underwritten
                           pursuant to a limited documentation program.

                  The Mortgage Loan  Schedule  shall also set forth the total of
the  amounts  described  under (ix)  above for all of the  Mortgage  Loans.  The
Mortgage  Loan  Schedule  may  be  in  the  form  of  more  than  one  schedule,
collectively setting forth all of the information required.  With respect to any
Qualified  Substitute  Mortgage Loan, the item described in clauses (viii) shall
be set forth as the date of substitution.

                  "Mortgage   Note":   The  note  or  other   evidence   of  the
indebtedness of a Mortgagor under a Mortgage Loan.

                  "Mortgage Rate": With respect to any Mortgage Loan, the annual
rate at which interest accrues on such Mortgage Loan.

                  "Mortgaged  Property":  The  underlying  property  securing  a
Mortgage Loan.

                  "Mortgagor":  The obligor or obligors on a Mortgage Note.

                  "Net Mortgage  Rate":  As to each  Mortgage  Loan, a per annum
rate of interest  equal to the related  Mortgage  Rate as in effect from time to
time minus the sum of the Servicing Fee Rate and the rate at which the Trustee's
Fee accrues.

                  "Nonrecoverable  Advance":  Any  Advance  previously  made  or
proposed  to be made in  respect  of a Mortgage  Loan  which,  in the good faith
judgment of the Master Servicer, will not or, in the case of a proposed Advance,
would not be ultimately  recoverable  from related Late  Collections,  Insurance
Proceeds,  Liquidation  Proceeds,  REO Proceeds or amounts  reimbursable  to the
Master Servicer  pursuant to Section  4.01(b).  The  determination by the Master
Servicer that it has made a Nonrecoverable  Advance or that any proposed Advance
would  constitute a Nonrecoverable  Advance,  shall be evidenced by an Officers'
Certificate delivered to the Company and the Trustee.

                  "Non-United  States  Person":  Any Person  other than a United
States Person.

                  "Notional  Amount":  As of any Distribution Date, with respect
to the Class A-5 Certificates and the Class A-7 Certificates, an amount equal to
the  aggregate  Certificate  Principal  Balance of all  Classes of  Certificates
immediately prior to such date.

                                       13

<PAGE>

                  "Officers' Certificate":  A certificate signed by the Chairman
of the Board,  the Vice Chairman of the Board, the President or a vice president
and by the  Treasurer,  the  Secretary,  or one of the  assistant  treasurers or
assistant  secretaries  of  the  Master  Servicer  or of  the  Sub-Servicer  and
delivered to the Company and Trustee.

                  "Opinion of Counsel": A written opinion of counsel, who may be
counsel for the Company or the Master  Servicer,  reasonably  acceptable  to the
Trustee; except that any opinion of counsel relating to (a) the qualification of
any account required to be maintained  pursuant to this Agreement as an Eligible
Account, (b) qualification of the Trust Fund as a REMIC, (c) compliance with the
REMIC  Provisions or (d) resignation of the Master Servicer  pursuant to Section
6.04 must be an opinion of counsel who (i) is in fact independent of the Company
and the Master Servicer, (ii) does not have any direct financial interest or any
material indirect financial interest in the Company or the Master Servicer or in
an affiliate of either and (iii) is not connected with the Company or the Master
Servicer  as  an  officer,  employee,  director  or  person  performing  similar
functions.

                  "Optimal Percentage":  A fraction,  expressed as a percentage,
the  numerator of which is the  Certificate  Principal  Balance of the Class A-1
Certificates  immediately  prior  to the  applicable  Distribution  Date and the
denominator of which is the aggregate  Certificate  Principal  Balance of all of
the Class A Certificates immediately prior to such Distribution Date.

                  "Optimal Principal  Distribution  Amount":  An amount equal to
the product of (i) the then  applicable  Optimal  Percentage and (ii) the Senior
Principal Distribution Amount.

                  "Original Senior Percentage":  _____%,  which is the fraction,
expressed  as a  percentage,  the  numerator of which is the  aggregate  Initial
Certificate Principal Balance of the Class A Certificates and the denominator of
which is the aggregate Stated Principal Balance of the Mortgage Loans.

                  "OTS":  Office of Thrift Supervision or any successor.

                  "Outstanding  Mortgage  Loan":  As to any Due Date, a Mortgage
Loan  (including  an REO  Property)  which was not the  subject  of a  Principal
Prepayment  in full,  Cash  Liquidation  or REO  Disposition  and  which was not
purchased or substituted for prior to such Due Date pursuant to Sections 2.02 or
2.04.

                  "Ownership Interest": As to any Certificate,  any ownership or
security  interest  in  such   Certificate,   including  any  interest  in  such
Certificate as the Holder thereof and any other interest therein, whether direct
or indirect, legal or beneficial, as owner or as pledgee.

                  "Pass-Through  Rate": With respect to the Class A Certificates
(other  than the  Class  A-7  Certificates)  and  Class B  Certificates  and any
Distribution  Date,  the per annum rate set forth in the  Preliminary  Statement
hereto.  With respect to the Class A-7 Certificates and any Distribution Date, a
rate equal to the weighted average, expressed as a percentage, of the Pool Strip
Rates of all  Mortgage  Loans in the Trust  Fund as of the Due Date in the month
immediately

                                       14

<PAGE>

preceding  the month in which such  Distribution  Date  occurs,  weighted on the
basis of the respective Stated Principal  Balances of such Mortgage Loans, which
Stated  Principal  Balances  shall  be the  Stated  Principal  Balances  of such
Mortgage  Loans  at  the  close  of  business  on  the   immediately   preceding
Distribution Date after giving effect to the distributions  thereon allocable to
principal  (or, in the case of the initial  Distribution  Date,  at the close of
business on the Cut-off Date).  With respect to the Class A-7  Certificates  and
the initial  Distribution  Date,  the Pass- Through Rate is equal to ______% per
annum.

                  "Percentage Interest":  With respect to any Certificate (other
than a Class A-5, Class A-7 or Class R  Certificate),  the undivided  percentage
ownership  interest in the related Class  evidenced by such  Certificate,  which
percentage  ownership  interest  shall  be  equal  to  the  initial  Certificate
Principal Balance thereof divided by the aggregate Initial Certificate Principal
Balance of all of the  Certificates  of the same Class.  With respect to a Class
A-5 or Class A-7 Certificate),  the undivided  percentage  ownership interest in
the related Class  evidenced by such  Certificate,  which  percentage  ownership
interest shall be equal to the initial  Notional  Amount thereof  divided by the
aggregate  initial Notional Amount of all of the Certificates of the same Class.
With respect to a Class R Certificate,  the interest in distributions to be made
with respect to such Class  evidenced  thereby,  expressed as a  percentage,  as
stated on the face of each such Certificate.

                  "Permitted Instruments":  Any one or more of the following:

             (i)(a) direct obligations of, or obligations fully guaranteed as to
         principal  and  interest  by,  the  United  States  or  any  agency  or
         instrumentality  thereof,  provided such  obligations are backed by the
         full faith and credit of the United  States and (b) direct  obligations
         of, and  obligations  guaranteed as to timely  payment by FHLMC or FNMA
         if, at the time of  investment,  they are assigned  the highest  credit
         rating by the Rating Agencies;

               (ii) repurchase  obligations (the collateral for which is held by
         a third party or the Trustee) with respect to any security described in
         clause (i) above, provided that the short-term unsecured obligations of
         the party agreeing to repurchase such obligations are at the time rated
         by each  Rating  Agency  in one of its  two  highest  long-term  rating
         categories;

              (iii) certificates of deposit, time deposits,  demand deposits and
         bankers'  acceptances of any bank or trust company  incorporated  under
         the laws of the United  States or any state  thereof or the District of
         Columbia, provided that the short-term commercial paper of such bank or
         trust company (or, in the case of the principal depository  institution
         in a depository  institution  holding company,  the long-term unsecured
         debt obligations of the depository  institution holding company) at the
         date of acquisition thereof has been rated by each Rating Agency in its
         highest short-term rating;

               (iv)  commercial  paper (having  original  maturities of not more
         than nine months) of any corporation incorporated under the laws of the
         United States or any state thereof or

                                       15

<PAGE>

         the  District of  Columbia  which on the date of  acquisition  has been
         rated by each Rating Agency in its highest short-term rating;

                (v) a money market fund or a qualified  investment fund rated by
         each Rating Agency in its highest rating available; and

               (vi) if previously confirmed in writing to the Trustee, any other
         obligation  or security  acceptable to each Rating Agency in respect of
         mortgage  pass-through  certificates  rated  in  each  Rating  Agency's
         highest rating category;

provided,  that no such  instrument  shall  be a  Permitted  Instrument  if such
instrument evidences either (a) the right to receive interest only payments with
respect to the obligations  underlying such instrument or (b) both principal and
interest payments derived from obligations  underlying such instrument where the
principal and interest payments with respect to such instrument  provide a yield
to maturity  exceeding  120% of the yield to maturity at par of such  underlying
obligation.

                  "Permitted   Transferee":   Any   transferee   of  a  Class  R
Certificate  other  than a  Disqualified  Organization  or a  Non-United  States
Person.

                  "Person":  Any  individual,  corporation,  partnership,  joint
venture, association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

                  "Pool Strip Rate":  With respect to each  Mortgage  Loan,  the
rate per annum equal to the Net Mortgage Rate thereon minus ____% per annum.

                  "Prepayment  Assumption":  A prepayment  assumption of ___% of
the standard prepayment assumption, used for determining the accrual of original
issue discount and market discount and premium on the  Certificates  for federal
income tax purposes.  The standard prepayment assumption assumes a constant rate
of  prepayment  of  mortgage  loans  of 0.2% per  annum of the then  outstanding
principal  balance of such mortgage  loans in the first month of the life of the
mortgage  loans,  increasing by an additional  0.2% per annum in each succeeding
month until the thirtieth  month, and a constant 6% per annum rate of prepayment
thereafter for the life of such mortgage loans.

                  "Prepayment   Interest   Shortfall":   With   respect  to  any
Distribution  Date,  for each  Mortgage  Loan that was the  subject of a partial
Principal  Prepayment,  a Principal Prepayment in full, or of a Cash Liquidation
or an REO Disposition  during the related  Prepayment Period, an amount equal to
the amount of interest  that would have accrued at the  applicable  Net Mortgage
Rate (i) in the case of a Principal  Prepayment in full, Cash Liquidation or REO
Disposition on the principal  balance of such Mortgage Loan immediately prior to
such  prepayment  (or  liquidation),  commencing on the date of  prepayment  (or
liquidation)  and  ending  on the  last  day  of  the  month  of  prepayment  or
liquidation or (ii) in the case of a partial Principal Prepayment, on the amount
of such prepayment, commencing on the date as of which the prepayment is applied
and ending on the last day of the month of prepayment.

                                       16

<PAGE>

                  "Prepayment Period": As to any Distribution Date, the calendar
month preceding the month in which such Distribution Date occurs.

                  "Primary  Hazard  Insurance   Policy":   Each  primary  hazard
insurance policy required to be maintained pursuant to Section 3.13.

                  "Primary  Mortgage  Insurance  Policy":  Each primary mortgage
insurance policy required to be maintained pursuant to Section 3.13.

                  "Principal  Prepayment":  Any payment of principal made by the
Mortgagor on a Mortgage  Loan which is received in advance of its  scheduled Due
Date  and  which  is not  accompanied  by an  amount  of  interest  representing
scheduled interest due on any date or dates in any month or months subsequent to
the month of prepayment.

                  "Purchase  Price":  With respect to any Mortgage  Loan (or REO
Property)  required to be purchased  pursuant to Section 2.02 or 2.04, an amount
equal to the sum of (i)  100% of the  Stated  Principal  Balance  thereof,  (ii)
unpaid accrued  interest (or REO Imputed  Interest) at the sum of the applicable
Net Mortgage  Rate,  the rate at which the  Trustee's  Fee accrues on the Stated
Principal Balance thereof  outstanding during each Due Period that such interest
was not paid or advanced,  from the date through which interest was last paid by
the Mortgagor or advanced and  distributed to  Certificateholders  together with
unpaid related Servicing Fees from the date through which interest was last paid
by the  Mortgagor,  in each case to the  first  day of the  month in which  such
Purchase  Price is to be  distributed,  plus (iii) the aggregate of all Advances
made in respect thereof that were not previously reimbursed.

                  "Qualified  Insurer":  An insurance  company duly qualified as
such under the laws of the state of its  principal  place of  business  and each
state having  jurisdiction  over such insurer in  connection  with the insurance
policy issued by such insurer,  duly  authorized  and licensed in such states to
transact  business  in such  states and to write the  insurance  provided by the
insurance policy issued by it, approved as an insurer by the Master Servicer, as
a FNMA-approved mortgage insurer and having a claims paying ability rating of at
least "AA" by ____________________ and which is acceptable to _____________. Any
replacement insurer with respect to a Mortgage Loan must have at least as high a
claims paying ability rating by  _____________  and  ___________________  as the
insurer it replaces had on the Closing Date.

                  "Qualified   Substitute   Mortgage   Loan":  A  Mortgage  Loan
substituted  by the Company for a Deleted  Mortgage Loan which must, on the date
of such substitution,  as confirmed in an Officers' Certificate delivered to the
Trustee,  (i) have an  outstanding  principal  balance,  after  deduction of the
principal portion of the monthly payment due in the month of substitution (or in
the case of a substitution of more than one Mortgage Loan for a Deleted Mortgage
Loan, an aggregate outstanding principal balance, after such deduction),  not in
excess of the Stated Principal  Balance of the Deleted Mortgage Loan (the amount
of any  shortfall  to be  deposited  by the Master  Servicer,  in the  Custodial
Account  in the  month of  substitution);  (ii) have a  Mortgage  Rate and a Net
Mortgage  Rate no lower  than and not more  than 1% per  annum  higher  than the
Mortgage Rate and Net Mortgage Rate, respectively,  of the Deleted Mortgage Loan
as of the date of


                                       17

<PAGE>

substitution;  (iii) have a remaining  term to stated  maturity not greater than
(and not more than one year less than) that of the Deleted  Mortgage Loan;  (iv)
comply  with each  representation  and  warranty  set forth in  Section 2 of the
Seller's Warranty Certificate;  (v) have a Loan-to-Value Ratio as of the date of
substitution  equal to or  lower  than the  Loan-to-Value  Ratio of the  Deleted
Mortgage  Loan as of such date;  and (vi) be covered  under a Primary  Insurance
Policy if such Qualified  Substitute  Mortgage Loan has a Loan-to-Value Ratio in
excess of 80%. In the event that one or more mortgage loans are  substituted for
one or more Deleted Mortgage Loans,  the amounts  described in clause (i) hereof
shall be determined on the basis of aggregate principal  balances,  the Mortgage
Rates  described  in clause  (ii)  hereof  shall be  determined  on the basis of
weighted average Mortgage Rates, the Net Mortgage Rates described in clause (ii)
hereof shall be satisfied as to each such mortgage loan, the terms  described in
clause  (iii) shall be  determined  on the basis of weighted  average  remaining
terms to maturity, the Loan-to-Value Ratios described in clause (v) hereof shall
be satisfied as to each such mortgage loan and,  except to the extent  otherwise
provided in this  sentence,  the  representations  and  warranties  described in
clause (iv) hereof must be satisfied as to each  Qualified  Substitute  Mortgage
Loan or in the aggregate, as the case may be.

                  "Rating Agency": [Standard & Poor's] [Moody's] [Fitch] [Duff &
Phelps].  If either  agency or a successor  is no longer in  existence,  "Rating
Agency" shall be such  statistical  credit rating  agency,  or other  comparable
Person, designated by the Company, notice of which designation shall be given to
the Trustee and the Master Servicer.  References  herein to the two highest long
term debt rating  categories of a Rating Agency shall mean "AA" or better in the
case of [Standard & Poor's]  [Fitch]  [Duff & Phelps] and "Aa2" or better in the
case of Moody's and references herein to the highest short-term debt rating of a
Rating  Agency  shall  mean  "D-1" or better in the case of [Duff & Phelps]  and
"A-1" in the case of  [Standard & Poor's,]  and in the case of any other  Rating
Agency such references shall mean such rating  categories  without regard to any
plus or minus.

                  "Realized Loss":  With respect to any Mortgage Loan or related
REO Property as to which a Cash Liquidation or REO Disposition has occurred,  an
amount  (not less than zero)  equal to (i) the Stated  Principal  Balance of the
Mortgage Loan as of the date of Cash Liquidation or REO  Disposition,  plus (ii)
interest  (and REO Imputed  Interest,  if any) at the related Net Mortgage  Rate
from  the  Due  Date  as  to  which  interest  was  last  paid  or  advanced  to
Certificateholders  up to the date of the Cash Liquidation or REO Disposition on
the Stated Principal  Balance of such Mortgage Loan outstanding  during each Due
Period that such interest was not paid or advanced, minus (iii) the proceeds, if
any, received during the month in which such Cash Liquidation or REO Disposition
occurred,  to the extent  applied as  recoveries  of interest at the related Net
Mortgage Rate and to principal of the Mortgage Loan, net of the portion  thereof
reimbursable to the Master Servicer or any Sub-Servicer  with respect to related
Advances not previously reimbursed. With respect to each Mortgage Loan which has
become  the  subject  of a  Deficient  Valuation,  the  difference  between  the
principal  balance of the Mortgage Loan  outstanding  immediately  prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan which has become the
subject of a Debt Service Reduction, the amount of such Debt Service Reduction.


                                       18
<PAGE>

                  "Record Date": The last Business Day of the month  immediately
preceding the month of the related Distribution Date.

                  "Regular Certificate":  Any of the Certificates other than the
Class R Certificates.

                  "Relief Act":  The Soldiers' and Sailors'  Civil Relief Act of
1940, as amended.

                  "Relief  Act   Interest   Shortfall":   With  respect  to  any
Distribution Date and any Mortgage Loan, any reduction in the amount of interest
collectible  on such Mortgage Loan for the most recently ended calendar month as
a result of the application of the Relief Act.

                  "REMIC":  A "real estate mortgage  investment  conduit" within
the meaning of Section 860D of the Code.

                  "REMIC  Provisions":  Provisions of the federal income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions, and proposed, temporary and final regulations and published rulings,
notices and  announcements  promulgated  thereunder,  as the foregoing may be in
effect from time to time.

                  "Remittance  Report": A report prepared by the Master Servicer
providing the information set forth in Exhibit E attached hereto.

                  "REO  Acquisition":  The acquisition by the Master Servicer on
behalf of the  Trustee  for the  benefit  of the  Certificateholders  of any REO
Property pursuant to Section 3.15.

                  "REO  Disposition":  The  receipt  by the Master  Servicer  of
Insurance  Proceeds,  Liquidation  Proceeds and other  payments  and  recoveries
(including  proceeds of a final sale)  which the Master  Servicer  expects to be
finally recoverable from the sale or other disposition of the REO Property.

                  "REO  Imputed  Interest":  As to any  REO  Property,  for  any
period,  an amount  equivalent to interest (at the Mortgage Rate that would have
been  applicable to the related  Mortgage Loan had it been  outstanding)  on the
unpaid  principal  balance of the  Mortgage  Loan as of the date of  acquisition
thereof (as such balance is reduced by any income from the REO Property  treated
as a recovery of principal pursuant to Section 3.15).

                  "REO Proceeds":  Proceeds,  net of directly related  expenses,
received in respect of any REO Property (including, without limitation, proceeds
from the rental of the related  Mortgaged  Property and of any REO Disposition),
which  proceeds are required to be deposited  into the Custodial  Account as and
when received.

                  "REO Property":  A Mortgaged  Property  acquired by the Master
Servicer through foreclosure or deed-in-lieu of foreclosure in connection with a
defaulted Mortgage Loan.

                                       19
<PAGE>

                  "Request  for  Release":  A  release  signed  by  a  Servicing
Officer, in the form of Exhibits F-1 or F-2 attached hereto.

                  "Required  Insurance  Policy":  With  respect to any  Mortgage
Loan, any Insurance  Policy or any other insurance policy that is required to be
maintained  from time to time under this Agreement or pursuant to the provisions
of a Mortgage Loan.

                  "Residual Certificate":  Any of the Class R Certificates.

                  "Responsible Officer":  When used with respect to the Trustee,
the  Chairman  or Vice  Chairman  of the Board of  Directors  or  Trustees,  the
Chairman or Vice Chairman of the Executive or Standing Committee of the Board of
Directors or Trustees,  the  President,  the Chairman of the  Committee on Trust
Matters, any vice president,  any assistant vice president,  the Secretary,  any
assistant secretary,  the Treasurer,  any assistant treasurer,  the Cashier, any
assistant cashier,  any trust officer or assistant trust officer, the Controller
and any assistant  controller  or any other  officer of the Trustee  customarily
performing  functions  similar to those performed by any of the above designated
officers and also,  with respect to a particular  matter,  any other  officer to
whom  such  matter  is  referred  because  of such  officer's  knowledge  of and
familiarity with the particular subject.

                  "Seller":  [Name of Seller], and its successors and assigns.

                  "Seller's   Warranty   Certificate":   The  Seller's  Warranty
Certificate  of the  Seller,  dated  _____ __,  19__,  in the form of  Exhibit I
attached hereto.

                  "Senior Accelerated Distribution Percentage":  With respect to
any Distribution Date, the percentage indicated below:

<TABLE>
<CAPTION>

             DISTRIBUTION DATE                               SENIOR ACCELERATED DISTRIBUTION
                                                                        PERCENTAGE
- -------------------------------------------          ------------------------------------------------
<S>                                                  <C>

_______ ____ through ____________  ________..........100%

_______ ____ through ____________  ________..........Senior Percentage, plus 70% of the difference
                                                     between 100% and the Senior Percentage

_______ ____ through ____________  ________..........Senior Percentage, plus 60% of the difference
                                                     between 100% and the Senior Percentage

_______ ____ through ____________  ________..........Senior Percentage, plus 40% of the difference
                                                    between 100% and the Senior Percentage

_______ ____ through ____________  ________..........Senior Percentage, plus 20% of the difference

                                                     between 100% and the Senior Percentage
_______ ____ and thereafter..........................Senior Percentage;
</TABLE>


provided,  however,  (i) that any scheduled  reduction to the Senior Accelerated
Distribution  Percentage  described above shall not occur as of any Distribution
Date unless either (a)(1) the  outstanding  principal  balance of Mortgage Loans
delinquent [60] days or more averaged over the last six months,  as a percentage
of the aggregate outstanding principal balance of all Mortgage

                                       20

<PAGE>

Loans averaged over the last [six] months, does not exceed [2%] and (2) Realized
Losses on the  Mortgage  Loans to date for such  Distribution  Date if occurring
during the sixth, seventh,  eighth, ninth or tenth year (or any year thereafter)
after the Closing Date are less than [30%, 35%, 40%, 45% or 50%],  respectively,
of the Initial  Certificate  Principal  Balance of the Class B  Certificates  or
(b)(1) the outstanding  principal  balance of the Mortgage Loans delinquent [60]
days or more averaged over the last six months, as a percentage of the aggregate
outstanding principal balance of all Mortgage Loans averaged over the last [six]
months,  does not exceed [4%] and (2) Realized  Losses on the Mortgage  Loans to
date for such Distribution  Date are less than [10%] of the Initial  Certificate
Principal Balance of the Class B Certificates and (ii) that for any Distribution
Date on  which  the  Senior  Percentage  is  greater  than the  Original  Senior
Percentage, the Senior Accelerated Distribution Percentage for such Distribution
Date shall be 100%.  Notwithstanding  the  foregoing,  upon the reduction of the
aggregate Certificate Principal Balance of the Class A Certificates to zero, the
Senior Accelerated Distribution Percentage shall thereafter be 0%.

                  "Senior  Percentage":  As of any Distribution Date, the lesser
of 100% and a fraction, expressed as a percentage, the numerator of which is the
aggregate Certificate Principal Balance of the Class A Certificates  immediately
prior to such  Distribution  Date and the  denominator of which is the aggregate
Stated  Principal  Balance  of  all  of  the  Mortgage  Loans  (or  related  REO
Properties) immediately prior to such Distribution Date.

                  "Senior Principal Distribution Amount": As to any Distribution
Date,  the  lesser  of (a) the  balance  of the  Available  Distribution  Amount
remaining  after the  distribution  of all amounts  required  to be  distributed
pursuant to Section  4.02(b)(i)  and (b) the sum of the  amounts  required to be
distributed to the Class A Certificateholders on such Distribution Date pursuant
to Section 4.02(b)(ii) and (vi).

                  "Servicing  Account":  The  account or  accounts  created  and
maintained pursuant to Section 3.09.

                  "Servicing Advances": All customary,  reasonable and necessary
"out of  pocket"  costs and  expenses  incurred  in  connection  with a default,
delinquency  or  other  unanticipated  event  by  the  Master  Servicer  in  the
performance  of its servicing  obligations,  including,  but not limited to, the
cost  of  (i)  the  preservation,  restoration  and  protection  of a  Mortgaged
Property, (ii) any enforcement or judicial proceedings,  including foreclosures,
(iii) the  management and  liquidation  of any REO Property and (iv)  compliance
with the  obligations  under the second  paragraph  of Section  3.01 and Section
3.09.

                  "Servicing Fee": As to each Mortgage Loan, an amount,  payable
out of any payment of interest on the  Mortgage  Loan,  equal to interest at the
related Servicing Fee Rate on the Stated Principal Balance of such Mortgage Loan
for the  calendar  month  preceding  the  month  in  which  the  payment  is due
(alternatively,  in the event such payment of interest  accompanies  a Principal
Prepayment  in full  made by the  Mortgagor,  interest  for the  number  of days
covered by such payment of interest).

                                       21
<PAGE>

                  "Servicing Fee Rate":  With respect to each Mortgage Loan, the
per annum rate of -----%.

                  "Servicing  Officer":  Any  officer  of  the  Master  Servicer
involved  in, or  responsible  for,  the  administration  and  servicing  of the
Mortgage Loans,  whose name appears on a list of servicing officers furnished to
the  Trustee  by the  Master  Servicer,  as such  list may from  time to time be
amended.

                  "Single  Certificate":  A Certificate of any Class  evidencing
the minimum  denomination for Certificates of such Class as set forth in Section
5.01.

                  "Special  Hazard  Amount":  As of any  Distribution  Date,  an
amount equal to $________ (the initial "Special Hazard Amount") minus the sum of
(i) the aggregate  amount of Special Hazard Losses allocated solely to the Class
B  Certificates  pursuant  to Section  4.04 and (ii) the  Adjustment  Amount (as
defined below) as most recently calculated.  For each anniversary of the Cut-off
Date,  the  Adjustment  Amount  shall be  calculated  and  shall be equal to the
amount,  if any, by which the amount calculated in accordance with the preceding
sentence  (without  giving effect to the deduction of the Adjustment  Amount for
such  anniversary)  exceeds the greater of (A) the product of the Special Hazard
Percentage for such anniversary  multiplied by the outstanding principal balance
of all of the Mortgage Loans on such  anniversary  and (B) twice the outstanding
principal  balance  of the  Mortgage  Loan  which  has the  largest  outstanding
principal balance on such Anniversary.

                  "Special  Hazard  Percentage":  As of each  anniversary of the
Cut-off Date, the greater of (i) 1% and (ii) the largest percentage  obtained by
dividing the aggregate  outstanding principal balance on such anniversary of the
Mortgage Loans secured by Mortgaged  Properties located in a single,  five-digit
zip code area in the State of California by the outstanding principal balance of
all the Mortgage Loans on such anniversary.

                  ["Standard  & Poor's":  Standard  & Poor's  Ratings  Group,  a
division of McGraw Hill, Inc. or its successor in interest.]

                  "Startup  Day": The day designated as such pursuant to Article
X hereof.

                  "Stated Principal Balance":  With respect to any Mortgage Loan
or related  REO  Property at any given time,  (i) the  principal  balance of the
Mortgage Loan outstanding as of the Cut-off Date, after application of principal
payments due on or before such date, whether or not received, minus (ii) the sum
of (a) the  principal  portion of the Monthly  Payments due with respect to such
Mortgage  Loan or REO Property  during each Due Period  ending prior to the most
recent Distribution Date which were received or with respect to which an Advance
was made,  (b) all Principal  Prepayments  with respect to such Mortgage Loan or
REO Property,  and all Insurance Proceeds,  Liquidation  Proceeds and net income
from a REO Property to the extent  applied by the Master  Servicer as recoveries
of principal in accordance  with Section 3.15 with respect to such Mortgage Loan
or REO Property, which were distributed pursuant to Section 4.01 on any previous

                                       22

<PAGE>

Distribution  Date and (c) any  Realized  Loss with  respect  thereto  allocated
pursuant to Section 4.04 for any previous Distribution Date.

                  "Subordinate  Principal  Distribution Amount": With respect to
any  Distribution  Date  and the  Class B  Certificates,  (a) the sum of (i) the
product  of (x) the Class B  Percentage  and (y) the  aggregate  of the  amounts
calculated for such  Distribution Date under clauses (1), (2) and (3) of Section
4.01(b)(ii)(A);   (ii)  the   principal   collections   described   in   Section
4.01(b)(ii)(B)  to the extent such collections are not otherwise  distributed to
the  Senior  Certificates;  and (iii) the  product  of (x) 100% minus the Senior
Accelerated  Distribution  Percentage  and (z) the  aggregate  of all  Principal
Prepayments in Full and Curtailments  received in the related Prepayment Period;
provided,  however,  that such amount shall in no event  exceed the  outstanding
Certificate  Principal Balance of the Class B Certificates  immediately prior to
such date.

                  "Sub-Servicer":  Any Person with which the Master Servicer has
entered into a Sub-Servicing  Agreement and which meets the  qualifications of a
Sub-Servicer pursuant to Section 3.02.

                  "Sub-Servicer Remittance Date": The 18th day of each month, or
if such day is not a Business Day, the immediately preceding Business Day.

                  "Sub-Servicing   Account":   An  account   established   by  a
Sub-Servicer  which  meets the  requirements  set forth in  Section  3.08 and is
otherwise  acceptable to the Master  Servicer.  "Sub-Servicing  Agreement":  The
written  contract  between  the  Master  Servicer  and a  Sub-Servicer  and  any
successor  Sub-Servicer  relating to  servicing  and  administration  of certain
Mortgage Loans as provided in Section 3.02.

                  "Tax  Returns":  The  federal  income tax  return on  Internal
Revenue Service Form 1066, U.S. Real Estate Mortgage  Investment  Conduit Income
Tax Return, including Schedule Q thereto,  Quarterly Notice to Residual Interest
Holders of REMIC Taxable Income or Net Loss Allocation,  or any successor forms,
to be filed on  behalf of the Trust  Fund due to its  classification  as a REMIC
under the REMIC Provisions, together with any and all other information, reports
or returns  that may be required to be furnished  to the  Certificateholders  or
filed  with the  Internal  Revenue  Service  or any  other  governmental  taxing
authority under any applicable provisions of federal, state or local tax laws.

                  "Transfer":  Any direct or indirect  transfer,  sale,  pledge,
hypothecation  or  other  form of  assignment  of any  Ownership  Interest  in a
Certificate.

                  "Transferor":  Any Person who is  disposing by Transfer of any
Ownership Interest in a Certificate.

                  "Trust Fund":  The segregated  pool of assets subject  hereto,
constituting the primary trust created hereby and to be administered  hereunder,
with  respect to which a REMIC  election is to be made,  consisting  of: (i) the
Mortgage Loans (exclusive of payments of principal and interest due on or before
the Cut-off Date, if any) as from time to time are subject to this



                                       23
<PAGE>

Agreement and all payments  under and proceeds of the Mortgage  Loans,  together
with all documents  included in the related  Mortgage  File,  subject to Section
2.01;  (ii)  such  funds or assets  as from  time to time are  deposited  in the
Custodial Account and the Certificate Account; (iii) any REO Property;  (iv) the
Primary Mortgage Insurance  Policies,  if any, Primary Hazard Insurance Policies
and all other Insurance Policies with respect to the Mortgage Loans; and (v) the
Company's interest in respect of the  representations and warranties made by the
Seller in the Seller's Warranty  Certificate as assigned to the Trustee pursuant
to Section 2.04 hereof.

                  "Trustee": [Name of Trustee], or its successor in interest, or
any successor trustee appointed as herein provided.

                  "Trustee's   Fee":  As  to  each  Mortgage  Loan  and  as  the
Distribution  Date,  an amount,  payable  out of any  payment of interest on the
Mortgage  Loan,  equal to  interest  at ----% per annum on the Stated  Principal
Balance of such Mortgage Loan as of the Due Date immediately preceding the month
in which such Distribution Date occurs.

                  "Uninsured  Cause": Any cause of damage to property subject to
a Mortgage  such that the  complete  restoration  of such  property is not fully
reimbursable  by the  hazard  insurance  policies  or flood  insurance  policies
required to be maintained pursuant to Section 3.13.

                  "United  States  Person":  A citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  whose  income  from  sources  without  the  United  States  is
includable  in gross  income  for United  States  federal  income  tax  purposes
regardless of its connection  with the conduct of a trade or business within the
United  States.  The term  "United  States"  shall have the meaning set forth in
Section 7701 of the Code or successor provisions.

                  "Voting  Rights":  The portion of the voting  rights of all of
the  Certificates  which is  allocated  to any  Certificate.  ___% of all of the
Voting   Rights  shall  be  allocated   among   Holders  of  the   Certificates,
respectively,  other than the Class A-5, Class A-7 and Class R Certificates,  in
proportion to the outstanding Certificate Principal Balances of their respective
Certificates;  and  the  Holders  of the  Class  A-5,  Class  A-7  and  Class  R
Certificates  shall be entitled to __%, __% and __% of all of the Voting Rights,
respectively,  allocated among the Certificates of each such Class in accordance
with their respective Percentage Interests.

                                       24

<PAGE>

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01.             Conveyance of Mortgage Loans.

                  The Company, as of the Closing Date, and concurrently with the
execution and delivery hereof, does hereby assign,  transfer, sell, set over and
otherwise  convey to the  Trustee  without  recourse  all the  right,  title and
interest of the Company in and to the Mortgage Loans  identified on the Mortgage
Loan Schedule and all other assets  included or to be included in the Trust Fund
for  the  benefit  of  the  Certificateholders.  Such  assignment  includes  all
principal and interest received by the Master Servicer on or with respect to the
Mortgage  Loans (other than  payment of principal  and interest due on or before
the Cut-off Date).

                  In connection with such transfer and  assignment,  the Company
has  requested  the Seller to deliver  to, and  deposit  with the  Trustee,  the
following documents or instruments:

                (i) the original  Mortgage Note,  endorsed by the Seller "Pay to
         the order of [Name of Trustee], as trustee without recourse" or to "Pay
         to the  order of [Name of  Trustee],  as  trustee  for  holders  of WMC
         Secured  Assets  Corp.,  Mortgage  Pass-Through  Certificates,   Series
         199_-_,  without recourse" with all intervening  endorsements showing a
         complete  chain of  endorsements  from  the  originator  to the  Person
         endorsing it to the Trustee;

               (ii) the original  recorded Mortgage or, if the original Mortgage
         has not been returned from the applicable  public  recording  office, a
         copy of the Mortgage  certified by the Seller to be a true and complete
         copy of the original Mortgage  submitted to the title insurance company
         for recording;

              (iii) a duly executed original Assignment of the Mortgage endorsed
         by the Seller,  without recourse, to "[Name of Trustee], as trustee" or
         to "[Name of  Trustee],  as trustee for  holders of WMC Secured  Assets
         Corp.,  Mortgage  Pass-Through   Certificates,   Series  199_-_",  with
         evidence of recording thereon;

               (iv) the  original  recorded  Assignment  or  Assignments  of the
         Mortgage  showing a complete  chain of assignment  from the  originator
         thereof  to the  Person  assigning  it to the  Trustee  or, if any such
         Assignment has not been returned from the applicable  public  recording
         office, a copy of such Assignment  certified by the Seller to be a true
         and  complete  copy of the original  Assignment  submitted to the title
         insurance company for recording;

                (v) the original  lender's title insurance  policy,  or, if such
         policy has not been  issued,  any one of an  original  or a copy of the
         preliminary title report, title binder or title


                                       25
<PAGE>

         commitment  on the Mortgaged  Property with the original  policy of the
         insurance to be delivered promptly following the receipt thereof;

             (vi) the  original of any  assumption,  modification,  extension or
guaranty agreement;

             (vii) the  original  or a copy of the  private  mortgage  insurance
policy or original certificate of private mortgage insurance, if applicable; and

             (viii) if any of the  documents  or  instruments  referred to above
were executed on behalf of the Mortgagor by another  Person,  the original power
of attorney or other  instrument  that  authorized  and empowered such Person to
sign,  or a copy  thereof  certified  by the  Seller  (or by an  officer  of the
applicable  title  insurance or escrow company) to be a true and correct copy of
the original.

                  The Seller is  obligated  pursuant  to the  Seller's  Warranty
Certificate  to  deliver  to the  Trustee:  (a)  either  the  original  recorded
Mortgage,  or in the event such  original  cannot be delivered by the Seller,  a
copy  of such  Mortgage  certified  as  true  and  complete  by the  appropriate
recording  office,  in those  instances  where a copy  thereof  certified by the
Seller was  delivered  to the Trustee  pursuant  to clause  (ii) above;  and (b)
either the original Assignment or Assignments of the Mortgage,  with evidence of
recording thereon, showing a complete chain of assignment from the originator to
the Seller,  or in the event such original cannot be delivered by the Seller,  a
copy of such  Assignment  or  Assignments  certified as true and complete by the
appropriate  recording office, in those instances where copies thereof certified
by the Seller  were  delivered  to the  Trustee  pursuant  to clause (iv) above.
Notwithstanding  anything to the contrary  contained in this  Section  2.01,  in
those instances where the public recording office retains the original  Mortgage
after it has been  recorded,  the Seller shall be deemed to have  satisfied  its
obligations  hereunder  upon  delivery to the Trustee of a copy of such Mortgage
certified by the public  recording  office to be a true and complete copy of the
recorded original thereof.

                  If any  Assignment  is  lost  or  returned  unrecorded  to the
Trustee  because of any defect  therein,  the  Seller is  required  to prepare a
substitute  Assignment or cure such defect,  as the case may be, and the Trustee
shall cause such Assignment to be recorded in accordance with this paragraph.

                  The Seller is required,  as described in the Seller's Warranty
Certificate, to deliver to the Trustee the original of any documents assigned to
the  Trustee  pursuant  to this  Section  2.01 not later than 120 days after the
Closing Date.

                  All original  documents  relating to the Mortgage  Loans which
are not delivered to the Trustee,  to the extent  delivered by the Seller to the
Master  Servicer,  are and shall be held by the Master Servicer in trust for the
benefit of the Trustee on behalf of the Certificateholders.
                  Except as may otherwise expressly be provided herein,  neither
the Company,  the Master Servicer nor the Trustee shall (and the Master Servicer
shall ensure that no Sub-Servicer  shall) assign,  sell,  dispose of or transfer
any interest in the Trust Fund or any portion thereof, or


                                       26

<PAGE>

permit the Trust Fund or any portion  thereof to be subject to any lien,  claim,
mortgage, security interest, pledge or other encumbrance of, any other Person.

                  It is intended that the  conveyance  of the Mortgage  Loans by
the Company to the Trustee as provided in this Section be, and be construed  as,
a sale of the  Mortgage  Loans by the  Company to the Trustee for the benefit of
the  Certificateholders.  It is,  further,  not intended that such conveyance be
deemed a pledge of the Mortgage  Loans by the Company to the Trustee to secure a
debt or other obligation of the Company. However, in the event that the Mortgage
Loans  are  held  to be  property  of the  Company,  or if for any  reason  this
Agreement is held or deemed to create a security interest in the Mortgage Loans,
then it is  intended  that,  (a) this  Agreement  shall  also be  deemed to be a
security  agreement  within  the  meaning  of  Articles  8 and 9 of the New York
Uniform  Commercial Code and the Uniform Commercial Code of any other applicable
jurisdiction; (b) the conveyance provided for in this Section shall be deemed to
be (1) a grant by the  Company to the  Trustee of a security  interest in all of
the Company's  right  (including the power to convey title  thereto),  title and
interest,  whether now owned or hereafter  acquired,  in and to (A) the Mortgage
Loans,  including  the Mortgage  Notes,  the  Mortgages,  any related  insurance
policies and all other documents in the related  Mortgage Files, (B) all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and (C) all proceeds of the conversion, voluntary or involuntary, of the
foregoing  into  cash,  instruments,  securities  or other  property,  including
without  limitation  all  amounts  from  time to time  held or  invested  in the
Certificate  Account  or the  Custodial  Account,  whether  in the form of cash,
instruments,  securities or other  property and (2) an assignment by the Company
to the Trustee of any  security  interest in any and all of the  Seller's  right
(including the power to convey title thereto),  title and interest,  whether now
owned or hereafter  acquired,  in and to the property described in the foregoing
clauses (1)(A) through (C) granted by the Seller to the Company  pursuant to the
Assignment Agreement; (c) the possession by the Trustee or its agent of Mortgage
Notes  and such  other  items of  property  as  constitute  instruments,  money,
negotiable  documents or chattel paper shall be deemed to be  "possession by the
secured  party" or  possession  by a purchaser  or a person  designated  by such
secured party, for purposes of perfecting the security  interest pursuant to the
New York Uniform  Commercial  Code and the Uniform  Commercial Code of any other
applicable jurisdiction (including, without limitation, Sections 9-305, 8-313 or
8-321 thereof);  and (d)  notifications  to persons  holding such property,  and
acknowledgments,  receipts or confirmations  from persons holding such property,
shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the Trustee
for the purpose of perfecting such security  interest under  applicable law. The
Company and the Trustee shall,  to the extent  consistent  with this  Agreement,
take such actions as may be necessary to ensure  that,  if this  Agreement  were
deemed to create a  security  interest  in the  Mortgage  Loans,  such  security
interest would be deemed to be a perfected  security  interest of first priority
under  applicable law and will be maintained as such  throughout the term of the
Agreement.


                                       27

<PAGE>

                  SECTION 2.02.  Acceptance of the Trust Fund by the Trustee.

                  The Trustee  acknowledges  receipt  (subject to any exceptions
noted in the Initial Certification described below) of the documents referred to
in  Section  2.01  above and all other  assets  included  in the Trust  Fund and
declares  that it holds  and will hold such  documents  and the other  documents
delivered to it constituting  the Mortgage Files, and that it holds or will hold
such  other  assets  included  in the Trust  Fund (to the  extent  delivered  or
assigned  to the  Trustee),  in trust for the  exclusive  use and benefit of all
present and future Certificateholders.

                  The Trustee agrees, for the benefit of the Certificateholders,
to review each Mortgage File on or before the Closing Date to ascertain that all
documents required to be delivered to it are in its possession,  and the Trustee
agrees to execute  and  deliver to the  Company  and the Master  Servicer on the
Closing Date an Initial Certification in the form annexed hereto as Exhibit C to
the effect that,  as to each  Mortgage Loan listed in the Mortgage Loan Schedule
(other than any  Mortgage  Loan paid in full or any Mortgage  Loan  specifically
identified in such certification as not covered by such certification),  (i) all
documents required to be delivered to it pursuant to this Agreement with respect
to such  Mortgage  Loan are in its  possession,  (ii) such  documents  have been
reviewed by it and appear regular on their face and relate to such Mortgage Loan
and (iii) based on its examination and only as to the foregoing  documents,  the
information  set forth in items (i) - (vi) and (xiii) of the  definition  of the
"Mortgage  Loan  Schedule"  accurately  reflects  information  set  forth in the
Mortgage  File.  Neither the Trustee nor the Master  Servicer shall be under any
duty to determine  whether any Mortgage File should include any of the documents
specified  in clause  (vi) of Section  2.01.  Neither the Trustee nor the Master
Servicer  shall be under any duty or  obligation  to inspect,  review or examine
said documents, instruments,  certificates or other papers to determine that the
same are genuine, enforceable or appropriate for the represented purpose or that
they have  actually  been recorded or that they are other than what they purport
to be on their face.

                  Within 90 days of the Closing Date the Trustee  shall  deliver
to the Company and the Master Servicer a Final Certification in the form annexed
hereto as Exhibit D evidencing the completeness of the Mortgage Files,  with any
applicable exceptions noted thereon.

                  If  in  the  process  of  reviewing  the  Mortgage  Files  and
preparing the certifications referred to above the Trustee finds any document or
documents  constituting  a part of a Mortgage File to be missing or defective in
any material respect,  the Trustee shall promptly notify the Seller,  the Master
Servicer and the Company.  The Trustee shall promptly  notify the Seller of such
defect and request that the Seller cure any such defect  within 60 days from the
date on which the Seller was notified of such defect, and if the Seller does not
cure such defect in all material  respects during such period,  request that the
Seller  purchase  such  Mortgage  Loan  from the  Trust  Fund on  behalf  of the
Certificateholders  at the Purchase Price within 90 days after the date on which
the Seller was notified of such  defect.  It is  understood  and agreed that the
obligation of the Seller to cure a material  defect in, or purchase any Mortgage
Loan as to which a  material  defect  in a  constituent  document  exists  shall
constitute   the   sole   remedy    respecting   such   defect    available   to
Certificateholders or the Trustee on behalf of Certificateholders.  The Purchase
Price  for the  purchased  Mortgage  Loan  shall be  deposited  or  caused to be
deposited upon receipt by the Master


                                       28

<PAGE>

Servicer in the  Custodial  Account and,  upon receipt by the Trustee of written
notification  of such deposit signed by a Servicing  Officer,  the Trustee shall
release or cause to be  released  to the Seller the  related  Mortgage  File and
shall execute and deliver such  instruments of transfer or  assignment,  in each
case without  recourse,  as the Seller shall require as necessary to vest in the
Seller ownership of any Mortgage Loan released  pursuant hereto and at such time
the Trustee  shall have no further  responsibility  with  respect to the related
Mortgage File.

                  SECTION 2.03. Representations, Warranties and Covenants of the
                                Master Servicer and the Company.

                  (a) The Master Servicer hereby  represents and warrants to and
covenants with the Company and the Trustee for the benefit of Certificateholders
that:

                        (i) The  Master  Servicer  is, and  throughout  the term
         hereof shall remain, a __________ duly organized,  validly existing and
         in good standing  under the laws of the State of __________  (except as
         otherwise  permitted pursuant to Section 6.02), the Master Servicer is,
         and shall remain,  in  compliance  with the laws of each state in which
         any  Mortgaged  Property is located to the extent  necessary to perform
         its obligations  under this Agreement,  and the Master Servicer is, and
         shall remain,  approved to sell mortgage loans to and service  mortgage
         loans for FNMA and FHLMC;

                       (ii) The execution and delivery of this  Agreement by the
         Master  Servicer,  and the performance and compliance with the terms of
         this  Agreement  by the Master  Servicer,  will not  violate the Master
         Servicer's  articles of incorporation or bylaws or constitute a default
         (or an event  which,  with  notice  or lapse  of time,  or both,  would
         constitute a default)  under,  or result in the breach of, any material
         agreement  or  other  instrument  to  which  it is a party  or which is
         applicable to it or any of its assets;

                      (iii) The Master Servicer has the full power and authority
         to enter into and  consummate  all  transactions  contemplated  by this
         Agreement, has duly authorized the execution,  delivery and performance
         of this Agreement, and has duly executed and delivered this Agreement;

                       (iv)  This   Agreement,   assuming   due   authorization,
         execution  and delivery by the Company and the Trustee,  constitutes  a
         valid, legal and binding obligation of the Master Servicer, enforceable
         against  the  Master  Servicer  in  accordance  with the terms  hereof,
         subject  to  (A)  applicable  bankruptcy,  insolvency,  reorganization,
         moratorium  and other laws  affecting  the  enforcement  of  creditors'
         rights generally,  and (B) general principles of equity,  regardless of
         whether such  enforcement is considered in a proceeding in equity or at
         law;

                        (v) The Master  Servicer is not in violation of, and its
         execution  and  delivery  of this  Agreement  and its  performance  and
         compliance  with the  terms of this  Agreement  will not  constitute  a
         violation of, any law, any order or decree of any court or arbiter,  or
         any  order,  regulation  or  demand  of any  federal,  state  or  local
         governmental or


                                       29

<PAGE>

         regulatory  authority,  which violation is likely to affect  materially
         and adversely  either the ability of the Master Servicer to perform its
         obligations  under this  Agreement  or the  financial  condition of the
         Master Servicer;

                       (vi) No  litigation  is  pending  or,  to the best of the
         Master  Servicer's  knowledge,  threatened  against the Master Servicer
         which would prohibit its entering into this Agreement or performing its
         obligations  under this Agreement or is likely to affect materially and
         adversely  either the  ability of the Master  Servicer  to perform  its
         obligations  under this  Agreement  or the  financial  condition of the
         Master Servicer;

                      (vii) The  Master  Servicer  will  comply in all  material
         respects in the  performance  of this Agreement and with all reasonable
         rules and requirements of each insurer under each Insurance Instrument;

                     (viii) The execution of this Agreement and the  performance
         of the Master  Servicer's  obligations  hereunder  do not  require  any
         license,  consent or  approval of any state or federal  court,  agency,
         regulatory  authority or other  governmental  body having  jurisdiction
         over the Master Servicer, other than such as have been obtained; and

                       (ix) No information, certificate of an officer, statement
         furnished in writing or report delivered to the Company,  any affiliate
         of the  Company  or the  Trustee by the Master  Servicer  will,  to the
         knowledge  of the Master  Servicer,  contain any untrue  statement of a
         material  fact  or  omit  a  material   fact   necessary  to  make  the
         information, certificate, statement or report not misleading; and

                  It  is  understood   and  agreed  that  the   representations,
warranties  and  covenants  set forth in this Section  2.03(a) shall survive the
execution and delivery of this Agreement,  and shall inure to the benefit of the
Company, the Trustee and the Certificateholders.  Upon discovery by the Company,
the  Trustee  or the  Master  Servicer  of a  breach  of  any  of the  foregoing
representations,  warranties and covenants that materially and adversely affects
the interests of the Company or the Trustee,  the party  discovering such breach
shall give prompt written notice to the other parties.

                  (b) The Company  hereby  represents and warrants to the Master
Servicer  and the Trustee for the benefit of  Certificateholders  that as of the
Closing Date (or, if otherwise specified below, as of the date so specified):

                         (i) Immediately prior to the assignment of the Mortgage
                  Loans to the  Trustee,  the Company had good title to, and was
                  the sole owner of,  each  Mortgage  Loan free and clear of any
                  pledge,  lien,  encumbrance or security  interest  (other than
                  rights  to  servicing  and  related   compensation)  and  such
                  assignment  validly transfers  ownership of the Mortgage Loans
                  to the Trustee free and clear of any pledge, lien, encumbrance
                  or security interest;


                                       30

<PAGE>

                        (ii) No Mortgage Loan is one month or more delinquent in
                  payment of  principal  and interest as of the Cut-off Date and
                  no Mortgage Loan has been so delinquent  more than once in the
                  12-month period prior to the Cut-off Date;

                       (iii)  The  information  set forth in the  Mortgage  Loan
                  Schedule  with respect to each  Mortgage  Loan or the Mortgage
                  Loans, as the case may be, is true and correct in all material
                  respects   at  the  date  or  dates   respecting   which  such
                  information is furnished;


                        (iv) The Mortgage Loans are fully-amortizing, fixed-rate
                  mortgage  loans with level  Monthly  Payments due on the first
                  day of each  month and terms to  maturity  at  origination  or
                  modification of not more than 30 years;

                         (v) Each Mortgage Loan secured by a Mortgaged  Property
                  with a Loan- to-Value Ratio at origination in excess of 80% is
                  the  subject  of a  Primary  Mortgage  Insurance  Policy  that
                  insures that  portion of the  principal  balance  thereof that
                  exceeds the amount equal to 75% of the appraised  value of the
                  related  Mortgaged   Property.   Each  such  Primary  Mortgage
                  Insurance  Policy is in full force and effect and the  Trustee
                  is entitled to the benefits thereunder; and

                        (vi) The  representations  and  warranties of the Seller
                  with respect to the Mortgage  Loans and the remedies  therefor
                  are as set forth in the Seller's Warranty Certificate.

                  [Other representations and warranties as applicable.]

It is understood and agreed that the representations and warranties set forth in
this Section 2.03(b) shall survive delivery of the respective  Mortgage Files to
the Trustee.

                  Upon discovery by either the Company,  the Master  Servicer or
the  Trustee of a breach of any  representation  or  warranty  set forth in this
Section  2.03 which  materially  and  adversely  affects  the  interests  of the
Certificateholders in any Mortgage Loan, the party discovering such breach shall
give prompt written notice to the other parties.

                  SECTION 2.04. Representations and Warranties of the Seller;
                                Repurchase and Substitution.

                  The Company  hereby  assigns to the Trustee for the benefit of
Certificateholders its interest in respect of the representations and warranties
made by the Seller in the Seller's Warranty Certificate or the exhibits thereto.
Insofar as the Seller's Warranty Certificate relates to such representations and
warranties  and  any  remedies  provided  thereunder  for  any  breach  of  such
representations  and warranties,  such right, title and interest may be enforced
by the Trustee on behalf of the  Certificateholders.  Upon the  discovery by the
Company,  the  Master  Servicer  or  the  Trustee  of a  breach  of  any  of the
representations and warranties made in the Seller's Warranty

                                       31

<PAGE>

Certificate  in respect of any  Mortgage  Loan which  materially  and  adversely
affects the interests of the Certificateholders in such Mortgage Loan, the party
discovering  such breach shall give prompt  written notice to the other parties.
The Trustee  shall  promptly  notify the Seller of such breach and request  that
such Seller shall, within 90 days from the date that the Company,  the Seller or
the Trustee  was  notified  of such  breach,  either (i) cure such breach in all
material respects or (ii) purchase such Mortgage Loan from the Trust Fund at the
Purchase Price and in the manner set forth in Section 2.02; provided that in the
case of such breach,  the Seller shall have the option to substitute a Qualified
Substitute  Mortgage Loan or Loans for such  Mortgage Loan if such  substitution
occurs within two years following the Closing Date. Any such  substitution  must
occur within 90 days from the date the Seller was notified of the breach if such
90 day period expires before two years  following the Closing Date. In the event
that the Seller  elects to  substitute a Qualified  Substitute  Mortgage Loan or
Loans for a Deleted  Mortgage  Loan  pursuant to this Section  2.04,  the Seller
shall  deliver to the  Trustee for the  benefit of the  Certificateholders  with
respect  to such  Qualified  Substitute  Mortgage  Loan or Loans,  the  original
Mortgage Note, the Mortgage,  an Assignment of the Mortgage in recordable  form,
and such other  documents and  agreements as are required by Section 2.01,  with
the Mortgage Note endorsed as required by Section 2.01. No substitution  will be
made in any calendar month after the Determination Date for such month.  Monthly
Payments due with respect to Qualified Substitute Mortgage Loans in the month of
substitution  shall not be part of the Trust  Fund and will be  retained  by the
Master  Servicer and  remitted by the Master  Servicer to the Seller on the next
succeeding  Distribution  Date. For the month of substitution,  distributions to
Certificateholders  will include the Monthly  Payment due on a Deleted  Mortgage
Loan for such month and  thereafter  the Seller  shall be entitled to retain all
amounts  received in respect of such Deleted  Mortgage  Loan.  The Company shall
amend or cause to be amended the Mortgage  Loan  Schedule for the benefit of the
Certificateholders  to reflect the removal of such Deleted Mortgage Loan and the
substitution of the Qualified  Substitute Mortgage Loan or Loans and the Company
shall deliver the amended  Mortgage  Loan  Schedule,  to the Trustee.  Upon such
substitution,  the Qualified  Substitute Mortgage Loan or Loans shall be subject
to the terms of this  Agreement in all  respects,  the Seller shall be deemed to
have made the  representations  and  warranties  with  respect to the  Qualified
Substitute  Mortgage Loan contained in the Seller's  Warranty  Certificate as of
the date of  substitution,  and the  Company  shall be  deemed to have made with
respect to any Qualified  Substitute  Mortgage Loan or Loans,  as of the date of
substitution,  the  representations  and  warranties  set forth in Section  2.03
hereof,  and the Seller shall be obligated to repurchase  or substitute  for any
Qualified  Substitute  Mortgage  Loan as to which a repurchase  or  substitution
obligation  has  occurred  pursuant  to  Section  3  of  the  Seller's  Warranty
Certificate.

                  In connection  with the  substitution of one or more Qualified
Substitute  Mortgage Loans for one or more Deleted  Mortgage  Loans,  the Master
Servicer will  determine  the amount (if any) by which the  aggregate  principal
balance  of all  such  Qualified  Substitute  Mortgage  Loans  as of the date of
substitution  is less than the aggregate  Stated  Principal  Balance of all such
Deleted Mortgage Loans (in each case after  application of the principal portion
of the  Monthly  Payments  due in  the  month  of  substitution  that  are to be
distributed  to  Certificateholders  in the month of  substitution).  The Seller
shall  provide the Master  Servicer  on the day of  substitution  for  immediate
deposit in to the Custodial  Account the amount of such  shortfall,  without any
reimbursement  therefor.  The Seller shall give notice in writing to the Trustee
of such event,

                                       32
<PAGE>

which  notice  shall  be  accompanied  by an  Officers'  Certificate  as to  the
calculation  of such  shortfall  and by an Opinion of Counsel to the effect that
such  substitution will not cause (a) any federal tax to be imposed on the Trust
Fund,  including  without  limitation,  any federal  tax imposed on  "prohibited
transactions"  under Section  860F(a)(1) of the Code or on "contributions  after
the startup date" under Section 860G(d)(1) of the Code or (b) any portion of the
Trust  Fund to fail to qualify  as a REMIC at any time that any  Certificate  is
outstanding.  The costs of any  substitution as described  above,  including any
related  assignments,  opinions or other  documentation in connection  therewith
shall be borne by the Seller.

                  Except as expressly  set forth herein  neither the Trustee nor
the Master  Servicer is under any obligation to discover any breach of the above
mentioned  representations and warranties.  It is understood and agreed that the
obligation of the Seller to cure such breach or to so purchase or substitute for
any Mortgage Loan as to which such a breach has occurred and is continuing shall
constitute   the   sole   remedy    respecting   such   breach    available   to
Certificateholders or the Trustee on behalf of Certificateholders.  In addition,
if the first  scheduled  Monthly Payment is due during the first month after its
closing date (as such term is used in the Seller's  Warranties  Certificate) and
such Monthly  Payment is not received by the Master  Servicer  within 30 days of
the due date in  accordance  with the terms of the related  Mortgage  Note,  the
Master  Servicer shall promptly notify the Seller and the Trustee and the Seller
shall  purchase such Mortgage Loan from the Trust Fund at the Purchase  Price or
substitute a Qualified Substitute Mortgage Loan therefor within 15 days from the
date that the Seller was notified.

                  SECTION 2.05. Issuance of Certificates Evidencing Interests in
                                the Trust Fund.

                  The Trustee  acknowledges the assignment to it of the Mortgage
Loans and the delivery of the Mortgage  Files to it together with the assignment
to it of all other assets included in the Trust Fund, receipt of which is hereby
acknowledged.  Concurrently  with such  delivery and in exchange  therefor,  the
Trustee,  pursuant to the written request of the Company  executed by an officer
of the Company, has executed and caused to be authenticated, and delivered to or
upon the order of the Company,  the  Certificates  in  authorized  denominations
which evidence ownership of the entire Trust Fund.

                                       33
<PAGE>

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01. Master Servicer to Act as Master Servicer.

                  The Master  Servicer shall service and administer the Mortgage
Loans  for the  benefit  of the  Certificateholders,  in  accordance  with  this
Agreement  and  the  customary  and  usual  standards  of  practice  of  prudent
institutional mortgage lenders servicing comparable mortgage loans for their own
account in the respective states in which the Mortgaged  Properties are located.
Subject  to the  foregoing,  the  Master  Servicer  shall  have  full  power and
authority,  acting alone  and/or  through  Sub-Servicers  as provided in Section
3.02,  to do or cause to be done any and all  things  in  connection  with  such
servicing and  administration  that it may deem necessary or desirable.  Without
limiting the generality of the foregoing, the Master Servicer in its own name or
in the name of a Sub-Servicer is hereby  authorized and empowered by the Trustee
when the Master  Servicer  believes it appropriate in its best judgment,  to (i)
execute and deliver, on behalf of the  Certificateholders and the Trustee or any
of them, any and all instruments of satisfaction or cancellation,  or of partial
or full release or discharge, and all other comparable instruments, with respect
to the Mortgage Loans and the Mortgaged  Properties,  (ii) institute foreclosure
pro  ceedings  or obtain a  deed-in-lieu  of  foreclosure  so as to convert  the
ownership of such  properties,  and (iii) hold or cause to be held title to such
properties,  on  behalf of the  Trustee  and  Certifi  cateholders.  The  Master
Servicer  shall service and  administer  the Mortgage  Loans in accordance  with
applicable state and federal law and shall provide to the Mortgagors any reports
required to be provided to them thereby.  Subject to Section  3.16,  the Trustee
shall furnish to the Master Servicer and any Sub-Servicer any powers of attorney
and other  documents  necessary or appropriate to enable the Master Servicer and
any  Sub-Servicer  to  carry  out  their  servicing  and  administrative  duties
hereunder.  The Trustee  shall not be  responsible  for any action  taken by the
Master Servicer or any  Sub-Servicer  pursuant to the application of such powers
of attorney.

                  In accordance  with the standards of the preceding  paragraph,
the Master Servicer shall advance or cause to be advanced funds as necessary for
the purpose of effecting the payment of taxes and  assessments  on the Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided  in  Section  3.11.  No costs  incurred  by the Master  Servicer  or by
Sub-Servicers in effecting the payment of taxes and assessments on the Mortgaged
Properties   shall,   for  the   purpose   of   calculating   distributions   to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

                  The Master  Servicer  shall not  (unless the  Mortgagor  is in
default with respect to the Mortgage Loan or such default is, in the judgment of
the Master Servicer,  reasonably  foreseeable)  make or permit any modification,
waiver or amendment of any term of any Mortgage  Loan that would both (i) effect
an exchange or  reissuance  of such Mortgage Loan under Section 1001 of the Code
(or final,  temporary or proposed Treasury regulations  promulgated  thereunder)
and (ii) cause the Trust  Fund to fail to  qualify as a REMIC  under the Code or
the imposition of

                                       34
<PAGE>

any tax on "prohibited transactions" or "contributions" after the  startup  date
under the REMIC Provisions.

                  The  Master  Servicer  may  approve  a  request  for a partial
release of the Mortgaged Property, easement, consent to alteration or demolition
and other  similar  matters  if it has  determined,  exercising  its good  faith
business  judgement  in the same  manner as it would if it were the owner of the
related Mortgage Loan, that such approval will not adversely affect the security
for, or the timely and full  collectability  of, the related  Mortgage Loan. Any
fee  collected  by the Master  Servicer  for  processing  such  request  will be
retained by the Master Servicer as additional servicing compensation.

                  The  relationship of the Master Servicer (and of any successor
to the Master Servicer under this Agreement) to the Trustee under this Agreement
is intended by the parties to be that of an independent  contractor and not that
of a joint venturer, partner or agent.

                  SECTION 3.02.  Sub-Servicing Agreements Between Master
                                 Servicer and Sub-Servicers.

                  (a)  The  Master   Servicer   may  enter  into   Sub-Servicing
Agreements  with Sub-  Servicers  for the servicing  and  administration  of the
Mortgage Loans and for the  performance  of any and all other  activities of the
Master Servicer hereunder.  Each Sub-Servicer shall be either (i) an institution
the  accounts  of which are  insured  by the FDIC or (ii)  another  entity  that
engages in the business of  originating  or  servicing  mortgage  loans,  and in
either case shall be authorized  to transact  business in the state or states in
which the related Mortgaged Properties it is to service are situated,  if and to
the extent required by applicable law to enable the  Sub-Servicer to perform its
obligations hereunder and under the Sub-Servicing  Agreement, and in either case
shall  be a  FHLMC  or  FNMA  approved  mortgage  servicer.  Each  Sub-Servicing
Agreement  must  impose  on  the  Sub-Servicer  requirements  conforming  to the
provisions  set forth in Section 3.08 and provide for  servicing of the Mortgage
Loans  consistent  with the terms of this  Agreement.  With the  consent  of the
Trustee,  which consent shall not be unreasonably  withheld, the Master Servicer
and  the  Sub-Servicers  may  enter  into  Sub-Servicing   Agreements  and  make
amendments to the Sub-Ser  vicing  Agreements or enter into  different  forms of
Sub-Servicing  Agreements;  provided,  however,  that  any  such  amendments  or
different  forms shall be consistent with and not violate the provisions of this
Agreement.

                  (b) As part of its servicing activities hereunder,  the Master
Servicer,  for the  benefit of the  Trustee  and the  Certificateholders,  shall
enforce the  obligations of each  Sub-Servicer  under the related  Sub-Servicing
Agreement,  including,  without  limitation,  any obligation to make advances in
respect of delinquent payments as required by a Sub-Servicing  Agreement,  or to
purchase a Mortgage Loan on account of defective  documentation or on account of
a breach of a  representation  or warranty,  as described in Section 2.02.  Such
enforcement,  including,  without  limitation,  the legal prosecution of claims,
termination of  Sub-Servicing  Agreements  and the pursuit of other  appropriate
remedies,  shall be in such form and  carried  out to such an extent and at such
time as the Master Servicer, in its good faith business judgment,  would require
were it the owner of the related  Mortgage Loans.  The Master Servicer shall pay
the costs of such

                                       35
<PAGE>

enforcement at its own expense, but shall be reimbursed therefor only (i) from a
general recovery  resulting from such  enforcement  only to the extent,  if any,
that such  recovery  exceeds all amounts due in respect of the related  Mortgage
Loans or (ii) from a specific  recovery of costs,  expenses or  attorneys'  fees
against the party against whom such enforcement is directed.

                  SECTION 3.03.  Successor Sub-Servicers.

                  The  Master  Servicer  shall  be  entitled  to  terminate  any
Sub-Servicing  Agreement  and the rights  and  obligations  of any  Sub-Servicer
pursuant  to any  Sub-Servicing  Agreement  in accor  dance  with the  terms and
conditions of such Sub-Servicing  Agreement.  In the event of termination of any
Sub-Servicer,  all servicing  obligations of such Sub-Servicer  shall be assumed
simultaneously  by the Master  Servicer  without  any act or deed on the part of
such  Sub-Servicer or the Master Servicer,  and the Master Servicer either shall
service  directly the related Mortgage Loans or shall enter into a Sub-Servicing
Agreement with a successor Sub-Servicer which qualifies under Section 3.02.

                  SECTION 3.04.  Liability of the Master Servicer.

                  Notwithstanding  any  Sub-Servicing   Agreement,  any  of  the
provisions of this Agreement relating to agreements or arrangements  between the
Master  Servicer and a Sub-  Servicer or reference  to actions  taken  through a
Sub-Servicer  or  otherwise,  the Master  Servicer  shall remain  obligated  and
primarily  liable to the Trustee and  Certificateholders  for the  servicing and
administering of the Mortgage Loans in accordance with the provisions of Section
3.01  without  diminution  of such  obligation  or  liability  by virtue of such
Sub-Servicing  Agreements or arrangements or by virtue of  indemnification  from
the  Sub-Servicer and to the same extent and under the same terms and conditions
as if the Master  Servicer alone were servicing and  administering  the Mortgage
Loans.  For purposes of this  Agreement,  the Master Servicer shall be deemed to
have received payments on Mortgage Loans when the Sub-Servicer has received such
payments. The Master Servicer shall be entitled to enter into any agreement with
a Sub-Servicer for  indemnification  of the Master Servicer by such Sub-Servicer
and nothing  contained in this Agreement shall be deemed to limit or modify such
indemnification.

                  SECTION 3.05.   No Contractual Relationship Between 
                                  Sub-Servicers and Trustee or
                                  Certificateholders.

                  Any  Sub-Servicing  Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
in its capacity as such and not as an  originator  shall be deemed to be between
the   Sub-Servicer   and  the  Master  Servicer  alone,   and  the  Trustee  and
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or  liabilities  with respect to the  Sub-Servicer
except as set forth in Section 3.06.

                                       36
<PAGE>

                  SECTION 3.06.  Assumption or Termination of Sub-Servicing
                                 Agreements by Trustee.

                  In the  event the  Master  Servicer  shall  for any  reason no
longer be the master servicer (including by reason of an Event of Default),  the
Trustee or its designee shall thereupon assume all of the rights and obligations
of the  Master  Servicer  under  each  Sub-Servicing  Agreement  that the Master
Servicer may have entered into,  unless the Trustee is then permitted and elects
to terminate  any  Sub-Servicing  Agreement in  accordance  with its terms.  The
Trustee,  its designee or the successor servicer for the Trustee shall be deemed
to have  assumed  all of the  Master  Servicer's  interest  therein  and to have
replaced the Master Servicer as a party to each Sub- Servicing  Agreement to the
same extent as if the Sub-Servicing Agreements had been assigned to the assuming
party,  except  that the Master  Servicer  shall not  thereby be relieved of any
liability or  obligations  under the  Sub-Servicing  Agreements,  and the Master
Servicer  shall  continue to be  entitled to any rights or benefits  which arose
prior to its termination as master servicer.

                  The Master Servicer at its expense shall,  upon request of the
Trustee,  deliver to the assuming  party all documents  and records  relating to
each  Sub-Servicing  Agreement and the Mortgage Loans then being serviced and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect the  orderly  and  efficient  transfer  of the  Sub-Servicing
Agreements to the assuming party.

                  SECTION 3.07.  Collection of Certain Mortgage Loan Payments.

                  The Master Servicer shall make  reasonable  efforts to collect
all payments  called for under the terms and  provisions of the Mortgage  Loans,
and shall, to the extent such procedures shall be consistent with this Agreement
and the terms and  provisions  of any  related  Insurance  Policy,  follow  such
collection  procedures  as it  would  follow  with  respect  to  mortgage  loans
comparable  to the  Mortgage  Loans  and held for its own  account.  The  Master
Servicer  shall not be required to institute or join in litigation  with respect
to collection of any payment (whether under a Mortgage,  Mortgage Note,  Primary
Hazard  Insurance  Policy,  Primary  Mortgage  Insurance  Policy or otherwise or
against  any  public  or  governmental  authority  with  respect  to a taking or
condemnation) if it reasonably  believes that it is prohibited by applicable law
from  enforcing  the provision of the Mortgage or other  instrument  pursuant to
which such  payment  is  required.  Consistent  with the  foregoing,  the Master
Servicer may in its discretion waive any prepayment fees, late payment charge or
other charge,  except as otherwise  required  under  applicable  law. The Master
Servicer shall be responsible  for preparing and  distributing  all  information
statements  relating to payments on the Mortgage  Loans,  in accordance with all
applicable federal and state tax laws and regulations.

                  SECTION 3.08.  Sub-Servicing Accounts.

                  In those cases where a  Sub-Servicer  is  servicing a Mortgage
Loan pursuant to a Sub-Servicing Agreement, the Sub-Servicer will be required to
establish and maintain one or more accounts  (collectively,  the  "Sub-Servicing
Account").  The  Sub-Servicing  Account  shall be an Eligible  Account and shall
otherwise be acceptable to the Master Servicer. All amounts held in


                                       37
<PAGE>

a  Sub-Servicing  Account shall be held in trust for the Trustee for the benefit
of the Certificateholders. The Sub-Servicer will be required to deposit into the
Sub-Servicing  Account no later than the first  Business  Day after  receipt all
proceeds of Mortgage  Loans  received by the  Sub-Servicer,  less its  servicing
compensation and any unreimbursed expenses and advances, to the extent permitted
by the  Sub-Servicing  Agreement.  On  each  Sub-Servicer  Remittance  Date  the
Sub-Servicer  will be required to remit to the Master  Servicer for deposit into
the Custodial Account all funds held in the  Sub-Servicing  Account with respect
to any Mortgage Loan as of the  Sub-Servicer  Remittance  Date,  after deducting
from  such  remittance  an  amount  equal  to  the  servicing  compensation  and
unreimbursed  expenses and advances to which it is then entitled pursuant to the
related  Sub-Servicing  Agreement,  to the  extent  not  previously  paid  to or
retained  by  it.  In  addition,  on  each  Sub-Servicer   Remittance  Date  the
Sub-Servicer  will be  required  to remit to the  Master  Servicer  any  amounts
required to be advanced  pursuant to the related Sub- Servicing  Agreement.  The
Sub-Servicer  will also be required to remit to the Master Servicer,  within one
Business Day of receipt,  the proceeds of any Principal  Prepayment  made by the
Mortgagor and any Insurance Proceeds or Liquidation Proceeds.


                  SECTION 3.09.  Collection of Taxes, Assessments and Similar 
                                 Items; Servicing Accounts.

                  The Master Servicer and the Sub-Servicers  shall establish and
maintain one or more accounts (the "Servicing Accounts"),  and shall deposit and
retain therein all  collections  from the  Mortgagors (or related  advances from
Sub-Servicers) for the payment of taxes,  assessments,  Primary Hazard Insurance
Policy premiums, and comparable items for the account of the Mortgagors,  to the
extent  that  the  Master  Servicer   customarily   escrows  for  such  amounts.
Withdrawals of amounts so collected from a Servicing Account may be made only to
(i) effect  payment  of taxes,  assessments,  Primary  Hazard  Insurance  Policy
premiums  and  comparable  items;  (ii)  reimburse  the  Master  Servicer  (or a
Sub-Servicer to the extent provided in the related Sub- Servicing Agreement) out
of related  collections  for any payments  made  pursuant to Sections 3.01 (with
respect  to taxes and  assessments)  and 3.13 (with  respect  to Primary  Hazard
Insurance Policies); (iii) refund to Mortgagors any sums as may be determined to
be  overages;  or  (iv)  clear  and  terminate  the  Servicing  Account  at  the
termination of this Agreement pursuant to Section 9.01. As part of its servicing
duties,  the  Master  Servicer  or  Sub-Servicers  shall,  if and to the  extent
required by law, pay to the Mortgagors  interest on funds in Servicing  Accounts
from its or their own funds, without any reimbursement therefor.

                  SECTION 3.10.  Custodial Account.

                  (a) The Master  Servicer  shall  establish and maintain one or
more  accounts  (collectively,  the  "Custodial  Account")  in which the  Master
Servicer shall deposit or cause to be deposited no later than the first Business
Day after receipt or as and when received from the Sub- Servicers, the following
payments and  collections  received or made by or on behalf of it  subsequent to
the Cut-off Date, or received by it prior to the Cut-off Date but allocable to a
period  subsequent  thereto  (other than in respect of principal and interest on
the Mortgage Loans due on or before the Cut-off Date):


                                       38
<PAGE>

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

              (ii) all  payments on account of interest on the  Mortgage  Loans,
         not including any portion thereof  representing  interest on account of
         the related Servicing Fee Rate;

              (iii) all Insurance  Proceeds,  other than proceeds that represent
         reimbursement of costs and expenses  incurred by the Master Servicer in
         connection with presenting claims under the related Insurance Policies,
         Liquidation Proceeds and REO Proceeds;

              (iv) all proceeds of any Mortgage Loan or REO Property repurchased
         or purchased in  accordance  with Sections  2.02,  2.04 or 9.01 and all
         amounts required to be deposited in connection with the substitution of
         a Qualified Substitute Mortgage Loan pursuant to Section 2.04;

              (v) any amounts required to be deposited in the Custodial  Account
         pursuant to Section 3.12, 3.13 or 3.22; and

              (vi) all amounts  transferred from the Certificate  Account to the
         Custodial Account in accordance with Sections 4.01(b).

                  For  purposes  of  the  immediately  preceding  sentence,  the
Cut-off Date with respect to any  Qualified  Substitute  Mortgage  Loan shall be
deemed to be the date of substitution.

                  The  foregoing  requirements  for  deposit  in  the  Custodial
Account shall be exclusive.  In the event the Master  Servicer  shall deposit in
the Custodial  Account any amount not required to be deposited  therein,  it may
withdraw such amount from the  Custodial  Account,  any provision  herein to the
contrary  notwithstanding.  The  Custodial  Account  shall  be  maintained  as a
segregated  account,  separate  and apart from trust funds  created for mortgage
pass-through  certificates of other series, and the other accounts of the Master
Servicer.

                  (b)  Funds  in  the  Custodial  Account  may  be  invested  in
Permitted  Instruments  in accordance  with the  provisions set forth in Section
3.12.  The Master  Servicer  shall give notice to the Trustee and the Company of
the location of the Custodial Account after any change thereof.


                  (c) Payments in the nature of late payment charges, prepayment
fees, assumption fees and reconveyance fees received on the Mortgage Loans shall
not be deposited in the Custodial Account, but rather shall be received and held
by the Master Servicer as additional servicing compensation.

                                       39
<PAGE>

                  SECTION 3.11.  Permitted Withdrawals From the Custodial
                                 Account.

                  The Master Servicer may, from time to time as provided herein,
make  withdrawals  from the  Custodial  Account of  amounts  on deposit  therein
pursuant to Section 3.10 that are  attributable  to the  Mortgage  Loans for the
following purposes:

                         (i) to make  deposits into the  Certificate  Account in
         the  amounts  and in the  manner  provided  for in Section  4.01,  such
         deposit to include  interest  collections  on the Mortgage Loans at the
         Net Mortgage Rate [and net of amounts reimbursed therefrom];

                        (ii) to pay to itself,  the  Company,  the Seller or any
         other  appropriate  person,  as the case may be,  with  respect to each
         Mortgage  Loan  that has  previously  been  purchased,  repurchased  or
         replaced  pursuant to Sections 2.02, 2.04 or 9.01 all amounts  received
         thereon and not yet distributed as of the date of purchase,  repurchase
         or substitution;

                       (iii)  to  reimburse   itself  or  any  Sub-Servicer  for
         Advances  not  previously  reimbursed,  the  Master  Servicer's  or any
         Sub-Servicer's  right to  reimbursement  pursuant to this clause  (iii)
         being limited to amounts received which represent Late Collections (net
         of the related  Servicing  Fees) of Monthly  Payments on Mortgage Loans
         with respect to which such Advances  were made and as further  provided
         in Section 3.15;

                        (iv) to  reimburse  or pay  itself,  the  Trustee or the
         Company  for  expenses  incurred  by  or  reimbursable  to  the  Master
         Servicer,  the Trustee or the Company  pursuant to Sections 3.22, 6.03,
         8.05,  10.01(c)  or  10.01(g),  except as  otherwise  provided  in such
         Sections;

                         (v) to reimburse  itself or any  Sub-Servicer for costs
         and  expenses  incurred  by or  reimbursable  to  it  relating  to  the
         prosecution  of any claims  pursuant to Section 3.13 that are in excess
         of the amounts so recovered;

                        (vi) to reimburse  itself or any Sub-Servicer for unpaid
         Servicing  Fees  and  unreimbursed   Servicing  Advances,   the  Master
         Servicer's or any  Sub-Servicer's  right to  reimbursement  pursuant to
         this clause (vi) with  respect to any  Mortgage  Loan being  limited to
         late  recoveries  of the  payments  for which such  advances  were made
         pursuant to Section  3.01 or Section  3.09 and any other  related  Late
         Collections;

                       (vii)  to  pay  itself  as  servicing   compensation  (in
         addition to the Servicing Fee), on or after each Distribution Date, any
         interest  or  investment  income  earned  on  funds  deposited  in  the
         Custodial  Account  for the period  ending on such  Distribution  Date,
         subject to Section 8.05;

                      (viii) to  reimburse  itself or any  Sub-Servicer  for any
         Advance   previously   made  which  itself  has   determined  to  be  a
         Nonrecoverable Advance,  provided that either (a) such Advance was made
         with respect to a delinquency that ultimately constituted an

                                       40
<PAGE>

         Excess Special Hazard Loss,  Excess Fraud Loss,  Excess Bankruptcy Loss
         or Extraordinary Loss, or (b) the Certificate Principal Balances of the
         Class B Certificates have been reduced to zero; and

                        (ix) to clear and terminate the Custodial Account at the
         termination of this Agreement pursuant to Section 9.01.

                  The  Master   Servicer   shall  keep  and  maintain   separate
accounting records on a Mortgage Loan by Mortgage Loan basis, for the purpose of
justifying any withdrawal  from the Custodial  Account  pursuant to such clauses
(ii), (iii), (iv), (v), (vi), (vii) and (viii).

                  In  connection  with clause  (viii)  above,  the Trustee shall
notify the Master Servicer if and when the Certificate Principal Balances of the
Class B Certificates have been reduced to zero.

                  SECTION 3.12. Permitted Instruments.

                  Any institution maintaining the Custodial Account shall at the
direction of the Master  Servicer  invest the funds in such account in Permitted
Instruments,  each of  which  shall  mature  not  later  than the  Business  Day
immediately  preceding  the  Distribution  Date next  following the date of such
investment  (except that if such  Permitted  Instrument  is an obligation of the
insti tution that maintains such account,  then such Permitted  Instrument shall
mature not later than such Distribution  Date) and shall not be sold or disposed
of prior to its maturity.  All income and gain realized from any such investment
as well as any interest earned on deposits in the Custodial Account shall be for
the benefit of the Master  Servicer.  The Master  Servicer  shall deposit in the
Custodial  Account (with  respect to  investments  made  hereunder of funds held
therein)  an amount  equal to the amount of any loss  incurred in respect of any
such  investment  immediately  upon  realization  of such loss without  right of
reimbursement.

                  SECTION 3.13. Maintenance of Primary Mortgage Insurance and
                                Primary Hazard Insurance.

                  (a)  The  Master  Servicer  shall  not  take,  or  permit  any
Sub-servicer  to take, any action which would result in  non-coverage  under any
applicable  Primary  Mortgage  Insurance  Policy of any loss which,  but for the
actions  of the  Master  Servicer  or  Sub-servicer,  would  have  been  covered
thereunder.  To the extent coverage is available, the Master Servicer shall keep
or  cause  to be kept in full  force  and  effect  each  such  Primary  Mortgage
Insurance  Policy  until the  principal  balance of the  related  Mortgage  Loan
secured by a  Mortgaged  Property  is  reduced to 75% or less of the  Collateral
Value in the  case of such a  Mortgage  Loan  having  a  Loan-to-Value  Ratio at
origination in excess of 80%. The Master  Servicer shall not cancel or refuse to
renew any such Primary Mortgage Insurance Policy, or consent to any Sub-servicer
canceling  or  refusing  to renew any such  Primary  Mortgage  Insurance  Policy
applicable to a Mortgage Loan  subserviced  by it, that is in effect at the date
of the initial  issuance of the Certificates and is required to be kept in force
hereunder  unless the replacement  Primary  Mortgage  Insurance  Policy for such
canceled or non-renewed policy is maintained with a Qualified Insurer.


                                       41
<PAGE>

                  (b) In connection  with its  activities as  administrator  and
servicer of the  Mortgage  Loans,  the Master  Servicer  agrees to present or to
cause the related Sub-servicer to present, on behalf of the Master Servicer, the
Sub-servicer, if any, the Trustee and Certificateholders,  claims to the insurer
under any Primary Mortgage Insurance Policies,  in a timely manner in accordance
with such  policies,  and,  in this  regard,  to take or cause to be taken  such
reasonable  action as shall be  necessary to permit  recovery  under any Primary
Mortgage Insurance  Policies  respecting  defaulted Mortgage Loans.  Pursuant to
Section  3.10,  any  Insurance  Proceeds  collected by or remitted to the Master
Servicer under any Primary Mortgage Insurance Policies shall be deposited in the
Custodial Account, subject to withdrawal pursuant to Section 3.11.

                  (c) The Master  Servicer shall cause to be maintained for each
Mortgage Loan primary  hazard  insurance  with extended  coverage on the related
Mortgaged  Property in an amount equal to the lesser of 100% of the  replacement
value of the  improvements,  as  determined by the  insurance  company,  on such
Mortgaged  Property or the unpaid  principal  balance of the Mortgage  Loan. The
Master  Servicer  shall also cause to be  maintained  on property  acquired upon
foreclosure,  or deed  in  lieu  of  foreclosure,  of any  Mortgage  Loan,  fire
insurance with extended  coverage in an amount equal to the replacement value of
the improvements thereon. Pursuant to Section 3.10, any amounts collected by the
Master Servicer under any such policies (other than amounts to be applied to the
restoration  or  repair of the  related  Mortgaged  Property  or  property  thus
acquired or amounts  released to the  Mortgagor  in  accordance  with the Master
Servicer's  normal  servicing  procedures)  shall be deposited in the  Custodial
Account,  subject to withdrawal  pursuant to Section 3.11.  Any cost incurred by
the Master Servicer in maintaining any such insurance shall not, for the purpose
of calculating  monthly  distributions  to  Certificateholders,  be added to the
amount  owing under the  Mortgage  Loan,  notwithstanding  that the terms of the
Mortgage Loan so permit. It is understood and agreed that no earthquake or other
additional  insurance  is to be  required  of any  Mortgagor  or  maintained  on
property  acquired  in respect of a Mortgage  Loan other than  pursuant  to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional  insurance.  When the  improvements  securing a Mortgage
Loan are located at the time of origination of such Mortgage Loan in a federally
designated  special  flood hazard area,  the Master  Servicer  shall cause flood
insurance (to the extent  available) to be maintained in respect  thereof.  Such
flood insurance shall be in an amount equal to the lesser of (i) the replacement
value of the  improvements,  which  are  part of such  Mortgaged  Property  on a
replacement  cost basis and (ii) the maximum amount of such insurance  available
for the related  Mortgaged  Property under the national flood insurance  program
(assuming  that  the  area in  which  such  Mortgaged  Property  is  located  is
participating in such program).

                  In the  event  that  the  Master  Servicer  shall  obtain  and
maintain a blanket fire insurance policy with extended coverage insuring against
hazard losses on all of the Mortgage Loans,  it shall  conclusively be deemed to
have  satisfied its  obligations as set forth in the first two sentences of this
Section  3.13,  it being  understood  and agreed  that such policy may contain a
deductible  clause,  in which case the Master  Servicer shall, in the event that
there shall not have been maintained on the related Mortgaged  Property a policy
complying with the first two sentences of this Section 3.13 and there shall have
been a loss  which  would  have been  covered  by such  policy,  deposit  in the
Certificate Account the amount not otherwise payable under the blanket

                                       42
<PAGE>

policy  because  of such  deductible  clause.  Any such  deposit  by the  Master
Servicer shall be made on the  Certificate  Account  Deposit Date next preceding
the  Distribution  Date which occurs in the month  following  the month in which
payments  under any such  policy  would  have been  deposited  in the  Custodial
Account.  In connection with its activities as administrator and servicer of the
Mortgage Loans, the Master Servicer agrees to present,  on behalf of itself, the
Trustee and Certificateholders, claims under any such blanket policy.

                  SECTION 3.14.  Enforcement of Due-on-Sale Clauses; Assumption
                                 Agreements.

                  The Master  Servicer  will,  to the extent it has knowledge of
any  conveyance  or  prospective  conveyance  by any  Mortgagor of the Mortgaged
Property (whether by absolute  conveyance or by contract of sale, and whether or
not the Mortgagor  remains or is to remain liable under the Mortgage Note or the
Mortgage),  exercise  or cause to be  exercised  its  rights to accele  rate the
maturity  of such  Mortgage  Loan  under  any  "due-on-sale"  clause  applicable
thereto; provided, however, that the Master Servicer shall not exercise any such
rights if it  reasonably  believes that it is prohibited by law from doing so or
if such enforcement will adversely affect or jeopardize  required coverage under
the  Insurance  Instruments.  If the Master  Servicer is unable to enforce  such
"due-on-sale"   clause  (as  provided  in  the  previous   sentence)  or  if  no
"due-on-sale" clause is applicable, the Master Servicer or the Sub-Servicer will
enter into an assumption and modification agreement with the Person to whom such
property has been conveyed or is proposed to be conveyed, pursuant to which such
Person  becomes  liable under the Mortgage Note and, to the extent  permitted by
applicable state law, the Mortgagor remains liable thereon;  provided,  however,
that the Master  Servicer shall not enter into any  assumption and  modification
agreement if the coverage  provided under the Primary  Insurance Policy, if any,
would be impaired by doing so. The Master  Servicer is also  authorized to enter
into a substitution of liability  agreement with such Person,  pursuant to which
the original Mortgagor is released from liability and such Person is substituted
as the  Mortgagor  and becomes  liable  under the Mortgage  Note,  if the Master
Servicer  shall have  determined in good faith that such  substitution  will not
adversely affect the  collectability  of the Mortgage Loan. Any fee collected by
or on  behalf  of the  Master  Servicer  for  entering  into  an  assumption  or
substitution  of  liability  agreement  will be  retained by or on behalf of the
Master  Servicer as additional  servicing  compensation.  In connection with any
such  assumption,  no material  term of the  Mortgage  Note  (including  but not
limited to the Mortgage  Rate,  the amount of the Monthly  Payment and any other
term  affecting  the amount or timing of payment  on the  Mortgage  Loan) may be
changed. The Master Servicer shall not enter into any substitution or assumption
if such substitution or assumption would constitute a "significant modification"
effecting an exchange or  reissuance  of such  Mortgage  Loan under the Code (or
final,  temporary or proposed Treasury regulations  promulgated  thereunder) and
cause  the  Trust  Fund to fail to  qualify  as a REMIC  under  the  Code or the
imposition of any tax on "prohibited  transactions" or "contributions" after the
Startup Day under the REMIC  Provisions.  The Master  Servicer  shall notify the
Trustee that any such substitution or assumption agreement has been completed by
forwarding to the Trustee the original copy of such  substitution  or assumption
agree ment,  which copy shall be added to the related  Mortgage  File and shall,
for all purposes, be con sidered a part of such Mortgage File to the same extent
as all other documents and instruments constituting a part thereof.


                                       43
<PAGE>

                  Notwithstanding the foregoing paragraph or any other provision
of this  Agreement,  the Master  Servicer  shall not be deemed to be in default,
breach or any other  violation  of its  obligations  hereunder  by reason of any
assumption  of a Mortgage  Loan by operation of law or any  assumption  that the
Master  Servicer  may be  restricted  by law  from  preventing,  for any  reason
whatsoever.  For purposes of this Section 3.14, the term  "assumption" is deemed
to also include a sale of a Mortgaged  Property  that is not  accompanied  by an
assumption or substitution of liability agreement.

                  SECTION 3.15.  Realization Upon Defaulted Mortgage Loans.

                  The  Master  Servicer  shall  exercise   reasonable   efforts,
consistent  with the procedures  that the Master Servicer would use in servicing
loans for its own account,  to foreclose  upon or otherwise  comparably  convert
(which may include an REO Acquisition) the ownership of properties securing such
of the  Mortgage  Loans as come into and  continue in default and as to which no
satisfactory  arrangements  can be made for  collection of  delinquent  payments
pursuant  to  Section  3.07,  and which  are not  released  from the Trust  Fund
pursuant to any other provision hereof. The Master Servicer shall use reasonable
efforts to realize  upon such  defaulted  Mortgage  Loans in such manner as will
maximize the receipt of principal  and  interest by  Certificateholders,  taking
into account,  among other things,  the timing of foreclosure  proceedings.  The
foregoing  is subject to the  provisions  that,  in any case in which  Mortgaged
Property shall have suffered damage from an Uninsured Cause, the Master Servicer
shall not be required  to expend its own funds  toward the  restoration  of such
property  unless it shall determine in (i) that such  restoration  will increase
the  net   proceeds   of   liquidation   of  the   related   Mortgage   Loan  to
Certificateholders  after  reimbursement  to itself for such expenses,  and (ii)
that such expenses will be recoverable by the Master Servicer through  Insurance
Proceeds  or  Liquidation  Proceeds  from the  related  Mortgaged  Property,  as
contemplated  in Section 3.11. The Master  Servicer shall be responsible for all
other  costs and  expenses  incurred  by it in any such  proceedings;  provided,
however,  that it shall be entitled to  reimbursement  thereof  from the related
Mortgaged Property, as contemplated in Section 3.11.

                  The proceeds of any Cash  Liquidation or REO  Disposition,  as
well as any recovery  resulting from a partial  collection of Insurance Proceeds
or Liquidation  Proceeds or any income from an REO Property,  will be applied in
the following order of priority:  first, to reimburse the Master Servicer or any
Sub-Servicer  for any  related  unreimbursed  Servicing  Advances,  pursuant  to
Section 3.11(vi) or 3.22; second, to accrued and unpaid interest on the Mortgage
Loan or REO Imputed  Interest,  at the  Mortgage  Rate,  to the date of the Cash
Liquidation  or REO  Disposition,  or to the Due Date prior to the  Distribution
Date on which such amounts are to be  distributed  if not in  connection  with a
Cash  Liquidation or REO  Disposition;  and third, as a recovery of principal of
the  Mortgage  Loan.  If the amount of the  recovery so allocated to interest is
less than a full  recovery  thereof,  that amount will be  allocated as follows:
first, on a pro rata basis, to unpaid Servicing Fees; and second, to interest at
the related Net  Mortgage  Rate.  The portion of the  recovery so  allocated  to
unpaid  Servicing  Fees  shall  be  reimbursed  to the  Master  Servicer  or any
Sub-Servicer  pursuant to Section  3.11(vi).  The  portions  of the  recovery so
allocated to interest at the related Net  Mortgage  Rate and to principal of the
Mortgage Loan shall be applied as follows:  first,  to reimburse the Trustee for
any unpaid Trustee's Fees, second, to reimburse

                                       44
<PAGE>

the Master Servicer or any Sub-Servicer for any related unreimbursed Advances in
accordance  with  Section  3.11(iii) or 3.22,  and third,  for  distribution  in
accordance with the provisions of Section 4.01(b) and 4.01(c).

                  SECTION 3.16. Trustee to Cooperate; Release of Mortgage Files.

                  Upon the payment in full of any Mortgage  Loan, or the receipt
by the Master Servicer of a notification  that payment in full shall be escrowed
in a manner  customary for such purposes,  the Master Servicer will  immediately
notify the  Trustee by a  certification  (which  certification  shall  include a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection with such payment which are required to be deposited in the Custodial
Account  pursuant  to  Section  3.10  have  been or will be so  deposited)  of a
Servicing  Officer and shall request  delivery to it of the Mortgage File in the
form of the Request for Release  attached hereto as Exhibit F-2. Upon receipt of
such  certification and request,  the Trustee shall promptly release the related
Mortgage  File to the  Master  Servicer.  Subject  to the  receipt by the Master
Servicer of the  proceeds of such payment in full and the payment of all related
fees and  expenses,  the Master  Servicer  shall  arrange for the release to the
Mortgagor of the original  cancelled  Mortgage Note.  The Master  Servicer shall
provide for preparation of the appropriate  instrument of satisfaction  covering
any  Mortgage  Loan which pays in full and the Trustee  shall  cooperate  in the
execution and return of such instrument to provide for its delivery or recording
as may be required.  All other  documents in the Mortgage File shall be retained
by the Master  Servicer to the extent  required by  applicable  law. No expenses
incurred  in  connection  with  any  instrument  of  satisfac  tion  or  deed of
reconveyance  shall be chargeable to the  Custodial  Account or the  Certificate
Account.

                  From  time to time and as  appropriate  for the  servicing  or
foreclosure of any Mortgage Loan, including, for this purpose,  collection under
the Insurance Instruments or any other insurance policy relating to the Mortgage
Loan, the Trustee shall, upon request of the Master Servicer and delivery to the
Trustee of a Request for  Release in the form  attached  hereto as Exhibit  F-1,
release the related Mortgage File to the Master Servicer,  and the Trustee shall
execute such documents as the Master Servicer shall prepare and request as being
necessary to the prosecution of any such  proceedings.  Such Request for Release
shall obligate the Master Servicer to return each document previously  requested
from the  Mortgage  File to the  Trustee  when the need  therefor  by the Master
Servicer no longer exists,  unless the Mortgage Loan has been liquidated and the
Liquidation  Proceeds  relating to the Mortgage Loan have been  deposited in the
Custodial Account or the Mortgage File or such document has been delivered to an
attorney,  or to a public  trustee or other public  official as required by law,
for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure of the Mortgaged Property either judicially or  non-judicially,  and
the Master  Servicer has delivered to the Trustee a  certificate  of a Servicing
Officer  certifying  as to the name and  address  of the  Person  to which  such
Mortgage File or such document was delivered and the purpose or purposes of such
delivery. Upon receipt of a certificate of a Servicing Officer stating that such
Mortgage Loan was liquidated and that all amounts  received or to be received in
connection  with such  liquidation  which are required to be deposited  into the
Custodial Account have been or will be so deposited,  or that such Mortgage Loan
has become an REO  Property,  the  servicing  receipt  shall be  released by the
Trustee to the Master Servicer.


                                       45
<PAGE>

                  Upon written request of a Servicing Officer, the Trustee shall
execute and deliver to the Master  Servicer  any court  pleadings,  requests for
trustee's  sale or other  documents  prepared  by the Master  Servicer  that are
necessary  to the  foreclosure  or  trustee's  sale in  respect  of a  Mortgaged
Property or to any legal action brought to obtain judgment against any Mortgagor
on the  Mortgage  Note or Mortgage  or to obtain a  deficiency  judgment,  or to
enforce any other  remedies or rights  provided by the Mortgage Note or Mortgage
or  otherwise  available  at law or in  equity.  Each  such  request  that  such
pleadings or documents be executed by the Trustee shall include a  certification
as to the reason such documents or pleadings are required and that the execution
and delivery  thereof by the Trustee will not invalidate or otherwise affect the
lien of the Mortgage,  except for the termination of such a lien upon completion
of the foreclosure or trustee's sale.

                  SECTION 3.17.  Servicing Compensation.

                  As  compensation  for its  activities  hereunder,  the  Master
Servicer shall be entitled to retain,  from deposits to the Custodial Account of
amounts representing payments or recoveries of interest, the Servicing Fees with
respect to each Mortgage Loan (less any portion of such amounts  retained by any
Sub-Servicer).  In addition,  the Master  Servicer  shall be entitled to recover
unpaid Servicing Fees out of related Late Collections to the extent permitted in
Section 3.11.

                  The Master Servicer also shall be entitled pursuant to Section
3.11 to receive from the Custodial Account, as additional servicing compensation
interest or other income earned on deposits  therein,  as well as any prepayment
fees,  assumption  fees,  late payment fees and  reconveyance  fees.  The Master
Servicer shall be required to pay all expenses incurred by it in connection with
its servicing  activities  hereunder  (including payment of the premiums for any
Primary  Mortgage  Insurance  Policy or blanket policy  insuring  against hazard
losses  pursuant to Section 3.13,  payment of the servicing  compensation of the
Sub-Servicer  to the extent not  retained  by it),  and shall not be entitled to
reimbursement  therefor  except as  specifically  provided in Section 3.11.  The
Servicing  Fee may not be  transferred  in whole or in part except in connection
with  the  transfer  of  all  of  the  Master  Servicer's  responsibilities  and
obligations under this Agreement.

                  SECTION 3.18.  Maintenance of Certain Servicing Policies.

                  During the term of its service as Master Servicer,  the Master
Servicer shall maintain in force (i) a policy or policies of insurance  covering
errors and omissions in the performance of its obligations as servicer hereunder
and (ii) a fidelity bond in respect of its officers,  employees or agents.  Each
such policy or policies and bond shall,  together,  comply with the requirements
from time to time of FNMA or FHLMC for persons performing servicing for mortgage
loans  purchased by such  corporation.  The Master  Servicer  shall  prepare and
present, on behalf of itself, the Trustee and  Certificateholders,  claims under
any such errors and  omissions  policy or policies or fidelity  bond in a timely
fashion in accordance with the terms of such policy or bond, and upon the filing
of any  claim on any  policy  or bond  described  in this  Section,  the  Master
Servicer shall

                                       46
<PAGE>

promptly notify the Trustee of any such claims and the Trustee shall notify  the
Rating Agency of such claim.

                  SECTION 3.19.  Annual Statement as to Compliance.

                  The  Master  Servicer  will  deliver  to the  Trustee  and the
Company on or before _____ __ of each year,  beginning  with _____ __, 199_,  an
Officers'  Certificate stating, as to each signatory thereof,  that (i) a review
of the activities of the Master Servicer during the preceding  calendar year and
of its  performance  under this  Agreement  has been made  under such  officers'
supervision,  and (ii) to the best of such  officers'  knowledge,  based on such
review,  the  Master  Servicer  has  fulfilled  in  all  material  respects  its
obligations  under this Agreement  throughout such year, or, if there has been a
default in the fulfillment of any such obligation,  specifying each such default
known to such  officers  and the  nature  and  status  thereof.  Copies  of such
certificate  shall be  provided  by the  Trustee to any  Certificateholder  upon
request at the Master Servicer's  expense,  provided such statement is delivered
by the Master Servicer to the Trustee.

                  SECTION 3.20. Annual Independent Public Accountants' Servicing
                                Statement.

                  On or before March 31 of each year,  beginning  with March 31,
19__,  the Master  Servicer at its expense  shall furnish to the Company and the
Trustee a statement  from a firm of  independent  certified  public  accountants
(which is a member of the American Institute of Certified Public Accountants) to
the effect that, based on an examination by such firm conducted substantially in
compliance with the Uniform Single  Attestation  Program for Mortgage Bankers or
the Audit  Program for Mortgages  serviced for FHLMC,  the servicing of mortgage
loans under agreements (including this Agreement)  substantially similar to each
other  was  conducted  in  compliance  with  such  agreements  except  for  such
significant exceptions or errors in record that, in the opinion of the firm, the
Uniform Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages  serviced for FHLMC requires it to report.  In rendering its statement
such firm may rely,  as to the  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  (rendered  within  one year of such  statement)  of firms of  independent
public accountants with respect to those  Sub-servicers which also have been the
subject of such an  examination.  Copies of such statement  shall be provided by
the  Trustee to any  Certificateholder  upon  request  at the Master  Servicer's
expense,  provided  such  statement is  delivered by the Master  Servicer to the
Trustee.

                  SECTION 3.21.  Access to Certain Documentation.

                  (a) The Master Servicer shall provide to the OTS, the FDIC and
other federal  banking  regulatory  agencies,  and their  respective  examiners,
access to the documentation  regarding the Mortgage Loans required by applicable
regulations of the OTS, the FDIC and such other  agencies.  Such access shall be
afforded without charge,  but only upon reasonable and prior written request and
during normal business hours at the offices of the Master Servicer designated


                                       47
<PAGE>

by it.  Nothing in this Section shall derogate from the obligation of the Master
Servicer to observe any  applicable  law  prohibiting  disclosure of information
regarding  the  Mortgagors  and the  failure of the Master  Servicer  to provide
access as  provided  in this  Section as a result of such  obligation  shall not
constitute a breach of this section.

                  (b) The  Master  Servicer  shall  afford the  Company  and the
Trustee,  upon  reasonable  notice,  during normal  business hours access to all
records  maintained  by  the  Master  Servicer  in  respect  of its  rights  and
obligations  hereunder and access to officers of the Master Servicer responsible
for such  obligations.  Upon  request,  the Master  Servicer  shall  furnish the
Company and the Trustee with its most recent financial statements and such other
information as the Master Servicer  possesses  regarding its business,  affairs,
property and  condition,  financial  or  otherwise to the extent  related to the
servicing of the Mortgage  Loans.  The Company  may,  but is not  obligated  to,
enforce the  obligations  of the Master  Servicer  hereunder and may, but is not
obligated to, perform, or cause a designee to perform,  any defaulted obligation
of the Master  Servicer  hereunder or exercise the rights of the Master Servicer
hereunder; provided that the Master Servicer shall not be relieved of any of its
obligations  hereunder  by  virtue of such  performance  by the  Company  or its
designee.  The Company  shall not have any  responsibility  or liability for any
action  or  failure  to act by  the  Master  Servicer  and is not  obligated  to
supervise  the  performance  of the  Master  Servicer  under this  Agreement  or
otherwise.

                  SECTION 3.22. Title, Conservation and Disposition of REO
                                Property.

                  This Section shall apply only to REO  Properties  acquired for
the account of the Trust Fund, and shall not apply to any REO Property  relating
to a  Mortgage  Loan  which was  purchased  or  repurchased  from the Trust Fund
pursuant  to any  provision  hereof.  In the  event  that  title to any such REO
Property is  acquired,  the deed or  certificate  of sale shall be issued to the
Trustee,  or to its  nominee,  on behalf of the  Certificateholders.  The Master
Servicer, on behalf of the Trust Fund, shall either sell any REO Property within
two years  after the Trust Fund  acquires  ownership  of such REO  Property  for
purposes of Section 860G(a)(8) of the Code or, at the expense of the Trust Fund,
request an extension of the two-year grace period,  more than 60 days before the
day on which the two-year grace period would otherwise expire, unless the Master
Servicer has  delivered  to the Trustee an Opinion of Counsel,  addressed to the
Trustee  and the Master  Servicer,  to the effect  that the holding by the Trust
Fund of such REO Property subsequent to two years after its acquisition will not
result in the imposition on the Trust Fund of taxes on "prohibited transactions"
thereof, as defined in Section 860F of the Code, or cause the Trust Fund to fail
to qualify as a REMIC under  federal law at any time that any  Certificates  are
outstanding.  The Master  Servicer shall manage,  conserve,  protect and operate
each REO  Property  for the  Certificateholders  solely  for the  purpose of its
prompt  disposition  and sale in a manner which does not cause such REO Property
to fail to  qualify as  "foreclosure  property"  within  the  meaning of Section
860G(a)(8)  or  result in the  receipt  by the Trust  Fund of any  "income  from
non-permitted assets" within the meaning of Section 860F(a)(2)(B) of the Code or
any "net income from fore closure  property"  which is subject to taxation under
the REMIC  Provisions.  Pursuant to its efforts to sell such REO  Property,  the
Master  Servicer  shall either itself or through an agent selected by the Master
Servicer  protect and conserve  such REO Property in the same manner and to such
extent as is customary  in the  locality  where such REO Property is located and
may, incident to its


                                       48
<PAGE>

conservation and protection of the interests of the Certificateholders, rent the
same,  or any  part  thereof,  as the  Master  Servicer  deems to be in the best
interest of the  Certificateholders for the period prior to the sale of such REO
Property.

                  The  Master  Servicer  shall  segregate  and  hold  all  funds
collected  and  received in  connection  with the  operation of any REO Property
separate and apart from its own funds and general  assets.  The Master  Servicer
shall  deposit,  or cause to be  deposited,  on a daily  basis in the  Custodial
Account all revenues  received  with respect to the REO  Properties,  net of any
directly related expenses incurred or withdraw therefrom funds necessary for the
proper operation, management and maintenance of the REO Property.

                  If as of the date of  acquisition of title to any REO Property
there remain  outstanding  unreimbursed  Servicing Advances with respect to such
REO Property or any outstanding  Advances allocated thereto the Master Servicer,
upon an REO  Disposition,  shall be  entitled to  reimbursement  for any related
unreimbursed Servicing Advances and any unreimbursed related Advances as well as
any unpaid  Servicing  Fees from proceeds  received in  connection  with the REO
Disposition, as further provided in Section 3.15.

                  Subject to the first  paragraph of this Section 3.22,  the REO
Disposition  shall be carried out by the Master  Servicer at such price and upon
such terms and conditions as the Master  Servicer  shall  determine to be in the
best economic interest of the Trust Fund.

                  Any REO Disposition  shall be for cash only (unless changes in
the REMIC  Provisions  made subsequent to the Startup Day allow a sale for other
consideration).

                  The Master  Servicer  shall  deposit the proceeds from the REO
Disposition, net of any payment to the Master Servicer as provided above, in the
Custodial  Account upon receipt  thereof for  distribution  in  accordance  with
Section  4.01,  including  any such net  proceeds  which  are in  excess  of the
applicable Stated Principal Balance plus all unpaid REO Imputed Interest thereon
through the date of the REO Disposition.

                  Notwithstanding the foregoing provisions of this Section 3.22,
with respect to any Mortgage  Loan as to which the Master  Servicer has received
notice of, or has actual  knowledge  of, the  presence of any toxic or hazardous
substance on the Mortgaged Property,  the Master Servicer shall promptly request
the Trustee and the Company to provide  directions and instructions with respect
to such Mortgage Loan and shall act in accordance  with any such  directions and
instructions  jointly  provided by the Trustee and the Company.  Notwithstanding
the preceding  sentence of this Section 3.22,  with respect to any Mortgage Loan
described  by such  sentence,  the Master  Servicer  shall not, on behalf of the
Trustee,  either (i) obtain title to the related Mortgaged  Property as a result
of or in lieu of foreclosure or otherwise,  or (ii) otherwise acquire possession
of, the  related  Mortgaged  Property,  unless (i) the  Company  and the Trustee
jointly  direct the Master  Servicer to take such action and (ii) either (A) the
Master Servicer has, at least 30 days prior to taking such action,  obtained and
delivered to the Company an environmental  audit report prepared by a Person who
regularly  conducts  environmental  audits using customary industry standards or
(B) the Company has directed the Master Servicer not to obtain an environmental

                                       49
<PAGE>

audit  report.  If the  Trustee  and  the  Company  have  not  jointly  provided
directions and  instructions  to the Master Servicer in connection with any such
Mortgage  Loan  within  30 days of a request  by the  Master  Servicer  for such
directions and instructions,  then the Master Servicer shall take such action as
it deems to be in the best  economic  interest  of the Trust  Fund  (other  than
proceeding against the Mortgaged Property) and is hereby authorized at such time
as it deems appropriate to release such Mortgaged  Property from the lien of the
related Mortgage.

                  The cost of the  environmental  audit report  contemplated  by
this Section 3.22 shall be advanced by the Master  Servicer as an expense of the
Trust  Fund,  and the Master  Servicer  shall be  reimbursed  therefor  from the
Custodial  Account as provided in Section 3.11, any such right of  reimbursement
being prior to the rights of the Certificateholders to receive any amount in the
Custodial Account.

                  If the Master Servicer determines, as described above, that it
is in the best  economic  interest of the Trust Fund to take such actions as are
necessary to bring any such  Mortgaged  Property in compliance  with  applicable
environmental  laws,  or to take such  action with  respect to the  containment,
clean-up or remediation of hazardous substances,  hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the  Master  Servicer  shall  take  such  action  as it  deems to be in the best
economic  interest  of  the  Trust  Fund.  The  cost  of  any  such  compliance,
containment, clean-up or remediation shall be advanced by the Master Servicer as
an expense of the Trust Fund,  and the Master  Servicer  shall be entitled to be
reimbursed  therefor from the Custodial Account as provided in Section 3.11, any
such right of reimbursement being prior to the rights of the  Certificateholders
to receive any amount in the Custodial Account.

                  SECTION 3.23.  Additional Obligations of the Master Servicer.

                  On each Certificate  Account Deposit Date, the Master Servicer
shall deliver to the Trustee for deposit in the Certificate Account from its own
funds and without any right of reimbursement  therefor,  a total amount equal to
the aggregate of the Prepayment  Interest Shortfalls for such Distribution Date;
provided that the Master  Servicer's  obligations  under this  subsection on any
Distribution  Date  shall  not be more  than  the  total  amount  of its  master
servicing compensation payable in such month.

                  SECTION 3.24.  Additional Obligations of the Company.

                  The Company agrees that on or prior to the tenth day after the
Closing Date, the Company shall provide the Trustee with a written notification,
substantially in the form of Exhibit J attached  hereto,  relating to each Class
of  Certificates,  setting  forth  (i)  in  the  case  of  each  Class  of  such
Certificates,  (a) if  less  than  10% of the  aggregate  Certificate  Principal
Balance of such Class of  Certificates  has been sold as of such date, the value
calculated  pursuant to clause  (b)(iii) of Exhibit J hereto,  or, (b) if 10% or
more of such Class of  Certificates  has been sold as of such date but no single
price is paid for at least 10% of the aggregate Certificate Principal Balance of
such  Class  of  Certificates,  then the  weighted  average  price at which  the
Certificates   of  such  Class  were  sold  and  the  aggregate   percentage  of
Certificates of such Class sold, (c) the first single price

                                       50
<PAGE>

at which at least 10% of the  aggregate  Certificate  Principal  Balance of such
class of  Certificates  was sold or,  (d) if any  Certificates  of each Class of
Certificates  are retained by the Company or an affiliated  corporation,  or are
delivered to the Seller,  the fair market value of such  Certificates  as of the
Closing Date, (ii) the prepayment  assumption used in pricing the  Certificates,
and (iii)  such other  information  as to  matters  of fact as the  Trustee  may
reasonably  request to enable it to comply with its reporting  requirements with
respect to each Class of such Certificates to the extent such information can in
the good faith judgment of the Company be determined by it.

                                       51
<PAGE>

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

                  SECTION 4.01. Certificate Account; Distributions.

                  (a) The Trustee  shall  establish  and maintain a  Certificate
Account,  in which the Master  Servicer shall cause to be deposited on behalf of
the Trustee on or before  3:00 P.M.  New York time on each  Certificate  Account
Deposit Date by wire transfer of immediately  available funds an amount equal to
the sum of (i) any Advance for the  immediately  succeeding  Distribution  Date,
(ii) any amount required to be deposited in the Certificate  Account pursuant to
Sections 3.11,  3.13,  3.23 or 4.03(b) and (iii) all other amounts  constituting
or, if not otherwise  applicable to the payment of the Trustee's Fee, that would
constitute  the Available  Distribution  Amount for the  immediately  succeeding
Distribution  Date. The Trustee shall transfer from the  Certificate  Account to
itself, the Trustee's Fee on each Certificate Account Deposit Date. Such amounts
do not constitute part of the Available Distribution Amount.

                  (b) On each Distribution Date the Trustee shall, distribute to
the  Master  Servicer,  in  the  case  of a  distribution  pursuant  to  Section
4.01(b)(iii),  and to each  Certificateholder  of record  on the next  preceding
Record  Date  (other  than as  provided  in Section  9.01  respecting  the final
distribution)  either  in  immediately  available  funds  (by wire  transfer  or
otherwise)  to the account of such  Certificateholder  at a bank or other entity
having  appropriate  facilities  therefor,  if  such  Certificateholder  has  so
notified the Trustee at least 5 Business  Days prior to the related  Record Date
and such Certificateholder is the registered owner of Certificates the aggregate
Initial Certificate  Principal Balance of which is not less than $2,500,000 (or,
with  respect  to the Class A-5 and Class A-7  Certificates,  is the  registered
owner of an initial  Notional  Amount of not less than  $10,000,000 of each such
class), or otherwise by check mailed to such Certificateholder at the address of
such Holder  appearing in the  Certificate  Register,  such  Certificateholder's
share  (based  on the  aggregate  of the  Percentage  Interests  represented  by
Certificates  of the  applicable  Class held by such  Holder)  of the  following
amounts,  in the following order of priority,  in each case to the extent of the
Available Distribution Amount:

                  (i) to the  Class A  Certificateholders  on a pro  rata  basis
         based  on  Accrued  Certificate   Interest  payable  thereon,   Accrued
         Certificate   Interest  on  such  Classes  of  Certificates   for  such
         Distribution  Date and to the extent not previously paid, for all prior
         Distribution Dates;

                  (ii) to the Class A  Certificateholders  (other than the Class
         A-5  Certificateholders and the Class A-7  Certificateholders),  in the
         priorities  and amounts set forth in Sections  4.01(c) and (d), the sum
         of the following (applied to reduce the Certificate  Principal Balances
         of such Class A Certificates, as applicable):

                           (A) the Senior  Percentage for such Distribution Date
         times the sum of the following:


                                       52
<PAGE>

                                    (1) the principal portion of each Monthly
                           Payment  due  during the  related  Due Period on each
                           Outstanding Mortgage Loan, whether or not received on
                           or prior to the related Determination Date, minus the
                           principal portion of any Debt Service Reduction which
                           together with other Bankruptcy Losses exceeds the
                           Bankruptcy Amount;

                                    (2)  the  Stated  Principal  Balance  of any
                           Mortgage Loan purchased during the related Prepayment
                           Period and the amount of any  shortfall  deposited in
                           the  Custodial   Account  in   connection   with  the
                           substitution  of a Deleted  Mortgage Loan pursuant to
                           Section  2.04 during the related  Prepayment  Period;
                           and

                                    (3)  the  principal  portion  of  all  other
                           unscheduled   collections   (other   than   Principal
                           Prepayments and amounts received in connection with a
                           Cash Liquidation or REO Disposition)  received during
                           the related  Prepayment  Period,  including,  without
                           limitation,  Insurance Proceeds, Liquidation Proceeds
                           and REO Proceeds, to the extent applied by the Master
                           Servicer as  recoveries  of  principal of the related
                           Mortgage Loan pursuant to Section 3.15;

                           (B) with  respect to each  Mortgage  Loan for which a
         Cash  Liquidation  or a REO  Disposition  occurred  during the  related
         Prepayment  Period  and did not  result in any  Excess  Special  Hazard
         Losses,  Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
         Losses,  an amount equal to the lesser of (a) the Senior Percentage for
         such  Distribution  Date  times the  Stated  Principal  Balance of such
         Mortgage Loan and (b) the Senior  Accelerated  Distribution  Percentage
         for such  Distribution Date times the related  unscheduled  collections
         (including without limitation Insurance Proceeds,  Liquidation Proceeds
         and REO  Proceeds)  to the extent  applied by the  Master  Servicer  as
         recoveries  of  principal  of the  related  Mortgage  Loan  pursuant to
         Section 3.15;

                           (C) the Senior  Accelerated  Distribution  Percentage
         for  such  Distribution  Date  times  the  aggregate  of all  Principal
         Prepayments in Full and Curtailments received in the related Prepayment
         Period; and

                           (D) any amounts described in clauses (A), (B) and (C)
         of  this  Section   4.01(b)(ii),   as   determined   for  any  previous
         Distribution  Date,  which remain unpaid after  application  of amounts
         previously  distributed  pursuant to this clause (D) to the extent that
         such amounts are not  attributable  to Realized  Losses which have been
         allocated to the Class B Certificates;

              (iii)  if  the  Certificate  Principal  Balances  of the  Class  B
         Certificates have not been reduced to zero, to the Master Servicer or a
         Subservicer,  to the extent of and in  reimbursement  for any  Advances
         previously made with respect to any Mortgage Loan or REO Property which
         remain  unreimbursed in whole or in part following the Cash Liquidation
         or REO  Disposition  of such Mortgage  Loan or REO Property,  minus any
         such

                                       53
<PAGE>

         Advances that were made with respect to  delinquencies  that ultimately
         constituted Excess Special Hazard Losses,  Excess Fraud Losses,  Excess
         Bankruptcy Losses or Extraordinary Losses;

               (iv) to the  Holders  of the Class B  Certificates,  the  Accrued
         Certificate  Interest  thereon  for such  Distribution  Date,  plus any
         Accrued Certificate Interest thereon remaining unpaid from any previous
         Distribution Date, except as provided below;

                (v) to the Holders of the Class B Certificates,  an amount equal
         to the  Subordinate  Principal  Distribution  Amount  for such Class of
         Certificates for such  Distribution  Date,  applied in reduction of the
         Certificate Principal Balance of the Class B Certificates;

               (vi) to the Class A Certificateholders  (other than the Class A-5
         and Class A-7  Certificateholders) in the priority set forth in Section
         4.01(c),  the portion,  if any, of the  Available  Distribution  Amount
         remaining  after the  foregoing  distributions,  applied  to reduce the
         Certificate Principal Balances of such Class A Certificates,  but in no
         event  more  than  the  sum of the  outstanding  Certificate  Principal
         Balances  of the  Class A  Certificates  (other  than the Class A-5 and
         Class  A-7   Certificates)   and  thereafter   applied  to  reduce  the
         Certificate  Principal  Balance of the Class B Certificates,  but in no
         event more than the outstanding  Certificate  Principal  Balance of the
         Class B Certificates; and

              (vii) to the Class R  Certificateholders,  the balance, if any, of
         the Available Distribution Amount.

                  (c)  Distributions  of principal  on the Class A  Certificates
(other than the Class A-5 and Class A-7  Certificates) on each Distribution Date
occurring  prior to the occurrence of the Credit Support  Depletion Date will be
made as follows:

                  (i)  first,  to the  Class  A-1  Certificates  and  Class  A-6
         Certificates,  with the amount to be  distributed  allocated as between
         such  classes  on a pro rata  basis,  until the  Certificate  Principal
         Balance of each such Class has been reduced to zero;

                  (ii)  second,  to  the  Class  A-2  Certificates,   until  the
         Certificate Principal Balance thereof has been reduced to zero;

                  (iii)  third,  to  the  Class  A-3  Certificates,   until  the
         Certificate Principal Balance thereof has been reduced to zero; and

                  (iv)  fourth,  to  the  Class  A-4  Certificates,   until  the
         Certificate Principal Balance thereof has been reduced to zero.

                  (d) On each Distribution Date occurring on or after the Credit
Support Depletion Date, all priorities  relating to sequential  distributions in
respect of principal  among the various classes of Senior  Certificates  will be
disregarded, and the Senior Principal Distribution

                                       54
<PAGE>

Amount will be  distributed  to all classes of Senior  Certificates  pro rata in
accordance with their respective  outstanding  Certificate  Principal  Balances;
provided,  that the aggregate  amount  distributable to the Class A-1, Class A-5
and Class A-6  Certificates  (the "Tiered  Certificates")  in respect of Accrued
Certificate  Interest  thereon  and in respect of their pro rata  portion of the
Senior  Principal  Distribution  Amount  shall be  distributed  among the Tiered
Certificates  in the amounts and  priority as follows:  first,  to the Class A-1
Certificates and the Class A-5  Certificates,  up to an amount equal to, and pro
rata based on, the Accrued Certificate Interest thereon; second to the Class A-1
Certificates, up to an amount equal to the Optimal Principal Distribution Amount
thereof,  in reduction of the Certificate  Principal Balances thereof;  third to
the Class A-6  Certificates,  up to an amount  equal to the Accrued  Certificate
Interest thereon;  and fourth to the Class A-6 Certificates the remainder of the
amount so distributable among the Tiered Certificates.

                  (e) The Trustee  shall,  upon written  request from the Master
Servicer, invest or cause the institution maintaining the Certificate Account to
invest the funds in the Certificate Account in Permitted Instruments  designated
in the name of the  Trustee  for the  benefit of the  Certificateholders,  which
shall  mature not later than the Business Day next  preceding  the  Distribution
Date next following the date of such investment  (except that (i) any investment
in  obligations  of the  institution  with  which  the  Certificate  Account  is
maintained may mature on such  Distribution  Date and (ii) any other  investment
may mature on such Distribution Date if the Trustee shall agree to advance funds
on such  Distribution  Date to the Certificate  Account in the amount payable on
such investment on such Distribution Date, pending receipt thereof to the extent
necessary to make  distributions on the  Certificates)  and shall not be sold or
disposed  of prior to  maturity.  All  income  and gain  realized  from any such
investment  shall be for the benefit of the Master Servicer and shall be subject
to its withdrawal or order from time to time. The amount of any losses  incurred
in respect of any such investments shall be deposited in the Certificate Account
by the Master  Servicer  out of its own funds  immediately  as realized  without
right of reimbursement.

                  SECTION 4.02.  Statements to Certificateholders.

                  On each  Distribution  Date the Trustee shall forward or cause
to be forwarded by mail to each Holder of a  Certificate  and to the Company and
the Master  Servicer  a  statement  as to such  distribution  setting  forth the
following information as to each Class of Certificates to the extent applicable:

                (i)   (a)   the   amount   of   such    distribution    to   the
         Certificateholders  of such Class  applied  to reduce  the  Certificate
         Principal  Balance  thereof,  and (b)  the  aggregate  amount  included
         therein representing Principal Prepayments;

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

                (iii)  if the  distribution  to the  Certificateholders  of such
         Class is less than the full amount that would be  distributable to such
         Certificateholders  if there were sufficient funds available  therefor,
         the amount of the shortfall;

                                       55
<PAGE>

               (iv) the amount of any Advance by the Master Servicer pursuant to
         Section 4.04;

               (v) the  number and  aggregate  Stated  Principal  Balance of the
         Mortgage Loans after giving effect to the  distribution of principal on
         such Distribution Date;

               (vi) the aggregate Certificate Principal Balance of each Class of
         Certificates,  after giving effect to the amounts  distributed  on such
         Distribution Date, separately  identifying any reduction thereof due to
         Realized  Losses  other  than  pursuant  to an actual  distribution  of
         principal;

               (vii) the related Subordinate Principal Distribution Amount;

               (viii) the amount of Servicing Fees paid to the Master Servicer;

               (ix) on the basis of the most recent  reports  furnished to it by
         Subservicers,  the number and aggregate  principal balances of Mortgage
         Loans that are delinquent  (A) one month,  (B) two months and (C) three
         months,  and the number and  aggregate  principal  balance of  Mortgage
         Loans that are in foreclosure;

               (x) the number, aggregate principal balance and book value of any
         REO Properties;

               (xi) the aggregate Accrued Certificate Interest remaining unpaid,
         if any,  for each Class of  Certificates,  after  giving  effect to the
         distribution made on such Distribution Date;

              (xii) the Special Hazard Amount,  Fraud Loss Amount and Bankruptcy
         Amount  as of the close of  business  on such  Distribution  Date and a
         description of any change in the calculation of such amounts;

               (xiii) the  Pass-Through  Rate on the Class A-7  Certificates for
         such Distribution Date;

               (xiv) the occurrence of the Credit Support Depletion Date;

               (xv) the Senior Accelerated Distribution Percentage applicable to
         such distribution;

               (xvi) the Senior and Class B  Percentages  for such  Distribution
         Date;

               (xvii) the aggregate  amount of Realized Losses  allocated to the
         Certificates on such Distribution Date;

               (xviii) the  aggregate  amount of any  recoveries  on  previously
         foreclosed loans from the Seller due to a breach of  representation  or
         warranty;

                                       56
<PAGE>

               (xix) the  weighted  average  remaining  term to  maturity of the
         Mortgage  Loans after giving effect to the amounts  distributed on such
         Distribution Date; and

               (xx) the weighted  average  Mortgage  Rates of the Mortgage Loans
         after giving  effect to the amounts  distributed  on such  Distribution
         Date.

                  In the case of  information  furnished  pursuant to subclauses
(i) and (ii) above,  the amounts  shall also be expressed as a dollar amount per
Single Certificate.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year,  the Trustee shall prepare and forward to each Person who at any
time  during  the  calendar  year was a Holder  of a  Certificate,  a  statement
containing  the  information  set  forth  in  subclauses  (i)  and  (ii)  above,
aggregated  for such calendar year or applicable  portion  thereof  during which
such Person was a  Certificateholder.  Such  obligation  of the Trustee shall be
deemed  to have been  satisfied  to the  extent  that  substantially  comparable
information shall be provided by the Trustee pursuant to any requirements of the
Code and regulations thereunder as from time to time are in force.

                  SECTION 4.03.  Remittance Reports; Advances by the Master 
                                 Servicer.

                  (a) By 11:00 A.M.  New York time the  Business  Day  following
each  Determination  Date,  the Master  Servicer  shall deliver to the Trustee a
report,  prepared  as of the close of business  on the  Determination  Date (the
"Determination Date Report"),  by telecopy or in a mutually agreeable electronic
format. The Determination Date Report and any written  information  supplemental
thereto shall include such  information  with respect to the Mortgage Loans that
is  reasonably  available  to the Master  Servicer  and that is  required by the
Trustee for  purposes of making the  calculations  referred to in the  following
paragraph,  as set forth in written  specifications  or guidelines issued by the
Trustee  from  time to time.  Not  later  than  2:00  P.M.  New York time on the
Certificate  Account  Deposit Date, the Trustee shall furnish by telecopy to the
Master  Servicer a  statement  (the  information  in such  statement  to be made
available  to  Certificateholders  or the  Company  by the  Master  Servicer  on
request) setting forth (i) the Available  Distribution  Amount, (ii) the amounts
required to be  withdrawn  from the  Custodial  Account and  deposited  into the
Certificate  Account on the immediately  succeeding  Certificate Account Deposit
Date  pursuant  to  clause  (iii) of  Section  4.01(a);  and  (iii)  such  other
information  with  respect to the Mortgage  Loans as the Trustee may  reasonably
require  to  perform  the  calculations  necessary  to  make  the  distributions
contemplated by Section 4.01 and to prepare the statements to Certificateholders
contemplated by Section 4.02. The  determination  by the Trustee of such amounts
shall,  in the absence of obvious error, be  presumptively  deemed to be correct
for all purposes hereunder.

                  (b) Not later than 2:00 P.M. New York time on the  Certificate
Account  Deposit  Date,  the  Trustee  shall  notify the Master  Servicer of the
aggregate  amount of Advances  required to be made for the related  Distribution
Date,  which  shall be the  aggregate  amount of  Monthly  Payments  (with  each
interest portion thereof adjusted to be net of the related  Servicing Fee Rate),
less the amount of any related  Debt Service  Reductions  or  reductions  in the
amount of interest collectable from the Mortgagor pursuant to the Relief Act, on
the Outstanding Mortgage Loans


                                       57
<PAGE>

as of the related Due Date,  which Monthly  Payments  were  delinquent as of the
close of business as of the related  Determination Date, provided that following
the reduction of the Certificate  Principal Balances of the Class B Certificates
to zero no Advance shall be made if it would be a Nonrecoverable  Advance. On or
before 3:00 P.M. New York time on each  Certificate  Account  Deposit Date,  the
Master Servicer shall either (i) deposit in the Certificate Account from its own
funds, or funds received therefor from the Sub-Servicers, an amount equal to the
Advances  to  be  made  by  the  Master  Servicer  in  respect  of  the  related
Distribution  Date,  (ii)  withdraw  from  amounts on  deposit in the  Custodial
Account and deposit in the  Certificate  Account all or a portion of the amounts
held for future  distribution  in discharge of any such  Advance,  or (iii) make
advances in the form of any  combination of (i) and (ii)  aggregating the amount
of such Advance. Any portion of the amounts held for future distribution so used
shall be replaced by the Master Servicer by deposit in the Custodial  Account on
or before 12:00 P.M.  New York time on any future  Certificate  Account  Deposit
Date to the  extent  that  funds  attributable  to the  Mortgage  Loans that are
available in the  Custodial  Account for deposit in the  Certificate  Account on
such   Certificate   Account  Deposit  Date  shall  be  less  than  payments  to
Certificateholders  required to be made on the following  Distribution Date. The
amount of any  reimbursement  pursuant  to  Section  4.01(b)(iii)  in respect of
outstanding  Advances on any  Distribution  Date shall be  allocated to specific
Monthly  Payments due but delinquent for previous Due Periods,  which allocation
shall be made, to the extent  practicable,  to Monthly  Payments which have been
delinquent for the longest period of time. Such allocations  shall be conclusive
for purposes of  reimbursement  to the Master  Servicer  from  recoveries on the
Mortgage  Loans  pursuant  to  Section  3.11.  The  determination  by the Master
Servicer that it has made a Nonrecoverable Advance or that any proposed Advance,
if made,  would  constitute a  Nonrecoverable  Advance,  shall be evidenced by a
certificate of a Servicing Officer delivered to the Seller and the Trustee.  The
Trustee shall  deposit all funds it receives  pursuant to this Section 4.03 into
the Certificate Account.

                  (c) In the event that the Master  Servicer  determines  on the
Certificate  Account  Deposit  Date  that it will be unable  to  deposit  in the
Certificate  Account an amount equal to the Advance  required to be made for the
immediately succeeding Distribution Date in the amount determined by the Trustee
pursuant  to  paragraph  (b) above,  it shall give  notice to the Trustee of its
inability to advance (such notice may be given by telecopy), not later than 3:00
P.M., New York time, on such Business Day, specifying the portion of such amount
that it will be unable to deposit.  If the Master Servicer shall have determined
that it is not  obligated  to make the entire  Advance  because  all or a lesser
portion  of such  Advance  would not be  recoverable  from  Insurance  Proceeds,
Liquidation Proceeds or otherwise, the Master Servicer shall promptly deliver to
the Trustee for the benefit of the  Certificateholders  an Officer's Certificate
setting  forth the reasons for the Master  Servicer's  determination.  Not later
than 5:00 P.M., New York time, on the Certificate  Account Deposit Date,  unless
by such time the Master Servicer shall have directly or indirectly  deposited in
the  Certificate  Account the entire amount of the Advances  required to be made
for the related  Distribution Date,  pursuant to Section 7.01, the Trustee shall
(a) terminate all of the rights and  obligations  of the Master  Servicer  under
this  Agreement  in  accordance  with Section 7.01 and (b) assume the rights and
obligations  of the Master  Servicer  hereunder,  including  the  obligation  to
deposit  in the  Certificate  Account  an amount  equal to the  Advance  for the
immediately succeeding Distribution Date.

                                       58
<PAGE>

                  SECTION 4.04.  Allocation of Realized Losses.

                  Prior to each  Distribution  Date,  the Master  Servicer shall
determine  the total amount of Realized  Losses,  if any, that resulted from any
Cash Liquidation, Debt Service Reduction, Deficient Valuation or REO Disposition
that occurred during the related  Prepayment Period. The amount of each Realized
Loss shall be  evidenced  by an Officers'  Certificate  by the Master  Servicer.
Realized  Losses shall be allocated among the various Classes of Certificates as
determined  by the Trustee in  accordance  with the  following  provisions.  All
Realized  Losses,  other than Excess Special Hazard  Losses,  Excess  Bankruptcy
Losses,  Excess  Fraud  Losses or  Extraordinary  Losses  shall be  allocated as
follows:  first,  to the Class B Certificates  until the  Certificate  Principal
Balance  thereof has been  reduced to zero;  and  second,  among all the Class A
Certificates  as described  below.  Any Excess  Special  Hazard  Losses,  Excess
Bankruptcy  Losses,  Excess  Fraud Losses and  Extraordinary  Losses on Mortgage
Loans will be allocated among the Class A and Class B Certificates on a pro rata
basis, as described below. As used herein, an allocation of a Realized Loss on a
"pro rata basis" among two or more specified  Classes of  Certificates  means an
allocation on a pro rata basis,  without  priority among the various  Classes so
specified,  to  each  such  Class  of  Certificates  on the  basis  of the  then
outstanding  Certificate Principal Balances thereof in the case of the principal
portion of a Realized Loss or based on the Accrued Certificate  Interest thereon
in the case of an interest  portion of a Realized Loss.  Allocations of Realized
Losses which are Default  Losses to the Class A  Certificates  will be made on a
pro rata basis, based on their then outstanding  Certificate Principal Balances,
or the Accrued Certificate  Interest thereon,  as applicable,  between the Class
A-1, Class A-5 and Class A-6  Certificates,  on the one hand, and the Class A-2,
Class A-3, Class A-4 and Variable  Strip  Certificates,  on the other.  Any such
Realized  Losses  so  allocated  to the  Class  A-1,  Class  A-5 and  Class  A-6
Certificates  will be allocated  first to the Class A-6  Certificates  until the
Certificate  Principal  Balance  thereof  or the  Accrued  Certificate  Interest
thereon, as appropriate,  is reduced to zero and then to the Class A-1 and Class
A-5 Certificates on a pro rata basis. Any allocation of the principal portion of
Realized  Losses (other than Debt Service  Reductions)  to a Class A Certificate
shall be made by  reducing  the  Certificate  Principal  Balance  thereof by the
amount so allocated,  which  allocation  shall be deemed to have occurred at the
close of business on such  Distribution  Date.  Any  allocation of the principal
portion of Realized  Losses (other than Debt Service  Reductions) to the Class B
Certificates,  shall be made by  operation  of the  definition  of  "Certificate
Principal  Balance"  and by  operation  of the  provisions  of Section  4.01(b).
Allocations  of the  interest  portions  of  Realized  Losses  shall  be made by
operation of the definition of "Accrued  Certificate  Interest" and by operation
of the provisions of Section 4.01(b) or 4.01(d),  as applicable.  Allocations of
the principal  portion of Debt Service  Reductions shall be made by operation of
the provisions of Section 4.01(b) or 4.01(d), as applicable. All Realized Losses
and all other  losses  allocated to a Class of  Certificates  under this Section
4.04 will be allocated among the Certificates of such Class in proportion to the
Percentage Interests evidenced thereby.

                  SECTION 4.05.  Information Reports to be Filed by the Master 
                                 Servicer.

                  The  Master  Servicer  or the  Sub-Servicers  shall  file  the
information returns with respect to the receipt of mortgage interest received in
a trade or business,  reports of foreclosures  and abandonments of any Mortgaged
Property and the information returns relating to cancellation

                                       59
<PAGE>

of  indebtedness  income  with  respect to any  Mortgaged  Property  required by
Sections 6050H,  6050J and 6050P of the Code,  respectively,  and deliver to the
Trustee an Officers' Certificate stating that such reports have been filed. Such
reports  shall  be in  form  and  substance  sufficient  to meet  the  reporting
requirements imposed by such Sections 6050H, 6050J and 6050P of the Code.

                  SECTION 4.06. Compliance with Withholding Requirements.

                  Notwithstanding  any other  provision of this  Agreement,  the
Trustee  shall  comply  with all  federal  withholding  requirements  respecting
payments to  Certificateholders  of interest or original  issue  discount on the
Mortgage Loans,  and payments of interest or discount on amounts invested by the
Trustee  as agent for  Certificateholders  pursuant  to an  election  made under
Section 4.01 hereof,  that the Trustee reasonably  believes are applicable under
the Code.  The  consent of  Certificateholders  shall not be  required  for such
withholding.  In the event the Trustee  withholds  any amount  from  interest or
original issue discount  payments or advances  thereof to any  Certificateholder
pursuant to federal withholding  requirements,  the Trustee shall, together with
its monthly report to such  Certificateholders  pursuant to Section 4.02 hereof,
indicate such amount withheld.


                                       60
<PAGE>

                                    ARTICLE V

                                THE CERTIFICATES

                  SECTION 5.01   The Certificates.

                  The Certificates will be substantially in the respective forms
annexed hereto as Exhibits A-1, A-2 and B. The Certificates  will be issuable in
registered  form only.  The Class A  Certificates,  other than the Class A-5 and
Class A-7  Certificates,  shall be issuable in minimum dollar  denominations  of
$1,000  and  integral  multiples  of $1  in  excess  thereof,  except  that  one
Certificate  of each  Class of Class A  Certificates  may be issued in an amount
such that the denomination of such Certificate and the aggregate denomination of
all other  outstanding  Certificates  of such Class together equal the aggregate
Certificate  Principal Balance of such Class. The Class B Certificates  shall be
issuable in minimum dollar denominations of $25,000 and integral multiples of $1
in excess thereof, except that one Certificate of such Class may be issued in an
amount  such  that  the  denomination  of such  Certificate  and  the  aggregate
denomination of all other outstanding  Certificates of such Class together equal
the aggregate  Certificate  Principal  Balance of such Class.  The Class A-5 and
Class A-7  Certificates  shall be issuable in minimum Notional Amounts of $1,000
and integral  multiples of $1 in excess thereof,  except that one Certificate of
each such Class may be issued in an amount  such that the  denomination  of such
Certificate and the aggregate denomination of all other outstanding Certificates
of such Class together equal the aggregate  Notional  Amount of such Class.  The
Class R  Certificates  will each be  issuable  in minimum  denominations  of any
Percentage  Interest  representing 20% and integral multiples of 0.01% in excess
thereof,  provided,  however,  that one Class R Certificate may be issued to the
"tax  matters  person"  pursuant  to  Article  X,  in  a  minimum   denomination
representing a Percentage Interest of not less than 0.01%.

                  Upon original issue, the Certificates  shall, upon the written
request of the Company  executed by an officer of the  Company,  be executed and
delivered by the Trustee,  authenticated by the Trustee and delivered to or upon
the order of the Company upon receipt by the Trustee of the documents  specified
in Section  2.01.  The  Certificates  shall be executed  by manual or  facsimile
signature  on behalf of the Trustee in its  capacity as trustee  hereunder  by a
Responsible Officer.  Certificates bearing the manual or facsimile signatures of
individuals  who were at any time the proper  officers of the Trustee shall bind
the Trustee, notwithstanding that such individuals or any of them have ceased to
hold such offices prior to the  authentication and delivery of such Certificates
or did not hold such offices at the date of such  Certificates.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,   unless  there  appears  on  such   Certificate   a   certificate   of
authentication  substantially  in the form  provided for herein  executed by the
Trustee by manual signature,  and such certificate upon any Certificate shall be
conclusive evidence, and the only evidence,  that such Certificate has been duly
authenticated and delivered  hereunder.  All Certificates  issued on the Closing
Date shall be dated the Closing Date and any Certificates  delivered  thereafter
shall be dated the date of their authentication.

                                       61
<PAGE>

                  SECTION 5.02.  Registration of Transfer and Exchange of 
                                 Certificates.

                  The Trustee shall  maintain a  Certificate  Register in which,
subject to such  reasonable  regulations as it may prescribe,  the Trustee shall
provide for the  registration of Certif icates and of transfers and exchanges of
Certificates as herein provided.

                  No transfer, sale, pledge or other disposition of a Class B or
a Class R Certificate shall be made unless such transfer,  sale, pledge or other
disposition is exempt from the  registration  requirements of the Securities Act
of 1933, as amended (the "Act"),  and any applicable state securities laws or is
made in  accordance  with said Act and laws.  In the event that a transfer  of a
Class B or Class R  Certificate  is to be made (i) the  Depositor may direct the
Trustee to require a written  Opinion of Counsel  acceptable  to and in form and
substance satisfactory to the Trustee and the Depositor that such transfer shall
be made pursuant to an exemption,  describing the  applicable  exemption and the
basis therefor, from said Act and laws or is being made pursuant to said Act and
laws,  which  Opinion of Counsel  shall not be an  expense of the  Trustee,  the
Depositor or the Master Servicer, provided that such Opinion of Counsel will not
be required in connection with the initial  transfer of any such  Certificate by
the Depositor or any affiliate thereof,  to a non-affiliate of the Depositor and
(ii) the  Trustee  shall  require  the  transferee  to execute a  representation
letter,  substantially in the form of Exhibit G-1 hereto,  and the Trustee shall
require the transferor to execute a representation letter,  substantially in the
form of  Exhibit  G-2  hereto,  each  acceptable  to and in form  and  substance
satisfactory  to the Depositor  and the Trustee  certifying to the Depositor and
the Trustee the facts surrounding such transfer,  which  representation  letters
shall not be an expense of the Trustee,  the  Depositor or the Master  Servicer.
Any such  Certificate  holder desiring to effect such transfer  shall,  and does
hereby agree to,  indemnify the Trustee,  the Depositor and the Master  Servicer
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such applicable federal and state laws.

                  The Trustee shall require a written  Opinion of Counsel from a
prospective  transferee  prior  to  the  transfer  of any  Class  B or  Class  R
Certificate  to any  employee  benefit  plan or  other  retirement  arrangement,
including  individual  retirement  accounts and Keogh plans,  that is subject to
Section 406 of the Employee  Retirement  Income Security Act of 1974, as amended
("ERISA") or Section  4975 of the Code (any of the  foregoing,  a "Plan"),  to a
trustee or other Person acting on behalf of any Plan, or to any other person who
is using "plan  assets" of any Plan to effect such  acquisition  (including  any
insurance  company  using  funds in its general or  separate  accounts  that may
constitute  "plan  assets").  Such  Opinion of  Counsel  must  establish  to the
satisfaction of the Depositor and the Trustee or the Certificate  Registrar that
such  disposition  will not violate the  prohibited  transaction  provisions  of
Section 406 of ERISA and Section 4975 of the Code.  Neither the  Depositor,  the
Master  Servicer  nor the Trustee  will be  required  to obtain such  Opinion of
Counsel on behalf of any prospective transferee.  In the case of any transfer of
the foregoing  Certificates to an insurance company,  in lieu of such Opinion of
Counsel,  the Trustee shall require a  certification  in the form of Exhibit G-5
hereto  substantially  to the effect that all funds used by such  transferee  to
purchase such Certificates will be funds held by it in its general account which
it reasonably  believes do not constitute  "plan assets" of any Plan (as defined
above).  The  permission  of any  transfer in violation  of the  restriction  on
transfer set forth in this paragraph  shall not constitute a default or an Event
of Default.

                                       62
<PAGE>

                  (i) Each Person who has or who acquires any Ownership Interest
in a Class R Certificate  shall be deemed by the  acceptance or  acquisition  of
such Ownership  Interest to have agreed to be bound by the following  provisions
and to have  irrevocably  authorized  the Trustee or its  designee  under clause
(iii)(A)  below to deliver  payments  to a Person  other than such Person and to
negotiate the terms of any  mandatory  sale under clause  (iii)(B)  below and to
execute all  instruments  of transfer  and to do all other  things  necessary in
connection with any such sale. The rights of each Person acquiring any Ownership
Interest  in a  Class R  Certificate  are  expressly  subject  to the  following
provisions:

                  (A) Each Person holding or acquiring any Ownership Interest in
         a Class  R  Certificate  shall  be a  Permitted  Transferee  and  shall
         promptly  notify the Trustee of any change or  impending  change in its
         status as a Permitted Transferee.

                  (B) In connection with any proposed  transfer of any Ownership
         Interest in a Class R Certificate,  the Trustee shall require  delivery
         to it, and shall not register  the transfer of any Class R  Certificate
         until its  receipt  of (I) an  affidavit  and  agreement  (a  "Transfer
         Affidavit and  Agreement"  in the form attached  hereto as Exhibit G-3)
         from the proposed Transferee, in form and substance satisfactory to the
         Master  Servicer and the Trustee  representing  and  warranting,  among
         other  things,  that  it is a  Permitted  Transferee,  that  it is  not
         acquiring its Ownership Interest in the Class R Certificate that is the
         subject of the proposed Transfer as a nominee, trustee or agent for any
         Person  who is not a  Permitted  Transferee,  that  for so  long  as it
         retains  its  Ownership  Interest  in a  Class R  Certificate,  it will
         endeavor to remain a Permitted Transferee, and that it has reviewed the
         provisions  of this  Section  5.02 and agrees to be bound by them,  and
         (II) a  certificate,  in the form attached  hereto as Exhibit G-4, from
         the Holder  wishing to transfer  the Class R  Certificate,  in form and
         substance   satisfactory   to  the  Master  Servicer  and  the  Trustee
         representing and warranting, among other things, that no purpose of the
         proposed Transfer is to impede the assessment or collection of tax.

                  (C)  Notwithstanding  the delivery of a Transfer Affidavit and
         Agreement  by a  proposed  Transferee  under  clause  (B)  above,  if a
         Responsible  Officer of the Trustee  assigned to this  transaction  has
         actual  knowledge  that  the  proposed  Transferee  is not a  Permitted
         Transferee,  no  Transfer  of  an  Ownership  Interest  in  a  Class  R
         Certificate to such proposed Transferee shall be effected.

                  (D) Each Person holding or acquiring any Ownership Interest in
         a Class R Certificate  shall agree (x) to require a Transfer  Affidavit
         and  Agreement  from any other  Person to whom such Person  attempts to
         transfer its Ownership Interest in a Class R Certificate and (y) not to
         transfer its Ownership Interest unless it provides a certificate to the
         Trustee in the form attached hereto as Exhibit G-4.

                  (E) Each Person holding or acquiring an Ownership  Interest in
         a Class R  Certificate,  by  purchasing  an Ownership  Interest in such
         Certificate,  agrees to give the  Trustee  written  notice that it is a
         "pass-through interest holder" within the meaning of


                                       63
<PAGE>

         Temporary Treasury Regulations Section 1.67-3T(a)(2)(i)(A)  immediately
         upon acquiring an Ownership Interest in a Class R Certificate, if it is
         "a pass-through  interest holder",  or is holding an Ownership Interest
         in a Class R Certificate on behalf of a "pass-through interest holder."

                  (ii) The Trustee  will  register  the  Transfer of any Class R
Certificate only if it shall have received the Transfer  Affidavit and Agreement
in the form  attached  hereto  as  Exhibit  G-3,  a  certificate  of the  holder
requesting  such transfer in the form attached  hereto as Exhibit G-4 and all of
such other documents as shall have been reasonably  required by the Trustee as a
condition  to  such  registration.  Transfers  of the  Class R  Certificates  to
Non-United States Persons and Disqualified Organizations are prohibited.

                  (iii)  (a) If any  Disqualified  Organization  shall  become a
holder of a Class R Certificate,  then the last preceding  Permitted  Transferee
shall be restored, to the extent permitted by law, to all rights and obligations
as holder thereof  retroactive to the date of  registration  of such Transfer of
such Class R Certificate. If a Non-United States Person shall become a holder of
a Class R  Certificate,  then the last  preceding  United States Person shall be
restored,  to the extent  permitted  by law,  to all rights and  obligations  as
holder thereof  retroactive to the date of registration of such Transfer of such
Class R  Certificate.  If a transfer  of a Class R  Certificate  is  disregarded
pursuant to the provisions of Treasury  Regulations  Section 1.860E-1 or Section
1.860G-3, then the last preceding Permitted Transferee shall be restored, to the
extent  permitted  by law,  to all  rights  and  obligations  as holder  thereof
retroactive  to the  date of  registration  of  such  Transfer  of such  Class R
Certificate.  The  Trustee  shall be under no  liability  to any  Person for any
registration of Transfer of a Class R Certificate  that is in fact not permitted
by this Section 5.02 or for making any payments due on such  Certificate  to the
holder  thereof or for taking any other action with respect to such holder under
the provisions of this Agreement.

                           (b) If any purported Transferee shall become a holder
of a Class R Certificate in violation of the  restrictions  in this Section 5.02
and to the extent that the  retroactive  restoration of the rights of the holder
of such Class R  Certificate  as  described  in clause  (iii)(a)  above shall be
invalid,  illegal  or  unenforceable,  then the  Trustee  shall  have the right,
without notice to the holder or any prior holder of such Class R Certificate, to
sell such Class R  Certificate  to a  purchaser  selected by the Trustee on such
terms as the  Trustee may  choose.  Such  purported  Transferee  shall  promptly
endorse and deliver each Class R Certificate in accordance with the instructions
of the Trustee.  Such purchaser may be the Trustee itself.  The proceeds of such
sale,  net of the  commissions  (which may  include  commissions  payable to the
Trustee),  expenses  and taxes due,  if any,  will be remitted by the Trustee to
such  purported  Transferee.  The terms and  conditions  of any sale  under this
clause (iii)(b) shall be determined in the sole  discretion of the Trustee,  and
the Trustee shall not be liable to any Person having an Ownership  Interest in a
Class R Certificate as a result of its exercise of such discretion.

                  (iv) The Trustee shall make available to the Internal  Revenue
Service and those Persons  specified by the REMIC  Provisions,  all  information
necessary  to compute  any tax  imposed  (A) as a result of the  transfer  of an
ownership  interest in a Class R Certificate to any Person who is a Disqualified
Organization, including the information regarding "excess inclusions" of such

                                       64
<PAGE>

Class R Certificates required to be provided to the Internal Revenue Service and
certain Persons as described in Treasury Regulations Sections 1.860D-1(b)(5) and
1.860E-2(a)(5),  and (B) as a result of any regulated  investment company,  real
estate  investment  trust,  common  trust fund,  partnership,  trust,  estate or
organization  described  in  Section  1381 of the Code that  holds an  Ownership
Interest in a Class R Certificate having as among its record holders at any time
any Person who is a Disqualified Organization.  The Trustee may charge and shall
be entitled to reasonable  compensation for providing such information as may be
required  from  those  Persons  which  may have had a tax  imposed  upon them as
specified  in  clauses  (A)  and  (B)  of  this  paragraph  for  providing  such
information.

                  Subject  to  the  preceding  paragraphs,  upon  surrender  for
registration  of  transfer  of any  Certificate  at the  office  of the  Trustee
maintained  for such  purpose,  the Trustee shall execute and the Trustee or the
Authenticating  Agent  shall  authenticate  and  deliver,  in  the  name  of the
designated  transferee or transferees,  one or more new Certificates of the same
Class  of  a  like  aggregate  initial  Certificate  Principal  Balance.   Every
Certificate surrendered for transfer shall be accompanied by notification of the
account of the designated transferee or transferees for the purpose of receiving
distributions  pursuant to Section 4.01 by wire transfer, if any such transferee
desires and is eligible for distribution by wire transfer.

                  At the option of the  Certificateholders,  Certificates may be
exchanged for other  Certificates of authorized  denominations of the same Class
of a like aggregate initial Certificate Principal Balance, upon surrender of the
Certificates  to be  exchanged  at  the  office  of the  Certificate  Registrar.
Whenever any  Certificates  are so  surrendered  for exchange the Trustee  shall
execute,  authenticate and deliver the Certificates which the  Certificateholder
making the  exchange  is entitled to receive.  Every  Certificate  presented  or
surrendered for transfer or exchange shall (if so required by the Trustee or the
Certificate  Registrar)  be duly  endorsed  by, or be  accompanied  by a written
instrument  of  transfer  in  the  form  satisfactory  to  the  Trustee  or  the
Certificate  Registrar duly executed by, the Holder thereof or his attorney duly
authorized in writing.

                  No service charge shall be made to the  Certificateholders for
any transfer or exchange of Certificates, but the Trustee may require payment of
a sum sufficient to cover any tax or governmental  charge that may be imposed in
connection with any transfer or exchange of Certi ficates.

                  All  Certificates  surrendered for transfer and exchange shall
be  canceled  and  retained  by the  Trustee in  accordance  with the  Trustee's
standard procedures.

                  SECTION 5.03.   Mutilated, Destroyed, Lost or Stolen 
                                  Certificates.

                  If (i) any mutilated Certificate is surrendered to the Trustee
and the Trustee receives  evidence to its satisfaction of the destruction,  loss
or theft of any  Certificate,  and (ii) there is  delivered  to the Trustee such
security or indemnity as may be required by it to save it harmless, then, in the
absence of notice to the Trustee that such  Certificate  has been  acquired by a
bona fide purchaser,  the Trustee shall execute,  authenticate  and deliver,  in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate, a new Certificate of the same Class and initial

                                       65
<PAGE>

Certificate  Principal  Balance.  Upon the issuance of any new Certificate under
this Section,  the Trustee may require the payment of a sum  sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other expenses  (including  the fees and expenses of the Trustee)  connected
therewith.  Any  replacement  Certificate  issued pursuant to this Section shall
constitute complete and indefeasible evidence of ownership in the Trust Fund, as
if originally issued,  whether or not the lost, stolen or destroyed  Certificate
shall be found at any time.

                  SECTION 5.04.  Persons Deemed Owners.

                  The Company, the Master Servicer, the Trustee and any agent of
any of them may treat the person in whose name any  Certificate is registered as
the  owner  of such  Certificate  for the  purpose  of  receiving  distributions
pursuant to Section 4.01 and for all other purposes whatsoever,  and neither the
Company, the Master Servicer,  the Trustee nor any agent of any of them shall be
affected by notice to the contrary.


                                       66
<PAGE>

                                   ARTICLE VI

                       THE COMPANY AND THE MASTER SERVICER

                  SECTION 6.01.   Liability of the Company and the Master
                                  Servicer.

                  The  Company and the Master  Servicer  each shall be liable in
accordance herewith only to the extent of the obligations  specifically  imposed
upon and undertaken by the Company and the Master Servicer herein.

                  SECTION 6.02.   Merger, Consolidation or Conversion of the
                                  Company or the Master Servicer.

                  The  Company  and the Master  Servicer  each will keep in full
effect its existence,  rights and franchises as a corporation  under the laws of
the  state  of  its  incorporation,  and  each  will  obtain  and  preserve  its
qualification  to do business as a foreign  corporation in each  jurisdiction in
which such  qualification  is or shall be  necessary to protect the validity and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement;  and provided further
that the Rating Agencies' ratings of the Class A Certificates  immediately prior
to such merger or consolidation will not be qualified, reduced or withdrawn as a
result  thereof  (as  evidenced  by a letter  to such  effect  from  the  Rating
Agencies).

                  Any Person into which the Company or the Master  Servicer  may
be merged,  consolidated  or converted,  or any  corporation  resulting from any
merger or  consolidation  to which the Company or the Master Servicer shall be a
party,  or any Person  succeeding  to the  business of the Company or the Master
Servicer,  shall be the successor of the Company or the Master Servicer,  as the
case may be,  hereunder,  without  the  execution  or filing of any paper or any
further act on the part of any of the  parties  hereto,  anything  herein to the
contrary  notwithstanding;  provided,  however,  that the successor or surviving
Person to the Master  Servicer  shall be qualified to sell mortgage loans to and
service mortgage loans for FNMA or FHLMC.

                  SECTION 6.03.   Limitation on Liability of the Company, the
                                  Master Servicer and Others.

                  Neither  the  Company,  the  Master  Servicer  nor  any of the
directors,  officers,  employees or agents of the Company or the Master Servicer
shall 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 this Agreement, or for errors in judgment;  provided,  however, that
this  provision  shall not protect the Company or the Master  Servicer (but this
provision  shall  protect  the above  described  persons)  against any breach of
warranties or  representations  made herein,  or against any specific  liability
imposed on the Master  Servicer  pursuant to Section  3.01 or any other  Section
hereof;  and provided further that this provision shall not protect the Company,
the Master  Servicer  or any such  person,  against  any  liability  which would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence in the performance of

                                       67
<PAGE>

duties or by reason of reckless  disregard of obligations and duties  hereunder.
The Company, the Master Servicer and any director, officer, employee or agent of
the Company or the Master Servicer may rely in good faith on any document of any
kind PRIMA FACIE  properly  executed and submitted by any Person  respecting any
matters arising  hereunder.  The Company,  the Master Servicer and any director,
officer,  employee  or agent of the  Company  or the  Master  Servicer  shall be
indemnified  and held harmless by the Trust Fund against any loss,  liability or
expense  incurred in connection with any legal action relating to this Agreement
or the Certificates, other than any loss, liability or expense related to Master
Servicer's  servicing  obligations with respect to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense shall be otherwise
reimbursable  pursuant to this  Agreement)  or related to the Master  Servicer's
obligations  under Section 3.01, or any loss,  liability or expense  incurred by
reason of willful misfeasance,  bad faith or gross negligence in the performance
of duties hereunder or by reason of reckless disregard of obligations and duties
hereunder.  Neither  the  Company  nor the  Master  Servicer  shall be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to its  respective  duties  under  this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided, however, that the
Company or the Master  Servicer may in its sole  discretion  undertake  any such
action which it may deem  necessary or desirable  with respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such  action  and any  liability  resulting  therefrom  (except  any  action  or
liability related to the Master Servicer's obligations under Section 3.01) shall
be expenses,  costs and  liabilities  of the Trust Fund, and the Company and the
Master Servicer shall be entitled to be reimbursed therefor from the Certificate
Account as provided in Section 3.11, any such right of reimbursement being prior
to the rights of  Certificateholders  to receive  any amount in the  Certificate
Account.

                  SECTION 6.04.  Limitation on Resignation of the Master
                                 Servicer.

                  The Master  Servicer shall not resign from the obligations and
duties hereby imposed on it except (a) upon appointment of a successor  servicer
reasonably acceptable to the Trustee and upon receipt by the Trustee of a letter
from each Rating Agency that such a resignation and appointment will not, in and
of itself, result in a downgrading of the Certificates or (b) upon determination
that its duties  hereunder are no longer  permissible  under applicable law (any
such  determination  permitting  the  resignation  of the Master  Servicer to be
evidenced  by an Opinion  of Counsel  (at the  expense of the  resigning  Master
Servicer) to such effect delivered to the Trustee).  No such  resignation  shall
become  effective  until the Trustee or a successor  servicer shall have assumed
the Master  Servicer's  responsibilities,  duties,  liabilities  and obligations
hereunder.

                                       68
<PAGE>

                                   ARTICLE VII

                                     DEFAULT

                  SECTION 7.01.  Events of Default.

                  "Event of Default", wherever used herein, means any one of the
         following events:

                (i) any  failure by the Master  Servicer to remit to the Trustee
         for distribution to the  Certificateholders  any payment (other than an
         Advance)  required  to be made under the terms of the  Certificates  or
         this Agreement which continues unremedied for a period of one day after
         the date upon which written notice of such failure,  requiring the same
         to be  remedied,  shall have been given to the Master  Servicer  by the
         Company  (with a copy to the Trustee) or the Trustee,  or to the Master
         Servicer,  the Company  and the Trustee by the Holders of  Certificates
         entitled to at least 25% of the Voting Rights; or

               (ii) any  failure  on the  part of the  Master  Servicer  duly to
         observe or perform in any material  respect any other of the  covenants
         or  agreements  on the part of the  Master  Servicer  contained  in the
         Certificates  or in this Agreement  (including any breach of the Master
         Servicer's  representations  and warranties pursuant to Section 2.03(a)
         which   materially   and   adversely   affects  the  interests  of  the
         Certificateholders)  which continues unremedied for a period of 30 days
         after the date on which written  notice of such failure,  requiring the
         same to be  remedied,  shall have been given to the Master  Servicer by
         the  Company  (with a copy to the  Trustee) or the  Trustee,  or to the
         Master  Servicer,  the  Company  and  the  Trustee  by the  Holders  of
         Certificates entitled to at least 25% of the Voting Rights; or

              (iii) a  decree  or  order of a court  or  agency  or  supervisory
         authority having  jurisdiction in an involuntary case under any present
         or future federal or state bankruptcy, insolvency or similar law or the
         appointment   of  a  conservator  or  receiver  or  liquidator  in  any
         insolvency, readjustment of debt, marshalling of assets and liabilities
         or similar  proceedings,  or for the  winding-up or  liquidation of its
         affairs,  shall have been entered  against the Master Servicer and such
         decree or order shall have remained in force  undischarged  or unstayed
         for a period of 60 consecutive days; or

               (iv) the Master  Servicer  shall consent to the  appointment of a
         conservator or receiver or liquidator in any  insolvency,  readjustment
         of debt,  marshalling of assets and liabilities or similar  proceedings
         of or  relating  to the Master  Servicer  or of or  relating  to all or
         substantially all of its property; or

                (v) the Master  Servicer shall admit in writing its inability to
         pay its debts  generally  as they become  due,  file a petition to take
         advantage of or  otherwise  voluntarily  commence a case or  proceeding
         under any applicable  bankruptcy,  insolvency,  reorganization or other
         similar  statute,  make an assignment for the benefit of its creditors,
         or voluntarily suspend payment of its obligations; or

                                       69
<PAGE>

               (vi) the Master Servicer shall fail to deposit in the Certificate
         Account on any Certificate  Account Deposit Date an amount equal to any
         required Advance.

If the Master Servicer shall fail to make any deposit in the Certificate Account
as required by Section 4.01, the Trustee shall give the Master  Servicer  notice
pursuant to clause (i) not later than the Business Day following the Certificate
Account  Deposit Date. If an Event of Default  described in clauses (i) - (v) of
this Section shall occur, then, and in each and every such case, so long as such
Event of Default shall not have been  remedied,  the Company or the Trustee may,
and at the direction of the Holders of Certificates  entitled to at least 51% of
the Voting Rights,  the Trustee shall,  by notice to the Master Servicer (and to
the Company if given by the  Trustee or to the Trustee if given by the  Company)
terminate all of the rights and  obligations  of the Master  Servicer under this
Agreement  and  in  and  to  the  Trust  Fund,   other  than  its  rights  as  a
Certificateholder  hereunder  and the Company,  terminate  all of the rights and
obligations of the Master  Servicer under this Agreement and in and to the Trust
Fund,  other than its rights as a  Certificateholder  hereunder.  If an Event of
Default  described  in clause (vi) hereof  shall occur,  the Trustee  shall,  by
notice to the Master  Servicer and the Company,  terminate all of the rights and
obligations of the Master  Servicer under this Agreement and in and to the Trust
Fund, other than its rights as a  Certificateholder  hereunder.  On or after the
receipt by the Master  Servicer of such notice,  all  authority and power of the
Master Servicer under this Agreement,  whether with respect to the  Certificates
(other than as a holder thereof) or the Mortgage Loans or otherwise,  shall pass
to and be vested in the Trustee pursuant to and under this Section, and, without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver,  on behalf of the Master Ser vicer, as  attorney-in-fact  or otherwise,
any and all documents and other  instruments,  and to do or accomplish all other
acts or things necessary or appropriate to effect the purposes of such notice of
termination,  whether to complete the transfer and  endorsement or assignment of
the Mortgage  Loans and related  documents,  or otherwise.  The Master  Servicer
agrees to cooperate with the Trustee in effecting the  termination of the Master
Servicer's responsibilities and rights hereunder, including, without limitation,
the transfer to the Trustee or its appointed agent for  administration  by it of
all cash amounts which shall at the time be deposited by the Master  Servicer or
should  have been  deposited  to the  Custodial  or the  Certificate  Account or
thereafter be received with respect to the Mortgage Loans. The Trustee shall not
be deemed to have breached any obligation  hereunder as a result of a failure to
make or delay in making any  distribution as and when required  hereunder caused
by the failure of the Master Servicer to remit any amounts  received on it or to
deliver  any  documents  held by it with  respect  to the  Mortgage  Loans.  For
purposes of this Section 7.01, the Trustee shall not be deemed to have knowledge
of an Event of Default unless a Responsible  Officer of the Trustee  assigned to
and working in the  Trustee's  Corporate  Trust  Division  has actual  knowledge
thereof or unless  notice of any event which is in fact such an Event of Default
is received by the Trustee and such  notice  references  the  Certificates,  the
Trust Fund or this Agreement.

                  SECTION 7.02.  Trustee to Act; Appointment of Successor.

                  On and after the time the Master Servicer receives a notice of
termination  pursuant to Section 7.01, the Trustee or its appointed  agent shall
be the  successor  in all  respects to the Master  Servicer  in its  capacity as
Master Servicer under this Agreement and the transactions set

                                       70
<PAGE>

forth or  provided  for  herein  and  shall  be  subject  thereafter  to all the
responsibilities,  duties and liabilities  relating thereto placed on the Master
Servicer  including the  obligation to make Advances  which have been or will be
required to be made  (except for the  responsibilities,  duties and  liabilities
contained in Section 2.03 and its  obligations to deposit  amounts in respect of
losses  incurred  prior to the date of  succession  pursuant to Section 3.12 and
4.01(e)) by the terms and  provisions  hereof;  and provided  further,  that any
failure  to  perform  such  duties  or  responsibilities  caused  by the  Master
Servicer's failure to provide information  required by Section 4.03 shall not be
considered a default by the Trustee  hereunder.  As compensation  therefor,  the
Trustee shall be entitled to all funds  relating to the Mortgage Loans which the
Master Servicer would have been entitled to charge to the Custodial  Account and
the  Certificate  Account if the Master Servicer had continued to act hereunder.
Notwithstanding  the above, the Trustee may, if it shall be unwilling to so act,
or shall, if it is unable to so act or if the Holders of  Certificates  entitled
to at least 51% of the Voting  Rights so  request  in  writing  to the  Trustee,
appoint, or petition a court of competent  jurisdiction to appoint, any FNMA- or
FHLMC-approved  mortgage  servicing  institution  having a net worth of not less
than  $10,000,000  as the  successor  to the Master  Servicer  hereunder  in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master Servicer hereunder.  Pending appointment of a successor to the Master
Servicer  hereunder,  the  Trustee  shall act in such  capacity  as  hereinabove
provided.  In connection with such  appointment and assumption,  the Trustee may
make such arrangements for the compensation of such successor out of payments on
Mortgage Loans as it and such successor shall agree; provided,  however, that no
such  compensation  shall be in excess of that  permitted  the  Master  Servicer
hereunder.  The Trust ee and such successor  shall take such action,  consistent
with this  Agreement,  as shall be necessary to effectuate any such  succession;
provided,  however,  that such  succession  shall not reduce the  ratings of the
Certificates below the original ratings thereof.

                  Any successor,  including the Trustee,  to the Master Servicer
shall  maintain  in force  during  its term as  master  servicer  hereunder  the
Insurance  Policies and fidelity bonds to the same extent as the Master Servicer
is so required pursuant to Sections 3.13 and 3.18.

                  SECTION 7.03.  Notification to Certificateholders.

                  (a) Upon any such termination or appointment of a successor to
the  Master   Servicer,   the  Trustee  shall  give  prompt  notice  thereof  to
Certificateholders.

                  (b)  Within  60 days  after  the  occurrence  of any  Event of
Default,  the Trustee  shall  transmit  by mail to all  Holders of  Certificates
notice of each such Event of Default hereunder known to the Trustee, unless such
Event of Default shall have been cured or waived.

                  SECTION 7.04.  Waiver of Events of Default.

                  The Holders  representing at least 66% of the Voting Rights of
Certificates affected by a default or Event of Default hereunder, may waive such
default or Event of Default (other than an Event of Default set forth in Section
7.01(vi); PROVIDED, HOWEVER, that (a) a default or Event of Default under clause
(i) of Section  7.01 may be waived  only by all of the  Holders of  Certificates
affected by such default or Event of Default and (b) no waiver  pursuant to this
Section 7.04 shall

                                       71
<PAGE>

affect  the  Holders  of  Certificates  in the  manner  set forth in the  second
paragraph of Section 11.01 or  materially  adversely  affect any  non-consenting
Certificateholder.  Upon any such waiver of a default or Event of Default by the
Holders  representing the requisite  percentage of Voting Rights of Certificates
affected by such  default or Event of Default,  such default or Event of Default
shall cease to exist and shall be deemed to have been remedied for every purpose
hereunder.  No such waiver shall extend to any  subsequent  or other  default or
Event of  Default or impair any right  consequent  thereon  except to the extent
expressly so waived.

                                       72
<PAGE>

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01.  Duties of Trustee.

                  The Trustee,  prior to the  occurrence  of an Event of Default
and  after  the  curing  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this  Agreement.  If an Event of Default occurs and is continuing,  the
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Agreement,  and use the same  degree  of care and skill in their  exercise  as a
prudent man would exercise or use under the  circumstances in the conduct of his
own affairs.  Any permissive  right of the Trustee  enumerated in this Agreement
shall not be construed as a duty.

                  The Trustee,  upon receipt of all  resolutions,  certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to deter mine  whether they
conform to the  requirements of this Agreement.  If any such instrument is found
not to conform to the requirements of this Agreement in a material  manner,  the
Trustee  shall  take  action  as it deems  appropriate  to have  the  instrument
corrected.

                  The  Trustee  shall  sign on behalf of the Trust  Fund any tax
return  that the Trustee is required  to sign  pursuant to  applicable  federal,
state or local tax laws.

                  The Trustee  covenants  and agrees  that it shall  perform its
obligations hereunder in a manner so as to maintain the status of the Trust Fund
as a REMIC  under the REMIC  Provisions  and to prevent  the  imposition  of any
federal, state or local income,  prohibited  transaction,  contribution or other
tax on the Trust Fund to the extent that  maintaining  such status and  avoiding
such taxes are  reasonably  within the control of the Trustee and are reasonably
within the scope of its duties under this Agreement.

                  No provision of this  Agreement  shall be construed to relieve
the Trustee from  liability  for its own  negligent  action,  its own  negligent
failure to act or its own misconduct; provided, however, that:

                         (i) Prior to the occurrence of an Event of Default, and
                  after the curing of all such Events of Default  which may have
                  occurred,  the duties and  obligations of the Trustee shall be
                  determined solely by the express provisions of this Agreement,
                  the Trustee shall not be liable except for the  performance of
                  such duties and obligations as are  specifically  set forth in
                  this Agreement,  no implied  covenants or obligations shall be
                  read into this  Agreement  against  the  Trustee  and,  in the
                  absence of bad faith on the part of the  Trustee,  the Trustee
                  may  conclusively  rely, as to the truth of the statements and
                  the correctness of the opinions  expressed  therein,  upon any
                  certificates   or  opinions   furnished  to  the  Trustee  and
                  conforming to the requirements of this Agreement;

                                       73
<PAGE>

                        (ii) The Trustee shall not be  personally  liable for an
                  error of judgment made in good faith by a Responsible  Officer
                  or  Responsible  Officers of the  Trustee,  unless it shall be
                  proved that the  Trustee was  negligent  in  ascertaining  the
                  pertinent facts;

                       (iii) The  Trustee  shall not be  personally  liable with
                  respect to any action  taken,  suffered or omitted to be taken
                  by it in good  faith  in  accordance  with  the  direction  of
                  Holders of Certificates entitled to at least 25% of the Voting
                  Rights  relating to the time,  method and place of  conducting
                  any  proceeding  for any remedy  available to the Trustee,  or
                  exercising  any  trust or power  conferred  upon the  Trustee,
                  under this Agreement.

                  SECTION 8.02.  Certain Matters Affecting the Trustee.

                  Except as otherwise provided in Section 8.01:

                         (a) The  Trustee may request and rely upon and shall be
                  protected  in  acting  or  refraining  from  acting  upon  any
                  resolution, Officers' Certificate,  certificate of auditors or
                  any other certificate, statement, instrument, opinion, report,
                  notice,  request,  consent,  order,  appraisal,  bond or other
                  paper or document  reasonably believed by it to be genuine and
                  to have  been  signed  or  presented  by the  proper  party or
                  parties;

                         (b)  The  Trustee  may  consult  with  counsel  and any
                  Opinion of Counsel  shall be full and  complete  authorization
                  and  protection  in respect of any action taken or suffered or
                  omitted  by it  hereunder  in  good  faith  and in  accordance
                  therewith;

                         (c)  The  Trustee  shall  be  under  no  obligation  to
                  exercise  any of the  trusts  or  powers  vested in it by this
                  Agreement  or to make any  investigation  of  matters  arising
                  hereunder or to  institute,  conduct or defend any  litigation
                  hereunder  or in  relation  hereto  at the  request,  order or
                  direction  of any of the  Certificateholders,  pursuant to the
                  provisions of this Agreement,  unless such  Certificateholders
                  shall  have  offered to the  Trustee  reasonable  security  or
                  indemnity  against the costs,  expenses and liabilities  which
                  may be incurred therein or thereby;  nothing  contained herein
                  shall,  however,  relieve the Trustee of the obligation,  upon
                  the  occurrence  of an Event of  Default  (which  has not been
                  cured), to exercise such of the rights and powers vested in it
                  by this  Agreement,  and to use the  same  degree  of care and
                  skill in their exercise as a prudent man would exercise or use
                  under the circumstances in the conduct of his own affairs;

                         (d) The Trustee shall not be personally  liable for any
                  action  taken,  suffered  or  omitted  by it in good faith and
                  believed by it to be  authorized  or within the  discretion or
                  rights or powers conferred upon it by this Agreement;


                                       74
<PAGE>

                         (e)  Prior to the  occurrence  of an  Event of  Default
                  hereunder  and after the curing of all Events of Default which
                  may have occurred,  the Trustee shall not be bound to make any
                  investigation   into  the  facts  or  matters  stated  in  any
                  resolution,   certificate,   statement,  instrument,  opinion,
                  report, notice,  request,  consent,  order, approval,  bond or
                  other paper or document,  unless requested in writing to do so
                  by Holders  of  Certificates  entitled  to at least 25% of the
                  Voting Rights; provided, however, that if the payment within a
                  reasonable  time to the  Trustee  of the  costs,  expenses  or
                  liabilities  likely to be incurred by it in the making of such
                  investigation   is,  in  the  opinion  of  the  Trustee,   not
                  reasonably  assured to the Trustee by the security afforded to
                  it by the terms of this  Agreement,  the  Trustee  may require
                  reasonable  indemnity  against  such expense or liability as a
                  condition to taking any such action. The reasonable expense of
                  every such reasonable  examination shall be paid by the Master
                  Servicer  or, if paid by the  Trustee,  shall be repaid by the
                  Master Servicer upon demand; and

                        (f) The  Trustee may execute any of the trusts or powers
                  hereunder or perform any duties  hereunder  either directly or
                  by or through agents or attorneys.

                  SECTION 8.03.  Trustee Not Liable for Certificates or Mortgage
                                 Loans.

                  The recitals  contained herein and in the Certificates,  other
than the signature of the Trustee on the  Certificates  and the  certificate  of
authentication,  shall be taken as the  statements  of the Company or the Master
Servicer,  as the case may be, and the  Trustee  assumes no respons  ibility for
their correctness.  The Trustee makes no representations or warranties as to the
validity or  sufficiency  of this  Agreement  or of the  Certificates  or of any
Mortgage  Loan or related  document,  other than the signature of the Trustee on
the Certificates and the Certificate of Authentication. The Trustee shall not be
accountable  for the use or application by the Company or the Master Servicer of
any of the Certificates or of the proceeds of such Certificates,  or for the use
or  application of any funds paid to the Seller in respect of the Mortgage Loans
or deposited  in or  withdrawn  from the  Custodial  Account or the  Certificate
Account  or any  other  account  by or on behalf of the  Company  or the  Master
Servicer, other than any funds held by or on behalf of the Trustee in accordance
with Section 4.01.

                  SECTION 8.04.  Trustee May Own Certificates.

                  The Trustee in its individual or any other capacity may become
the owner or pledgee of  Certificates  with the same  rights it would have if it
were not Trustee.

                  SECTION 8.05.  Payment of Trustee's Fees.

                  The Trustee  shall  withdraw from the  Certificate  Account on
each  Distribution Date and pay to itself the Trustee's Fee. Except as otherwise
provided in this Agreement, the Trustee and any director,  officer,  employee or
agent of the Trustee  shall be  indemnified  by the Trust Fund and held harmless
against any loss, liability or "unanticipated out-of-pocket" expense incurred or
paid to third  parties  (which  expenses  shall  not  include  salaries  paid to
employees, or allocable

                                       75
<PAGE>

overhead, of the Trustee) in connection with the acceptance or administration of
its trusts  hereunder  or the  Certificates,  other than any loss,  liability or
expense  incurred by reason of willful  misfeasance,  bad faith or negligence in
the  performance  of duties  hereunder  or by reason of  reckless  disregard  of
obligations and duties hereunder all such amounts shall be payable from funds in
the  Custodial  Account as  provided in Section  3.11.  The  provisions  of this
Section 8.05 shall survive the termination of this Agreement.

                  The  Master  Servicer  shall  indemnify  the  Trustee  and any
director,  officer, employee or agent of the Trustee against any loss, liability
or expense that may be sustained in connection  with this  Agreement  related to
the willful  misfeasance,  bad faith or  negligence  in the  performance  of its
duties hereunder.

                  SECTION 8.06.  Eligibility Requirements for Trustee.

                  The Trustee hereunder shall at all times be a corporation or a
national banking association  organized and doing business under the laws of any
state or the United  States of America or the District of  Columbia,  authorized
under such laws to exercise  corporate trust powers,  having a combined  capital
and surplus of at least $50,000,000 and subject to supervision or examination by
federal or state  authority.  In  addition,  the  Trustee  shall at all times be
acceptable  to the Rating Agency rating the  Certificates.  If such  corporation
publishes  reports of  condition  at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this  Section the combined  capital and surplus of such  corporation
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so  published.  In case at any time the Trustee shall
cease to be eligible in accordance  with the  provisions  of this  Section,  the
Trustee shall resign  immediately in the manner and with the effect specified in
Section 8.07. The corporation or national banking association serving as Trustee
may  have  normal  banking  and  trust  relationships  with the  Seller  and its
affiliates or the Master Servicer and its affiliates;  provided,  however,  that
such  corporation  cannot be an affiliate of the Master  Servicer other than the
Trustee in its role as successor to the Master Servicer.

                  SECTION 8.07.  Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged  from the
trusts  hereby  created  by giving  notice  thereof to the  Company,  the Master
Servicer and to all  Certificateholders;  provided,  that such resignation shall
not be effective until a successor trustee is appointed and accepts  appointment
in  accordance  with the following  provisions.  Upon  receiving  such notice of
resignation,  the Company shall promptly  appoint a successor  trustee who meets
the  eligibility  requirements  of  Section  8.06  by  written  instrument,   in
duplicate,  which instrument shall be delivered to the resigning  Trustee and to
the  successor  trustee.  A copy of such  instrument  shall be  delivered to the
Certificateholders  and the Master  Servicer  by the  Company.  If no  successor
trustee  shall have been so appointed and have  accepted  appointment  within 60
days after the giving of such notice of resignation,  the resigning  Trustee may
petition any court of competent jurisdic tion for the appointment of a successor
trustee; provided, however, that the resigning Trustee shall

                                       76
<PAGE>

not resign and be discharged  from the trusts hereby  created until such time as
the Rating Agency rating the Certificates approves the successor trustee.

                  If at any time the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written  request  therefor by the Company or the Master  Servicer,  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 the rating of the long-term debt  obligations of the Trustee
is not  acceptable  to the Rating  Agency in respect  of  mortgage  pass-through
certificates   having  a  rating  equal  to  the  then  current  rating  on  the
Certificates,  then the  Company  may remove the Trustee and appoint a successor
trustee  who meets the  eligibility  requirements  of  Section  8.06 by  written
instrument, in duplicate,  which instrument shall be delivered to the Trustee so
removed  and to the  successor  trustee.  A copy of  such  instrument  shall  be
delivered to the Certificateholders and the Master Servicer by the Company.

                  The  Holders of  Certificates  entitled to at least 51% of the
Voting Rights may at any time remove the Trustee and appoint a successor trustee
by written instrument or instruments,  in triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be  delivered to the Master  Servicer,  one complete set to the Trustee so
removed and one  complete  set to the  successor  so  appointed.  A copy of such
instrument shall be delivered to the  Certificateholders and the Master Servicer
by the Company.
                  Any resignation or removal of the Trustee and appointment of a
successor  trustee  pursuant to any of the  provisions of this Section shall not
become  effective  until  acceptance of appointment by the successor  trustee as
provided in Section 8.08.

                  SECTION 8.08.  Successor Trustee.

                  Any  successor  trustee  appointed as provided in Section 8.07
shall  execute,  acknowledge  and  deliver  to the  Master  Servicer  and to its
predecessor  trustee an instrument  accepting such  appointment  hereunder,  and
thereupon the  resignation  or removal of the prede cessor  trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor hereunder,  with the like effect as if originally
named as trustee herein. The predecessor  trustee shall deliver to the successor
trustee all  Mortgage  Files and related  documents  and  statements  held by it
hereunder, and the Master Servicer and the predecessor trustee shall execute and
deliver such  instruments and do such other things as may reasonably be required
for more fully and certainly vesting and confirming in the successor trustee all
such rights, powers, duties and obligations.

                  No successor  trustee shall accept  appointment as provided in
this Section unless at the time of such acceptance such successor  trustee shall
be eligible under the provisions of Section 8.06.

                                       77
<PAGE>

                  Upon  acceptance  of  appointment  by a  successor  trustee as
provided  in  this  Section,  the  Master  Servicer  shall  mail  notice  of the
succession  of such trustee  hereunder to all Holders of  Certificates  at their
addresses as shown in the Certificate  Register. If the Master Servicer fails to
mail  such  notice  within  ten days  after  acceptance  of  appointment  by the
successor trustee, the successor trustee shall cause such notice to be mailed at
the expense of the Master Servicer.
                  SECTION 8.09.  Merger or Consolidation of Trustee.

                  Any  corporation  into  which  the  Trustee  may be  merged or
converted or with which it may be consolidated or any corporation resulting from
any merger,  conversion or  consolidation to which the Trustee shall be a party,
or any  corporation  succeeding  to the  business of the  Trustee,  shall be the
successor of the Trustee hereunder,  provided such corporation shall be eligible
under the  provisions  of Section  8.06,  without the execution or filing of any
paper or any  further  act on the part of any of the  parties  hereto,  anything
herein to the contrary notwithstanding.

                  SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

                  Notwithstanding  any other provisions hereof, at any time, for
the purpose of meeting any legal  requirements of any  jurisdiction in which any
part of the Trust Fund or property securing the same may at the time be located,
the  Company  and the  Trustee  acting  jointly  shall  have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee to act as co-trustee or  co-trustees,  jointly with the Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or Per sons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, such powers, duties, obligations, rights and trusts as the Company and the
Trustee may  consider  necessary  or  desirable.  If the Company  shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in case an Event of Default shall have occurred and be  continuing,
the Trustee alone shall have the power to make such  appointment.  No co-trustee
or separate trustee hereunder shall be required to meet the terms of eligibility
as a successor  trustee under Section 8.06 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

                  In the case of any  appointment  of a  co-trustee  or separate
trustee pursuant to this Section 8.10 all rights, powers, duties and obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as successor to the Master Servicer hereunder), the Trustee shall be incompetent
or unqualified to perform such act or acts, in which event such rights,  powers,
duties and obligations  (including the holding of title to the Trust Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee at the direction of the Trustee.

                  Any  notice,  request or other  writing  given to the  Trustee
shall be deemed to have been  given to each of the then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate trustee or co-trustee shall refer to this

                                       78
<PAGE>

Agreement and the  conditions of this Article  VIII.  Each separate  trustee and
co-trustee,  upon its acceptance of the trusts  conferred,  shall be vested with
the estates or property  specified  in its  instrument  of  appointment,  either
jointly with the Trustee or separately,  as may be provided therein,  subject to
all the provisions of this Agreement,  specifically including every provision of
this  Agreement  relating to the  conduct of,  affecting  the  liability  of, or
affording protection to, the Trustee.  Every such instrument shall be filed with
the Trustee.

                  Any  separate   trustee  or  co-trustee   may,  at  any  time,
constitute  the  Trustee,  its agent or  attorney-in-fact,  with full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting,  resign or be removed,  all
of its  estates,  properties,  rights,  remedies and trusts shall vest in and be
exercised  by  the  Trustee,  to  the  extent  permitted  by  law,  without  the
appointment of a new or successor trustee.

                                       79
<PAGE>

                                   ARTICLE IX

                                   TERMINATION

                  SECTION 9.01.  Termination Upon Repurchase or Liquidation of
                                 All Mortgage Loans.

                  Subject  to  Section  9.02,  the  respective  obligations  and
responsibilities  of the Company,  the Master  Servicer and the Trustee  created
hereby (other than the obligations of the Master Servicer to provide for and the
Trustee to make  payments to  Certificateholders  as hereafter  set forth) shall
terminate  upon payment to the  Certificateholders  of all amounts held by or on
behalf of the Trustee and required to be paid to them  hereunder  following  the
earlier to occur of (i) the  repurchase  by the Master  Servicer of all Mortgage
Loans and each REO Property in respect thereof  remaining in the Trust Fund at a
price equal to (a) 100% of the unpaid  principal  balance of each  Mortgage Loan
(other  than  one as to  which  a REO  Property  was  acquired)  on  the  day of
repurchase  together with accrued interest on such unpaid  principal  balance at
the  related  Net  Mortgage  Rate to the  first  day of the  month in which  the
proceeds of such repurchase are to be distributed,  plus (b) the appraised value
of any REO  Property  less the good faith  estimate  of the Master  Servicer  of
liquidation  expenses to be incurred in  connection  with its disposal  thereof,
such  appraisal  to be conducted  by an  appraiser  mutually  agreed upon by the
Master Servicer and the Trustee at the expense of the Master Servicer,  (but not
more than the unpaid principal  balance of the related  Mortgage Loan,  together
with accrued  interest on that balance at the Net Mortgage Rate to the first day
of the month of repurchase), and (ii) the final payment or other liquidation (or
any Advance with respect  thereto) of the last  Mortgage  Loan  remaining in the
Trust  Fund  (or  the  disposition  of all REO  Property  in  respect  thereof);
provided,  however,  that in no event shall the trust  created  hereby  continue
beyond  expiration  of 21 years  from the  death  of the  last  survivor  of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the Court of St. James, living on the date hereof. In the case of any repurchase
by the Master Servicer pursuant to clause (i), the Master Servicer shall include
in such  repurchase  price the amount of any Advances that will be reimbursed to
the Master Servicer  pursuant to Section 3.11(iii) and the Master Servicer shall
exercise  reasonable  efforts to  cooperate  fully with the Trustee in effecting
such  repurchase  and the  transfer of the Mortgage  Loans and related  Mortgage
Files and related records to the Master Servicer.

                  The right of the Master  Servicer to  repurchase  all Mortgage
Loans  pursuant  to (i) above shall be  conditioned  upon the  aggregate  Stated
Principal  Balance  of such  Mortgage  Loans at the time of any such  repurchase
aggregating  an  amount  equal  to or  less  than  __% of the  aggregate  Stated
Principal  Balance of the Mortgage  Loans at the Cut-off  Date. If such right is
exercised,  the  Master  Servicer  upon such  repurchase  shall  provide  to the
Trustee, the certification required by Section 3.16.

                  Notice of any termination,  specifying the  Distribution  Date
upon  which the  Certificateholders  may  surrender  their  Certificates  to the
Trustee for payment of the final distri bution and cancellation,  shall be given
promptly  by the Master  Servicer  by letter to the  Trustee  and shall be given
promptly by the Trustee to the Certificateholders mailed (a) in the event such

                                       80
<PAGE>

notice is given in connection with the Master Servicer's election to repurchase,
not earlier  than the 15th day and not later than the 25th day of the month next
preceding the month of such final distribution or (b) otherwise during the month
of such final distribution on or before the Determination Date in such month, in
each case specifying (i) the  Distribution  Date upon which final payment of the
Certificates will be made upon presentation and surrender of Certificates at the
office of the Certificate  Registrar therein designated,  (ii) the amount of any
such final payment and (iii) that the Record Date  otherwise  applicable to such
Distribution Date is not applicable, pay ments being made only upon presentation
and surrender of the  Certificates  at the office of the  Certificate  Registrar
therein  specified.  In the event such  notice is given in  connection  with the
Master Servicer's  election to repurchase,  the Master Servicer shall deposit in
the  Custodial  Account  pursuant to Section 3.10 on the last day of the related
Prepayment  Period  an  amount  equal to the  above-described  repurchase  price
payable  out  of  its  own  funds.   Upon  presentation  and  surrender  of  the
Certificates  by the  Certificateholders,  the Trustee  shall  distribute to the
Certificateholders  (i) the amount otherwise  distributable on such Distribution
Date, if not in connection with the Master Servicer's election to repurchase, or
(ii) if the Master Servicer  elected to so repurchase,  an amount  determined as
follows:  with respect to each Class A and Class B Certificate,  the outstanding
Certificate  Principal Balance thereof, plus one month's interest thereon at the
applicable  Pass-Through  Rate and any  previously  unpaid  Accrued  Certificate
Interest, subject to the priority set forth in Section 4.01(b); and with respect
to  each  Class  R  Certificate,   the  Percentage  Interest  evidenced  thereby
multiplied by the difference,  if any,  between the above  described  repurchase
price  and the  aggregate  amount to be  distributed  to the Class A and Class B
Certificateholders.  Upon  certification to the Trustee by a Servicing  Officer,
following  such final deposit,  the Trustee shall promptly  release the Mortgage
Files as directed by the Master Servicer for the remaining  Mortgage Loans,  and
the Trustee shall execute all assignments,  endorsements  and other  instruments
required by the Master Servicer as being necessary to effectuate such transfer.

                  In the  event  that all of the  Certificateholders  shall  not
surrender their  Certificates for cancellation  within six months after the time
specified in the above-mentioned  notice, the Trustee shall give a second notice
to  the  remaining   Certificateholders  to  surrender  their  Certificates  for
cancellation and receive the final distribution with respect thereto.  If within
six months after the second notice all of the  Certificates  shall not have been
surrendered  for  cancellation,  the  Trustee  shall  take  reasonable  steps as
directed  by the  Company,  or appoint  an agent to take  reasonable  steps,  to
contact  the  remaining   Certificateholders   concerning   surrender  of  their
Certificates,  and the cost  thereof  shall be paid out of the  funds  and other
assets  which remain  subject  hereto.  If,  within nine months after the second
notice,   all  of  the   Certificates   shall  not  have  been  surrendered  for
cancellation,  the Class R Certificateholders shall be entitled to all unclaimed
funds and other assets which remain subject hereto.

                  SECTION 9.02.  Additional Termination Requirements.

                  (a) In the event the Master Servicer  repurchases the Mortgage
Loans as  provided  in  Section  9.01,  the Trust Fund  shall be  terminated  in
accordance  with  the  following  additional  requirements,  unless  the  Master
Servicer  obtains  for the  Trustee an Opinion of Counsel to the effect that the
failure of the Trust Fund to comply with the requirements of this Section 9.02

                                       81
<PAGE>

will not (i) result in the  imposition  of taxes on the net income  derived from
"prohibited  transactions"  of the Trust Fund as defined in Section  860F of the
Code or (ii) cause the Trust Fund to fail to qualify as a REMIC at any time that
any Certificates are outstanding:

                (i) The Trustee shall establish a 90-day  liquidation period and
         specify  the first day of such  period in a  statement  attached to the
         Trust  Fund's  final  Tax  Return   pursuant  to  Treasury   Regulation
         ss.1.860F-1.  The  Trustee  shall  satisfy  all the  requirements  of a
         qualified  liquidation  under  860F of the  Code  and  any  regulations
         thereunder,  as  evidenced  by an Opinion of  Counsel  obtained  at the
         expense of the Master Servicer;

               (ii) During such 90-day  liquidation  period,  and at or prior to
         the time of making of the final payment on the Certificates, the Master
         Servicer shall sell all of the assets of the Trust Fund for cash; and

              (iii)  At the  time of the  making  of the  final  payment  on the
         Certificates,  the Trustee shall  distribute or credit,  or cause to be
         distributed or credited, to the Holders of the Class R Certificates all
         remaining  cash on hand (other than cash retained to meet claims),  and
         the Trust Fund shall terminate at that time.

                  (b) By  their  acceptance  of the  Class R  Certificates,  the
Holders  thereof  hereby  agree to  authorize  the Trustee to specify the 90-day
liquidation period for the Trust Fund, which authorization shall be binding upon
all successor Class R Certificateholders.

                                       82
<PAGE>

                                    ARTICLE X

                                REMIC PROVISIONS

                  SECTION 10.01.  REMIC Administration.

                  (a) The Trustee shall make an election to treat the Trust Fund
as a REMIC under the Code and, if necessary,  under  applicable  state law. Such
election  will be  made  on  Form  1066  or  other  appropriate  federal  tax or
information  return or any appropriate  state return for the taxable year ending
on the last day of the calendar year in which the Certificates  are issued.  For
the purposes of the REMIC election in respect of the Trust Fund, the Class A and
Class B  Certificates  shall be  designated as the "regular  interests"  and the
Class R  Certificates  shall  be  designated  as the  sole  class  of  "residual
interest"  in the Trust Fund.  The Trustee  shall not permit the creation of any
"interests"  in the Trust Fund  (within the meaning of Section 860G of the Code)
other than the Regular Certificates and the Residual Certificates.

                  (b) The Closing Date is hereby designated as the "startup day"
of the Trust Fund within the meaning of Section 860G(a)(9) of the Code.

                  (c) The Trustee shall hold a Class R Certificate  representing
a 0.01% Percentage  interest of all Class R Certificates and shall be designated
as the tax  matters  person  of the  Trust  Fund in the  manner  provided  under
Treasury  regulations  section  1.860F-4(d) and temporary  Treasury  regulations
section 301.6231(a)(7)-1T.  The Trustee, as tax matters person, shall (i) act on
behalf of the Trust Fund in relation to any tax matter or controversy  involving
the Trust  Fund and (ii)  represent  the  Trust  Fund in any  administrative  or
judicial  proceeding  relating to an  examination  or audit by any  governmental
taxing authority with respect thereto.  To the extent  authorized under the Code
and  the  regulations  promulgated   thereunder,   each  Holder  of  a  Class  R
Certificate,  hereby  irrevocably  appoints and authorizes the Trustee to be its
attorney-in-fact for purposes of signing any Tax Returns required to be filed on
behalf  of the  Trust  Fund.  The legal  expenses  and costs of any such  action
described  in  this  subsection  and any  liability  resulting  therefrom  shall
constitute  expenses  of the Trust Fund and the  Trustee  shall be  entitled  to
reimbursement  therefor  unless such legal  expenses  and costs are  incurred by
reason of the Trustee's willful misfeasance, bad faith or negligence.

                  (d) Except as provided  in Section  4.05,  the  Trustee  shall
prepare or cause to be prepared, sign and file all of the Tax Returns in respect
of the Trust Fund created  hereunder.  The expenses of preparing and filing such
returns  shall  be borne  by the  Trustee  without  any  right of  reimbursement
therefor.

                  (e) The Trustee  shall perform on behalf of the Trust Fund all
reporting and other tax  compliance  duties that are the  responsibility  of the
Trust Fund under the Code, REMIC Provisions or other compliance  guidance issued
by the Internal  Revenue Service or any state or local taxing  authority.  Among
its other duties,  as required by the Code,  the REMIC  Provisions or other such
compliance guidance,  the Trustee shall provide (i) to any Transferor of a Class
R Certificate  such  information as is necessary for the  application of any tax
relating to the transfer


                                       83
<PAGE>

of a Class R Certificate to any Person who is not a Permitted  Transferee,  (ii)
Certificateholders  such  information  or reports as are required by the Code or
the REMIC  Provisions  including  reports  relating to interest,  original issue
discount and market  discount or premium (using the Prepayment  Assumption)  and
(iii) to the Internal  Revenue  Service the name,  title,  address and telephone
number of the person who will serve as the  representative of the Trust Fund. In
addition,  the Company  shall  provide or cause to be  provided to the  Trustee,
within ten (10) days after the Closing Date,  all  information  or data that the
Trustee  reasonably  determines  to be  relevant  for  tax  purposes  as to  the
valuations and issue prices of the Certificates,  including, without limitation,
the  price,  yield,  prepayment  assumption  and  projected  cash  flow  of  the
Certificates.

                  (f) The  Trustee  shall take such  action and shall  cause the
Trust Fund created hereunder to take such action as shall be necessary to create
or maintain the status  thereof as a REMIC under the REMIC  Provisions  (and the
Master Servicer shall assist it, to the extent reason ably requested by it). The
Trustee  shall not take any  action,  cause the Trust Fund to take any action or
fail to take (or fail to cause to be taken)  any  action  that,  under the REMIC
Provisions,  if taken or not taken,  as the case may be,  could (i) endanger the
status of the Trust Fund as a REMIC or (ii)  result in the  imposition  of a tax
upon  the  Trust  Fund  (including  but not  limited  to the  tax on  prohibited
transactions  as  defined  in  Section  860F(a)(2)  of the  Code  and the tax on
contributions  to a REMIC set forth in Section 860G(d) of the Code) (either such
event,  an "Adverse  REMIC  Event")  unless the  Trustee  received an Opinion of
Counsel (at the expense of the party seeking to take such action but in no event
shall such  Opinion of Counsel be an expense of the  Trustee) to the effect that
the  contemplated  action  will not,  with  respect  to the Trust  Fund  created
hereunder,  endanger such status or result in the  imposition of such a tax. The
Master  Servicer  shall  not take or fail to take  any  action  (whether  or not
authorized  hereunder) as to which the Trustee has advised it in writing that it
has  received  an Opinion of Counsel to the effect  that an Adverse  REMIC Event
could occur with respect to such action. In addition, prior to taking any action
with respect to the Trust Fund or its assets,  or causing the Trust Fund to take
any action,  which is not expressly permitted under the terms of this Agreement,
the Master  Servicer will consult with the Trustee or its designee,  in writing,
with respect to whether such action could cause an Adverse  REMIC Event to occur
with respect to the Trust Fund, and the Master  Servicer shall not take any such
action or cause the Trust Fund to take any such  action as to which the  Trustee
has advised it in writing that an Adverse  REMIC Event could occur.  The Trustee
may consult with counsel to make such written advice, and the cost of same shall
be borne by the party seeking to take the action not permitted by this Agreement
(but in no event shall such cost be an expense of the Trustee).  At all times as
may be required by the Code, the Trustee will ensure that  substantially  all of
the assets of the Trust Fund will consist of "qualified mortgages" as defined in
Section 860G(a)(3) of the Code and "permitted investments" as defined in Section
860G(a)(5) of the Code.

                  (g) In the  event  that  any  tax is  imposed  on  "prohibited
transactions"  of the  Trust  Fund  created  hereunder  as  defined  in  Section
860F(a)(2) of the Code, on "net income from  foreclosure  property" of the Trust
Fund as defined in Section  860G(c)  of the Code,  on any  contributions  to the
Trust Fund after the Startup  Day  therefor  pursuant to Section  860G(d) of the
Code,  or any other tax is imposed by the Code or any  applicable  provisions of
state or local tax

                                       84
<PAGE>

laws,  such tax shall be charged  (i) to the Trustee  pursuant to Section  10.03
hereof, if such tax arises out of or results from the willful  misfeasance,  bad
faith or  negligence  in  performance  by the Trustee of any of its  obligations
under this  Article X, (ii) to the Master  Servicer  pursuant  to Section  10.03
hereof,  if such  tax  arises  out of or  results  from a breach  by the  Master
Servicer  of any of its  obligations  under  Article  III or this  Article X, or
otherwise (iii) against amounts on deposit in the Custodial Account and shall be
paid by withdrawal therefrom.

                  (h) On or before April 15 of each  calendar  year,  commencing
April 15, 19__, the Trustee shall deliver to the Master Servicer and each Rating
Agency a  Certificate  from a  Responsible  Officer of the  Trustee  stating the
Trustee's compliance with this Article X.

                  (i) The Master  Servicer  and the Trustee  shall,  for federal
income tax purposes,  maintain  books and records with respect to the Trust Fund
on a calendar year and on an accrual basis.

                  (j)  Following  the Startup Day, the Trustee  shall not accept
any  contributions of assets to the Trust Fund other than in connection with any
Qualified  Substitute  Mortgage Loan  delivered in accordance  with Section 2.04
unless it shall have  received  an Opinion of  Counsel  (which  such  Opinion of
Counsel shall not be an expense of the Trustee) to the effect that the inclusion
of such  assets  in the Trust  Fund  will not  cause  the Trust  Fund to fail to
qualify as a REMIC at any time that any  Certificates are outstanding or subject
the  Trust  Fund to any tax  under  the  REMIC  Provisions  or other  applicable
provisions of federal, state and local law or ordinances.

                  (k) Neither the  Trustee nor the Master  Servicer  shall enter
into any  arrangement  by which  the  Trust  Fund  will  receive  a fee or other
compensation  for  services  nor permit  either such REMIC to receive any income
from assets other than "qualified mortgages" as defined in Section 860G(a)(3) of
the Code or  "permitted  investments"  as defined in Section  860G(a)(5)  of the
Code.

                  (l)    Solely   for    purposes    of    satisfying    Section
1.860G-1(a)(4)(iii)   of  the  Treasury   regulations,   and  based  on  certain
assumptions  described below,  the "latest possible  maturity date" by which the
Certificate  Principal  Balances  of the  Certificates  representing  a  regular
interest in the Trust Fund would be reduced to zero is _________ 25, 20__, which
is the Distribution Date immediately  following the latest scheduled maturity of
any  Mortgage  Loan as  determined  assuming  that (i)  scheduled  interest  and
principal  payments on the Mortgage Loans are received in a timely manner,  with
no delinquencies or losses, (ii) there are no principal  prepayments,  and (iii)
neither the Seller nor the Master Servicer will repurchase any Mortgage Loans.

                  SECTION 10.02.  Prohibited Transactions and Activities.

                  Neither the Company, the Master Servicer nor the Trustee shall
sell,  dispose  of or  substitute  for  any of the  Mortgage  Loans  (except  in
connection  with (i) the  foreclosure  of a  Mortgage  Loan,  including  but not
limited to, the acquisition or sale of a Mortgaged  Property acquired by deed in
lieu  of  foreclosure,  (ii)  the  bankruptcy  of  the  Trust  Fund,  (iii)  the
termination of the Trust Fund pursuant to Article IX of this Agreement or (iv) a
purchase of Mortgage Loans

                                       85
<PAGE>

pursuant to Article II or III of this  Agreement) nor acquire any assets for the
Trust Fund, nor sell or dispose of any  investments in the Custodial  Account or
the Certificate Account for gain, nor accept any contributions to the Trust Fund
after the  Closing  Date  unless it has  received  an Opinion of Counsel (at the
expense of the party seeking to cause such sale,  disposition,  substitution  or
acquisition  but in no event shall such  Opinion of Counsel be an expense of the
Trustee) that such sale,  disposition,  substitution or acquisition will not (a)
affect  adversely the status of the Trust Fund as a REMIC or (b) cause the Trust
Fund to be  subject to a tax on  "prohibited  transactions"  or  "contributions"
pursuant to the REMIC Provisions.

                  SECTION 10.03.  Master Servicer and Trustee Indemnification.

                  (a) The  Trustee  agrees  to  indemnify  the Trust  Fund,  the
Company  and the  Master  Servicer  for any taxes and costs  including,  without
limitation,  any  reasonable  attorneys fees imposed on or incurred by the Trust
Fund,  the  Company  or  the  Master  Servicer,  as  a  result  of  the  willful
misfeasance,  bad  faith  or  negligence  by the  Trustee  with  respect  to the
Trustee's covenants set forth in this Article X.

                  (b) The Master  Servicer  agrees to indemnify  the Trust Fund,
the  Company  and the  Trustee  for any  taxes  and  costs  (including,  without
limitation,  any reasonable attorneys' fees) imposed on or incurred by the Trust
Fund,  the  Company  or the  Trustee,  as a  result  of a breach  of the  Master
Servicer's  covenants set forth in this Article X or in Article III with respect
to compliance  with the REMIC  Provisions,  including  without  limitation,  any
penalties  arising from the Trustee's  execution of Tax Returns  prepared by the
Master Servicer that contain errors or omissions.


                                       86
<PAGE>

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

                  SECTION 11.01.  Amendment.

                  This  Agreement  may be  amended  from  time  to  time  by the
Company,  the Master  Servicer and the Trustee without the consent of any of the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein  which  may be  defective  or incon  sistent  with any  other
provisions  herein or to correct  any error,  (iii) to change the timing  and/or
nature of deposits in the  Certificate  Account,  provided  that (a) such change
would  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder,  as evidenced  by an Opinion of Counsel,  and (b) such change
would not  adversely  affect  the  then-current  rating  of any  rated  class of
Certificates,  as evidenced by a letter from each applicable Rating Agency, (iv)
to modify,  eliminate or add to any of the  provisions  of the Trust Fund (a) to
such extent as shall be  necessary to maintain  the  qualification  of the Trust
Fund as a REMIC or to avoid or minimize the risk of imposition of any tax on the
Trust Fund,  provided that the Trustee has received an Opinion of Counsel to the
effect  that  (1) such  action  is  necessary  or  desirable  to  maintain  such
qualification  or to avoid or minimize  such risk,  and (2) such action will not
adversely affect in any material respect the interests of any Certificateholder,
or (b) to restrict the transfer of the Class R  Certificates,  provided that the
Company has determined that the then-current ratings of the Class A Certificates
will not be  adversely  affected,  as  evidenced  by a letter  from each  Rating
Agency,  and that any such  amendment will not give rise to any tax with respect
to the transfer of the Class R Certificates to a non-Permitted  Transferee,  (v)
to make any other  provisions with respect to matters or questions  arising this
Agreement  which are not materially  inconsistent  with the provisions  thereof,
provided that such action will not adversely  affect in any material respect the
interests of any  Certificateholder,  or (vi) to amend specified provisions that
are not material to holders of any class of Certificates offered hereunder.

                  This  Agreement  may also be amended  from time to time by the
Company,  the Master Servicer and the Trustee with the consent of the Holders of
Certificates entitled to at least 66-2/3% of the Voting Rights allocated to each
Class  affected  thereby for the purpose of adding any provisions to or changing
in any manner or  eliminating  any of the  provisions  of this  Agreement  or of
modifying  in any manner the rights of the  Holders of  Certificates;  provided,
however, that no such amendment shall (i) reduce in any manner the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on any  Certificate  without  the consent of the Holder of such
Certificate, or (ii) reduce the aforesaid percentage of Certificates the Holders
of which are required to consent to any such  amendment,  without the consent of
the Holders of all  Certificates  then  outstanding.  Notwithstanding  any other
provision  of this  Agreement,  for  purposes  of the giving or  withholding  of
consents pursuant to this Section 11.01,  Certificates registered in the name of
the Seller or the Master Servicer or any affiliate  thereof shall be entitled to
Voting Rights with respect to matters  described in clauses (i) and (ii) of this
paragraph.


                                       87
<PAGE>

                  Notwithstanding any contrary provision of this Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first  received an Opinion of Counsel  (provided  by the Person  requesting
such  amendment)  to the  effect  that  such  amendment  will not  result in the
imposition  of any tax on the Trust Fund  pursuant  to the REMIC  Provisions  or
cause the Trust  Fund to fail to  qualify as a REMIC at any time that any of the
Certificates are outstanding.

                  Promptly after the execution of any such amendment the Trustee
shall furnish a statement describing the amendment to each Certificateholder.

                  It   shall   not   be    necessary    for   the   consent   of
Certificateholders  under this Section 11.01 to approve the  particular  form of
any proposed amendment, but it shall be sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable regulations as the Trustee may prescribe.

                  Prior to executing any amendment pursuant to this Section, the
Trustee  shall be  entitled  to receive an Opinion of Counsel  (provided  by the
Person  requesting  such  amendment)  to  the  effect  that  such  amendment  is
authorized  or  permitted by this  Agreement.  The cost of an Opinion of Counsel
delivered  pursuant  to this  Section  11.01  shall be an  expense  of the party
requesting  such  amendment,  but in any case  shall  not be an  expense  of the
Trustee.

                  The Trustee  may, but shall not be obligated to enter into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

                  SECTION 11.02.  Recordation of Agreement; Counterparts.

                  To the extent  permitted by applicable  law, this Agreement is
subject to  recordation  in all  appropriate  public  offices for real  property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master  Servicer  and at the expense of the Company on direction
by the Trustee, but only upon direction  accompanied by an Opinion of Counsel to
the  effect  that such  recordation  materially  and  beneficially  affects  the
interests of the Certificateholders.

                  For  the  purpose  of  facilitating  the  recordation  of this
Agreement  as herein  provided and for other  purposes,  this  Agreement  may be
executed   simultaneously  in  any  number  of  counter  parts,  each  of  which
counterparts  shall be deemed to be an  original,  and such  counterparts  shall
constitute but one and the same instrument.

                  SECTION 11.03.  Limitation on Rights of Certificateholders.

                  The death or  incapacity  of any  Certificateholder  shall not
operate  to  terminate  this  Agreement  or the Trust  Fund,  nor  entitle  such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any action or proceeding in any court for a partition or winding

                                       88
<PAGE>

up of  the  Trust  Fund,  nor  otherwise  affect  the  rights,  obligations  and
liabilities of the parties hereto or any of them.

                  No  Certificateholder  shall have any right to vote (except as
expressly  provided for herein) or in any manner otherwise control the operation
and management of the Trust Fund, or the obligations of the parties hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any liability to any third party by reason of any action taken by the parties to
this Agreement pursuant to any provision hereof.

                  No  Certificateholder  shall  have any  right by virtue of any
provision of this  Agreement  to institute  any suit,  action or  proceeding  in
equity or at law upon or under or with  respect to this  Agreement,  unless such
Holder  previously  shall  have  given to the  Trustee  a notice  of an Event of
Default,  or of a default by the Seller or the Trustee in the performance of any
obligation hereunder,  and of the continuance thereof, as hereinbefore provided,
and unless  also the  Holders of  Certificates  entitled  to at least 25% of the
Voting Rights shall have made written request upon the Trustee to institute such
action,  suit or proceeding in its own name as Trustee  hereunder and shall have
offered to the Trustee such  reasonable  indemnity as it may require against the
costs,  expenses  and  liabilities  to be incurred  therein or thereby,  and the
Trustee,  for 60 days after its  receipt of such  notice,  request  and offer of
indemnity, shall have neglected or refused to institute any such action, suit or
proceeding.  It is  understood  and intended,  and expressly  covenanted by each
Certificateholder  with every other  Certificateholder  and the Trustee, that no
one or more Holders of Certificates  shall have any right in any manner whatever
by virtue of any provision of this Agreement to affect, disturb or prejudice the
rights of the Holders of any other of such Certificates, or to obtain or seek to
obtain  priority over or preference to any other such Holder,  or to enforce any
right under this  Agreement,  except in the manner  herein  provided and for the
equal, ratable and common benefit of all Certificateholders.  For the protection
and   enforcement   of  the   provisions  of  this   Section,   each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

                  SECTION 11.04.  Governing Law.

                  This  Agreement  and the  Certificates  shall be  construed in
accordance  with the laws of the State of New York and the  obligations,  rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.

                  SECTION 11.05.  Notices.

                  All  demands,  notices  and  direction  hereunder  shall be in
writing and shall be deemed  effective upon receipt when delivered to (a) in the
case   of   the   Company,_____________,   ____________________________________,
Attention: ________________, or such other address as may hereafter be furnished
to the Trustee and the Master  Servicer  in writing by the  Company,  (b) in the
case of the Trustee, __________________________________________________________,
Attention: _________________________________, or such other address as may

                                       89
<PAGE>

hereafter be furnished to the Master  Servicer and the Company in writing by the
Trustee and (c) in the case of the Master  Servicer,  [Name of Master  Servicer]
[Address of Master Servicer] Attention:  ________________________  or such other
address as may hereafter be furnished to the Company and the Trustee in writing.
Any notice  required or permitted to be mailed to a  Certificateholder  shall be
given by first class  mail,  postage  prepaid,  at the address of such Holder as
shown  in the  Certificate  Register.  Any  notice  so  mailed  within  the time
prescribed in this Agreement  shall be  conclusively  presumed to have been duly
given, whether or not the Certificate holder receives such notice.

                  SECTION 11.06.  Severability of Provisions.

                  If any one or more of the covenants, agreements, provisions or
terms of this Agreement shall be for any reason  whatsoever  held invalid,  then
such covenants,  agreements,  provisions or terms shall be deemed severable from
the remaining covenants,  agreements,  provisions or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions of
this Agreement or of the Certificates or the rights of the Holders thereof.

                  SECTION 11.07.  Successors and Assigns; Third Party
                                  Beneficiary.

                  The  provisions  of this  Agreement  shall be binding upon and
inure to the  benefit of the  respective  successors  and assigns of the parties
hereto,  and all such  provisions  shall inure to the benefit of the Trustee and
the Certificateholders. The parties hereto agree that the Seller is the intended
third party  beneficiary  of Sections 3.07,  3.10 and 3.22 hereof,  and that the
Seller may enforce  such  provisions  to the same extent as if the Seller were a
party to this Agreement.

                  SECTION 11.08.  Article and Section Headings.

                  The article and section headings herein are for convenience of
reference only, and shall not limit or otherwise affect the meaning hereof.

                  SECTION 11.09.  Notice to Rating Agencies and 
                                  Certificateholder.

                  The Trustee  shall use its best  efforts to  promptly  provide
notice to the  Rating  Agency  referred  to below  with  respect  to each of the
following of which it has actual knowledge:

                  1.  Any material change or amendment to this Agreement;

                  2.  The occurrence of any Event of Default that has not been
                      cured;

                  3.  The resignation or termination of the Master Servicer or 
                      the Trustee;

                  4.  The repurchase or substitution of Mortgage Loans pursuant 
                      to Section 2.04;

                  5.  The final payment to Certificateholders; and


                                       90
<PAGE>

                  6.  Any change in the location of the Custodial Account or the
                      Certificate Account.

                  In addition, the Trustee shall promptly furnish to the  Rating
Agency copies of the following:

                  1.  Each  report to Certificateholders  described  in  Section
4.02;

                  2.  Each  annual  independent  public  accountants'  servicing
report received as described in Section 3.20; and

                  3.  Each  Master  Servicer  compliance  report   received   as
described in Section 3.19.

                  Any such  notice  pursuant to this  Section  11.09 shall be in
writing and shall be deemed to have been duly given if  personally  delivered or
mailed by first class mail,  postage prepaid,  or by express delivery service to
(i)     in     the     case     of     [_______________________________________]
____________________________________,  Attention: ____________,  and (ii) in the
case  of   [___________________________________________________________________]
or, in each case,  such other  address as such Rating  Agency may  designate  in
writing to the parties thereto.

                                       91
<PAGE>

                  IN WITNESS WHEREOF,  the Company,  the Master Servicer and the
Trustee have caused their names to be signed hereto by their respective officers
thereunto duly authorized all as of the day and year first above written.

                                                     WMC SECURED ASSETS CORP.,
                                                              Company


                                                     By:  ______________________



                                                     [NAME OF MASTER SERVICER],
                                                              Master Servicer



                                                     By:  ______________________



                                                     [NAME OF TRUSTEE]
                                                          Trustee



                                                     By:  ______________________

<PAGE>


                                   EXHIBIT A-1

                           FORM OF CLASS A CERTIFICATE

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986.

          [UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE
OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), OR ITS AGENT
FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.]

          [THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF
PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING THE OID RULES TO THE
CERTIFICATES EQUAL TO A STANDARD PREPAYMENT ASSUMPTION OF ___% PER ANNUM (THE
"PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN
$______ OF OID PER $1,000 OF INITIAL PRINCIPAL AMOUNT, AND THE YIELD TO MATURITY
IS ____% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO
MORE THAN $____ PER $1,000 OF INITIAL PRINCIPAL AMOUNT COMPUTED USING THE EXACT
METHOD. NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE
BASED ON THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.]


<PAGE>


                                       -2-


Series 199_-____                        Aggregate Initial Certificate
                                        Principal Balance of the 
                                        Class A Certificates: $_______________

Pass-Through Rate: _____%               Initial Certificate Principal Balance
                                        of this Certificate:  $_______________

Date of Pooling and Servicing
Agreement and Cut-off Date:
     _____________ 1, 199_

First Distribution Date:
     ____________ 2, 199_

Issue Date:  ____________ __, 199_       Master Servicer: [Name of Master 
                                         Servicer]

No. ___________________                  Trustee:  [Name of Trustee]

CUSIP:


                          CLASS A MORTGAGE PASS-THROUGH
                          CERTIFICATE, SERIES 199_-____

          evidencing a beneficial ownership interest in the Trust Fund
      consisting primarily of a pool of residential mortgage loans sold by

                            WMC SECURED ASSETS CORP.

          This certifies that is the registered owner of the Percentage Interest
evidenced by this Certificate in the Trust Fund established under a Pooling and
Servicing Agreement, dated as specified above (the "Agreement"), among WMC
Secured Assets Corp. (hereinafter called the "Depositor", which term includes
any successor entity under the Agreement), [Name of Master Servicer] (the
"Master Servicer") and [Name of Trustee] (the "Trustee"), a summary of certain
of the pertinent provisions of which is set forth hereafter. The Certificates of
the Series specified above (collectively, the "Certificates") evidence in the
aggregate the entire beneficial ownership interest in a segregated pool of
assets created pursuant to the Agreement (the "Trust Fund") comprised of
conventional one- to four-family residential first mortgage loans (the "Mortgage
Loans"), or interests therein, and certain other assets sold by the Depositor.
To the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement. This Certificate is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.



<PAGE>


                                       -3-

          The Trustee shall distribute or cause to be distributed on the 25th
day of each month or, if such 25th day is not a Business Day, the Business Day
immediately following (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day of the month
immediately preceding the month of such distribution (the "Record Date"), from
the Available Distribution Amount an amount equal to the product of the
Percentage Interest evidenced by this Certificate and the amount required to be
distributed to the Holders of Class A Certificates on such Distribution Date
pursuant to the Agreement. Reference is hereby made to the further provisions of
this Certificate and the Agreement set forth herein, which further provisions
shall for all purposes have the same effect as though fully set forth at this
place.

          This Certificate is one of a duly authorized issue of Certificates of
the series and class specified on the face hereof (herein called the
"Certificates"). The Certificates in the aggregate represent the entire
beneficial interest in: (i) the Mortgage Loans (exclusive of payments of
principal and interest due on or before the Cut-off Date) as from time to time
are subject to the Agreement and all payments under and proceeds of the Mortgage
Loans, together with all documents included in the related Mortgage File; (ii)
such funds or assets as from time to time are deposited in respect of the
Mortgage Loans in the account established by the Master Servicer for the
collection of payments on the Mortgage Loans (the "Custodial Account"), the
Certificate Account and the Expense Fund and belonging to the Trust Fund; (iii)
any REO Property; (iv) the Pool Insurance Policy, the Special Hazard Insurance
Policy and all other insurance policies with respect to the Mortgage Loans
required to be maintained pursuant to the Agreement and all the proceeds
thereof; and (v) the Depositor's interest in respect of the representations and
warranties made be the Seller in the Seller's Warranty Certificate as assigned
to the Trustee pursuant to Section 2.04 of the Agreement (all of the foregoing
being hereinafter collectively called the "Trust Fund").

          All distributions will be made or caused to be made by the Trustee
either in immediately available funds (i) by check mailed to the address of the
Person entitled thereto, as such name and address shall appear on the
Certificate Register or (ii) by wire transfer to the account of such Person at
the request of the Person entitled thereto if such Person shall have so notified
the Trustee in writing by 5 Business Days prior to the applicable Record Date
and such Certificateholder is the registered holder of Certificates the
aggregate Initial Certificate Principal Balance of which is not less than
$2,500,000. Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Master Servicer of the pendency
of such distribution and only upon presentation and surrender of this
Certificate at the office of the Trustee. The Certificate Principal Balance
hereof will be reduced to the extent of distributions allocable to principal and
any Realized Losses allocable hereto.

          The Certificates do not represent an obligation of, or an interest in,
the Depositor, the Master Servicer, or the Trustee and are not insured or
guaranteed by any governmental agency or instrumentality. The Certificates are
limited in right of payment to certain collections and recoveries respecting the
Mortgage Loans, all as more specifically set forth herein and in the Agreement.
As provided in the Agreement, withdrawals from the Custodial Account or
Certificate Account may be made by the Master Servicer from time to time for
purposes other than

<PAGE>

                                      -4-

distributions to Certificateholders, such purposes including reimbursement to
the Master Servicer of advances made, or certain expenses incurred, by it, or by
the Depositor or Trustee.

          The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor and the Master Servicer and the rights of the Certificateholders under
the Agreement at any time by the Depositor, the Master Servicer, and the Trustee
with the consent of the Holders of Certificates entitled to at least 66-2/3% of
the Voting Rights. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of the Holders of any of the
Certificates.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by an
assignment in the form below or other written instrument of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
of the same Class in authorized denominations evidencing the same aggregate
initial Certificate Principal Balance will be issued to the designated
transferee or transferees.

          The Certificates are issuable in fully registered form and in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, the Certificates are
exchangeable for new Certificates of the same Class in authorized denominations
evidencing the same aggregate initial Certificate Principal Balance, as
requested by the Holder surrendering the same.

          No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The Depositor, the Master Servicer and the Trustee and any agent of
the Depositor, the Master Servicer or the Trustee may treat the Person in whose
name this Certificate is registered as the owner hereof for all purposes, and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The obligations created by the Agreement and the Trust Fund created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee and required to be paid to them pursuant to
the Agreement following the earlier of (i) the repurchase by the Master Servicer
of all Mortgage Loans and each REO Property in respect thereof, or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan remaining in the Trust Fund (or the disposition of all
REO Property in respect thereof). The Agreement permits, but does not require,
the Master Servicer to repurchase


<PAGE>


                                       -5-

from the Trust Fund all Mortgage Loans and all property acquired in respect of
any Mortgage Loan at a price determined as provided in the Agreement. The
exercise of such right will effect early retirement of the Certificates;
however, the Master Servicer's right to repurchase is subject to the aggregate
Stated Principal Balance of the Mortgage Loans at the time of repurchase being
less than or equal to 5% of the aggregate Stated Principal Balance of the
Mortgage Loans at the Cut-off Date.

          Unless the certificate of authentication hereon has been executed by
the Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals contained herein shall be taken as statements of the
Depositor or the Master Servicer as the case may be.


<PAGE>


                                       -6-

          IN WITNESS WHEREOF, the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:                                      [NAME OF TRUSTEE],
                                                as Trustee



                                            By:_________________________________
                                                  Authorized Officer









                          CERTIFICATE OF AUTHENTICATION


          This is one of the Class A Certificates referred to in the
within-mentioned Agreement.

                                            [NAME OF TRUSTEE],
                                                as Trustee



                                             By:________________________________
                                                  Authorized Officer



<PAGE>


                                       -7-

                                   ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and
transfer(s) unto ________________________
_______________________________________________________________
_______________________________________________________________
Social Security or other identifying number of assignee:

(Please print or typewrite name and address including postal zip code of 
assignee)

the beneficial interest evidenced by the within Mortgage Pass-Through
Certificate and hereby authorizes the registration of transfer of such interest
to the above-named assignee on the Certificate Register.

     I (we) further direct the Trustee to issue a new Certificate of a like
denomination and class to the above named assignee and deliver such
Certificate(s) to the following address:
______________________________________________________________________
________________________________________________________________________________

Dated:

                                        ________________________________________
                                        Signature by or on behalf of assignor


                                        ________________________________________
                                        Signature Guaranteed

NOTICE: The signature to this assignment must correspond with the name as
written upon the face of the within instrument in every particular, without
alteration or enlargement or any change whatever, and must be guaranteed by a
commercial bank or trust company on the continental United States or by a firm
or corporation having membership in any national securities exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for the information of __________
___________________ and the Master Servicer:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________________________________ for the account of
___________________________ account number ______________________, or, if mailed
by check, to _________________________________________________. Applicable
statements should be mailed to _______________________. This information is
provided by _______________________________, the assignee named above, or
_____________________________, as its agent.



<PAGE>





                                   EXHIBIT A-2

                           FORM OF CLASS B CERTIFICATE

          SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
"REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS THOSE
TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

          THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS A
CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN (THE "AGREEMENT").

          NO TRANSFER OF THIS CERTIFICATE MAY BE MADE TO AN EMPLOYEE BENEFIT
PLAN SUBJECT TO SECTION 406 OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF
1974, AS AMENDED, OR SECTION 4975 OF THE CODE OR PERSON USING "PLAN ASSETS" OF
ANY SUCH PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY INSURANCE COMPANY UNDER
THE CIRCUMSTANCES DESCRIBED IN THE AGREEMENT), UNLESS THE TRANSFEREE PROVIDES AN
OPINION OF COUNSEL (OR CERTIFICATION OF FACTS UNDER THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE AGREEMENT) SATISFACTORY TO THE DEPOSITOR AND THE TRUSTEE OR THE
CERTIFICATE REGISTRAR THAT SUCH DISPOSITION WILL NOT VIOLATE THE PROHIBITED
TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975 OF THE CODE.

          [THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR THE PURPOSES OF
APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES TO
THIS CERTIFICATE. ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF
PREPAYMENT USED SOLELY FOR THE PURPOSES OF APPLYING THE OID RULES TO THE
CERTIFICATES EQUAL TO A STANDARD PREPAYMENT ASSUMPTION OF ___% PER ANNUM (THE
"PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS BEEN ISSUED WITH NO MORE THAN
$______ OF OID PER $1,000 OF INITIAL PRINCIPAL AMOUNT, AND THE YIELD TO MATURITY
IS ____% AND THE AMOUNT OF OID ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO
MORE THAN $____ PER $1,000 OF INITIAL PRINCIPAL BALANCE COMPUTED USING THE EXACT
METHOD. NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE
BASED ON THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.]


<PAGE>


                                       -1-



Series 199_-____                      Aggregate Initial Certificate Principal
                                      Balance of the Class B Certificates:  
                                      $_______________

Pass-Through Rate:  _____%            Initial Certificate Principal Balance
                                      of this Certificate:  $_______________


Date of Pooling and Servicing
Agreement and Cut-off Date:
     _____________ 1, 199_

First Distribution Date:              Master Servicer: [Name of Master Servicer]
     ____________ __, 199_

Issue Date: _____________ __, 199_    Trustee: [Name of Trustee]

No.___________________

CUSIP: _______________


                          CLASS B MORTGAGE PASS-THROUGH
                          CERTIFICATE, SERIES 199_-____

          evidencing a beneficial ownership interest in the Trust Fund
      consisting primarily of a pool of residential mortgage loans sold by

                            WMC SECURED ASSETS CORP.

          This certifies that is the registered owner of the Percentage Interest
evidenced by this Certificate in the Trust Fund established under a Pooling and
Servicing Agreement, dated as specified above (the "Agreement"), among WMC
Secured Assets Corp. (hereinafter called the "Depositor", which term includes
any successor entity under the Agreement), [Name of Master Servicer] (the
"Master Servicer") and [Name of Trustee] (the "Trustee"), a summary of certain
of the pertinent provisions of which is set forth hereafter. The Certificates of
the Series specified above (collectively, the "Certificates") evidence in the
aggregate the entire beneficial ownership interest in a segregated pool of
assets created pursuant to the Agreement (the "Trust Fund") comprised of
conventional one- to four-family residential first mortgage loans (the "Mortgage
Loans"), or interests therein, and certain other assets sold by the Depositor.
To the extent not defined herein, the capitalized terms used herein have the
meanings assigned in the Agreement. This Certificate is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.


<PAGE>


                                       -2-


          The Trustee shall distribute or cause to be distributed on the 25th
day of each month or, if such 25th day is not a Business Day, the Business Day
immediately following (each, a "Distribution Date"), commencing on the First
Distribution Date specified above, to the Person in whose name this Certificate
is registered at the close of business on the last Business Day of the month
immediately preceding the month of such distribution (the "Record Date"), from
the related Group Available Distribution Amount an amount equal to the product
of the Percentage Interest evidenced by this Certificate and the amount required
to be distributed to the Holders of Class B Certificates on such Distribution
Date pursuant to the Agreement. Reference is hereby made to the further
provisions of this Certificate and the Agreement set forth herein, which further
provisions shall for all purposes have the same effect as though fully set forth
at this place.

          This Certificate is one of a duly authorized issue of Certificates of
the series and class specified on the face hereof (herein called the
"Certificates"). The Certificates in the aggregate represent the entire
beneficial interest in: (i) the Mortgage Loans (exclusive of payments of
principal and interest due on or before the Cut-off Date) as from time to time
are subject to the Agreement and all payments under and proceeds of the Mortgage
Loans, together with all documents included in the related Mortgage File; (ii)
such funds or assets as from time to time are deposited in respect of the
Mortgage Loans in the account established by the Master Servicer for the
collection of payments on the Mortgage Loans (the "Custodial Account"), the
Certificate Account and the Expense Fund and belonging to the Trust Fund; (iii)
any REO Property; (iv) the Pool Insurance Policy, the Special Hazard Insurance
Policy, and all other insurance policies with respect to the Mortgage Loans
required to be maintained pursuant to the Agreement and all the proceeds
thereof; and (v) the Depositor's interest in respect of the representations and
warranties made by the Seller in the Seller's Warranty Certificate as assigned
to the Trustee pursuant to Section 2.04 of the Agreement (all of the foregoing
being hereinafter collectively called the "Trust Fund").

          All distributions will be made or caused to be made by the Trustee
either in immediately available funds (i) by check mailed to the address of the
Person entitled thereto, as such name and address shall appear on the
Certificate Register, (ii) by wire transfer to the account of such Person at the
request of the Person entitled thereto if such Person shall have so notified the
Trustee in writing by 5 Business Days prior to the applicable Record Date and
such Certificateholder is the registered holder of Certificates the aggregate
Initial Certificate Principal Balance of which is not less than $2,500,000.
Notwithstanding the above, the final distribution on this Certificate will be
made after due notice by the Master Servicer of the pendency of such
distribution and only upon presentation and surrender of this Certificate at the
office of the Trustee. The Certificate Principal Balance hereof will be reduced
to the extent of distributions allocable to principal and any Realized Losses
allocable hereto.

          The Certificates do not represent an obligation of, or an interest in,
the Depositor, the Master Servicer, or the Trustee and are not insured or
guaranteed by any governmental agency or instrumentality. The Certificates are
limited in right of payment to certain collections and recoveries respecting the
Mortgage Loans, all as more specifically set forth herein and in the Agreement.
As provided in the Agreement, withdrawals from the Custodial Account or
Certificate Account may be made from time to time for purposes other than
distributions to Certificateholders, 

<PAGE>

                                      -3-

such purposes including reimbursement to the Master Servicer of advances made,
or certain expenses incurred, by it, or by the Depositor or Trustee.

          The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor and the Master Servicer and the rights of the Certificateholders under
the Agreement at any time by the Depositor, the Master Servicer, and the Trustee
with the consent of the Holders of Certificates entitled to at least 66-2/3% of
the Voting Rights. Any such consent by the Holder of this Certificate shall be
conclusive and binding on such Holder and upon all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate. The Agreement also permits the amendment thereof, in
certain limited circumstances, without the consent of the Holders of any of the
Certificates.

          No transfer of any Class B Certificate shall be made to any employee
benefit plan or other retirement arrangement, including individual retirement
accounts and annuities and Keogh plans, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA") (any of the
foregoing, a "Plan"), to any Person acting on behalf of a Plan, or to any other
Person who is using "plan assets" to effect such acquisition (including any
insurance company using funds in its general or separate accounts that may
constitute "plan assets") unless the prospective transferee of a
Certificateholder desiring to transfer its Certificates provides to the Trustee
or the Certificate Registrar an Opinion of Counsel (or, in the limited
circumstances described in the Agreement, a certification of facts) which
establishes to the satisfaction of the Depositor and the Trustee or the
Certificate Registrar that such disposition will not violate the prohibited
transaction provisions of Section 406 of ERISA and Section 4975 of the Code.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by an
assignment in the form below or other written instrument of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
of the same Class in authorized denominations evidencing the same aggregate
initial Certificate Principal Balance will be issued to the designated
transferee or transferees.

          The Certificates are issuable in fully registered form and in
denominations specified in the Agreement. As provided in the Agreement and
subject to certain limitations therein set forth, the Certificates are
exchangeable for new Certificates of the same Class in authorized denominations
evidencing the same aggregate initial Certificate Principal Balance, as
requested by the Holder surrendering the same.

          No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in connection with any
transfer or exchange of Certificates.



<PAGE>


                                       -4-

          The Depositor, the Master Servicer and the Trustee and any agent of
the Depositor, the Master Servicer or the Trustee may treat the Person in whose
name this Certificate is registered as the owner hereof for all purposes, and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The obligations created by the Agreement and the Trust Fund created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee and required to be paid to them pursuant to
the Agreement following the earlier of (i) the repurchase by the Master Servicer
of all Mortgage Loans and each REO Property in respect thereof, or (ii) the
final payment on, or other liquidation (or any advance with respect thereto) of,
the last Mortgage Loan remaining in the Trust Fund (or the disposition of all
REO Property in respect thereof). The Agreement permits, but does not require,
the Master Servicer to repurchase from the Trust Fund all Mortgage Loans and all
property acquired in respect of any Mortgage Loan at a price determined as
provided in the Agreement. The exercise of such right will effect early
retirement of the Certificates; however, the Master Servicer's right to
repurchase is subject to the aggregate Stated Principal Balance of the Mortgage
Loans at the time of repurchase being less than or equal to 5% of the aggregate
Stated Principal Balance of the Mortgage Loans at the Cut-off Date.

          Unless the certificate of authentication hereon has been executed by
the Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals contained herein shall be taken as statements of the
Depositor or the Master Servicer as the case may be.


<PAGE>


                                       -5-

          IN WITNESS WHEREOF, the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:                                      [NAME OF TRUSTEE],
                                                 as Trustee

                                            By: ________________________________
                                                     Authorized Officer









                          CERTIFICATE OF AUTHENTICATION


          This is one of the Class B Certificates referred to in the
within-mentioned Agreement.

                                            [NAME OF TRUSTEE],
                                                 as Trustee



                                            By: ________________________________
                                                     Authorized Officer



<PAGE>


                                       -6-

                                   ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s) and
transfer(s) unto_______________________
_________________________________________________________________
_________________________________________________________________ Social
Security or other identifying number of assignee:

(Please print or typewrite name and address including postal zip code of
assignee)

the beneficial interest evidenced by the within Mortgage Pass-Through
Certificate and hereby authorizes the registration of transfer of such interest
to the above-named assignee on the Certificate Register.

     I (we) further direct the Trustee to issue a new Certificate of a like
denomination and class to the above named assignee and deliver such
Certificate(s) to the following address:
________________________________________________________________
________________________________________________________________________________

Dated:

                                           _____________________________________
                                           Signature by or on behalf of assignor


                                           _____________________________________
                                           Signature Guaranteed

NOTICE: The signature to this assignment must correspond with the name as
written upon the face of the within instrument in every particular, without
alteration or enlargement or any change whatever, and must be guaranteed by a
commercial bank or trust company on the continental United States or by a firm
or corporation having membership in any national securities exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for the information of
______________ _______________ and the Master Servicer: 

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ____________________________________________for the account
of ___________________________ account number ____________________, or, if
mailed by check, to _________________________. Applicable statements should be
mailed to ____________________. This information is provided by
__________________, the assignee named above, or ___________________, as its
agent.



<PAGE>




                                    EXHIBIT B

                           FORM OF CLASS R CERTIFICATE

THIS CLASS R CERTIFICATE HAS BEEN DESIGNATED BY THE SELLER REFERRED TO BELOW AS
A "RESIDUAL INTEREST" IN THE REMIC CREATED BY THE POOLING AND SERVICING
AGREEMENT PURSUANT TO THE REMIC PROVISIONS OF THE INTERNAL REVENUE CODE OF 1986
(THE "CODE").

NO TRANSFER OF THIS CERTIFICATE MAY BE MADE TO AN EMPLOYEE BENEFIT PLAN SUBJECT
TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE CODE OR PERSON USING
"PLAN ASSETS" OF ANY SUCH PLAN TO EFFECT SUCH ACQUISITION (INCLUDING ANY
INSURANCE COMPANY UNDER THE CIRCUMSTANCES DESCRIBED IN THE AGREEMENT), UNLESS
THE TRANSFEREE PROVIDES AN OPINION OF COUNSEL (OR CERTIFICATION OF FACTS UNDER
THE LIMITED CIRCUMSTANCES DESCRIBED IN THE AGREEMENT) SATISFACTORY TO THE
DEPOSITOR AND THE TRUSTEE OR THE CERTIFICATE REGISTRAR THAT SUCH DISPOSITION
WILL NOT VIOLATE THE PROHIBITIVE TRANSACTION PROVISIONS OF SECTION 406 OF ERISA
AND SECTION 4975 OF THE CODE. [BY ITS ACCEPTANCE OF A CERTIFICATE, EACH
CERTIFICATEHOLDER WILL BE DEEMED TO HAVE REPRESENTED AND WARRANTED THAT IT IS
NOT SUBJECT TO THE FOREGOING LIMITATION.]

THIS CERTIFICATE AND THE POOLING AND SERVICING AGREEMENT MAY BE AMENDED WITHOUT
THE CONSENT OF THE HOLDER HEREOF, AND IN A MANNER THAT MAY ADVERSELY AFFECT THE
INTERESTS OF THE HOLDER HEREOF, IF NECESSARY TO PREVENT THE DISQUALIFICATION OF
THE TRUST FUND AS A REMIC.

ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R CERTIFICATE MAY BE
MADE ONLY IF THE PROPOSED TRANSFEREE PROVIDES AN AFFIDAVIT TO THE MASTER
SERVICER AND THE TRUSTEE THAT (1) SUCH TRANSFEREE IS NOT EITHER (A) THE UNITED
STATES, ANY STATE OR POLITICAL SUBDIVISION THEREOF, ANY FOREIGN GOVERNMENT, ANY
INTERNATIONAL ORGANIZATION, OR ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE
FOREGOING, (B) ANY ORGANIZATION (OTHER THAN A COOPERATIVE DESCRIBED IN SECTION
521 OF THE CODE) WHICH IS EXEMPT FROM THE TAX IMPOSED BY CHAPTER 1 OF THE CODE
UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE
CODE, (C) ANY ORGANIZATION DESCRIBED IN SECTION 1381(a)(2)(C) OF THE CODE, (ANY
SUCH PERSON DESCRIBED IN THE FOREGOING CLAUSES (A), (B) OR (C) BEING HEREINAFTER
REFERRED TO AS A "DISQUALIFIED ORGANIZATION") OR (D) AN AGENT OF A DISQUALIFIED
ORGANIZATION. NOTWITHSTANDING THE REGISTRATION IN THE CERTIFICATE REGISTER OR
ANY TRANSFER, SALE OR OTHER DISPOSITION OF THIS CLASS R CERTIFICATE TO A
DISQUALIFIED ORGANIZATION OR AN AGENT OF A DISQUALIFIED ORGANIZATION, SUCH
REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT


<PAGE>


                                      -2-

WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A CERTIFICATEHOLDER FOR ANY
PURPOSE HEREUNDER, INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R CERTIFICATE BY ACCEPTANCE OF THIS
CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS OF THIS
PARAGRAPH.

IF ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R CERTIFICATE IS MADE
TO ANY OF CERTAIN "PASS-THROUGH ENTITIES" DESCRIBED IN SECTION 860E(e)(6) OF THE
CODE, AND A DISQUALIFIED ORGANIZATION IS THE RECORD HOLDER OF AN INTEREST IN
SUCH ENTITY, THEN A TAX MAY BE IMPOSED ON SUCH ENTITY.

NO TRANSFER OF THE CERTIFICATE MAY BE MADE TO A NON-UNITED STATES PERSON AS
DEFINED IN THE AGREEMENT.



<PAGE>


                                       -3-


Series 199_-____                       Aggregate unpaid principal balance of the
                                       Mortgage Loans after deducting payments
                                       due on or before the Cut-off Date:  
                                       $____________

Percentage Interest:  ___%

Date of Pooling and Servicing          Issue Date: ___________ __, 199_
Agreement:  _____________ 1, 199_
                                       First Distribution Date: _______ __, 199_

                                       Master Servicer:
                                       [Name of Master Servicer]
Trustee:
[Name of Trustee]


No. __




     CLASS R MORTGAGE PASS-THROUGH CERTIFICATE, SERIES 199_-____

     evidencing a beneficial ownership interest in the Trust Fund consisting
     primarily of a pool of residential mortgage loans sold by

                            WMC SECURED ASSETS CORP.

          This certifies that is the registered owner of the Percentage Interest
evidenced by this Certificate in the Class R residual interests in the Trust
Fund created pursuant to a Pooling and Servicing Agreement, dated as specified
above (the "Agreement"), between WMC Secured Assets Corp. (hereinafter called
the "Depositor", which term includes any successor entity under the Agreement),
[Name of Master Servicer] (the "Master Servicer"), and [Name of Trustee] (the
"Trustee"), a summary of certain of the pertinent provisions of which is set
forth hereafter. To the extent not defined herein, the capitalized terms used
herein have the meanings assigned in the Agreement. This Certificate is issued
under and is subject to the terms, provisions and conditions of the Agreement,
to which Agreement the Holder of this Certificate by virtue of the acceptance
hereof assents and by which such Holder is bound.

          Pursuant to the terms of the Agreement, distributions will be made on
the 25th day of each month, or if such 25th day is not a Business Day, the
Business Day immediately following (a "Distribution Date"), commencing on the
First Distribution Date specified above, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month immediately preceding the month of such distribution (the "Record
Date"), from the Available Distribution Amount in an amount equal to the product
of the Percentage Interest evidenced by this Certificate and the amount required
to be distributed to the holders of Class R Certificates on such Distribution
Date pursuant to the Agreement.



<PAGE>


                                       -4-

          All distributions under the Agreement on the Class R Certificates will
be made or caused to be made by the Trustee by check mailed to the address of
the Person entitled thereto, as such name and address shall appear on the
Certificate Register. Notwithstanding the above, the final distribution on this
Certificate will be made after due notice by the Master Servicer of the pendency
of such distribution and only upon presentation and surrender of this
Certificate at the office of the Trustee.

          This Certificate is one of a duly authorized issue of Certificates
designated as Mortgage Pass-Through Certificates of the series specified on the
face hereof (herein called the "Certificates") and representing the Percentage
Interest specified on the face hereof in the Class R Certificates.

          The Certificates are limited in right of payment to certain
collections and recoveries respecting the Mortgage Loans, all as more
specifically set forth herein and in the Agreement. As provided in the
Agreement, withdrawals from the Custodial Account or Certificate Account may be
made from time to time for purposes other than distributions to
Certificateholders, such purposes including reimbursement of advances made, or
certain expenses incurred with respect to the Mortgage Loans.

          The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Depositor, the Master Servicer and the Trustee and the rights of the
Certificateholders under the Agreement at any time by the Depositor, the Master
Servicer and the Trustee with the consent of the Holders of Certificates
entitled to at least 66-2/3% of the Voting Rights. Any such consent by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future Holders of this Certificate and of any Certificate issued upon
the transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Certificate. The Agreement also
permits the amendment thereof, in certain limited circumstances, without the
consent of the Holders of any of the Certificates.

          As provided in the Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registrable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the Corporate Trust Office, duly endorsed by, or accompanied by an
assignment in the form below or other written instrument of transfer in form
satisfactory to the Trustee duly executed by, the Holder hereof or such Holder's
attorney duly authorized in writing, and thereupon one or more new Certificates
of the same Class in authorized denominations evidencing the same aggregate
Percentage Interest will be issued to the designated transferee or transferees.

          No transfer of any Class R Certificate shall be made to any employee
benefit plan or other retirement arrangement, including individual retirement
accounts and annuities and Keogh plans, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA") (any of the
foregoing, a "Plan") to any Person acting on behalf of a Plan, or to any other
Person who is using "plan assets" to effect such acquisition (including any
insurance company using funds in its general or separate accounts that may
constitute "plan assets"), unless


<PAGE>


                                       -5-

the prospective transferee of a Certificateholder desiring to transfer its
Certificates provides to the Trustee or the Certificate Registrar an Opinion of
Counsel (or, in the limited circumstances described in the Agreement, a
certification of facts) which establishes to the satisfaction of the Depositor
and the Trustee or the Certificate Registrar that such disposition will not
violate the prohibited transaction provisions of Section 406 of ERISA and
Section 4975 of the Code.

          The Class R Certificates are issuable in fully registered form and in
minimum denominations specified in the Agreement. As provided in the Agreement
and subject to certain limitations therein set forth (including limitations on
the total number of Class R Certificates outstanding), Class R Certificates are
exchangeable for new Certificates of the same Class in authorized denominations
evidencing the same aggregate Percentage Interest, as requested by the Holder
surrendering the same.

          No service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum sufficient to cover
any tax or other governmental charge that may be imposed in connection with any
transfer or exchange of Certificates.

          The Depositor, the Master Servicer and the Trustee and any agent of
the Depositor, the Master Servicer or the Trustee may treat the Person in whose
name this Certificate is registered as the owner hereof for all purposes, and
neither the Depositor, the Master Servicer, the Trustee nor any such agent shall
be affected by notice to the contrary.

          The obligations created by the Agreement and the Trust Fund created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee and required to be paid to them pursuant to
the Agreement following the earlier of (i) the repurchase by the Master Servicer
of all Mortgage Loans and each REO Property in respect thereof or (ii) the final
payment or other liquidation (or any advance with respect thereto) of the last
Mortgage Loan remaining in the Trust Fund (or the disposition of all REO
Property in respect thereof). The Agreement permits, but does not require, the
Master Servicer to purchase from the Trust Fund all Mortgage Loans and all
property acquired in respect of any Mortgage Loan at a price determined as
provided in the Agreement. The exercise of such right will effect early retire
ment of the Certificates; however, such right to purchase is subject to the
aggregate Stated Principal Balance of the Mortgage Loans at the time of purchase
being less than or equal to 5% of the aggregate Stated Principal Balance of the
Mortgage Loans at the Cut-off Date.

          Unless the certificate of authentication hereon has been executed by
the Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

          The recitals contained herein shall be taken as the statements of the
Depositor or the Master Servicer, as the case may be.


<PAGE>


                                       -6-

          IN WITNESS WHEREOF, the Trustee in its capacity as trustee under the
Agreement has caused this Certificate to be duly executed.

Dated:                                 [NAME OF TRUSTEE],
                                                 as Trustee



                                       By: _____________________________________
                                                  Authorized Officer






                          CERTIFICATE OF AUTHENTICATION

          This is one of the Class R Certificates referred to in the
within-mentioned Agreement.

                                       [NAME OF TRUSTEE],
                                           as Trustee



                                       By: _____________________________________
                                           Authorized Officer



<PAGE>


                                       -7-

                                   ASSIGNMENT

          FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto _______________________________
________________________________________________
________________________________________________
Social Security or other identifying number of assignee:

(Please print or typewrite name and address including postal zip code
of assignee)

the Percentage Interest evidenced by the within Class R Mortgage Pass-Through
Certificate and hereby authorizes the registration of transfer of such interest
to the above-named assignee on the
Certificate Register.

          I (we) further direct the Trustee to issue a new Class R Certificate
of a like Percentage Interest to the above named assignee and deliver such
Certificate to the following address: __________________________________________
_______________________________________________________
_______________________________________________________



Dated:

                                       ______________________________
                                       Signature by or on behalf of assignor

                                       ______________________________
                                       Signature Guaranteed

NOTICE: The signature to this assignment must correspond with the name as
written upon the face of the within instrument in every particular, without
alteration or enlargement or any change whatever, and must be guaranteed by a
commercial bank or trust company on the continental United States or by a firm
or corporation having membership in any national securities exchange or in the
National Association of Securities Dealers, Inc.

                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise, in immediately
available funds to ______________________________ for the account of ___________
__________________ account number ________________, or, if mailed by check, to
________________________________. Applicable statements should be mailed to ____
_________________________. This information is provided by ____________________,
the assignee named above, or _________________________, as its agent.


<PAGE>



                                    EXHIBIT C

                          TRUSTEE INITIAL CERTIFICATION

                                          _______ __, 199_


[Name of Master Servicer]
[Address of Master Servicer]


WMC Secured Assets Corp.
6320 Canoga Avenue, Suite 1300
Woodland Hills, California  91367

                Re:  Pooling and Servicing Agreement dated as of ____________ 1,
                     199_ among WMC Secured Assets Corp., [Name of Master
                     Servicer] and [Name of Trustee], Mortgage Pass-THROUGH
                     CERTIFICATES, SERIES 199_-____

Gentlemen:

          In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Trustee, hereby certifies that as to
each Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage
Loan paid in full or listed on the attachment hereto) it has reviewed the
Mortgage File and the Mortgage Loan Schedule and has determined that, except as
provided in Exhibit A hereto: (i) all documents required to be included in the
Mortgage File are in its possession; (ii) such documents have been reviewed by
it and appear regular on their face and relate to such Mortgage Loan; and (iii)
based on examination by it, and only as to such documents, the information set
forth in items (i) - (vi), (viii) and (x) - (xii) of the definition or
description of "Mortgage Loan Schedule" is correct.

          The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in the
above-referenced Pooling and Servicing Agreement. The Trustee makes no
representation that any documents specified in clause (vi) of Section 2.01
should be included in any Mortgage File. The Trustee makes no representations as
to: (i) the validity, legality, sufficiency, enforceability or genuineness of
any of the documents contained in each Mortgage File of any of the Mortgage
Loans identified on the Mortgage Loan Schedule, (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan, or (iii)
the existence of any assumption, modification, written assurance or substitution
agreement with respect to any Mortgage File if no such documents appear in the
Mortgage File delivered to the Trustee.



<PAGE>


                                       -2-

          Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.



                                       [NAME OF TRUSTEE]


                                       By: ____________________________________
                                       Name:
                                       Title:



<PAGE>




                                    EXHIBIT D

                       FORM OF TRUSTEE FINAL CERTIFICATION


                                               [date]

[Name of Master Servicer]
[Address of Master Servicer]

WMC Secured Assets Corp.
6320 Canoga Avenue, Suite 1300
Woodland Hills, California  91367

            Re:  Pooling and Servicing Agreement dated as of ___________ 1, 199_
                 among WMC Secured Assets Corp., [Name of Master Servicer] and
                 [Name of Trustee], Mortgage Pass-Through Certificates, 
                 Series 199_-____



Gentlemen:

          In accordance with Section 2.02 of the above-captioned Pooling and
Servicing Agreement, the undersigned, as Trustee, hereby certifies, except as
provided in Exhibit __ hereto, that as to each Mortgage Loan listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed on
the attachment hereto) it has received the documents set forth in Section 2.01.

          The Trustee has made no independent examination of any documents
contained in each Mortgage File beyond the review specifically required in the
above-referenced Pooling and Servicing Agreement. The Trustee makes no
representation that any documents specified in clause (vi) of Section 2.01
should be included in any Mortgage File. The Trustee makes no representations as
to: (i) the validity, legality, sufficiency, enforceability or genuineness of
any of the documents contained in each Mortgage File of any of the Mortgage
Loans identified on the Mortgage Loan Schedule, or (ii) the collectability,
insurability, effectiveness or suitability of any such Mortgage Loan.

          Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the above-captioned Pooling and Servicing
Agreement.

                                       [NAME OF TRUSTEE]

                                       By: _____________________________________
                                       Name: ___________________________________
                                       Title: __________________________________




<PAGE>




                                    EXHIBIT E

                            FORM OF REMITTANCE REPORT





<PAGE>




                                   EXHIBIT F-1

                               REQUEST FOR RELEASE
                                  (for Trustee)


LOAN INFORMATION

              Name of Mortgagor:             ___________________________

              Master Servicer
              Loan No.:                      ___________________________

TRUSTEE

              Name:                          ___________________________

              Address:                       ___________________________

                                             ___________________________

              Trustee
              Mortgage File No.:             ___________________________


REQUEST FOR REQUESTING DOCUMENTS (check one):

1.            Mortgage Loan Liquidated.
                       (The Master Servicer hereby certifies that all proceeds
                       of foreclosure, insurance or other liquidation have been
                       finally received and deposited into the Custodial Account
                       to the extent required pursuant to the Pooling and
                       Servicing
                       Agreement.)

2.            Mortgage Loan in Foreclosure.

3.            Mortgage Loan Repurchased Pursuant to Section 9.01 of the Pooling 
              and Servicing Agreement.

4.            Mortgage Loan Repurchased Pursuant to Article II of the Pooling 
              and Servicing Agreement.
                       (The Master Servicer hereby certifies that the repurchase
                       price has been deposited into the Custodial Account
                       pursuant to the Pooling and Servicing Agreement.)



<PAGE>


                                       -2-

5.            Other (explain).

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

          The undersigned Master Servicer hereby acknowledges that it has
received from [Name of Trustee], as Trustee for the Holders of Mortgage
Pass-Through Certificates, Series 199_-____, the documents referred to below
(the "Documents"). All capitalized terms not otherwise defined in this Request
for Release shall have the meanings given them in the Pooling and Servicing
Agreement dated as of _____________ 1, 199_, (the "Pooling and Servicing
Agreement") between the Trustee, WMC Secured Assets Corp. and [Name of Master
Servicer].

( )       Promissory Note dated _______________, 19__, in the original principal
          sum of $__________, made by _____________________, payable to, or 
          endorsed to the order of, the Trustee.
        
( )       Mortgage recorded on _____________________ as instrument no.
          ____________________ in the County Recorder's Office of the County of
          _________________, State of __________________ in book/reel/docket
          _________________ of official records at page/image _____________.
        
( )       Deed of Trust recorded on ___________________ as instrument no.
          ________________ in the County Recorder's Office of the County of
          _________________, State of __________________ in book/reel/docket
          _________________ of official records at page/image ______________.
        
( )       Assignment of Mortgage or Deed of Trust to the Trustee, recorded on
          ___________________ as instrument no. _________ in the County
          Recorder's Office of the County of __________, State of
          _______________ in book/reel/docket ____________ of official
          records at page/image ____________.
        
( )       Other documents, including any amendments, assignments or other
          assumptions of the Mortgage Note or Mortgage.
        
          ( )      _____________________________________________
        
          ( )      _____________________________________________
        
          ( )      _____________________________________________



<PAGE>


                                       -3-

          ( ) _____________________________________________

          The undersigned Master Servicer hereby acknowledges and agrees as
follows:

               (1) The Master Servicer shall hold and retain possession of the
          Documents in trust for the benefit of the Trustee, solely for the
          purposes provided in the Agreement.

               (2) The Master Servicer shall not cause or knowingly permit the
          Documents to become subject to, or encumbered by, any claim, liens,
          security interest, charges, writs of attachment or other impositions
          nor shall the Master Servicer assert or seek to assert any claims or
          rights of setoff to or against the Documents or any proceeds thereof.

               (3) The Master Servicer shall return each and every Document
          previously requested from the Mortgage File to the Trustee when the
          need therefor no longer exists, unless the Mortgage Loan relating to
          the Documents has been liquidated and the proceeds thereof have been
          remitted to the Custodial Account and except as expressly provided in
          the Agreement.

               (4) The Documents and any proceeds thereof, including any
          proceeds of proceeds, coming into the possession or control of the
          Master Servicer shall at all times be earmarked for the account of the
          Trustee, and the Master Servicer shall keep the Documents and any
          proceeds separate and distinct from all other property in the Master
          Servicer's possession, custody or control.

                                       [NAME OF MASTER SERVICER]

                                       By: _____________________________________

                                       Its: ____________________________________



Date: _____________________, 19__


<PAGE>




                                   EXHIBIT F-2

                               REQUEST FOR RELEASE
                          [Mortgage Loans Paid in Full]

                     OFFICER'S CERTIFICATE AND TRUST RECEIPT
                       MORTGAGE PASS-THROUGH CERTIFICATES
                                Series 199_-____



______________________________________ HEREBY CERTIFIES THAT HE/SHE IS AN
OFFICER OF THE MASTER SERVICER, HOLDING THE OFFICE SET FORTH BENEATH HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN MADE.

LOAN NUMBER:  _______________             BORROWER'S NAME:_____________

COUNTY:_____________________

WE HEREBY CERTIFY THAT ALL AMOUNTS RECEIVED IN CONNECTION WITH SUCH PAYMENTS,
WHICH ARE REQUIRED TO BE DEPOSITED IN THE CUSTODIAL ACCOUNT PURSUANT TO SECTION
3.10 OF THE POOLING AND SERVICING AGREEMENT, HAVE BEEN OR WILL BE CREDITED.

___________ ______________________         DATED:______________

/ /  VICE PRESIDENT

/ /  ASSISTANT VICE PRESIDENT


<PAGE>




                                   EXHIBIT G-1

                        TRANSFER AFFIDAVIT AND AGREEMENT



STATE OF                            )
                                    : ss.:
COUNTY OF                           )


          ___________________, being first duly sworn, deposes, represents and
warrants:

          1. That he is [Title of Officer] of [Name of Owner] (the "Owner"),
(record or beneficial owner of the Class R Certificates (the "Owner"), a
[savings institution] [corporation] duly organized and existing under the laws
of [the State of ___________] [the United States], on behalf of which he makes
this affidavit and agreement. This Class R Certificate was issued pursuant to
the Pooling and Servicing Agreement (the "Pooling and Servicing Agreement")
dated as of _____________ 1, 199_ among WMC Secured Assets Corp., as depositor,
[Name of Master Servicer], as master servicer (the "Master Servicer"), and [Name
of Trustee], as trustee (the "Trustee").

          2. That the Owner (i) is and will be a "Permitted Transferee" as of
____________, 199_ and (ii) is acquiring the Class R Certificates for its own
account or for the account of another Owner from which it has received an
affidavit in substantially the same form as this affidavit. A "Permitted
Transferee" is any person other than a "disqualified organization" or a
Non-United States Person. For this purpose, a "disqualified organization" means
any of the following: (i) the United States, any State or political subdivision
thereof, any possession of the United States, or any agency or instrumentality
of any of the foregoing (other than an instrumentality which is a corporation if
all of its activities are subject to tax and, except for the FHLMC, a majority
of its board of directors is not selected by such governmental unit), (ii) a
foreign government, any international organization, or any agency or
instrumentality of any of the foregoing, (iii) any organization (other than
certain farmers' cooperatives described in Section 521 of the Internal Revenue
Code of 1986 (the "Code")) which is exempt from the tax imposed by Chapter 1 of
the Code (unless such organization is subject to the tax imposed by Section 511
of the Code on unrelated business taxable income), (iv) rural electric and
telephone cooperatives described in Section 1381(a)(2)(C) of the Code and (v)
any other Person so designated by the Trustee based upon an Opinion of Counsel
that the holding of an Ownership Interest in a Class R Certificate by such
Person may cause the Trust Fund or any Person having an Ownership Interest in
any Class of Certificates, other than such Person, to incur a liability for any
federal tax imposed under the Code that would not otherwise be imposed but for
the Transfer of an Ownership Interest in a Class R Certificate to such Person.
The terms "United States", "State" and "international organization" shall have
the meanings set forth in Section 7701 of the Code or successor provisions.



<PAGE>


                                       -2-

          3. That the Owner is aware (i) of the tax that would be imposed on
transfers of the Class R Certificates to disqualified organizations under the
Code that applies to all transfers of the Class R Certificates after March 31,
1988; (ii) that such tax would be on the transferor, or, if such transfer is
through an agent (which person includes a broker, nominee or middleman) for a
disqualified organization Transferee, on the agent; (iii) that the person
otherwise liable for the tax shall be relieved of liability for the tax if the
transferee furnishes to such person an affidavit that the transferee is not a
disqualified organization and, at the time of transfer, such person does not
have actual knowledge that the affidavit is false and; (iv) that the Residual
Certificates may be "noneconomic residual interests" within the meaning of
Treasury regulation section 1.860E-1(c)(2) and that the transferor of a
"noneconomic residual interest" will remain liable for any taxes due with
respect to the income on such residual interest, unless no significant purpose
of the transfer is to enable the transferor to impede the assessment or
collection of tax.

          4. That the Owner is aware of the tax imposed on a "pass-through
entity" holding the Class R Certificates if at any time during the taxable year
of the pass-through entity a non-Permitted Transferee is the record holder of an
interest in such entity. For this purpose, a "pass through entity" includes a
regulated investment company, a real estate investment trust or common trust
fund, a partnership, trust or estate, and certain cooperatives.

          5. That the Owner is aware that the Trustee will not register the
transfer of any Class R Certificates unless the transferee, or the transferee's
agent, delivers to the Trustee, among other things, an affidavit in
substantially the same form as this affidavit. The Owner expressly agrees that
it will not consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.

          6. That the Owner consents to any additional restrictions or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable arrangement to ensure that the Class R Certificates will only be
owned, directly or indirectly, by Owners that are Permitted Transferees.

          7. That the Owner's taxpayer identification number is __________.

          8. That the Owner has reviewed the restrictions set forth on the face
of the Class R Certificates and the provisions of Section 5.02 of the Pooling
and Servicing Agreement under which the Class R Certificates were issued (and,
in particular, the Owner is aware that such Section authorizes the Trustee to
deliver payments to a person other than the Owner and negotiate a mandatory sale
by the Trustee in the event that the Owner holds such Certificate in violation
of Section 5.02); and that the Owner expressly agrees to be bound by and to
comply with such restrictions and provisions.

          9. That the Owner is not acquiring and will not transfer the Class R
Certificates in order to impede the assessment or collection of any tax.



<PAGE>


                                       -3-

          10. That the Owner anticipates that it will, so long as it holds the
Class R Certificates, have sufficient assets to pay any taxes owed by the holder
of such Class R Certificates.

          11. That the Owner has no present knowledge that it may become
insolvent or subject to a bankruptcy proceeding for so long as it holds the
Class R Certificates.

          12. That the Owner has no present knowledge or expectation that it
will be unable to pay any United States taxes owed by it so long as any of the
Certificates remain outstanding. In this regard, the Owner hereby represents to
and for the benefit of the Person from whom it acquired the Class R Certificates
that the Owner intends to pay taxes associated with holding the Class R
Certificates as they become due, fully understanding that it may incur tax
liabilities in excess of any cash flows generated by the Class R Certificates.

          13. That the Owner is not acquiring the Class R Certificates with the
intent to transfer the Class R Certificates to any person or entity that will
not have sufficient assets to pay any taxes owed by the holder of such Class R
Certificates, or that may become insolvent or subject to a bankruptcy
proceeding, for so long as the Class R Certificates remain outstanding.

          14. That Owner will, in connection with any transfer that it makes of
the Class R Certificates, obtain from its transferee the representations
required by Section 5.02(d) of the Pooling and Servicing Agreement under which
the Class R Certificates were issued and will not consummate any such transfer
if it knows, or knows facts that should lead it to believe, that any such
representations are false.

          15. That Owner will, in connection with any transfer that it makes of
the Class R Certificates, deliver to the Trustee an affidavit, which represents
and warrants that it is not transferring the Class R Certificates to impede the
assessment or collection of any tax and that it has no actual knowledge that the
proposed transferee: (i) has insufficient assets to pay any taxes owed by such
transferee as holder of the Class R Certificates; (ii) may become insolvent or
subject to a bankruptcy proceeding, for so long as the Class R Certificates
remain outstanding and; (iii) is not a "Permitted Transferee".

          16. That the Owner 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 an estate or
trust whose income from sources without the United States is includible in gross
income for United States federal income tax purposes regardless of its
connection with the conduct of a trade or business within the United States.




<PAGE>


                                       -4-

          17. The Purchaser is not any employee benefit plan subject to the
Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or the
Internal Revenue Code of 1986, as amended, (the "Code"), nor a Person acting,
directly or indirectly, on behalf of any such plan or using the assets of any
such plan to effect the acquisition of the Class R Certificate (including any
insurance company using funds in its general or separate accounts that may
constitute "plan assets"), and understands that the registration of transfer of
any Certificate to any employee benefit plan, or to any person acting on behalf
of such plan or using the assets of any such plan, will not be made unless such
employee benefit plan delivers an opinion of its counsel, addressed and
satisfactory to the Trustee, the Company and the Master Servicer, to the effect
that the purchase and holding of a Certificate by or on behalf of such employee
benefit plan would not result in the assets of the Trust Fund being deemed to be
"plan assets" and subject to the fiduciary responsibility provision of ERISA or
the prohibited transaction provisions of the Code (or comparable provisions of
subsequent enactments), would not constitute or result in a prohibited
transaction under section 406 of ERISA or section 4975 of the Code, and would
not subject the Company, the Master Servicer or the Trustee to any obligation or
liability (including liabilities under ERISA or Section 4975 of the Code) in
addition to those undertaken in the Pooling and Servicing Agreement or any other
liability. The Purchaser understands that under current law such an opinion
cannot be rendered. In the case of any transfer of the foregoing Certificates to
an insurance company, in lieu of such opinion of counsel, the transferee may
provide a certification substantially to the effect that all funds used by such
transferee to purchase such Certificates will be funds held by it in its general
account which it reasonably believes do not constitute "plan assets" of any
Plan.



<PAGE>


                                       -5-


          IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf, by its [TITLE OF OFFICER], attested by its [Assistant
Secretary], this ___ day of ____________, 199_.


                                       [NAME OF OWNER]




                                       By: _________________________
                                       Name:  [NAME OF OFFICER]
                                       Title: [TITLE OF OFFICER]



ATTEST:



_______________________________
[Assistant] Secretary


          Personally appeared before me the above-named [NAME OF OFFICER], known
or proved to me to be the same person who executed the foregoing instrument and
to be a [TITLE OF OFFICER] of the Owner, and acknowledged to me that he or she
executed the same as his or her free act and deed and the free act and deed of
the Owner.

          Subscribed and sworn before me this _____ day of _______, 199_.


                                    ______________________________
                                    NOTARY PUBLIC

                                    COUNTY O ___________________
                                    STATE OF ___________________
                                    My Commission expires the ____ day of
                                    ________________, 19__.




<PAGE>




                                   EXHIBIT G-2

                         Form of Transferor Certificate

                                                       ___________________, 19__

[Depositor]

[Name of Trustee]
[Address of Trustee]

Attention:

          Re: MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199_-____, CLASS R

Dear Sirs:

          This letter is delivered to you in connection with the sale by
___________________________ (the "Seller") to _____________________________ (the
"Purchaser") of $_____________ Initial Certificate Principal Balance of Mortgage
Pass-Through Certificates, Series 199_-____, Class R (the "Certificates"),
pursuant to Section 5.02 of the Pooling and Servicing Agreement (the "Pooling
and Servicing Agreement"), dated as of _____________ 1, 199_ among WMC Secured
Assets Corp., as seller (the "Company"), [Name of Master Servicer], as master
servicer, and [Name of Trustee], as trustee (the "Trustee"). All terms used
herein and not otherwise defined shall have the meaning set forth in the Pooling
and Servicing Agreement. The Seller hereby certifies, represents and warrants
to, and covenants with, the Company and the Trustee that:

          1. No purpose of the Seller relating to the transfer of the
Certificates by the Seller to the Purchaser is or will be to impede the
assessment or collection of any tax.

          2. The Seller understands that the Purchaser has delivered to the
Trustee and the Master Servicer a transfer affidavit and agreement in the form
attached to the Pooling and Servicing Agreement as Exhibit G-1. The Seller does
not know or believe that any representation contained therein is false.

          3. The Seller has at the time of the transfer conducted a reasonable
investigation of the financial condition of the Purchaser as contemplated by
Treasury Regulations Section 1.860E-1(c)(4)(i) and, as a result of that
investigation, the Seller has determined that the Purchaser has historically
paid its debts as they become due and has found no significant evidence to
indicate that the Purchaser will not continue to pay its debts as they become
due in the future. The Seller understands that the transfer of the Certificates
may not be respected for United States income tax purposes (and the Seller may
continue to be liable for United States income taxes associated therewith)
unless the Seller has conducted such an investigation.



<PAGE>


                                       -2-

          4. The Seller has no actual knowledge that the proposed Transferee is
a Disqualified Organization, an agent of a Disqualified Organization or a
Non-United States Person.

                                       Very truly yours,

                                       ___________________________
                                       (Seller)
                                       By: _______________________

                                       Name: _____________________

                                       Title: ____________________



<PAGE>


                                       -3-

                                   EXHIBIT G-5


                     FORM OF INVESTOR REPRESENTATION LETTER
                            [for Insurance Companies]



                               _____________, 199_

[Depositor]

[Name of Trustee]
[Address of Trustee]

Attention:  Corporate Trust

              Re:  Mortgage Pass-Through Certificate
                   SERIES 199_-____, CLASS

Dear Sirs:

          ___________ (the "Purchaser") intends to purchase from __________ (the
"Seller") $__________ Initial Certificate Principal Balance of Mortgage
Pass-Through Certificates, Series 199_-____, Class __ (the "Certificate"),
issued pursuant to the Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement"), dated as _____________ 1, 199_ among WMC Secured Assets
Corp., as seller (the "Company"), [Name of Master Servicer], as master servicer,
and [Name of Trustee], as trustee (the "Trustee"). All terms used herein and not
otherwise defined shall have the meanings set forth in the Pooling and Servicing
Agreement. The Purchaser hereby certifies, represents and warrants to, and
covenants with, the Company and the Trustee that:

               1. The certificates purchased pursuant hereto will not be
          transferred to any employee benefit plan or other retirement
          arrangement including individual retirement accounts and Keogh plans
          that is subject to Section 406 of the Employee Retirement Income
          Security Act of 1974, as amended ("ERISA") or Section 4975 of the Code
          (any of the foregoing, a "Plan").




<PAGE>


                                       -4-

               2. The Purchaser is an insurance company and all funds used by
          the Purchaser in connection with the purchase of such certificates are
          and will be, funds held by the Purchaser in its general account which
          the Purchaser reasonably believes do not constitute "plan assets" as
          defined under Section 406 of ERISA or Section 4975 of the Code of any
          Plan.


                                            Very truly yours,



                                            ____________________________________


                                            By:_________________________________
                                            Name:_______________________________
                                            Title:______________________________

[

<PAGE>




                                    EXHIBIT H

                             MORTGAGE LOAN SCHEDULE



<PAGE>




                                    EXHIBIT I

                          SELLER'S WARRANTY CERTIFICATE


     This Seller's Warranty Certificate, dated _____________ __, 199_, is
executed and delivered by [Name of Seller], a _________ corporation (the
"Seller").

                              PRELIMINARY STATEMENT

     The Seller and WMC Mortgage Corp. ("WMC") are parties to the Standard Terms
and Conditions of Agreement Effective _________ __, 199_ and the Standard Terms
and Conditions of Agreement Effective ________ _, ____ (each a "Standard Terms
Agreement") and to various Mortgage Loan Purchase Agreements entered into
thereunder.

     All of the Mortgage Loans have been previously sold by the Seller to WMC in
accordance with the related Standard Terms Agreement and the related Mortgage
Loan Purchase Agreements.

     WMC has notified the Seller that WMC intends to assign the Mortgage Loans
to WMC Secured Assets Corp. (the "Depositor"), and that the Depositor intends to
deposit the Mortgage Loans into a trust fund (the "Trust Fund") evidenced by
Mortgage Pass-Through Certificates, Series 199_-____ (the "Certificates"). The
Certificates will be issued pursuant to a Pooling and Servicing Agreement (the
"Pooling and Servicing Agreement") among the Depositor, [Name of Trustee] as
trustee (in such capacity, the "Trustee"), and [Name of Master Servicer], as
master servicer (the "Master Servicer"), dated as of ____________ 1, 199_ (the
"Cut-off Date"). The Certificates are described more fully in the related
Prospectus Supplement (the "Prospectus Supplement") dated __________ __, 199_,
to the prospectus (the "Prospectus") dated _____________ __, 199_. Capitalized
terms used but not defined herein shall have the respective meanings assigned in
the related Standard Terms Agreements and the Pooling and Servicing Agreement,
as applicable.

     Pursuant to the terms of the Pooling and Servicing Agreement, the Depositor
shall assign to the Trustee all of its right, title and interest in and to the
Mortgage Loans, and other rights and obligations under this Agreement (except
with respect to its rights to either indemnification or notice) and the Trustee
shall succeed to such right, title and interest and rights and obligations
hereunder of the Depositor.

     Pursuant to the foregoing, the Seller hereby certifies to the following:

     SECTION 1. DELIVERY OF MORTGAGE FILES. On or before the date hereof (the
"REMIC Closing Date"), the Seller shall have delivered the documents or
instruments specified below with respect to each Mortgage Loan (each a "Mortgage
File") to [Name of Trustee] (acting in such capacity, the "Custodian"), pursuant
to the [Tri-Party Custody Agreement] dated ________ ______ __, 199_, as amended
(the "Custody Agreement") and the Custodial Agreement, dated ____________ 1,
199_, in each case among WMC, the Seller and the Custodian.




<PAGE>


                                       -2-

     Each Mortgage File contains the following documents:

          (a) the original mortgage note, naming the Seller as the holder/payee
     thereof (or, if the Seller is not the original holder/payee thereof,
     bearing all endorsements necessary to evidence a complete and unbroken
     chain of endorsements from the original holder/payee to the Seller) and
     endorsed by the Seller "Pay to the order of [Name of Trustee], as trustee
     for holders of WMC Secured Assets Corp., Mortgage Pass-Through
     Certificates, without recourse";

          (b) the original mortgage or deed of trust ("Mortgage"), naming the
     Seller as the "mortgagee" or "beneficiary" thereof (or, if the Seller is
     not the original mortgagee/beneficiary thereof, such Mortgage together with
     all assignments necessary to evidence the complete and unbroken chain of
     intervening assignments from the original mortgagee/beneficiary to the
     Seller), and bearing evidence that such instrument has been recorded in the
     appropriate jurisdiction where the underlying property securing the
     Mortgage Loan (the "Mortgaged Property") is located (or, in lieu of the
     original of the recorded Mortgage, a duplicate or conformed copy of the
     Mortgage, together with a certificate of an officer of the Seller
     certifying that such copy represents a true and correct copy of the
     original and that such original has been submitted to the title insurance
     company for recordation in the appropriate governmental recording office of
     the jurisdiction where the Mortgaged Property is located, or a certificate
     of receipt from the recording office, certifying that such copy represents
     a true and correct copy of the original and that such original has been
     submitted for recordation in the appropriate governmental recording office
     of the jurisdiction where the Mortgaged Property is located);

          (c) an original assignment of the Mortgage executed by the Seller,
     without recourse, to "[Name of Trustee], as trustee for holders of WMC
     Secured Assets Corp., Mortgage Pass-Through Certificates, without recourse,
     with evidence of recording thereon, and the original of any intervening
     assignment of the Mortgage, including any warehousing assignment, necessary
     to evidence a complete and unbroken chain of assignments from the original
     mortgagee/beneficiary to the Seller and bearing evidence that each such
     instrument has been recorded in the appropriate jurisdiction where the
     Mortgaged Property is located (or, in lieu of any such original recorded
     assignment of Mortgage or any such original recorded intervening assignment
     of Mortgage, a duplicate or conformed copy of such assignment of Mortgage,
     together with a certificate of an officer of the Seller or the Originator
     certifying that such copy represents a true and correct copy of the
     original and that such original has been submitted to the title insurance
     company for recordation in the appropriate governmental recording office of
     the jurisdiction where the Mortgaged Property is located, or a certificate
     of receipt from the recording office, certifying that such copy represents
     a true and correct copy of the original and that such original has been
     submitted for recordation in the appropriate governmental recording office
     of the juris diction where the Mortgaged Property is located);




<PAGE>


                                       -3-

          (d) the original lender's title insurance policy, or, if such policy
     has not been issued, any one of an original or a copy of the preliminary
     title report, title binder or title commitment on the Mortgaged Property
     with the original policy of the insurance to be delivered promptly
     following the receipt thereof;

          (e) the original of any assumption, modification, extension or
     guaranty agreement;

          (f) the original or a copy of the private mortgage insurance policy or
     original certificate of private mortgage insurance, if applicable;

          (g) if the mortgage note, the Mortgage, any assignment of Mortgage or
     any other related document has been signed by a person on behalf of the
     mortgagor, the original power of attorney or other instrument that
     authorized and empowered such person to sign, or a duplicate or conformed
     copy of the power of attorney or other instrument, together with a
     certification of an officer of the Seller or of the applicable title
     insurance company or escrow company certifying that such copy represents a
     true and correct copy of the original; and

          (h) The original or a copy of the Certificate of Pool Insurance issued
     by GEMICO, UGI or PMI, if applicable.

     Within five days of the receipt by the Seller of the Assignment of Mortgage
with evidence of recordation thereon, or a copy thereof certified by the
applicable recording office, but in no event later than 120 days after the REMIC
Closing Date, the Seller shall deliver such Assignment of Mortgage to the
Trustee.

     In the event that the recorded Assignment of Mortgage, or a certified copy
thereof, is not delivered to the Trustee within 120 days of the REMIC Closing
Date, the Seller shall be obligated to repurchase or substitute the related
Mortgage Loan as provided in Section 3. The Seller will also pay the fees of the
Trustee incurred in connection with the removal and replacement of each
Assignment of Mortgage delivered for recording, as well as the fees of the
Trustee incurred in connection with the addition of any title insurance policy
or recorded Mortgage to the related Mortgage File.

     Within five days of the Seller's receipt thereof, but in no event later
than 120 days after the REMIC Closing Date, the Seller shall deliver to the
Trustee: (i) the original recorded Mortgage in those instances where an original
was not delivered to the Custodian on or prior to the applicable Purchase Date;
(ii) the original policy of title insurance or a true and correct copy thereof
in those instances where a marked up commitment (binder) to issue such policy or
preliminary policy was delivered to the Custodian; and (iii) any other original
documents constituting a part of a Mortgage File received with respect to any
Mortgage Loan, including, but not limited to, any original documents evidencing
the assumption or modification of any Mortgage Loan.



<PAGE>


                                       -4-

     Subject to the next succeeding sentence, in the event that the Seller is
not able to deliver with respect to a given Mortgage Loan the documents referred
to in the above paragraph within 120 days of the REMIC Closing Date, such
Mortgage Loan shall be repurchased by the Seller in the manner provided in
Section 3. With respect to any Mortgage Loan, in the event that the Seller is
unable to deliver the original recorded Mortgage, the original recorded
Assignment of Mortgage, any recorded intervening assignments of the Mortgage or
any assumption or modification agreement or the original policy of title
insurance, duplicate policy or a true and correct copy thereof within the
applicable time period and such failure of timely delivery (i) is solely the
result of a delay caused by the recording office, in the case of the Mortgage,
the Assignment of Mortgage, any intervening assignments of Mortgage or any
assumption and modification agreements, or (ii) is solely the result of acts or
omissions on the part of the applicable title insurance company, in the case of
the title insurance policy, then the Seller shall be afforded additional time to
deliver such document or documents; provided that such document or documents
shall be delivered within the time period required by the applicable Pooling and
Servicing Agreement.

     The Seller shall deliver to the Master Servicer or its designee all
original documents relating to the Mortgage Loans that are not delivered to the
Depositor or the Trustee, other than original documents required to be held by
the Seller pursuant to applicable mortgage lending laws, rules and regulations
of the jurisdiction in which the Mortgaged Property is located (in lieu of which
the Seller shall deliver photocopies). In the event that any original document
held by the Seller is required pursuant to the terms of this Section to be a
part of a Mortgage File, such document shall be delivered promptly to the
Trustee.

     SECTION 2. REPRESENTATIONS AND WARRANTIES OF THE SELLER. The Seller hereby
represents and warrants to and for the benefit of the Depositor and its
affiliates and the Trustee that as of the REMIC Closing Date (or such other date
specifically provided herein):

               (i) no written information, certificate of an officer, statement
     furnished in writing or written report delivered to WMC, any affiliate of
     WMC, the Master Servicer or the Trustee and prepared by the Seller will
     contain any untrue statement of a material fact or omit to state a material
     fact necessary to make the information, certificate, statement or report
     not misleading;

               (ii) each of the representations and warranties contained in
     Exhibits 2-A and 2-B hereto is true and correct. With respect to such
     representations and warranties which are made to the best of the Seller's
     knowledge, if the Seller discovers or receives written notice, which may
     come from the Purchaser, the Servicer, the Custodian or any Interested
     Party, that the substance of such representation and warranty is inaccurate
     and such inaccuracy materially and adversely affects the interest of the
     Purchaser or any Interested Person in the related Mortgage Loan,
     notwithstanding the Seller's lack of knowledge with respect to the
     substance of such representation of warranty, such inaccuracy shall be
     deemed a breach thereof;


[

<PAGE>


                                       -5-

               (iii) as of the date of the Prospectus Supplement and as of the
     REMIC Closing Date, the Seller's Information will be true and accurate and
     will not contain any untrue statement of a material fact or omit to state a
     material fact required to be stated therein or necessary to make the
     statements therein, in light of the circumstances in which they are made,
     not misleading. For purposes hereof and of each of the related Standard
     Terms Agreements, the "Seller's Information" shall include all information
     included in the Prospectus Supplement under the headings "Summary of
     Prospectus Supplement--The Mortgage Pool" and "Description of the Mortgage
     Pool", or elsewhere in the Prospectus Supplement with respect to the
     matters discussed under such captions, to the extent based upon any
     information provided by or approved by the Seller including the information
     in the Mortgage Loan Schedules attached hereto as Exhibits 1 and the
     Seller's representations and warranties relating to the Mortgage Loans
     attached hereto as Exhibits.

     SECTION 3. CURE, REPURCHASE, AND INDEMNITY OBLIGATIONS OF THE SELLER. Each
of the representations and warranties contained in or required to be made
pursuant to Section 2 shall survive the transfer of the Mortgage Loans to the
Trustee and shall continue in full force and effect, notwithstanding any
restrictive or qualified endorsement on the mortgage notes and notwithstanding
subsequent termination of the related Standard Terms Agreement, this Certificate
or the Pooling and Servicing Agreement. The representations, warranties and
covenants contained herein shall not be impaired by any review or examination of
the Mortgage Files or other docu ments evidencing or relating to the Mortgage
Loans by the Depositor, its affiliates or agents or any failure on the part of
the Depositor, its affiliates or agents to review or examine such documents, and
shall inure to the benefit of any transferee of the Mortgage Loans from the
Depositor including, without limitation, the Trustee for the benefit of holders
of the Certificates.

     Within 90 days of the earlier of discovery by the Seller or receipt of
notice of a breach of any of the representations and warranties of the Seller
set forth in or required to be made pursuant to Section 2 which materially and
adversely affects the interests of the Depositor or the Certificateholders or
any other transferee in any Mortgage Loan, the Seller shall, not later than 90
days after its receipt of notice of such defect, (i) cure such breach in all
material respects, or (ii) repurchase the related Mortgage Loan if such defect
cannot be corrected or cured at a price equal to the sum of (a) 100% of the
outstanding principal balance thereof, (b) unpaid accrued interest thereon from
the due date to which interest was last paid by the mortgagor to the first day
of the month following the month of repurchase at a rate equal to the related
mortgage rate, (c) all amounts advanced by the Master Servicer on the Mortgage
Loan and not reimbursed, and (d) all expenses reasonably incurred or to be
incurred by the Depositor, the Master Servicer or the Trustee in respect of the
breach or defect giving rise to the repurchase obligation, including any
expenses in connection with servicing a Mortgage Loan that has gone into default
and which subsequently is determined to be eligible for repurchase or arising
out of the enforcement of the repurchase obligation (the "Repurchase Price"), or
(iii) substitute a Qualified Substitute Mortgage Loan in place of such Deleted
Mortgage Loan in accordance with Section 2.04 of the Pooling and Servicing
Agreement.



<PAGE>


                                       -6-

     Upon discovery of any defective document in a Mortgage File relating to a
Mortgage Loan which materially and adversely affects the interests of the
Depositor or the Certificateholders or any other transferee in any Mortgage
Loan, the Trustee shall notify the Seller of such defect and request that the
Seller cure such defect within 60 days from the date the Seller was notified of
such defect. In the event that any such defect cannot be corrected or cured
within such 90-day period, the Seller shall (i) repurchase the related Mortgage
Loan at the Repurchase Price or (ii) substitute a Qualified Substitute Mortgage
Loan for the related Deleted Mortgage Loan as provided for in accordance with
Section 2.04 of the Pooling and Servicing Agreement.

     If the first scheduled Monthly Payment with respect to a Mortgage Loan is
not made within 30 days of the due date in accordance with the terms of the
related Mortgage Note, such Mortgage Loan will be substituted or repurchased by
the Seller in the manner provided in this Section 3.




<PAGE>


                                       -7-

     SECTION 4. PURCHASE OF CERTAIN CONVERTIBLE MORTGAGE LOANS FROM TRUSTEE.
Upon notification that the related Mortgagor intends to exercise the option to
convert a Convertible Mortgage Loan to a fixed interest rate Mortgage Loan the
Seller shall promptly, and in no event after the day on which such Convertible
Mortgage Loan converts to a fixed interest rate, purchase such Convertible
Mortgage Loan from the Trust Fund by depositing into the Custodial Account the
Purchase Price.



     IN WITNESS WHEREOF, the Seller has caused this Certificate to be signed by
its duly authorized officer as of the date first above written.

                                       [NAME OF MASTER SERVICER]



                                       By _______________________

                                       Name: 
                                       Title:



<PAGE>


                                       -8-

                                                                       EXHIBIT 1

                             MORTGAGE LOAN SCHEDULE



<PAGE>



                                                                       EXHIBIT 2

                             GROUP I MORTGAGE LOANS

                        (ADJUSTABLE RATE MORTGAGE LOANS)

                     SELLER'S REPRESENTATIONS AND WARRANTIES

     The Seller hereby represents and warrants to and for the benefit of the
Depositor and the Trustee, as to each Mortgage Loan, that as of the Closing Date
or as of such other date specifically provided herein:

     [Sample representations and warranties:]

               (i) The information set forth on the Mortgage Loan Schedule with
     respect to each Mortgage Loan is true and correct in all material respects
     as of the REMIC Closing Date;

               (ii) No more than _____% of the Mortgage Loans, based on the
     Cut-off Date Principal Balance, are located in any one zip code area;

               (iii) No more than _____% of the Mortgaged Properties, based on
     the Cutoff Date Pool Principal Balance, were located in the State of
     California;

               (iv) No more than _____% of the Mortgage Loans, based on the
     Cut-off Date Pool Principal Balance, were secured by condominium units; no
     more than -----% of the Mortgage Loans, based on the Cut-off Date Pool
     Principal Balance, were secured by properties in planned unit developments;

               (v) At least _____% of the Mortgage Loans, based on the Cut-off
     Date Pool Principal Balance, were secured by a first lien on a parcel of
     real property improved by a single family residence; and no more than
     _____% of the Mortgage Loans, based on the Cut-off Date Pool Principal
     Balance, were secured by a first lien on a parcel of real estate improved
     by a two-to four-unit single family residence;

               (vi) No Mortgage Loan at origination had a principal balance less
     than $________; no more than _____% of the Mortgage Loans, based on the
     Cut-off Date Pool Principal Balance, had original principal balances in
     excess of $_________; the average Cut-off Date Principal Balance of
     Mortgage Loans in the Mortgage Pool was $---------;

               (vii) At least _____% of the Mortgage Loans, by Cut-off Date Pool
     Principal Balance, were secured by owner-occupied primary residences; less
     than __% of the Mortgage Loans, by Cut-off Date Pool Principal Balance,
     were secured by second homes or vacation homes of the related Mortgagors;
     and no more than _____% of the Mortgage Loans, by Cut-off Date Principal
     Balance, were secured by investor-owned properties;





<PAGE>



               (viii) Each Mortgage Loan in the Mortgage Pool will have a first
     payment due date on or after ____________ 1, 199_;

               (ix) Each Mortgage Loan will have been originated on or before
     _______________, 199_.

               (x) The Mortgage Interest Rates borne by the Mortgage Loans in
     the Mortgage Pool as of the Cut-off Date range from _____% per annum to
     ______% per annum and the weighted average Mortgage Interest Rate, based on
     the Cut-off Date Pool Principal Balance, was _____% per annum;

               (xi) Approximately _____% of the Mortgage Loans, based on the
     Cut-off Date Pool Principal Balance, were rate and term refinance Mortgage
     Loans; approximately _____% of the Mortgage Loans, based on the Cut-off
     Date Pool Principal Balance, were "cash-out refi's" (as defined in the
     Seller's Underwriting Guide); and approximately _____% of the Mortgage
     Loans, based on the Cut-off Date Pool Principal Balance, were made in order
     to purchase the related Mortgaged Properties;

               (xii) No Mortgage Loan in the Mortgage Pool shall have had an LTV
     at origination in excess of _____% or a CLTV in excess of _____%; the
     weighted average LTV, based on the Cut-off Date Pool Principal Balance, was
     equal to or less than _____%; no more than _____% of the Mortgage Loans,
     based on the Cut-off Date Pool Principal Balance, shall have an LTV in
     excess of 80% and each such Mortgage Loan is subject to a policy of primary
     mortgage insurance, issued by ___________ insuring the excess balance above
     75% until such balance is reduced to 80% of the Appraised Value;

               (xiii) No more than _____% of the Mortgage Loans, based on the
     Cut-off Date Pool Principal Balance, have financing on the related
     Mortgaged Property subordinate to the lien of such Mortgage Loan;

               (xiv) The gross margins on the Mortgage Loans range from _____%
     to _____%. The weighted average gross margin on the Mortgage Loans is
     _____%.

               (xv) There is no delinquent tax or assessment lien against any
     Mortgaged Property;

               (xvi) There is no valid offset, defense or counterclaim to any
     Mortgage Note or Mortgage, including the obligation of the Mortgagor to pay
     the unpaid principal of or interest on such Mortgage Note, and any
     applicable right of rescission has expired;

               (xvii) There are no mechanics' liens or claims for work, labor or
     material affecting any Mortgaged Property which are or may be a lien prior
     to, or equal with, the lien of such Mortgage, except those which are
     insured against by the title insurance policy referred to in (vii) below;


                                       -2-

<PAGE>



               (xviii) To the best of the Seller's knowledge each Mortgaged
     Property is free of material damage and is in good repair;

               (xix) Each Mortgage is a valid and enforceable first lien on the
     Mortgaged Property subject only to (1) the lien of nondelinquent current
     real property taxes and assessments, (2) covenants, conditions and
     restrictions, rights of way, easements and other matters of public record
     as of the date of recording of such Mortgage, such exceptions appearing of
     record being acceptable to mortgage lending institutions generally or
     specifically reflected in the appraisal made in connection with the
     origination of the related Mortgage Loan, and (3) other matters to which
     like properties are commonly subject that do not materially interfere with
     the benefits of the security intended to be provided by such Mortgage;

               (xx) Each Mortgage Loan at origination complied in all material
     respects with applicable state and federal laws, including, without
     limitation, usury, equal credit opportunity, real estate settlement
     procedures, truth-in-lending and disclosure laws and consummation of the
     transactions contemplated hereby, including without limitation, the receipt
     of interest by the owner of such Mortgage Loan or the holders of
     Certificates evidencing an interest therein, will not involve the violation
     of any such laws.

               (xxi) Neither the Seller nor any prior holder of any Mortgage has
     modified the Mortgage in any material respect (except that a Mortgage Loan
     may have been modified by a written instrument which has been recorded, if
     necessary to protect the interests of the owner of such Mortgage Loan or
     the holders of Certificates evidencing an interest therein and which has
     been delivered to the Trustee); satisfied, canceled or subordinated such
     Mortgage in whole or in part; released the applicable Mortgaged Property in
     whole or in part from the lien of such Mortgage; or executed any instrument
     of release, cancellation or satisfaction with respect thereto;

               (xxii) A lender's policy of title insurance insuring the first
     lien priority of the Mortgage Loan, together with a condominium endorsement
     and extended coverage endorsement, if applicable, and an 8.1 ALTA
     environmental endorsement or equivalent endorsement in an amount at least
     equal to the original principal balance of each such Mortgage Loan, or a
     commitment binder, commitment to issue the same or preliminary policy
     affirmatively insuring ingress and egress and insuring against
     encroachments by or upon the Mortgaged Property on the standard ALTA form,
     was effective on the date of the origination of each Mortgage Loan, each
     such policy is valid and remains in full force and effect, and each such
     policy was issued by a title insurer qualified to do business in the
     jurisdiction where the Mortgaged Property is located and acceptable to FNMA
     or FHLMC and in a form acceptable to FNMA or FHLMC, which policy insures
     the Seller and successor owners of indebtedness secured by the insured
     Mortgage, as to the first priority lien of the Mortgage; to the best of the
     Seller's knowledge, no claims have been made under such mortgage title
     insurance policy and no prior holder of the applicable Mortgage, including
     the Seller, has done, by act or omission, anything which would impair the
     coverage of such mortgage title insurance policy;

                                       -3-

<PAGE>



               (xxiii) Each Mortgage Loan was originated or funded by (a) a
     savings and loan association, savings bank, commercial bank, credit union,
     insurance company or similar institution which is supervised and examined
     by a federal or state authority (or originated by (i) a subsidiary of any
     of the foregoing institutions which subsidiary is actually supervised and
     examined by applicable regulatory authorities or (ii) a mortgage loan
     correspondent of any of the foregoing and that was originated pursuant to
     the criteria established by any of the foregoing) or (b) a mortgagee
     approved by the Secretary of Housing and Urban Development pursuant to
     sections 203 and 211 of the National Housing Act, as amended;

               (xxiv) With respect to each Mortgage Loan, the applicable
     Mortgage Note provides for an adjustable rate of interest, is payable on
     the first day of each month in self- amortizing monthly installments of
     principal and interest, with interest payable in arrears, and requires a
     payment which is sufficient to fully amortize the outstanding principal
     balance of the Mortgage Loan over its remaining term and to pay interest at
     the applicable Mortgage Interest Rate. No Mortgage Loan is subject to
     negative amortization or has a maximum original term of more than 30 years;

               (xxv) All of the improvements which were included for the purpose
     of determining the Appraised Value of the Mortgaged Property lie wholly
     within the boundaries and building restriction lines of such property, and
     no improvements on adjoining properties encroach upon the Mortgaged
     Property;


               (xxvi) No improvement located on or being part of the Mortgaged
     Property is in violation of any applicable zoning law or regulation. All
     inspections, licenses and certificates required to be made or issued with
     respect to all occupied portions of the Mortgaged Property and, with
     respect to the use and occupancy and fire underwriting certificates, have
     been made or obtained from the appropriate authorities and the Mortgaged
     Property is lawfully occupied under applicable law;

               (xxvii) All parties that have had any interest in the Mortgage,
     whether as Mortgagee, assignee, pledgee or otherwise, are (or, during the
     period in which they held and disposed of such interest, were) (1) in
     compliance with any and all applicable licensing requirements of the laws
     of the state wherein the Mortgaged Property is located, and (2)(A)
     organized under the laws of such state, or (B) qualified to do business in
     such state, or (C) federal savings and loan associations or national banks
     having principal offices in such state, or (D) not doing business in such
     state;

               (xxviii) Each Mortgage Note and the applicable Mortgage are
     genuine, and each is the legal, valid and binding obligation of the maker
     thereof, enforceable in accordance with its terms, except as limited by
     bankruptcy, insolvency, moratorium, receivership and other similar laws
     relating to creditors' rights generally or by equitable principles. All
     parties to the Mortgage Note and the Mortgage had legal capacity to execute
     the Mortgage

                                       -4-


<PAGE>



     Note and the Mortgage and each Mortgage Note and Mortgage has been duly and
     properly executed by such parties.

          (xxix) The proceeds of the Mortgage Loans have been fully disbursed,
     there is no requirement for future advances thereunder and any and all
     requirements as to completion of any on-site or off-site improvements and
     as to disbursement of any escrow funds therefor have been complied with.
     All costs, fees and expenses incurred in making, closing or recording the
     Mortgage Loans were paid;

          (xxx) Each Mortgage contains customary and enforceable provisions that
     render the rights and remedies of the holder thereof adequate for the
     realization against the Mortgaged Property of the benefits of the security,
     including (i) in the case of a Mortgage designated as a deed of trust, by
     trustee's sale, and (ii) otherwise by judicial foreclosure. There is no
     homestead or other exemption available to the Mortgagor which would
     interfere with the right to sell the Mortgaged Property at a trustee's sale
     or the right to foreclose the Mortgage;

          (xxxi) With respect to each Mortgage constituting a deed of trust, a
     trustee, duly qualified under applicable law to serve as such, has been
     properly designated and currently so serves and is named in such Mortgage,
     and no fees or expenses are or will become payable by the
     Certificateholders to the trustee under the deed of trust, except in
     connection with a trustee's sale after default by the Mortgagor;

          (xxxii) Each Mortgage Note and each Mortgage is in substantially one
     of the forms approved by FNMA and FHLMC.

          (xxxiii) Each Mortgaged Property is suitable for year-round occupancy;

          (xxxiv) There exist no deficiencies with respect to escrow deposits
     and payments, if such are required, for which customary arrangements for
     repayment thereof have not been made, and no escrow deficits or payments of
     other charges or payments due the Seller have been capitalized under the
     Mortgage or the applicable Mortgage Note;

          (xxxv) The origination, underwriting and collection practices used by
     the Seller or any originator with respect to each Mortgage Loan have been
     in all respects legal, proper, prudent and customary in the mortgage
     servicing business;

          (xxxvi) There is no pledged account or other security other than real
     estate securing the Mortgagor's obligations;

          (xxxvii) No Mortgage Loan has a shared appreciation feature, or other
     contingent interest feature;

          (xxxviii) With respect to each Mortgage Loan secured by a leasehold
     estate:


                                       -5-


<PAGE>



                    (1) The leasehold created by direct lease of the freehold
               estate, the ground lease or memorandum thereof has been recorded,
               and by its terms permits the leasehold estate to be mortgaged.
               The ground lease grants any leasehold mortgagee standard
               protections necessary to protect the security of a leasehold
               mortgagee including the right of the leasehold mortgagee to
               receive notice of the lessee's default under the ground lease;
               the right of the leasehold mortgagee, with adequate time, to cure
               such default; and, in the case of incurable defaults of the
               lessee, the right of the leasehold mortgagee to enter into a new
               ground lease with the lessor on terms financially identical and
               otherwise substantially identical to the existing ground lease;

                    (2) The ground lease was at the origination of the Mortgage
               Loan, and is, in full force and effect without any outstanding
               defaults, and was and is not subject to liens and encumbrances;

                    (3) The ground lease has an original term which extends not
               less than ten (10) years beyond the term of the Mortgage; and

                    (4) The fee estate of the lessor under the ground lease is
               encumbered by the ground lease, and any lien of any present or
               future fee mortgagee is and will be subject to and subordinate to
               the ground lease. The foreclosure of the fee mortgage will not
               terminate the leasehold estate or the rights of the sub-tenants,
               and the fee mortgage is subject to the ground lease;

               (xxxix) Each Mortgage Loan contains a customary "due on sale"
     clause;

               (xl) No Mortgage Loan provides for a prepayment penalty;

               (xli) The improvements upon each Mortgaged Property are covered
     by a valid and existing hazard insurance policy with a generally acceptable
     carrier which policy provides for fire extended coverage and such other
     hazards as are customary in the area where the Mortgaged Property is
     located representing coverage not less than the minimum amount required to
     compensate for damage or loss on a replacement cost basis. All individual
     insurance policies contain a standard mortgagee clause naming the Seller or
     the original holder of the Mortgage, and its successors in interest, as
     mortgagee, and the Seller has received no notice that any premiums due and
     payable thereon have not been paid; the Mortgage obligates the Mortgagor
     thereunder to maintain all such insurance at the Mortgagor's cost and
     expense, and upon the Mortgagor's failure to do so, authorizes the holder
     of the Mortgage to obtain and maintain such insurance at the Mortgagor's
     cost and expense and to seek reimbursement therefor from the Mortgagor;

               (xlii) If the Mortgaged Property is in an area identified in the
     Federal Register by the Federal Emergency Management Agency as having
     special flood hazards, a flood

                                       -6-


<PAGE>



     insurance policy in a form meeting the requirements of the current
     guidelines of the Flood Insurance Administration is in effect with respect
     to such Mortgaged Property with a generally acceptable carrier in an amount
     representing coverage not less than the least of (A) the outstanding
     principal balance of the Mortgage Loan, (B) the minimum amount required to
     compensate for damage or loss on a replacement cost basis or (C) the
     maximum amount of insurance that is available under the Flood Disaster
     Protection Act of 1973;

               (xliii) There is no proceeding pending or, to the best of the
     Seller's knowledge, threatened for the total or partial condemnation for
     any Mortgaged Property, nor is such a proceeding currently occurring, and
     such property is undamaged by waste, fire, earthquake or earth movement;

               (xliv) There is no default, breach, violation or event of
     acceleration existing under the Mortgage or the applicable Mortgage Note;
     and the Seller has not waived by default, breach, violation or event of
     acceleration;

               (xlv) The Mortgaged Properties do not include cooperatives or
     mobile homes and do not constitute other than real property under state
     law;

               (xlvi) Prior to its respective Closing Date, each Mortgage Loan
     is being serviced by the Seller;

               (xlvii) There is no obligation on the part of the Seller or any
     other party to make any payments in addition to the Monthly Payments
     required to be made by the applicable Mortgagor;

               (xlviii) Any future advances made prior to the applicable Cut-off
     Date with respect to any Mortgage Loan have been consolidated with the
     outstanding principal amount secured by such Mortgage, and the secured
     principal amount, as consolidated, bears a single interest rate and single
     repayment term reflected on the Mortgage Loan Schedule. The consolidated
     principal amount does not exceed the original principal amount of the
     Mortgage Loan. The Mortgage Note with respect to any Mortgage Loan does not
     permit or obligate the Servicer to make future advances to the Mortgagor at
     the option of the Mortgagor;

               (xlix) The Seller has caused or will cause to be performed any
     and all acts required to preserve the rights and remedies of the Purchaser
     and any Interested Person evidencing an interest in the Mortgage Loans in
     any insurance policies applicable to the Mortgage Loans including, without
     limitation, any necessary notifications of insurers, assignments of
     policies or interests therein, and establishments of coinsured, joint loss
     payee and mortgagee rights in favor of the Purchaser;

               (l) There are no defaults in complying with the terms of any
     Mortgage, and all taxes, governmental assessments, insurance premiums,
     water, sewer and municipal charges, leasehold payments or ground rents
     which previously became due and owing have

                                       -7-

<PAGE>



     been paid, or, if required by the terms of the Mortgage Loan, an escrow of
     funds has been established in an amount sufficient to pay for every such
     item which remains unpaid and which has been assessed, but is not yet due
     and payable. Except for (A) payments in the nature of escrow payments, and
     (B) interest accruing from the date of the Mortgage Note or date of
     disbursement of the Mortgage proceeds, whichever is greater to the day
     which precedes by one month the Due Date of the first installment of
     principal and interest, including, without limitation, taxes and insurance
     payments, the Servicer has not advanced funds, or induced, solicited or
     knowingly received any advance of funds by a party other than the
     Mortgagor, directly or indirectly, for the payment of any amount required
     by the Mortgage;

               (li) The Mortgage File contains an appraisal of the applicable
     Mortgaged Property signed prior to the approval of the Mortgage Loan by a
     qualified appraiser, duly appointed by the originator or the mortgage loan
     broker, as the case may be, who had no interest, direct or indirect, in the
     Mortgaged Property or in any loan made on the security thereof, and whose
     compensation is not affected by the approval or disapproval of the Mortgage
     Loan; the appraisal is in a form acceptable to FNMA and FHLMC and meets the
     requirements of the Office of Thrift Supervision or its predecessor as they
     existed at the time of origination;

               (lii) None of the Mortgage Loans are graduated payment mortgage
     loans or growth equity mortgage loans;

               (liii) In selecting the Mortgage Loans for sale pursuant hereto,
     no selection procedure was employed by the Seller which was intended to
     adversely affect the interest of the Purchaser;

               (liv) (a) None of the Mortgage Loans shall be 30 days or more
     past due as of the applicable Closing Date and (b) no Mortgage Loan shall
     have been contractually delinquent for more than one monthly installment
     period during the twelve months preceding the applicable Cut-off Date;

               (lv) To the Seller's best knowledge, no material
     misrepresentation, fraud or similar occurrence with respect to a Mortgage
     Loan has taken place on the part of any person involved in the origination
     of the Mortgage Loan or in the application of any insurance in relation to
     such Mortgage Loan;

               (lvi) Upon payment of the purchase price for the Mortgage Loan by
     the Purchaser, the Seller has transferred to the Purchaser good and
     marketable title to each Mortgage Note and Mortgage free and clear of any
     and all liens, claims, encumbrances, participation interests, equities,
     pledges, charges or security interests of any nature and has full right and
     authority, subject to no participation of or agreement with any other
     person, to sell and assign the same;


                                       -8-


<PAGE>



               (lvii) The Seller acquired any right, title and interest in and
     to the Mortgage Loans in good faith and without notice of any adverse
     claim;

               (lviii) The Seller has not assigned any interest or participation
     in any Mortgage Loan (or, if, any interest or participation has been
     assigned, it has been released); (lix) The Seller knows of nothing
     involving any Mortgage File, Mortgaged Property or Mortgagor's credit
     standing that could reasonably be expected (1) to cause private
     institutional investors seeking to invest in mortgage loans originated in
     accordance with underwriting criteria established by the Guide to regard
     the Mortgage Loan as an unacceptable investment, (2) to cause the Mortgage
     Loan to become delinquent or (3) to affect adversely the value of
     marketability of the Mortgage Loan;

               (lx) The representations and warranties of the Mortgagor in the
     mortgage loan application and in connection with the Mortgage Loan are true
     and correct in all material respects (and it shall be deemed that a breach
     is material only if the Mortgage Loan would not have been made if the
     Mortgagor had not provided true and correct information); and

               (lxi) Interest on each Mortgage Loan is calculated on the basis
     of a 360-day year consisting of twelve 30-day months.


                                       -9-


<PAGE>




                                    EXHIBIT J

                            Notice Under Section 3.24



                            ___________________, 199_


[Name of Trustee]
[Address of Trustee]

Attention:  ____________________________

          Re: MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 199_-____


     Pursuant to Section 3.24 of the Pooling and Servicing Agreement, dated as
of _____________ 1, 199_, relating to the Certificates* referenced above, the
undersigned does hereby notify you that:

     (a) The prepayment assumption used in pricing the Certificates was ___% CPR
or ___% SPA, as applicable.

     (b) With respect to each Class of the captioned Certificates, set forth
below is (i), the first price, as a percentage of the Certificate Principal
Balance of each Class of Certificates, at which 10% of the aggregate Certificate
Principal Balance of each such Class of Certificates was first sold at a single
price, if applicable, or (ii) if more than 10% of a Class of Certificates have
been sold but no single price is paid for at least 10% of the aggregate
Certificate Principal Balance of such Class of Certificates, then the weighted
average price at which the Certificates of such Class were sold expressed as a
percentage of the Certificate Principal Balance of such Class of Certificates,
(iii) if less than 10% of the aggregate Certificate Principal Balance of a Class
of Certificates has been sold, the purchase price for each such Class of
Certificates paid by ________________ (the "Underwriter") expressed as a
percentage of the Certificate Principal Balance of such Class of Certificates
calculated by: (1) estimating the fair market value of each such Class of
Certificates as of _______ __, 199_; (2) adding such estimated fair market value
to the aggregate purchase prices of each Class of Certificates described in
clause (i) or (ii) above; (3) dividing each of the fair market values determined
in clause (1) by the sum obtained in clause (2); (4) multiplying the quotient
obtained for each Class of Certificates in clause (3) by the purchase price paid
by the Underwriter for all the Certificates purchased by it; and (5) for each
Class of Certificates, dividing the product obtained from such Class of
Certificates in clause (4) by the -------- * Defined terms used herein and not
otherwise defined herein have the meaning assigned in the Pooling and Servicing
Agreement.

                                       -1-

<PAGE>


initial Principal Balance of such Class of Certificates or (iv) the fair market
value (but not less than zero) as of the Closing Date of each Certificate of
each Class of Certificates retained by the
Depositor or an affiliate corporation, or delivered to the Seller:

                 Class A-1:      ____________________
                 Class A-2:      ____________________
                 Class A-3:      ____________________
                 Class A-4:      ____________________
                 Class A-5:      ____________________
                 Class A-6:      ____________________
                 Class A-7:      ____________________
                 Class B:        ____________________

     [*less than 10% has been sold to the public]

     The prices and values set forth above do not include accrued interest with
respect to periods before the closing.



                                 WMC SECURED ASSETS
                                 CORP.


                                 By ___________________________________
                                 Name:
                                 Title:

                                       -2-



                                                                    Exhibit 4.2



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


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





                            WMC SECURED ASSETS CORP.

                                    Company,


                            [NAME OF MASTER SERVICER]

                                Master Servicer,

                                       and

                               [NAME OF TRUSTEE],

                                     Trustee




                         POOLING AND SERVICING AGREEMENT

                        Dated as of ____________ 1, 199_



                       Mortgage Pass-Through Certificates

                                Series 199_-____


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


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



<PAGE>




                                TABLE OF CONTENTS

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

                                                                           Page
                                                                           ----
ARTICLE I

         DEFINITIONS

                           SECTION 1.01.  Defined Terms
         Accrued Certificate Interest.....................................  2
         Adjustment Date..................................................  2
         Advance      ....................................................  2
         Agreement    ....................................................  2
         Anniversary  ....................................................  2
         Assignment   ....................................................  2
         Assignment Agreement.............................................  3
         Available Distribution Amount....................................  3
         Bankruptcy Amount................................................  3
         Bankruptcy Code..................................................  3
         Bankruptcy Loss..................................................  3
         Business Day ....................................................  4
         Cash Liquidation.................................................  4
         Certificate  ....................................................  4
         Certificate Account..............................................  4
         Certificate Account Deposit Date.................................  4
         Certificateholder" or "Holder....................................  4
         Certificate Owner................................................  4
         Certificate Principal Balance....................................  4
         Certificate Register.............................................  5
         Closing Date ....................................................  5
         Code         ....................................................  5
         Collateral Value.................................................  5
         Company      ....................................................  5
         Converted Mortgage Loan..........................................  5
         Convertible Mortgage Loan........................................  5
         Converting Mortgage Loan.........................................  5
         Corporate Trust Office...........................................  5
         Custodial Account................................................  5
         Cut-off Date ....................................................  5
         Debt Service Reduction...........................................  6
         Deficient Valuation..............................................  6
         Definitive Certificate...........................................  6
         Deleted Mortgage Loan............................................  6
         Determination Date...............................................  6
         Distribution Date................................................  6
         Due Date     ....................................................  6

<PAGE>


                                                                           Page
                                                                           ----
         Due Period   ....................................................  6
         Duff & Phelps....................................................  6
         Eligible Account.................................................  6
         Event of Default.................................................  7
         Excess Bankruptcy Loss...........................................  7
         Excess Fraud Loss................................................  7
         Excess Special Hazard Loss.......................................  7
         Extraordinary Events.............................................  7
         Extraordinary Losses.............................................  8
         FDIC         ....................................................  8
         FHLMC        ....................................................  8
         FNMA         ....................................................  8
         Fraud Losses ....................................................  8
         Fraud Loss Amount................................................  8
         Funding Date ....................................................  8
         Gross Margin ....................................................  9
         Index        ....................................................  9
         Initial Certificate Principal Balance............................  9
         Insurance Policy.................................................  9
         Insurance Proceeds...............................................  9
         Late Collections.................................................  9
         Letter of Credit.................................................  9
         Letter of Credit Issuer..........................................  9
         Loan-to-Value Ratio.............................................. 10
         Master Servicer.................................................. 10
         Maximum Interest Rate...........................................  10
         Minimum Interest Rate...........................................  10
         Monthly Payment.................................................  10
         Moody's      ...................................................  10
         Mortgage     ...................................................  10
         Mortgage File...................................................  10
         Mortgage Loan...................................................  10
         Mortgage Loan Schedule..........................................  11
         Mortgage Note...................................................  12
         Mortgage Rate...................................................  12
         Mortgaged Property..............................................  12
         Mortgagor    ...................................................  12
         Net Mortgage Rate...............................................  12
         Nonrecoverable Advance..........................................  12
         Officers' Certificate...........................................  12
         Opinion of Counsel..............................................  12
         OTS          ...................................................  13
         Outstanding Mortgage Loan.......................................  13

                                       ii


<PAGE>


                                                                           Page
                                                                           ----
         Ownership Interest...............................................  13
         Pass-Through Rate................................................  13
         Percentage Interest..............................................  13
         Periodic Cap ....................................................  13
         Permitted Instruments............................................  13
         Person       ....................................................  14
         Prepayment Assumption............................................  14
         Prepayment Period................................................  15
         Primary Hazard Insurance Policy..................................  15
         Primary Mortgage Insurance Policy................................  15
         Principal Prepayment.............................................  15
         Purchase Price...................................................  15
         Qualified Insurer................................................  15
         Qualified Substitute Mortgage Loan...............................  15
         Rating Agency....................................................  16
         Realized Loss....................................................  16
         Record Date  ....................................................  17
         Relief Act   ....................................................  17
         Remittance Report................................................  17
         REO Acquisition..................................................  17
         REO Disposition..................................................  17
         REO Imputed Interest.............................................  17
         REO Proceeds ....................................................  17
         REO Property ....................................................  17
         Request for Release..............................................  17
         Required Insurance Policy........................................  17
         Responsible Officer..............................................  18
         Seller       ....................................................  18
         Seller's Warranty Certificate....................................  18
         Servicing Account................................................  18
         Servicing Advances...............................................  18
         Servicing Fee....................................................  18
         Servicing Fee Rate...............................................  18
         Servicing Officer................................................  18
         Single Certificate...............................................  18
         Special Hazard Amount............................................  19
         Special Hazard Percentage........................................  19
         Standard & Poor's................................................  19
         Stated Principal Balance.........................................  19
         Sub-Servicer ....................................................  19
         Sub-Servicer Remittance Date.....................................  19
         Sub-Servicing Account............................................  19
         Sub-Servicing Agreement..........................................  20

                                       iii


<PAGE>


                                                                           Page
                                                                           ----
         Transfer     ....................................................  20
         Transferor   ....................................................  20
         Trust Fund   ....................................................  20
         Trustee      ....................................................  20
         Trustee's Fee....................................................  20
         Uninsured Cause..................................................  20
         Voting Rights....................................................  20

ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS;
         ORIGINAL ISSUANCE OF CERTIFICATES

         2.01.  Conveyance of Mortgage Loans..............................  21
         2.02.  Acceptance of the Trust Fund by the Trustee...............  24
         2.03.  Representations, Warranties and Covenants of the 
                Master Servicer and the Company...........................  25
         2.04.  Representations and Warranties of the Seller; Repurchase
                and Substitution..........................................  27
         2.05.  Issuance of Certificates Evidencing Interests in the 
                Trust Fund................................................  29

ARTICLE III

         ADMINISTRATION AND SERVICING
         OF THE TRUST FUND

         3.01.  Master Servicer to Act as Master Servicer.................  30
         3.02.  Sub-Servicing Agreements Between Master Servicer and
                Sub-Servicers.............................................  31
         3.03.  Successor Sub-Servicers...................................  32
         3.04.  Liability of the Master Servicer..........................  32
         3.05.  No Contractual Relationship Between Sub-Servicers and 
                Trustee or Certificateholders.............................  32
         3.06.  Assumption or Termination of Sub-Servicing Agreements by
                Trustee...................................................  32
         3.07.  Collection of Certain Mortgage Loan Payments..............  33
         3.08.  Sub-Servicing Accounts....................................  33
         3.09.  Collection of Taxes, Assessments and Similar Items;
                Servicing Accounts........................................  34
         3.10.  Custodial Account.........................................  34
         3.11.  Permitted Withdrawals From the Custodial Account..........  35
         3.12.  Permitted Instruments.....................................  37
         3.13.  Maintenance of the Letter of Credit, Primary Mortgage 
                Insurance and Primary Hazard Insurance....................  37
         3.14.  Enforcement of Due-on-Sale Clauses; Assumption Agreements.  39

                                       iv


<PAGE>


                                                                           Page
                                                                           ----
         3.15.  Realization Upon Defaulted Mortgage Loans.................  40
         3.16.  Trustee to Cooperate; Release of Mortgage Files...........  41
         3.17.  Servicing Compensation....................................  42
         3.18.  Maintenance of Certain Servicing Policies.................  43
         3.19.  Annual Statement as to Compliance.........................  43
         3.20.  Annual Independent Public Accountants' Servicing
                Statement.................................................  44
         3.21.  Access to Certain Documentation...........................  44
         3.22.  Title, Conservation and Disposition of REO Property.......  45
         3.23.  Additional Obligations of the Master Servicer.............  46
         3.24.  Additional Obligations of the Company.....................  47
         3.25.  Converted Mortgage Loans; Purchase Obligations Upon
                Conversion; Administration by the Trustee.................  47

ARTICLE IV

         PAYMENTS TO CERTIFICATEHOLDERS

         4.01.  Certificate Account; Distributions........................  49
         4.02.  Statements to Certificateholders..........................  50
         4.03.  Remittance Reports; Advances by the Master Servicer.......  51
         4.04.  Allocation of Realized Losses.............................  53
         4.05.  Information Reports to be Filed by the Master Servicer....  53
         4.06.  The Letter of Credit......................................  53
         4.07.  Compliance with Withholding Requirements..................  55

ARTICLE V

         THE CERTIFICATES

         5.01   The Certificates..........................................  56
         5.02.  Registration of Transfer and Exchange of Certificates.....  56
         5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.........  57
         5.04.  Persons Deemed Owners.....................................  57

ARTICLE VI

         THE COMPANY AND THE MASTER SERVICER

         6.01.  Liability of the Company and the Master Servicer..........  58
         6.02.  Merger, Consolidation or Conversion of the Company or the
                Master Servicer...........................................  58
         6.03.  Limitation on Liability of the Company, the Master
                Servicer and Others.......................................  58

                                        v
   

<PAGE>


                                                                           Page
                                                                           ----
         6.04.  Limitation on Resignation of the Master Servicer..........  59

ARTICLE VII

         DEFAULT

         7.01.  Events of Default.........................................  60
         7.02.  Trustee to Act; Appointment of Successor..................  62
         7.03.  Notification to Certificateholders........................  62
         7.04.  Waiver of Events of Default...............................  63

ARTICLE VIII

         CONCERNING THE TRUSTEE

         8.01.  Duties of Trustee.........................................  64
         8.02.  Certain Matters Affecting the Trustee.....................  65
         8.03.  Trustee Not Liable for Certificates or Mortgage
                Loans.....................................................  66
         8.04.  Trustee May Own Certificates..............................  66
         8.05.  Payment of Trustee's Fees.................................  66
         8.06.  Eligibility Requirements for Trustee......................  67
         8.07.  Resignation and Removal of the Trustee....................  67
         8.08.  Successor Trustee.........................................  68
         8.09.  Merger or Consolidation of Trustee........................  69
         8.10.  Appointment of Co-Trustee or Separate Trustee.............  69
         8.11.  Information Reports and Tax Returns.......................  70

ARTICLE IX

         TERMINATION

         9.01.  Termination Upon Repurchase or Liquidation of All
                Mortgage Loans............................................  71

ARTICLE X

         MISCELLANEOUS PROVISIONS

         10.01. Amendment.................................................  73
         10.02. Recordation of Agreement; Counterparts....................  74
         10.03. Limitation on Rights of Certificateholders................  74
         10.04. Governing Law.............................................  75
         10.05. Notices...................................................  75
         10.06. Severability of Provisions................................  75

                                       vi


<PAGE>


                                                                           Page

         10.07. Successors and Assigns; Third Party Beneficiary...........  75
         10.08. Article and Section Headings..............................  76
         10.09. Notice to Rating Agencies and Certificateholder...........  76


                                       vii


<PAGE>




         Signatures
         Acknowledgments


         Exhibit A         Form of A Certificate
         Exhibit B         Form of Irrevocable Letter of Credit
         Exhibit C         Form of Trustee Initial Certification
         Exhibit D         Form of Trustee Final Certification
         Exhibit E         Form of Remittance Report
         Exhibit F-1       Request for Release
         Exhibit F-2       Request for Release for Mortgage Loans Paid in Full
         Exhibit G-1       Form of Investor Representation Letter
         Exhibit G-2       Form of Transferor Representation Letter
         Exhibit G-3       Form of Investor Representation Letter for
                           Insurance Companies
         Exhibit H         Mortgage Loan Schedule
         Exhibit I         Seller's Warranty Certificate
         Exhibit J         Form of Notice Under Section 3.24



                                      viii


<PAGE>



          This Pooling and  Servicing  Agreement,  effective as of __________ 1,
199_,  among  WMC  SECURED  ASSETS  CORP.,  as the  company  (together  with its
permitted successors and assigns, the "Company"), [NAME OF MASTER SERVICER] , as
master servicer (together with its permitted successors and assigns, the "Master
Servicer"),  and [NAME OF  TRUSTEE],  as trustee  (together  with its  permitted
successors and assigns, the "Trustee"),

                             PRELIMINARY STATEMENT:

          The Company intends to sell mortgage  pass-through  certificates  (the
"Certificates"), which will evidence the entire beneficial ownership interest in
the Mortgage  Loans (as defined  herein).  The Mortgage  Loans have an aggregate
Stated Principal  Balance as of the Cut-off Date equal to  $______________.  The
Mortgage  Loans are  adjustable  rate mortgage loans having terms to maturity at
origination or modification of not more than 30 years.

          In  consideration  of the  mutual  agreements  herein  contained,  the
Company, the Master Servicer and the Trustee agree as follows:

                                        1
   

<PAGE>



                                    ARTICLE I

                                   DEFINITIONS

          SECTION 1.01. Defined Terms.

          Whenever  used in this  Agreement,  the  following  words and phrases,
unless the context otherwise requires, shall have the meanings specified in this
Article.

          "Accrued  Certificate  Interest":  With  respect to each  Distribution
Date, one month's interest accrued at the then applicable  Pass-Through  Rate on
the Certificate Principal Balance of the Certificates  immediately prior to such
Distribution Date. Accrued Certificate  Interest will be calculated on the basis
of a 360-day  year  consisting  of twelve  30-day  months.  In each case Accrued
Certificate  Interest on the  Certificates  will be reduced by the amount of (i)
Prepayment Interest Shortfalls, if any, which are not covered by payments by the
Master Servicer pursuant to Section 3.23 with respect to such Distribution Date,
(ii) the interest portion  (adjusted to the related Net Mortgage Rate) of any of
Realized Losses  (including  Excess Special Hazard Losses,  Excess Fraud Losses,
Excess Bankruptcy  Losses and Extraordinary  Losses) not covered by draws on the
Letter of Credit  pursuant  to  Section  4.04,  (iii) the  interest  portion  of
Advances  previously  made with respect to a Mortgage Loan or REO Property which
remained unreimbursed  following the Cash Liquidation or REO Disposition of such
Mortgage Loan or REO Property that was made with respect to  delinquencies  that
were  ultimately  determined to be Excess Special  Hazard  Losses,  Excess Fraud
Losses,  Excess  Bankruptcy Losses or Extraordinary  Losses,  and (iv) any other
interest  shortfalls,  including  interest  that  is not  collectible  from  the
Mortgagor pursuant to the Relief Act or similar legislation or regulations as in
effect  from  time  to  time;  with  all  such   reductions   allocated  to  the
Certificates,  in proportion to their respective amounts of Accrued  Certificate
Interest which would have resulted absent such reductions.

          "Adjustment  Date":  With respect to each Mortgage  Loan, the date set
forth in the related  Mortgage  Note on which the  Mortgage  Rate may change and
each semi-annual  anniversary of such date. The first Adjustment Date as to each
Mortgage Loan is set forth in the Mortgage Loan Schedule.

          "Advance":  As to any  Mortgage  Loan,  any advance made by the Master
Servicer on any Distribution Date pursuant to Section 4.03.

          "Agreement":  This Pooling and Servicing  Agreement and all amendments
hereof.

          "Anniversary": Each anniversary of ___________ 1, 19__.

          "Assignment":  An  assignment  of  Mortgage,  notice  of  transfer  or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record  the sale of the  Mortgage,  which  assignment,  notice  of  transfer  or
equivalent instrument may be in the form of one or more blanket

                                        2
   

<PAGE>



assignments  covering  Mortgages secured by Mortgaged  Properties located in the
same county, if permitted by law.

          Assignment Agreement":  The Assignment and Assumption Agreement, dated
as of ____________, 199_, between __________________ and the Company relating to
the transfer and assignment of the Mortgage Loans.

          "Available  Distribution  Amount":  With respect to each  Distribution
Date, the Available  Distribution  Amount will be an amount equal to (a) the sum
of (i) the  balance  on  deposit  in the  Custodial  Account  as of the close of
business on the related  Determination Date and (ii) the aggregate amount of any
Advances  made,  all required  amounts  pursuant to Section 3.22 and all amounts
required to be paid by the Master Servicer pursuant to Sections 3.13 and 3.23 by
deposits into the Certificate Account on the immediately  preceding  Certificate
Account Deposit Date, reduced by (b) the sum, as of the close of business on the
related  Determination  Date of (i) Monthly Payments  collected but due during a
Due Period  subsequent to the Due Period ending on the first day of the month of
the related  Distribution  Date,  (ii) all  interest or other  income  earned on
deposits in the  Custodial  Account,  (iii) any other  amounts  reimbursable  or
payable to the Master  Servicer or any other  Person  pursuant to Section  3.11,
(iv)  Insurance  Proceeds,  Liquidation  Proceeds,  Principal  Prepayments,  REO
Proceeds and the proceeds of Mortgage  Loan  purchases  (or amounts  received in
connection with  substitutions) made pursuant to Section 2.02, 2.04 and 3.25, in
each case  received or made in the month of such  Distribution  Date and (v) the
Trustee's Fee.

          "Bankruptcy Amount": As of any date of determination, an amount, equal
to the excess,  if any, of (A) $______,  over (B) the aggregate  amount of draws
made under the Letter of Credit  with  respect to  Bankruptcy  Losses  since the
Cut-off Date up to such date of determination in accordance with Section 4.04.

          The Bankruptcy  Amount may be further  reduced by the Master  Servicer
(including  accelerating the manner in which such coverage is reduced)  provided
that prior to any such  reduction,  the Master Servicer shall (i) obtain written
confirmation  from each Rating Agency that such  reduction  shall not reduce the
rating assigned to the Certificates by such Rating Agency below the lower of the
then-current  rating  or the  rating  assigned  to such  Certificates  as of the
Closing  Date by such  Rating  Agency  and (ii)  provide a copy of such  written
confirmation to the Trustee.

          "Bankruptcy  Code":  The United  States  Bankruptcy  Code of 1978,  as
amended.

          "Bankruptcy  Loss":  With  respect to any  Mortgage  Loan, a Deficient
Valuation  or  Debt  Service  Reduction;  provided,  however,  that a  Deficient
Valuation or a Debt  Service  Reduction  shall not be deemed a  Bankruptcy  Loss
hereunder  so long as the Master  Servicer  has  notified the Trustee in writing
that the Master  Servicer is diligently  pursuing any remedies that may exist in
connection  with the related  Mortgage Loan and either (A) the related  Mortgage
Loan is not in default with regard to payments due  thereunder or (B) delinquent
payments of  principal  and  interest  under the related  Mortgage  Loan and any
related escrow payments in respect of such

                                        3
   

<PAGE>



Mortgage Loan are being advanced on a current basis by the Master  Servicer,  in
either case without  giving  effect to any  Deficient  Valuation or Debt Service
Reduction.

          "Business  Day": Any day other than (i) a Saturday or a Sunday or (ii)
a day on which banking  institutions  in the State of __________ or the State of
________  (and such other state or states in which the  Custodial  Account,  the
Certificate  Account or the office of the Letter of Credit Issuer at which draws
under the Letter of Credit are to be made is at the time  located)  are required
or authorized by law or executive order to be closed.

          "Cash  Liquidation":  As to any  defaulted  Mortgage Loan other than a
Mortgage Loan as to which an REO Acquisition  occurred,  the final receipt by or
on behalf of the Master Servicer of all Insurance Proceeds, Liquidation Proceeds
and other payments or cash recoveries  which the Master Servicer  reasonably and
in good faith  expects to be finally  recoverable  with respect to such Mortgage
Loan.

          "Certificate":  Any one of the  Certificates,  executed by the Trustee
and authenticated by the Certificate Registrar substantially in the form annexed
hereto as Exhibit A.

          "Certificate  Account": The account or accounts created and maintained
pursuant      to     Section      4.01,      which     shall     be     entitled
"________________________________,  as  trustee,  in  trust  for the  registered
holders of WMC Secured Assets Corp., Mortgage Pass-Through Certificates,  Series
199_-___" and which must be an Eligible Account.

          "Certificate  Account Deposit Date": The 20th day (or if such 20th day
is not a Business Day, the Business Day immediately  preceding such 20th day) of
the month.

          "Certificateholder"   or   "Holder":   The  Person  in  whose  name  a
Certificate  is  registered  in  the  Certificate  Register,   except  that  any
Certificate  registered in the name of the Company or the Master Servicer or any
affiliate thereof shall be deemed not to be outstanding and the Voting Rights to
which it is entitled shall not be taken into account in determining  whether the
requisite  percentage of Voting Rights  necessary to effect any such consent has
been obtained,  except as otherwise provided in Section 10.01. The Trustee shall
be entitled to rely upon a  certification  of the Company or the Master Servicer
in  determining if any  Certificates  are registered in the name of a respective
affiliate.

          "Certificate  Owner":  With respect to a Book-Entry  Certificate,  the
Person who is the  beneficial  owner of such  Certificate,  as  reflected on the
books  of  an  indirect  participating   brokerage  firm  for  which  a  Company
Participant  acts as  agent,  if any,  and  otherwise  on the books of a Company
Participant, if any, and otherwise on the books of the Company.

          "Certificate Principal Balance": With respect to each Certificate,  on
any  date of  determination,  an  amount  equal to (i) the  Initial  Certificate
Principal  Balance of such  Certificate as specified on the face thereof,  minus
(ii) the sum of (x) the  aggregate of all amounts  previously  distributed  with
respect to such  Certificate  (or any  predecessor  Certificate)  and applied to
reduce the Certificate Principal Balance thereof pursuant to Section 4.02(b) and
(y) the aggregate of all

                                        4
   

<PAGE>



reductions  in  Certificate   Principal  Balance  deemed  to  have  occurred  in
connection  with  Realized  Losses  which  were  previously  allocated  to  such
Certificate (or any predecessor Certificate) pursuant to Section 4.04.

          "Certificate  Register":  The register  maintained pursuant to Section
5.02.

          "Closing Date": _______ __, 19__.

          "Code": The Internal Revenue Code of 1986.

          "Collateral  Value": The appraised value of a Mortgaged Property based
upon the lesser of (i) the appraisal made at the time of the  origination of the
related  Mortgage  Loan, or (ii) the sales price of such  Mortgaged  Property at
such time of origination.  With respect to a Mortgage Loan the proceeds of which
were used to refinance an existing  mortgage  loan,  the appraised  value of the
Mortgaged  Property  based upon the  appraisal  (as reviewed and approved by the
Seller) obtained at the time of refinancing.

          "Company": WMC Secured Assets Corp., or its successor in interest.


          "Converted Mortgage Loan": Any Convertible  Mortgage Loan with respect
to which the interest rate borne by such Mortgage Loan has been  converted  from
an adjustable interest rate to a fixed interest rate.

          "Convertible  Mortgage  Loan":  Any  Mortgage  Loan which by its terms
grants to the related Mortgagor the option to convert the interest rate borne by
such Mortgage Loan from an adjustable interest rate to a fixed interest rate.

          "Converting Mortgage Loan": Any Convertible Mortgage Loan with respect
to which the related Mortgagor has given notice of his intent to convert from an
adjustable interest rate to a fixed interest rate and prior to the conversion of
such Mortgage Loan.

          "Corporate Trust Office": The principal office of the Trustee at which
at any  particular  time its  corporate  trust  business  with  respect  to this
Agreement  shall be  administered,  which office at the date of the execution of
this        instrument       is       located       at        __________________
_______________________________________________,                      Attention:
_______________________ Series 199_-__.

          "Custodial  Account":  The custodial  account or accounts  created and
maintained  pursuant to Section 3.10 in a depository  institution,  as custodian
for the holders of the Certificates,  for the holders of certain other interests
in mortgage  loans  serviced or sold by the Master  Servicer  and for the Master
Servicer,  into which the amounts set forth in Section  3.10 shall be  deposited
directly. Any such account or accounts shall be an Eligible Account.

          "Cut-off Date": __________ 1, 199_.

                                        5
   

<PAGE>



          "Debt  Service  Reduction":  With  respect  to any  Mortgage  Loan,  a
reduction in the scheduled  Monthly Payment for such Mortgage Loan by a court of
competent  jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction  constituting a Deficient Valuation or any reduction that results in a
permanent forgiveness of principal.

          "Deficient Valuation":  With respect to any Mortgage Loan, a valuation
by a court of competent jurisdiction of the Mortgaged Property in an amount less
than the then outstanding  indebtedness under the Mortgage Loan, which valuation
results from a proceeding initiated by the Mortgagor under the Bankruptcy Code.

          "Definitive   Certificate":    Any   definitive,    fully   registered
Certificate.

          "Deleted  Mortgage  Loan":  A Mortgage Loan replaced or to be replaced
with a Qualified Substitute Mortgage Loan.

          "Determination  Date":  The  15th  day (or if such  15th  day is not a
Business Day, the Business Day immediately preceding such 15th day) of the month
of the related Distribution Date.

          "Distribution Date": The 25th day of any month, or if such 25th day is
not a  Business  Day,  the  Business  Day  immediately  following  such 25th day
commencing on ________ 25, 19__.

          "Due  Date":  The first day of the month of the  related  Distribution
Date.

          "Due  Period":  With  respect  to any  Distribution  Date,  the period
commencing  on  the  second  day  of the  month  preceding  the  month  of  such
Distribution  Date (or, with respect to the first Due Period,  the day following
the Cut-off Date) and ending on the related Due Date.

          ["Duff & Phelps": Duff & Phelps Credit Rating Company or its successor
in interest.]

          "Eligible  Account":  An  account  maintained  with a federal or state
chartered  depository  institution  (i) the short-term  obligations of which are
rated by each of the Rating  Agencies in its  highest  rating at the time of any
deposit therein,  or (ii) insured by the FDIC (to the limits established by such
Corporation), the uninsured deposits in which account are otherwise secured such
that,  as evidenced by an Opinion of Counsel  (obtained by and at the expense of
the Person  requesting  that the account be held  pursuant to this clause  (ii))
delivered  to the  Trustee  prior  to the  establishment  of such  account,  the
Certificateholders  will have a claim with  respect to the funds in such account
and a perfected first priority  security  interest against any collateral (which
shall be limited to Permitted Instruments,  each of which shall mature not later
than the Business Day immediately preceding the Distribution Date next following
the date of  investment  in such  collateral  or the  Distribution  Date if such
Permitted  Instrument  is an obligation of the  institution  that  maintains the
Certificate  Account or Custodial  Account) securing such funds that is superior
to  claims  of any other  depositors  or  general  creditors  of the  depository
institution with

                                        6
   

<PAGE>



which such account is maintained or (iii) a trust account or accounts maintained
with a federal or state chartered  depository  institution or trust company with
trust powers acting in its fiduciary  capacity or (iv) an account or accounts of
a depository  institution  acceptable  to the Rating  Agencies (as  evidenced in
writing by the Rating  Agencies  that use of any such  account as the  Custodial
Account  or the  Certificate  Account  will not have an  adverse  effect  on the
then-current  ratings assigned to the Certificates).  Eligible Accounts may bear
interest.

          "Event of  Default":  One or more of the events  described  in Section
7.01.

          "Excess  Bankruptcy  Loss":  Any Bankruptcy  Loss, or portion thereof,
which exceeds the then applicable Bankruptcy Amount.

          "Excess Fraud Loss": Any Fraud Loss, or portion thereof, which exceeds
the then applicable Fraud Loss Amount.

          "Excess  Special  Hazard  Loss":  Any Special  Hazard Loss, or portion
thereof, that exceeds the then applicable Special Hazard Amount.

          "Extraordinary  Events":  Any of the following conditions with respect
to a Mortgaged  Property or Mortgage  Loan  causing or resulting in a loss which
causes the liquidation of such Mortgage Loan:

          (a) losses  that are of a type that  would be covered by the  fidelity
     bond  and  the  errors  and  omissions  insurance  policy  required  to  be
     maintained  pursuant  to  Section  3.18 but are in excess  of the  coverage
     maintained thereunder;

          (b)   nuclear   reaction   or   nuclear   radiation   or   radioactive
     contamination,  all whether  controlled or  uncontrolled,  and whether such
     loss be direct or  indirect,  proximate or remote or be in whole or in part
     caused  by,  contributed  to  or  aggravated  by a  peril  covered  by  the
     definition of the term "Special Hazard Loss";

          (c)  hostile  or  warlike  action  in time of peace or war,  including
     action in hindering,  combatting or defending against an actual,  impending
     or expected attack:

               1. by any government or sovereign  power, de jure or de facto, or
          by any authority  maintaining or using military,  naval or air forces;
          or

               2. by military, naval or air forces; or

               3. by an  agent  of any  such  government,  power,  authority  or
          forces;

          (d) any weapon of war employing  atomic fission or  radioactive  force
     whether in time of peace or war; or


                                        7
   

<PAGE>



          (e) insurrection,  rebellion,  revolution, civil war, usurped power or
     action  taken  by  governmental  authority  in  hindering,   combatting  or
     defending  against  such  an  occurrence,   seizure  or  destruction  under
     quarantine or customs regulations,  confiscation by order of any government
     or public  authority;  or risks of contraband or illegal  transportation or
     trade.

          "Extraordinary Losses": Any loss incurred on a Mortgage Loan caused by
or resulting from an Extraordinary Event.

          "FDIC": Federal Deposit Insurance Corporation or any successor.

          "FHLMC": Federal Home Loan Mortgage Corporation or any successor.

          ["Fitch":   Fitch  Investors  Service,   Inc.,  or  its  successor  in
interest.]

          "FNMA": Federal National Mortgage Association or any successor.

          "Fraud  Losses":  Any Realized  Loss  sustained by reason of a default
arising from fraud,  dishonesty  or  misrepresentation  in  connection  with the
related Mortgage Loan.

          "Fraud Loss Amount": As of any date of determination after the Cut-off
Date, an amount equal to: (X) up to and including the [first] anniversary of the
Cut-off Date an amount  equal to ____% of the  aggregate  outstanding  principal
balance of all of the Mortgage  Loans as of the Cut-off Date minus the aggregate
amount of draws  made under the Letter of Credit  with  respect to Fraud  Losses
since the Cut-off Date up to such date of determination, (Y) from the [first] to
the fifth  anniversary of the Cut-off Date, an amount equal to (1) the lesser of
(a) the Fraud Loss Amount as of the most recent  anniversary of the Cut-off Date
and (b)  ____% of the  aggregate  outstanding  principal  balance  of all of the
Mortgage  Loans as of the most recent  anniversary of the Cut-off Date minus (2)
the  aggregate  amount of draws made under the Letter of Credit with  respect to
Fraud  Losses since the most recent  anniversary  of the Cut-off Date up to such
date of  determination.  On and after the fifth  anniversary of the Cut-off Date
the Fraud Loss Amount shall be zero.

          The Fraud Loss  Amount may be further  reduced by the Master  Servicer
(including  accelerating the manner in which such coverage is reduced)  provided
that prior to any such  reduction,  the Master Servicer shall (i) obtain written
confirmation  from each Rating Agency that such  reduction  shall not reduce the
rating assigned to the Certificates by such Rating Agency below the lower of the
then-current  rating  or the  rating  assigned  to such  Certificates  as of the
Closing  Date by such  Rating  Agency  and (ii)  provide a copy of such  written
confirmation to the Trustee.

          "Funding Date":  With respect to each Mortgage Loan, the date on which
funds were  advanced by or on behalf of the Seller and interest  began to accrue
thereunder.


                                        8
   

<PAGE>



          "Gross  Margin":  As to each Mortgage Loan,  the fixed  percentage set
forth in the  related  Mortgage  Note and  indicated  in Exhibit H hereto  which
percentage is added to the Index on each Adjustment  Date to determine  (subject
to rounding in accordance with the related Mortgage Note,  Periodic Cap, Maximum
Interest Rate and Minimum  Interest  Rate) the interest rate to be borne by such
Mortgage Loan until the next Adjustment Date.

          "Index":  With respect to any Mortgage  Loan,  the Cost of Funds Index
reflecting  the  monthly  weighted  average  cost of funds of  savings  and loan
associations  and  savings  banks,  the home  offices  of which are  located  in
Arizona,  California and Nevada, that are member institutions of the FHLB of San
Francisco,  as published in The Wall Street Journal,  as most recently available
as of the date ____ days prior to the relevant  Adjustment Date, or in the event
that such index is no longer available, an index selected by the Master Servicer
and   reasonably   acceptable  to  the  Trustee  that  is  based  on  comparable
information.

          "Initial   Certificate   Principal  Balance":   With  respect  to  the
Certificates, $------------.

          "Insurance  Policy":  With respect to any Mortgage Loan, any insurance
policy which is required to be maintained from time to time under this Agreement
in respect of such Mortgage Loan.

          "Insurance  Proceeds":  Proceeds  paid by any insurer  pursuant to the
Primary  Mortgage  Insurance  Policy and any other  insurance  policy covering a
Mortgage Loan to the extent such proceeds are not applied to the  restoration of
the related  Mortgaged  Property or released to the Mortgagor in accordance with
the procedures that the Master Servicer would follow in servicing mortgage loans
held for its own account.

          "Late  Collections":  With respect to any Mortgage  Loan,  all amounts
received during any Due Period,  whether as late payments of Monthly Payments or
as Insurance Proceeds,  Liquidation Proceeds or otherwise,  which represent late
payments or  collections  of Monthly  Payments due but delinquent for a previous
Due Period and not previously recovered.

          "Letter of Credit":  The irrevocable letter of credit covering certain
losses  on the  Mortgage  Loans  in all of the  Mortgage  Pools,  in the form of
Exhibit B hereto,  issued by the Letter of Credit Issuer,  naming the Trustee as
beneficiary  for the  benefit  of the  Certificateholders,  as the  same  may be
terminated,  modified  or reduced  from time to time  pursuant  to its terms and
Section 4.06, and any replacement  letter of credit obtained pursuant to Section
4.06.

          "Letter of Credit Issuer":  _____________,  or if a replacement Letter
of Credit is issued in  accordance  with the terms  hereof,  the  issuer of such
replacement Letter of Credit.

          "Liquidation  Proceeds":   Amounts  (other  than  Insurance  Proceeds)
received  by the  Master  Servicer  in  connection  with the taking of an entire
Mortgaged Property by exercise of the power of eminent domain or condemnation or
in connection with the liquidation of a defaulted

                                        9
   

<PAGE>



Mortgage Loan through trustee's sale, foreclosure sale or otherwise,  other than
amounts received in respect of REO Property.

          "Loan-to-Value  Ratio":  As of any date, the fraction,  expressed as a
percentage,  the  numerator  of which is the  current  principal  balance of the
related Mortgage Loan at the date of determination  and the denominator of which
is the Collateral Value of the related Mortgaged Property.

          "Master Servicer":  [Name of Master Servicer], or any successor master
servicer appointed as herein provided.

          "Maximum Interest Rate": As to any Mortgage Loan, the maximum interest
rate  that may be  borne  by such  Mortgage  Loan as set  forth  in the  related
Mortgage  Note and  indicated in Exhibit H, which rate may be applicable to such
Mortgage Loan at any time during the life of such Mortgage Loan.

          "Minimum Interest Rate": As to any Mortgage Loan, the minimum interest
rate  that may be  borne  by such  Mortgage  Loan as set  forth  in the  related
Mortgage Note and indicated in Exhibit H hereto, which rate may be applicable to
such Mortgage Loan at any time during the life of such Mortgage Loan.

          "Monthly  Payment":  With respect to any Mortgage  Loan, the scheduled
monthly payment of principal and interest on such Mortgage Loan which is payable
by a Mortgagor  from time to time under the related  Mortgage Note as originally
executed (after adjustment,  if any, for Principal Prepayments and for Deficient
Valuations  occurring prior to such Due Date, and after any adjustment by reason
of any  bankruptcy or similar  proceeding or any moratorium or similar waiver or
grace period).

          ["Moody's":  Moody's  Investors  Service,  Inc.  or its  successor  in
interest.]

          "Mortgage":  The  mortgage,  deed of  trust  or any  other  instrument
securing the Mortgage Loan.

          "Mortgage  File":  The  mortgage  documents  listed  in  Section  2.01
pertaining to a particular  Mortgage Loan and any additional  documents required
to be added to the Mortgage  File  pursuant to this  Agreement;  provided,  that
whenever  the  term  "Mortgage  File" is used to  refer  to  documents  actually
received  by the  Trustee,  such  term  shall  not be  deemed  to  include  such
additional documents required to be added unless they are actually so added.

          "Mortgage Loan": Each of the mortgage loans,  transferred and assigned
to the Trustee  pursuant to Section  2.01 or Section  2.03 and from time to time
held in the Trust Fund, the Mortgage Loans  originally so transferred,  assigned
and held being  identified  in the Mortgage  Loan  Schedule  attached  hereto as
Exhibit H (and any Qualified  Substitute  Mortgage Loans).  As used herein,  the
term "Mortgage Loan" includes the related Mortgage Note and Mortgage.


                                       10
   

<PAGE>



          "Mortgage  Loan  Schedule":  As of  any  date  of  determination,  the
schedule of Mortgage Loans  included in the Trust Fund. The initial  schedule of
Mortgage Loans with accompanying  information transferred on the Closing Date to
the Trustee as part of the Trust Fund for the  Certificates,  attached hereto as
Exhibit H (as  amended  from time to time to reflect the  addition of  Qualified
Substitute  Mortgage  Loans) (and,  for purposes of the Trustee's  review of the
Mortgage Files pursuant to Section 2.02, in computer-readable  form as delivered
to the  Trustee),  which  list  shall set forth the  following  information,  if
applicable, with respect to each Mortgage Loan:

          (i) the loan number and name of the Mortgagor;

          (ii) the street  address,  city,  state and zip code of the  Mortgaged
               Property;

          (iii) the Mortgage Rate;

          (iv) Maximum Interest Rate;

          (v)  Minimum Interest Rate;

          (vi) Gross Margin;

          (vii) the first Adjustment Rate;

          (viii) the Periodic Cap;

          (ix) the maturity date;

          (x)  the original principal balance;

          (xi) the first payment date;

          (xii) the type of Mortgaged Property;

          (xiii) the Monthly Payment in effect as of the Cut-off Date;

          (xiv) the principal balance as of the Cut-off Date;

          (xv) the occupancy status;

          (xvi) the purpose of the Mortgage Loan;

          (xvii) the Collateral Value of the Mortgaged Property;

          (xviii) the original term to maturity;


                                       11
   

<PAGE>



          (xix) the paid-through date of the Mortgage Loan;

          (xx) the Loan-to-Value Ratio; and

          (xxi)whether or not the Mortgage Loan was  underwritten  pursuant to a
               limited documentation program.

          The  Mortgage  Loan  Schedule  shall  also set  forth the total of the
amounts  described under (xiv) above for all of the Mortgage Loans. The Mortgage
Loan Schedule may be in the form of more than one schedule, collectively setting
forth all of the information required.  With respect to any Qualified Substitute
Mortgage  Loan,  the item  described in clause  (xiii) shall be set forth as the
date of substitution.

          "Mortgage  Note":  The note or other evidence of the indebtedness of a
Mortgagor under a Mortgage Loan.

          "Mortgage Rate": With respect to any Mortgage Loan, the annual rate at
which interest accrues on such Mortgage Loan.

          "Mortgaged  Property":  The  underlying  property  securing a Mortgage
Loan.

          "Mortgagor": The obligor or obligors on a Mortgage Note.

          "Net Mortgage  Rate":  As to each  Mortgage  Loan, a per annum rate of
interest equal to the related Mortgage Rate as in effect from time to time minus
the Servicing Fee Rate.

          "Nonrecoverable  Advance":  Any Advance previously made or proposed to
be made in respect of a Mortgage Loan which,  in the good faith  judgment of the
Master Servicer,  will not or, in the case of a proposed  Advance,  would not be
ultimately  recoverable  from  related  Late  Collections,  Insurance  Proceeds,
Liquidation  Proceeds or REO Proceeds.  The determination by the Master Servicer
that it has made a  Nonrecoverable  Advance or that any proposed  Advance  would
constitute  a  Nonrecoverable  Advance,  shall  be  evidenced  by  an  Officers'
Certificate delivered to the Company and the Trustee.

          "Officers'  Certificate":  A certificate signed by the Chairman of the
Board,  the Vice Chairman of the Board, the President or a vice president and by
the Treasurer,  the Secretary,  or one of the assistant  treasurers or assistant
secretaries of the Master Servicer or of the  Sub-Servicer  and delivered to the
Company and Trustee.

          "Opinion of Counsel": A written opinion of counsel, who may be counsel
for the Company or the Master  Servicer,  reasonably  acceptable to the Trustee;
except that any  opinion of counsel  relating  to (a) the  qualification  of any
account  required to be  maintained  pursuant to this  Agreement  as an Eligible
Account, or (b) resignation of the Master Servicer pursuant to Section 6.04 must
be an opinion of counsel who (i) is in fact  independent  of the Company and the
Master  Servicer,  (ii)  does not  have any  direct  financial  interest  or any
material indirect financial interest

                                       12
   

<PAGE>



in the Company or the Master  Servicer or in an affiliate of either and (iii) is
not connected with the Company or the Master  Servicer as an officer,  employee,
director or person performing similar functions.

          "OTS": Office of Thrift Supervision or any successor.

          "Outstanding  Mortgage  Loan":  As to any Due Date,  a  Mortgage  Loan
(including an REO Property) which was not the subject of a Principal  Prepayment
in full,  Cash  Liquidation  or REO  Disposition  and which was not purchased or
substituted for prior to such Due Date pursuant to Sections 2.02, 2.04 or 3.25.

          "Ownership Interest": As to any Certificate, any ownership or security
interest in such Certificate,  including any interest in such Certificate as the
Holder thereof and any other interest therein, whether direct or indirect, legal
or beneficial, as owner or as pledgee.

          "Pass-Through   Rate":  With  respect  to  the  Certificates  and  any
Distribution  Date,  a  rate  equal  to the  weighted  average,  expressed  as a
percentage, of the Net Mortgage Rates of all Mortgage Loans in the Trust Fund as
of the Due Date in the  month  immediately  preceding  the  month in which  such
Distribution  Date  occurs,  weighted  on the  basis  of the  respective  Stated
Principal Balances of such Mortgage Loans, which Stated Principal Balances shall
be the Stated Principal Balances of such Mortgage Loans at the close of business
on the  immediately  preceding  Distribution  Date  after  giving  effect to the
distributions  thereon  allocable to  principal  (or, in the case of the initial
Distribution Date, at the close of business on the Cut-off Date).

          "Percentage Interest": With respect to any Certificate,  the undivided
percentage ownership interest equal to the initial Certificate Principal Balance
thereof divided by the aggregate Initial Certificate Principal Balance of all of
the Certificates.

          "Periodic Cap": With respect to the Mortgage Loans,  the periodic rate
cap which limits the increase or the  decrease of the related  Mortgage  Rate on
any Adjustment Date to ----%.

          "Permitted Instruments": Any one or more of the following:

          (i)(a) direct  obligations of, or obligations  fully  guaranteed as to
     principal   and   interest   by,  the  United   States  or  any  agency  or
     instrumentality  thereof,  provided such obligations are backed by the full
     faith and credit of the United  States and (b) direct  obligations  of, and
     obligations  guaranteed  as to timely  payment  by FHLMC or FNMA if, at the
     time of  investment,  they are  assigned the highest  credit  rating by the
     Rating Agencies;

          (ii)  repurchase  obligations  (the  collateral for which is held by a
     third party or the  Trustee)  with  respect to any  security  described  in
     clause (i) above, provided that the short-term unsecured obligations of the
     party agreeing to repurchase such obligations are

                                       13
   

<PAGE>



     at the time rated by each Rating Agency in one of its two highest long-term
     rating categories;

          (iii)  certificates  of deposit,  time deposits,  demand  deposits and
     bankers'  acceptances of any bank or trust company  incorporated  under the
     laws of the United States or any state thereof or the District of Columbia,
     provided that the short-term commercial paper of such bank or trust company
     (or, in the case of the principal  depository  institution  in a depository
     institution  holding company,  the long-term  unsecured debt obligations of
     the  depository  institution  holding  company) at the date of  acquisition
     thereof  has been rated by each  Rating  Agency in its  highest  short-term
     rating;

          (iv)  commercial  paper (having  original  maturities of not more than
     nine months) of any corporation  incorporated  under the laws of the United
     States or any state  thereof or the District of Columbia  which on the date
     of  acquisition  has  been  rated  by each  Rating  Agency  in its  highest
     short-term rating;

          (v) a money market fund or a qualified  investment  fund rated by each
     Rating Agency in its highest rating available; and

          (vi) if  previously  confirmed  in writing to the  Trustee,  any other
     obligation  or  security  acceptable  to each  Rating  Agency in respect of
     mortgage  pass-through  certificates  rated in each Rating Agency's highest
     rating category;

provided,  that no such  instrument  shall  be a  Permitted  Instrument  if such
instrument evidences either (a) the right to receive interest only payments with
respect to the obligations  underlying such instrument or (b) both principal and
interest payments derived from obligations  underlying such instrument where the
principal and interest payments with respect to such instrument  provide a yield
to maturity  exceeding  120% of the yield to maturity at par of such  underlying
obligation.

          "Person":  Any individual,  corporation,  partnership,  joint venture,
association,   joint-stock  company,  trust,   unincorporated   organization  or
government or any agency or political subdivision thereof.

          "Prepayment  Assumption":  A  prepayment  assumption  of  ___%  of the
standard  prepayment  assumption,  used for  determining the accrual of original
issue discount and market discount and premium on the  Certificates  for federal
income tax purposes.  The standard prepayment assumption assumes a constant rate
of  prepayment  of  mortgage  loans  of 0.2% per  annum of the then  outstanding
principal  balance of such mortgage  loans in the first month of the life of the
mortgage  loans,  increasing by an additional  0.2% per annum in each succeeding
month until the thirtieth  month, and a constant 6% per annum rate of prepayment
thereafter for the life of such mortgage loans.

          "Prepayment  Interest  Shortfall":  With  respect to any  Distribution
Date,  for each  Mortgage  Loan  that was the  subject  of a  partial  Principal
Prepayment,  a Principal  Prepayment in full, or of a Cash Liquidation or an REO
Disposition during the related Prepayment Period, an

                                       14
   

<PAGE>



amount equal to the amount of interest that would have accrued at the applicable
Net  Mortgage  Rate  (i) in the case of a  Principal  Prepayment  in full,  Cash
Liquidation or REO  Disposition  on the principal  balance of such Mortgage Loan
immediately prior to such prepayment (or liquidation), commencing on the date of
prepayment  (or  liquidation)  and  ending  on the  last  day of  the  month  of
prepayment or liquidation or (ii) in the case of a partial Principal Prepayment,
on the  amount  of such  prepayment,  commencing  on the  date as of  which  the
prepayment is applied and ending on the last day of the month of prepayment.

          "Prepayment  Period":  As to any Distribution Date, the calendar month
preceding the month in which such Distribution Date occurs.

          "Primary  Hazard  Insurance  Policy":  Each primary  hazard  insurance
policy required to be maintained pursuant to Section 3.13.

          "Primary Mortgage Insurance  Policy":  Each primary mortgage insurance
policy required to be maintained pursuant to Section 3.13.

          "Principal Prepayment": Any payment of principal made by the Mortgagor
on a Mortgage  Loan which is received in advance of its  scheduled  Due Date and
which  is not  accompanied  by an  amount  of  interest  representing  scheduled
interest due on any date or dates in any month or months subsequent to the month
of prepayment.

          "Purchase Price":  With respect to any Mortgage Loan (or REO Property)
required to be purchased pursuant to Section 2.02, 2.04 or 3.25, an amount equal
to the sum of (i) 100% of the Stated  Principal  Balance  thereof,  (ii)  unpaid
accrued  interest  (or REO Imputed  Interest) at the sum of the  applicable  Net
Mortgage  Rate,  the rate at which  the  Trustee's  Fee  accrues  on the  Stated
Principal Balance thereof  outstanding during each Due Period that such interest
was not paid or advanced,  from the date through which interest was last paid by
the Mortgagor or advanced and  distributed to  Certificateholders  together with
unpaid related Servicing Fees from the date through which interest was last paid
by the  Mortgagor,  in each case to the  first  day of the  month in which  such
Purchase  Price is to be  distributed,  plus (iii) the aggregate of all Advances
made in respect thereof that were not previously reimbursed.

          "Qualified Insurer": An insurance company duly qualified as such under
the laws of the state of its  principal  place of business and each state having
jurisdiction over such insurer in connection with the insurance policy issued by
such insurer,  duly authorized and licensed in such states to transact  business
in such  states and to write the  insurance  provided  by the  insurance  policy
issued by it, approved as an insurer by the Master Servicer,  as a FNMA-approved
mortgage  insurer and having a claims paying  ability rating of at least "AA" by
____________________  and which is acceptable to _____________.  Any replacement
insurer  with  respect  to a  Mortgage  Loan must have at least as high a claims
paying ability rating by _____________ and ___________________ as the insurer it
replaces had on the Closing Date.

          "Qualified  Substitute  Mortgage Loan": A Mortgage Loan substituted by
the  Company  for a  Deleted  Mortgage  Loan  which  must,  on the  date of such
substitution, as confirmed

                                       15
   

<PAGE>



in an Officers'  Certificate  delivered to the Trustee,  (i) have an outstanding
principal  balance,  after  deduction  of the  principal  portion of the monthly
payment due in the month of  substitution  (or in the case of a substitution  of
more  than  one  Mortgage  Loan  for  a  Deleted  Mortgage  Loan,  an  aggregate
outstanding  principal  balance,  after  such  deduction),  not in excess of the
Stated  Principal  Balance  of the  Deleted  Mortgage  Loan  (the  amount of any
shortfall to be deposited by the Master  Servicer,  in the Custodial  Account in
the month of substitution); (ii) have a Mortgage Rate and a Net Mortgage Rate no
lower than and not more than 1% per annum higher than the Mortgage  Rate and Net
Mortgage  Rate,  respectively,  of the Deleted  Mortgage  Loan as of the date of
substitution;  (iii) have a remaining  term to stated  maturity not greater than
(and not more than one year less than) that of the Deleted  Mortgage Loan;  (iv)
comply  with each  representation  and  warranty  set forth in  Section 2 of the
Seller's Warranty Certificate;  (v) have a Loan-to-Value Ratio as of the date of
substitution  equal to or  lower  than the  Loan-to-Value  Ratio of the  Deleted
Mortgage  Loan as of such date;  and (vi) be covered  under a Primary  Insurance
Policy if such Qualified  Substitute  Mortgage Loan has a Loan-to-Value Ratio in
excess of 80%. In the event that one or more mortgage loans are  substituted for
one or more Deleted Mortgage Loans,  the amounts  described in clause (i) hereof
shall be determined on the basis of aggregate principal  balances,  the Mortgage
Rates  described  in clause  (ii)  hereof  shall be  determined  on the basis of
weighted average Mortgage Rates, the Net Mortgage Rates described in clause (ii)
hereof shall be satisfied as to each such mortgage loan, the terms  described in
clause  (iii) shall be  determined  on the basis of weighted  average  remaining
terms to maturity, the Loan-to-Value Ratios described in clause (v) hereof shall
be satisfied as to each such mortgage loan and,  except to the extent  otherwise
provided in this  sentence,  the  representations  and  warranties  described in
clause (iv) hereof must be satisfied as to each  Qualified  Substitute  Mortgage
Loan or in the aggregate, as the case may be.

          "Rating  Agency":  [Standard  &  Poor's]  [Moody's]  [Fitch]  [Duff  &
Phelps].  If either  agency or a successor  is no longer in  existence,  "Rating
Agency" shall be such  statistical  credit rating  agency,  or other  comparable
Person, designated by the Company, notice of which designation shall be given to
the Trustee and the Master Servicer.  References  herein to the two highest long
term debt rating  categories of a Rating Agency shall mean "AA" or better in the
case of [Standard & Poor's]  [Fitch]  [Duff & Phelps] and "Aa2" or better in the
case of Moody's and references herein to the highest short-term debt rating of a
Rating  Agency  shall  mean  "D-1" or better in the case of [Duff & Phelps]  and
"A-1" in the case of  [Standard & Poor's,]  and in the case of any other  Rating
Agency such references shall mean such rating  categories  without regard to any
plus or minus.

          "Realized  Loss":  With  respect to any  Mortgage  Loan or related REO
Property as to which a Cash  Liquidation  or REO  Disposition  has occurred,  an
amount  (not less than zero)  equal to (i) the Stated  Principal  Balance of the
Mortgage Loan as of the date of Cash Liquidation or REO  Disposition,  plus (ii)
interest  (and REO Imputed  Interest,  if any) at the related Net Mortgage  Rate
from  the  Due  Date  as  to  which  interest  was  last  paid  or  advanced  to
Certificateholders  up to the date of the Cash Liquidation or REO Disposition on
the Stated Principal  Balance of such Mortgage Loan outstanding  during each Due
Period that such interest was not paid or advanced, minus (iii) the proceeds, if
any, received during the month in which such Cash Liquidation or REO Disposition
occurred,  to the extent  applied as  recoveries  of interest at the related Net
Mortgage Rate and to principal of the Mortgage Loan, net of the portion thereof

                                       16
   

<PAGE>



reimbursable to the Master Servicer or any Sub-Servicer  with respect to related
Advances not previously reimbursed. With respect to each Mortgage Loan which has
become  the  subject  of a  Deficient  Valuation,  the  difference  between  the
principal  balance of the Mortgage Loan  outstanding  immediately  prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan which has become the
subject of a Debt Service Reduction, the amount of such Debt Service Reduction.

          "Record  Date":  The  last  Business  Day  of  the  month  immediately
preceding the month of the related Distribution Date.

          "Relief Act":  The Soldiers' and Sailors' Civil Relief Act of 1940, as
amended.

          "Remittance   Report":  A  report  prepared  by  the  Master  Servicer
providing the information set forth in Exhibit E attached hereto.

          "REO Acquisition": The acquisition by the Master Servicer on behalf of
the  Trustee  for the  benefit  of the  Certificateholders  of any REO  Property
pursuant to Section 3.15.

          "REO  Disposition":  The receipt by the Master  Servicer of  Insurance
Proceeds,  Liquidation  Proceeds and other  payments and  recoveries  (including
proceeds  of a final  sale)  which the  Master  Servicer  expects  to be finally
recoverable from the sale or other disposition of the REO Property.

          "REO Imputed  Interest":  As to any REO Property,  for any period,  an
amount  equivalent  to  interest  (at the  Mortgage  Rate that  would  have been
applicable to the related  Mortgage Loan had it been  outstanding) on the unpaid
principal balance of the Mortgage Loan as of the date of acquisition thereof (as
such  balance  is  reduced  by any  income  from the REO  Property  treated as a
recovery of principal pursuant to Section 3.15).

          "REO Proceeds":  Proceeds, net of directly related expenses,  received
in respect of any REO Property (including, without limitation, proceeds from the
rental of the related  Mortgaged  Property  and of any REO  Disposition),  which
proceeds  are required to be deposited  into the  Custodial  Account as and when
received.

          "REO Property":  A Mortgaged  Property acquired by the Master Servicer
through  foreclosure  or  deed-in-lieu  of  foreclosure  in  connection  with  a
defaulted Mortgage Loan.

          "Request for Release": A release signed by a Servicing Officer, in the
form of Exhibits F-1 or F-2 attached hereto.

          "Required  Insurance  Policy":  With respect to any Mortgage Loan, any
Insurance Policy or any other insurance policy that is required to be maintained
from time to time  under this  Agreement  or  pursuant  to the  provisions  of a
Mortgage Loan.


                                       17
   

<PAGE>



          "Responsible  Officer":  When used with  respect to the  Trustee,  the
Chairman or Vice Chairman of the Board of Directors or Trustees, the Chairman or
Vice Chairman of the  Executive or Standing  Committee of the Board of Directors
or Trustees, the President,  the Chairman of the Committee on Trust Matters, any
vice  president,  any assistant vice  president,  the  Secretary,  any assistant
secretary,  the Treasurer,  any assistant treasurer,  the Cashier, any assistant
cashier,  any trust officer or assistant  trust officer,  the Controller and any
assistant controller or any other officer of the Trustee customarily  performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject.

          "Seller": [Name of Seller], and its successors and assigns.

          "Seller's Warranty Certificate":  The Seller's Warranty Certificate of
the Seller, dated _____ __, 19__, in the form of Exhibit I attached hereto.

          "Servicing  Account":  The account or accounts  created and maintained
pursuant to Section 3.09.

          "Servicing Advances": All customary,  reasonable and necessary "out of
pocket" costs and expenses incurred in connection with a default, delinquency or
other  unanticipated  event by the Master  Servicer  in the  performance  of its
servicing  obligations,  including,  but not  limited  to,  the  cost of (i) the
preservation,  restoration  and  protection  of a Mortgaged  Property,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of any REO Property and (iv)  compliance  with the
obligations under the second paragraph of Section 3.01 and Section 3.09.

          "Servicing  Fee": As to each Mortgage Loan, an amount,  payable out of
any payment of interest on the Mortgage  Loan,  equal to interest at the related
Servicing Fee Rate on the Stated Principal Balance of such Mortgage Loan for the
calendar month  preceding the month in which the payment is due  (alternatively,
in the event such payment of interest accompanies a Principal Prepayment in full
made by the  Mortgagor,  interest for the number of days covered by such payment
of interest).

          "Servicing  Fee Rate":  With respect to each  Mortgage  Loan,  the per
annum rate of -----%.

          "Servicing  Officer":  Any officer of the Master Servicer involved in,
or  responsible  for, the  administration  and servicing of the Mortgage  Loans,
whose name appears on a list of servicing  officers  furnished to the Trustee by
the Master Servicer, as such list may from time to time be amended.

          "Single   Certificate":   A   Certificate   evidencing   the   minimum
denomination of the Certificates as set forth in Section 5.01.


                                       18
   

<PAGE>



          "Special Hazard Amount":  As of any Distribution Date, an amount equal
to $________  (the initial  "Special  Hazard  Amount")  minus the sum of (i) the
aggregate  amount of draws made under the  Letter of Credit in  accordance  with
Section 4.04 since the Cut-off Date and (ii) the  Adjustment  Amount (as defined
below) as most recently  calculated.  For each  anniversary of the Cut-off Date,
the Adjustment  Amount shall be calculated and shall be equal to the amount,  if
any, by which the amount  calculated in accordance  with the preceding  sentence
(without  giving  effect to the  deduction  of the  Adjustment  Amount  for such
anniversary)  exceeds  the  greater  of (A) the  product of the  Special  Hazard
Percentage for such anniversary  multiplied by the outstanding principal balance
of all of the Mortgage Loans on such  anniversary  and (B) twice the outstanding
principal  balance  of the  Mortgage  Loan  which  has the  largest  outstanding
principal balance on such Anniversary.

          "Special  Hazard  Percentage":  As of each  anniversary of the Cut-off
Date, the greater of (i) 1% and (ii) the largest percentage obtained by dividing
the aggregate  outstanding principal balance on such anniversary of the Mortgage
Loans secured by Mortgaged  Properties located in a single,  five-digit zip code
area in the State of California by the outstanding  principal balance of all the
Mortgage Loans on such anniversary.

          "[Standard & Poor's":  Standard & Poor's  Ratings Group, a division of
McGraw Hill, Inc. or its successor in interest.]

          "Stated  Principal  Balance":  With  respect to any  Mortgage  Loan or
related  REO  Property  at any given  time,  (i) the  principal  balance  of the
Mortgage Loan outstanding as of the Cut-off Date, after application of principal
payments due on or before such date, whether or not received, minus (ii) the sum
of (a) the  principal  portion of the Monthly  Payments due with respect to such
Mortgage  Loan or REO Property  during each Due Period  ending prior to the most
recent Distribution Date which were received or with respect to which an Advance
was made,  (b) all Principal  Prepayments  with respect to such Mortgage Loan or
REO Property,  and all Insurance Proceeds,  Liquidation  Proceeds and net income
from a REO Property to the extent  applied by the Master  Servicer as recoveries
of principal in accordance  with Section 3.15 with respect to such Mortgage Loan
or REO Property, which were distributed pursuant to Section 4.01 on any previous
Distribution  Date and (c) any  Realized  Loss with  respect  thereto  allocated
pursuant to Section 4.04 for any previous Distribution Date.

          "Sub-Servicer":  Any Person with which the Master Servicer has entered
into  a  Sub-Servicing  Agreement  and  which  meets  the  qualifications  of  a
Sub-Servicer pursuant to Section 3.02.

          "Sub-Servicer Remittance Date": The 18th day of each month, or if such
day is not a Business Day, the immediately preceding Business Day.

          "Sub-Servicing  Account":  An account  established  by a  Sub-Servicer
which  meets  the  requirements  set  forth in  Section  3.08  and is  otherwise
acceptable to the Master Servicer.

                                       19
   

<PAGE>



          "Sub-Servicing  Agreement":  The written  contract  between the Master
Servicer and a Sub-Servicer and any successor Sub-Servicer relating to servicing
and administration of certain Mortgage Loans as provided in Section 3.02.

          "Transfer":   Any  direct  or   indirect   transfer,   sale,   pledge,
hypothecation  or  other  form of  assignment  of any  Ownership  Interest  in a
Certificate.

          "Transferor": Any Person who is disposing by Transfer of any Ownership
Interest in a Certificate.

          "Trust Fund":  The corpus of the trust created by this  Agreement,  to
the extent described  herein,  consisting of the Mortgage Loans,  such assets as
shall from time to time be  identified  as  deposited in respect of the Mortgage
Loans in the Custodial  Account and in the Certificate  Account,  property which
secured a Mortgage  Loan and which has been acquired by  foreclosure  or deed in
lieu of foreclosure,  proceeds of any Primary Hazard Insurance Policies, if any,
and the Letter of Credit (or any alternate  form of credit  support  substituted
therefor) and all proceeds thereof.

          "Trustee":  [Name of Trustee],  or its  successor in interest,  or any
successor trustee appointed as herein provided.

          "Trustee's  Fee":  As to each  Mortgage  Loan and as the  Distribution
Date,  an amount,  payable out of any payment of interest on the Mortgage  Loan,
equal to  interest  at ____% per annum on the Stated  Principal  Balance of such
Mortgage Loan as of the Due Date  immediately  preceding the month in which such
Distribution Date occurs.

          "Uninsured  Cause":  Any  cause of  damage to  property  subject  to a
Mortgage  such  that the  complete  restoration  of such  property  is not fully
reimbursable  by the  hazard  insurance  policies  or flood  insurance  policies
required to be maintained pursuant to Section 3.13.

          "Voting  Rights":  The  portion  of the  voting  rights  of all of the
Certificates  which is allocated to any Certificate.  The Voting Rights shall be
allocated  among Holders of the  Certificates,  in proportion to the outstanding
Certificate Principal Balances of their respective Certificates.

                                       20
   

<PAGE>



                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

          SECTION 2.01. Conveyance of Mortgage Loans.

          The  Company,  as of the  Closing  Date,  and  concurrently  with  the
execution and delivery hereof, does hereby assign,  transfer, sell, set over and
otherwise  convey to the  Trustee  without  recourse  all the  right,  title and
interest of the Company in and to the Mortgage Loans  identified on the Mortgage
Loan Schedule and all other assets  included or to be included in the Trust Fund
for  the  benefit  of  the  Certificateholders.  Such  assignment  includes  all
principal and interest received by the Master Servicer on or with respect to the
Mortgage  Loans (other than  payment of principal  and interest due on or before
the Cut-off Date).

          In  connection  with such  transfer  and  assignment,  the Company has
requested the Seller to deliver to, and deposit with the Trustee,  the following
documents or instruments:

          (i) the  original  Mortgage  Note,  endorsed by the Seller "Pay to the
     order of [Name of Trustee],  as trustee without recourse" or to "Pay to the
     order of [Name of  Trustee],  as trustee for holders of WMC Secured  Assets
     Corp., Mortgage Pass-Through Certificates, Series 199_-_, without recourse"
     with all intervening  endorsements showing a complete chain of endorsements
     from the originator to the Person endorsing it to the Trustee;

          (ii) the original  recorded  Mortgage or, if the original Mortgage has
     not been returned from the applicable  public  recording  office, a copy of
     the Mortgage  certified by the Seller to be a true and complete copy of the
     original Mortgage submitted to the title insurance company for recording;

          (iii) a duly executed original  Assignment of the Mortgage endorsed by
     the Seller,  without  recourse,  to "[Name of  Trustee],  as trustee" or to
     "[Name of  Trustee],  as trustee for holders of WMC  Secured  Assets  Corp.
     Mortgage  Pass-Through  Certificates,  Series  199_-_",  with  evidence  of
     recording thereon;

          (iv) the original  recorded  Assignment or Assignments of the Mortgage
     showing a complete chain of assignment  from the originator  thereof to the
     Person  assigning it to the Trustee or, if any such Assignment has not been
     returned  from  the  applicable  public  recording  office,  a copy of such
     Assignment  certified by the Seller to be a true and  complete  copy of the
     original Assignment submitted to the title insurance company for recording;

          (v) the original lender's title insurance  policy,  or, if such policy
     has not been  issued,  any one of an original or a copy of the  preliminary
     title report, title binder or title

                                       21
   

<PAGE>



     commitment  on the  Mortgaged  Property  with the  original  policy  of the
     insurance to be delivered promptly following the receipt thereof;

          (vi)  the  original  of any  assumption,  modification,  extension  or
     guaranty agreement;

          (vii) the original or a copy of the private mortgage  insurance policy
     or original certificate of private mortgage insurance, if applicable; and

          (viii) if any of the documents or  instruments  referred to above were
     executed on behalf of the Mortgagor by another  Person,  the original power
     of attorney or other  instrument  that authorized and empowered such Person
     to sign, or a copy thereof certified by the Seller (or by an officer of the
     applicable title insurance or escrow company) to be a true and correct copy
     of the original.

          The Seller is obligated pursuant to the Seller's Warranty  Certificate
to deliver to the Trustee: (a) either the original recorded Mortgage,  or in the
event such original  cannot be delivered by the Seller,  a copy of such Mortgage
certified as true and complete by the  appropriate  recording  office,  in those
instances  where a copy  thereof  certified  by the Seller was  delivered to the
Trustee pursuant to clause (ii) above; and (b) either the original Assignment or
Assignments  of the  Mortgage,  with  evidence of recording  thereon,  showing a
complete chain of assignment from the originator to the Seller,  or in the event
such original  cannot be delivered by the Seller,  a copy of such  Assignment or
Assignments  certified as true and complete by the appropriate recording office,
in those instances  where copies thereof  certified by the Seller were delivered
to the Trustee  pursuant to clause (iv) above.  Notwithstanding  anything to the
contrary  contained in this Section  2.01, in those  instances  where the public
recording office retains the original  Mortgage after it has been recorded,  the
Seller shall be deemed to have satisfied its obligations hereunder upon delivery
to the  Trustee of a copy of such  Mortgage  certified  by the public  recording
office to be a true and complete copy of the recorded original thereof.

          If any  Assignment  is  lost or  returned  unrecorded  to the  Trustee
because of any defect  therein,  the Seller is required to prepare a  substitute
Assignment or cure such defect,  as the case may be, and the Trustee shall cause
such Assignment to be recorded in accordance with this paragraph.

          The  Seller  is  required,  as  described  in  the  Seller's  Warranty
Certificate, to deliver to the Trustee the original of any documents assigned to
the  Trustee  pursuant  to this  Section  2.01 not later than 120 days after the
Closing Date.

          All original  documents  relating to the Mortgage  Loans which are not
delivered  to the Trustee,  to the extent  delivered by the Seller to the Master
Servicer,  are and shall be held by the Master Servicer in trust for the benefit
of the Trustee on behalf of the Certificateholders.

          Except as may  otherwise  expressly  be provided  herein,  neither the
Company,  the Master  Servicer  nor the Trustee  shall (and the Master  Servicer
shall ensure that no Sub-Servicer  shall) assign,  sell,  dispose of or transfer
any interest in the Trust Fund or any portion thereof, or

                                       22
   

<PAGE>



permit the Trust Fund or any portion  thereof to be subject to any lien,  claim,
mortgage, security interest, pledge or other encumbrance of, any other Person.

          It is  intended  that  the  conveyance  of the  Mortgage  Loans by the
Company to the Trustee as provided in this  Section be, and be  construed  as, a
sale of the Mortgage  Loans by the Company to the Trustee for the benefit of the
Certificateholders.  It is, further, not intended that such conveyance be deemed
a pledge of the Mortgage Loans by the Company to the Trustee to secure a debt or
other obligation of the Company.  However,  in the event that the Mortgage Loans
are held to be property of the Company,  or if for any reason this  Agreement is
held or deemed to create a security  interest in the Mortgage Loans,  then it is
intended  that,  (a)  this  Agreement  shall  also be  deemed  to be a  security
agreement  within  the  meaning  of  Articles  8 and 9 of the New  York  Uniform
Commercial  Code  and  the  Uniform  Commercial  Code  of any  other  applicable
jurisdiction; (b) the conveyance provided for in this Section shall be deemed to
be (1) a grant by the  Company to the  Trustee of a security  interest in all of
the Company's  right  (including the power to convey title  thereto),  title and
interest,  whether now owned or hereafter  acquired,  in and to (A) the Mortgage
Loans,  including  the Mortgage  Notes,  the  Mortgages,  any related  insurance
policies and all other documents in the related  Mortgage Files, (B) all amounts
payable  to the  holders  of the  Mortgage  Loans in  accordance  with the terms
thereof and (C) all proceeds of the conversion, voluntary or involuntary, of the
foregoing  into  cash,  instruments,  securities  or other  property,  including
without  limitation  all  amounts  from  time to time  held or  invested  in the
Certificate  Account  or the  Custodial  Account,  whether  in the form of cash,
instruments,  securities or other  property and (2) an assignment by the Company
to the Trustee of any  security  interest in any and all of the  Seller's  right
(including the power to convey title thereto),  title and interest,  whether now
owned or hereafter  acquired,  in and to the property described in the foregoing
clauses (1)(A) through (C) granted by WMC Mortgage Corp. to the Company pursuant
to the Assignment  Agreement;  (c) the possession by the Trustee or its agent of
Mortgage  Notes and such other  items of  property  as  constitute  instruments,
money,  negotiable  documents or chattel paper shall be deemed to be "possession
by the secured  party" or  possession  by a purchaser or a person  designated by
such secured party, for purposes of perfecting the security interest pursuant to
the New York  Uniform  Commercial  Code and the Uniform  Commercial  Code of any
other applicable jurisdiction  (including,  without limitation,  Sections 9-305,
8-313 or 8-321 thereof); and (d) notifications to persons holding such property,
and  acknowledgments,  receipts  or  confirmations  from  persons  holding  such
property,  shall be deemed  notifications  to, or  acknowledgments,  receipts or
confirmations from, financial intermediaries,  bailees or agents (as applicable)
of the  Trustee for the  purpose of  perfecting  such  security  interest  under
applicable law. The Company and the Trustee shall, to the extent consistent with
this  Agreement,  take such actions as may be necessary to ensure that,  if this
Agreement were deemed to create a security  interest in the Mortgage Loans, such
security  interest would be deemed to be a perfected  security interest of first
priority under applicable law and will be maintained as such throughout the term
of the Agreement.


                                       23
   

<PAGE>



          SECTION 2.02. Acceptance of the Trust Fund by the Trustee.

          The Trustee  acknowledges  receipt (subject to any exceptions noted in
the  Initial  Certification  described  below) of the  documents  referred to in
Section 2.01 above and all other assets  included in the Trust Fund and declares
that it holds and will hold such documents and the other documents  delivered to
it constituting  the Mortgage  Files,  and that it holds or will hold such other
assets  included in the Trust Fund (to the extent  delivered  or assigned to the
Trustee),  in trust for the  exclusive use and benefit of all present and future
Certificateholders.

          The  Trustee  agrees,  for the benefit of the  Certificateholders,  to
review each  Mortgage  File on or before the Closing Date to ascertain  that all
documents required to be delivered to it are in its possession,  and the Trustee
agrees to execute  and  deliver to the  Company  and the Master  Servicer on the
Closing Date an Initial Certification in the form annexed hereto as Exhibit C to
the effect that,  as to each  Mortgage Loan listed in the Mortgage Loan Schedule
(other than any  Mortgage  Loan paid in full or any Mortgage  Loan  specifically
identified in such certification as not covered by such certification),  (i) all
documents required to be delivered to it pursuant to this Agreement with respect
to such  Mortgage  Loan are in its  possession,  (ii) such  documents  have been
reviewed by it and appear regular on their face and relate to such Mortgage Loan
and (iii) based on its examination and only as to the foregoing  documents,  the
information  set forth in items (i) - (vi) and (xiii) of the  definition  of the
"Mortgage  Loan  Schedule"  accurately  reflects  information  set  forth in the
Mortgage  File.  Neither the Trustee nor the Master  Servicer shall be under any
duty to determine  whether any Mortgage File should include any of the documents
specified  in clause  (vi) of Section  2.01.  Neither the Trustee nor the Master
Servicer  shall be under any duty or  obligation  to inspect,  review or examine
said documents, instruments,  certificates or other papers to determine that the
same are genuine, enforceable or appropriate for the represented purpose or that
they have  actually  been recorded or that they are other than what they purport
to be on their face.

          Within 90 days of the Closing  Date the Trustee  shall  deliver to the
Company and the Master Servicer a Final Certification in the form annexed hereto
as  Exhibit D  evidencing  the  completeness  of the  Mortgage  Files,  with any
applicable exceptions noted thereon.

          If in the process of reviewing  the Mortgage  Files and  preparing the
certifications  referred to above the Trustee  finds any  document or  documents
constituting  a part  of a  Mortgage  File to be  missing  or  defective  in any
material  respect,  the Trustee  shall  promptly  notify the Seller,  the Master
Servicer and the Company.  The Trustee shall promptly  notify the Seller of such
defect and request that the Seller cure any such defect  within 60 days from the
date on which the Seller was notified of such defect, and if the Seller does not
cure such defect in all material  respects during such period,  request that the
Seller  purchase  such  Mortgage  Loan  from the  Trust  Fund on  behalf  of the
Certificateholders  at the Purchase Price within 90 days after the date on which
the Seller was notified of such  defect.  It is  understood  and agreed that the
obligation of the Seller to cure a material  defect in, or purchase any Mortgage
Loan as to which a  material  defect  in a  constituent  document  exists  shall
constitute   the   sole   remedy    respecting   such   defect    available   to
Certificateholders or the Trustee on behalf of Certificateholders.  The Purchase
Price  for the  purchased  Mortgage  Loan  shall be  deposited  or  caused to be
deposited upon receipt by the Master

                                       24
   

<PAGE>



Servicer in the  Custodial  Account and,  upon receipt by the Trustee of written
notification  of such deposit signed by a Servicing  Officer,  the Trustee shall
release or cause to be  released  to the Seller the  related  Mortgage  File and
shall execute and deliver such  instruments of transfer or  assignment,  in each
case without  recourse,  as the Seller shall require as necessary to vest in the
Seller ownership of any Mortgage Loan released  pursuant hereto and at such time
the Trustee  shall have no further  responsibility  with  respect to the related
Mortgage File.

          SECTION 2.03. Representations,  Warranties and Covenants of the Master
                        Servicer and the Company.

          (a)  The  Master  Servicer  hereby  represents  and  warrants  to  and
covenants with the Company and the Trustee for the benefit of Certificateholders
that:

               (i) The Master  Servicer is, and throughout the term hereof shall
     remain, a __________ duly organized,  validly existing and in good standing
     under the laws of the State of  __________  (except as otherwise  permitted
     pursuant to Section  6.02),  the Master  Servicer is, and shall remain,  in
     compliance  with the laws of each state in which any Mortgaged  Property is
     located  to the extent  necessary  to perform  its  obligations  under this
     Agreement,  and the Master Servicer is, and shall remain,  approved to sell
     mortgage loans to and service mortgage loans for FNMA and FHLMC;

               (ii) The execution  and delivery of this  Agreement by the Master
     Servicer,  and the  performance  and  compliance  with  the  terms  of this
     Agreement by the Master  Servicer,  will not violate the Master  Servicer's
     articles of  incorporation  or bylaws or  constitute a default (or an event
     which,  with notice or lapse of time, or both,  would constitute a default)
     under,  or  result  in the  breach  of,  any  material  agreement  or other
     instrument  to which it is a party or which is  applicable  to it or any of
     its assets;

               (iii) The Master  Servicer  has the full power and  authority  to
     enter into and consummate all transactions  contemplated by this Agreement,
     has  duly  authorized  the  execution,  delivery  and  performance  of this
     Agreement, and has duly executed and delivered this Agreement;

               (iv) This Agreement,  assuming due  authorization,  execution and
     delivery by the Company and the  Trustee,  constitutes  a valid,  legal and
     binding obligation of the Master Servicer,  enforceable  against the Master
     Servicer in  accordance  with the terms hereof,  subject to (A)  applicable
     bankruptcy, insolvency, reorganization, moratorium and other laws affecting
     the enforcement of creditors' rights generally,  and (B) general principles
     of equity,  regardless  of whether  such  enforcement  is  considered  in a
     proceeding in equity or at law;

               (v) The Master Servicer is not in violation of, and its execution
     and delivery of this Agreement and its  performance and compliance with the
     terms of this  Agreement  will not  constitute a violation of, any law, any
     order or decree of any court or arbiter, or any order, regulation or demand
     of any federal, state or local governmental or

                                       25
   

<PAGE>



     regulatory  authority,  which violation is likely to affect  materially and
     adversely  either  the  ability  of the  Master  Servicer  to  perform  its
     obligations  under this Agreement or the financial  condition of the Master
     Servicer;

               (vi) No  litigation  is  pending  or,  to the best of the  Master
     Servicer's  knowledge,  threatened  against the Master Servicer which would
     prohibit its entering  into this  Agreement or performing  its  obligations
     under this Agreement or is likely to affect materially and adversely either
     the ability of the Master  Servicer to perform its  obligations  under this
     Agreement or the financial condition of the Master Servicer;

               (vii) The Master Servicer will comply in all material respects in
     the  performance  of this  Agreement  and with  all  reasonable  rules  and
     requirements of each insurer under each Insurance Instrument;

               (viii) The execution of this Agreement and the performance of the
     Master Servicer's obligations hereunder do not require any license, consent
     or approval of any state or federal court, agency,  regulatory authority or
     other governmental body having jurisdiction over the Master Servicer, other
     than such as have been obtained; and

               (ix)  No  information,   certificate  of  an  officer,  statement
     furnished in writing or report  delivered to the Company,  any affiliate of
     the Company or the Trustee by the Master Servicer will, to the knowledge of
     the Master  Servicer,  contain any untrue  statement of a material  fact or
     omit a  material  fact  necessary  to make  the  information,  certificate,
     statement or report not misleading; and

          It is understood and agreed that the  representations,  warranties and
covenants  set forth in this Section  2.03(a)  shall  survive the  execution and
delivery of this Agreement,  and shall inure to the benefit of the Company,  the
Trustee and the  Certificateholders.  Upon discovery by the Company, the Trustee
or the  Master  Servicer  of a breach of any of the  foregoing  representations,
warranties and covenants that materially and adversely  affects the interests of
the Company or the Trustee,  the party discovering such breach shall give prompt
written notice to the other parties.

          (b) The Company hereby  represents and warrants to the Master Servicer
and the  Trustee for the  benefit of  Certificateholders  that as of the Closing
Date (or, if otherwise specified below, as of the date so specified):

               (i) Immediately  prior to the assignment of the Mortgage Loans to
     the Trustee, the Company had good title to, and was the sole owner of, each
     Mortgage Loan free and clear of any pledge,  lien,  encumbrance or security
     interest (other than rights to servicing and related compensation) and such
     assignment validly transfers ownership of the Mortgage Loans to the Trustee
     free and clear of any pledge, lien, encumbrance or security interest;


                                       26
   

<PAGE>



               (ii) No Mortgage Loan is one month or more  delinquent in payment
     of principal  and interest as of the Cut-off Date and no Mortgage  Loan has
     been so  delinquent  more than  once in the  12-month  period  prior to the
     Cut-off Date;

               (iii) The  information  set forth in the Mortgage  Loan  Schedule
     with respect to each Mortgage Loan or the Mortgage  Loans,  as the case may
     be,  is true and  correct  in all  material  respects  at the date or dates
     respecting which such information is furnished;


               (iv) The  Mortgage  Loans are  fully-amortizing,  adjustable-rate
     mortgage loans with Monthly Payments due on the first day of each month and
     terms to maturity at origination or modification of not more than 30 years;

               (v) Each  Mortgage  Loan secured by a Mortgaged  Property  with a
     Loan-  to-Value  Ratio at  origination in excess of 80% is the subject of a
     Primary  Mortgage  Insurance  Policy  that  insures  that  portion  of  the
     principal  balance  thereof  that  exceeds  the amount  equal to 75% of the
     appraised  value of the  related  Mortgaged  Property.  Each  such  Primary
     Mortgage  Insurance  Policy is in full force and effect and the  Trustee is
     entitled to the benefits thereunder; and

               (vi)  The  representations  and  warranties  of the  Seller  with
     respect to the Mortgage Loans and the remedies therefor are as set forth in
     the Seller's Warranty Certificate.

     [Other representations and warranties as applicable.]

It is understood and agreed that the representations and warranties set forth in
this Section 2.03(b) shall survive delivery of the respective  Mortgage Files to
the Trustee.

          Upon  discovery  by either the  Company,  the Master  Servicer  or the
Trustee of a breach of any  representation or warranty set forth in this Section
2.03  which   materially   and   adversely   affects   the   interests   of  the
Certificateholders in any Mortgage Loan, the party discovering such breach shall
give prompt written notice to the other parties.

          SECTION 2.04. Representations and Warranties of the Seller; Repurchase
                        and Substitution.

          The  Company  hereby  assigns  to  the  Trustee  for  the  benefit  of
Certificateholders its interest in respect of the representations and warranties
made by the Seller in the Seller's Warranty Certificate or the exhibits thereto.
Insofar as the Seller's Warranty Certificate relates to such representations and
warranties  and  any  remedies  provided  thereunder  for  any  breach  of  such
representations  and warranties,  such right, title and interest may be enforced
by the Trustee on behalf of the  Certificateholders.  Upon the  discovery by the
Company,  the  Master  Servicer  or  the  Trustee  of a  breach  of  any  of the
representations and warranties made in the Seller's Warranty

                                       27
   

<PAGE>



Certificate  in respect of any  Mortgage  Loan which  materially  and  adversely
affects the interests of the Certificateholders in such Mortgage Loan, the party
discovering  such breach shall give prompt  written notice to the other parties.
The Trustee  shall  promptly  notify the Seller of such breach and request  that
such Seller shall, within 90 days from the date that the Company,  the Seller or
the Trustee  was  notified  of such  breach,  either (i) cure such breach in all
material respects or (ii) purchase such Mortgage Loan from the Trust Fund at the
Purchase Price and in the manner set forth in Section 2.02; provided that in the
case of such breach,  the Seller shall have the option to substitute a Qualified
Substitute  Mortgage Loan or Loans for such  Mortgage Loan if such  substitution
occurs within 90 days  following the Closing Date.  Any such  substitution  must
occur within 90 days from the date the Seller was notified of the breach if such
90 day period expires before two years  following the Closing Date. In the event
that the Seller  elects to  substitute a Qualified  Substitute  Mortgage Loan or
Loans for a Deleted  Mortgage  Loan  pursuant to this Section  2.04,  the Seller
shall  deliver to the  Trustee for the  benefit of the  Certificateholders  with
respect  to such  Qualified  Substitute  Mortgage  Loan or Loans,  the  original
Mortgage Note, the Mortgage,  an Assignment of the Mortgage in recordable  form,
and such other  documents and  agreements as are required by Section 2.01,  with
the Mortgage Note endorsed as required by Section 2.01. No substitution  will be
made in any calendar month after the Determination Date for such month.  Monthly
Payments due with respect to Qualified Substitute Mortgage Loans in the month of
substitution  shall not be part of the Trust  Fund and will be  retained  by the
Master  Servicer and  remitted by the Master  Servicer to the Seller on the next
succeeding  Distribution  Date. For the month of substitution,  distributions to
Certificateholders  will include the Monthly  Payment due on a Deleted  Mortgage
Loan for such month and  thereafter  the Seller  shall be entitled to retain all
amounts  received in respect of such Deleted  Mortgage  Loan.  The Company shall
amend or cause to be amended the Mortgage  Loan  Schedule for the benefit of the
Certificateholders  to reflect the removal of such Deleted Mortgage Loan and the
substitution of the Qualified  Substitute Mortgage Loan or Loans and the Company
shall deliver the amended  Mortgage  Loan  Schedule,  to the Trustee.  Upon such
substitution,  the Qualified  Substitute Mortgage Loan or Loans shall be subject
to the terms of this  Agreement in all  respects,  the Seller shall be deemed to
have made the  representations  and  warranties  with  respect to the  Qualified
Substitute  Mortgage Loan contained in the Seller's  Warranty  Certificate as of
the date of  substitution,  and the  Company  shall be  deemed to have made with
respect to any Qualified  Substitute  Mortgage Loan or Loans,  as of the date of
substitution,  the  representations  and  warranties  set forth in Section  2.03
hereof,  and the Seller shall be obligated to repurchase  or substitute  for any
Qualified  Substitute  Mortgage  Loan as to which a repurchase  or  substitution
obligation  has  occurred  pursuant  to  Section  3  of  the  Seller's  Warranty
Certificate.

          In  connection  with  the   substitution  of  one  or  more  Qualified
Substitute  Mortgage Loans for one or more Deleted  Mortgage  Loans,  the Master
Servicer will  determine  the amount (if any) by which the  aggregate  principal
balance  of all  such  Qualified  Substitute  Mortgage  Loans  as of the date of
substitution  is less than the aggregate  Stated  Principal  Balance of all such
Deleted Mortgage Loans (in each case after  application of the principal portion
of the  Monthly  Payments  due in  the  month  of  substitution  that  are to be
distributed  to  Certificateholders  in the month of  substitution).  The Seller
shall  provide the Master  Servicer  on the day of  substitution  for  immediate
deposit in to the Custodial  Account the amount of such  shortfall,  without any
reimbursement  therefor.  The Seller shall give notice in writing to the Trustee
of such event,

                                       28
   

<PAGE>



which  notice  shall  be  accompanied  by an  Officers'  Certificate  as to  the
calculation of such shortfall. The costs of any substitution as described above,
including any related assignments, opinions or other documentation in connection
therewith shall be borne by the Seller.

          Except as  expressly  set forth  herein  neither  the  Trustee nor the
Master  Servicer is under any  obligation  to  discover  any breach of the above
mentioned  representations and warranties.  It is understood and agreed that the
obligation of the Seller to cure such breach or to so purchase or substitute for
any Mortgage Loan as to which such a breach has occurred and is continuing shall
constitute   the   sole   remedy    respecting   such   breach    available   to
Certificateholders or the Trustee on behalf of Certificateholders.  In addition,
if the first  scheduled  Monthly Payment is due during the first month after its
closing date (as such term is used in the Seller's  Warranties  Certificate) and
such Monthly  Payment is not received by the Master  Servicer  within 30 days of
the due date in  accordance  with the terms of the related  Mortgage  Note,  the
Master  Servicer shall promptly notify the Seller and the Trustee and the Seller
shall  purchase such Mortgage Loan from the Trust Fund at the Purchase  Price or
substitute a Qualified Substitute Mortgage Loan therefor within 15 days from the
date that the Seller was notified.

          SECTION 2.05.  Issuance of  Certificates  Evidencing  Interests in the
                         Trust Fund.

          The Trustee  acknowledges  the  assignment to it of the Mortgage Loans
and the delivery of the Mortgage  Files to it together with the assignment to it
of all other  assets  included  in the Trust  Fund,  receipt  of which is hereby
acknowledged.  Concurrently  with such  delivery and in exchange  therefor,  the
Trustee,  pursuant to the written request of the Company  executed by an officer
of the Company, has executed and caused to be authenticated, and delivered to or
upon the order of the Company,  the  Certificates  in  authorized  denominations
which evidence ownership of the entire Trust Fund.


                                       29
   

<PAGE>



                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

          SECTION 3.01. Master Servicer to Act as Master Servicer.

          The Master  Servicer  shall service and  administer the Mortgage Loans
for the benefit of the Certificateholders, in accordance with this Agreement and
the customary and usual standards of practice of prudent institutional  mortgage
lenders  servicing  comparable  mortgage  loans  for their  own  account  in the
respective states in which the Mortgaged Properties are located.  Subject to the
foregoing, the Master Servicer shall have full power and authority, acting alone
and/or through  Sub-Servicers  as provided in Section 3.02, to do or cause to be
done any and all things in connection  with such  servicing  and  administration
that it may deem necessary or desirable.  Without limiting the generality of the
foregoing,  the Master Servicer in its own name or in the name of a Sub-Servicer
is hereby  authorized  and  empowered  by the Trustee  when the Master  Servicer
believes it  appropriate in its best  judgment,  to (i) execute and deliver,  on
behalf of the  Certificateholders  and the  Trustee or any of them,  any and all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge,  and all other comparable  instruments,  with respect to the Mortgage
Loans and the Mortgaged  Properties,  (ii) institute foreclosure pro ceedings or
obtain a  deed-in-lieu  of  foreclosure  so as to convert the  ownership of such
properties,  and (iii)  hold or cause to be held  title to such  properties,  on
behalf of the Trustee and Certifi cateholders. The Master Servicer shall service
and  administer  the Mortgage  Loans in  accordance  with  applicable  state and
federal  law and shall  provide to the  Mortgagors  any  reports  required to be
provided to them thereby.  Subject to Section 3.16, the Trustee shall furnish to
the  Master  Servicer  and any  Sub-Servicer  any powers of  attorney  and other
documents  necessary  or  appropriate  to enable  the  Master  Servicer  and any
Sub-Servicer to carry out their servicing and  administrative  duties hereunder.
The Trustee shall not be responsible for any action taken by the Master Servicer
or any Sub-Servicer pursuant to the application of such powers of attorney.

          In  accordance  with the  standards of the  preceding  paragraph,  the
Master Servicer shall advance or cause to be advanced funds as necessary for the
purpose of  effecting  the  payment of taxes and  assessments  on the  Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided  in  Section  3.11.  No costs  incurred  by the Master  Servicer  or by
Sub-Servicers in effecting the payment of taxes and assessments on the Mortgaged
Properties   shall,   for  the   purpose   of   calculating   distributions   to
Certificateholders,  be added to the amount  owing  under the  related  Mortgage
Loans, notwithstanding that the terms of such Mortgage Loans so permit.

          The Master Servicer may approve a request for a partial release of the
Mortgaged  Property,  easement,  consent to alteration  or demolition  and other
similar  matters  if it has  determined,  exercising  its  good  faith  business
judgement  in the same  manner as it would if it were the  owner of the  related
Mortgage Loan, that such approval will not adversely affect the security for, or
the timely  and full  collectability  of, the  related  Mortgage  Loan.  Any fee
collected by the

                                       30
   

<PAGE>



Master  Servicer  for  processing  such  request  will be retained by the Master
Servicer as additional servicing compensation.

          The  relationship  of the Master Servicer (and of any successor to the
Master  Servicer  under this  Agreement) to the Trustee under this  Agreement is
intended by the parties to be that of an independent  contractor and not that of
a joint venturer, partner or agent.

          SECTION 3.02.  Sub-Servicing  Agreements  Between Master  Servicer and
                         Sub-Servicers.

          (a) The Master Servicer may enter into  Sub-Servicing  Agreements with
Sub-  Servicers for the servicing and  administration  of the Mortgage Loans and
for the  performance  of any and all other  activities  of the  Master  Servicer
hereunder.  Each Sub-Servicer shall be either (i) an institution the accounts of
which  are  insured  by the FDIC or (ii)  another  entity  that  engages  in the
business of originating or servicing mortgage loans, and in either case shall be
authorized  to  transact  business  in the state or states in which the  related
Mortgaged  Properties  it is to  service  are  situated,  if and  to the  extent
required by applicable law to enable the Sub-Servicer to perform its obligations
hereunder and under the Sub-Servicing  Agreement,  and in either case shall be a
FHLMC or FNMA approved  mortgage  servicer.  Each  Sub-Servicing  Agreement must
impose on the Sub-Servicer  requirements  conforming to the provisions set forth
in Section 3.08 and provide for servicing of the Mortgage Loans  consistent with
the terms of this  Agreement.  With the consent of the  Trustee,  which  consent
shall not be unreasonably  withheld,  the Master Servicer and the  Sub-Servicers
may enter into  Sub-Servicing  Agreements  and make  amendments  to the  Sub-Ser
vicing  Agreements or enter into different  forms of  Sub-Servicing  Agreements;
provided,  however,  that  any  such  amendments  or  different  forms  shall be
consistent with and not violate the provisions of this Agreement.

          (b)  As  part  of  its  servicing  activities  hereunder,  the  Master
Servicer,  for the  benefit of the  Trustee  and the  Certificateholders,  shall
enforce the  obligations of each  Sub-Servicer  under the related  Sub-Servicing
Agreement,  including,  without  limitation,  any obligation to make advances in
respect of delinquent payments as required by a Sub-Servicing  Agreement,  or to
purchase a Mortgage Loan on account of defective  documentation or on account of
a breach of a  representation  or warranty,  as described in Section 2.02.  Such
enforcement,  including,  without  limitation,  the legal prosecution of claims,
termination of  Sub-Servicing  Agreements  and the pursuit of other  appropriate
remedies,  shall be in such form and  carried  out to such an extent and at such
time as the Master Servicer, in its good faith business judgment,  would require
were it the owner of the related  Mortgage Loans.  The Master Servicer shall pay
the  costs of such  enforcement  at its own  expense,  but  shall be  reimbursed
therefor only (i) from a general  recovery  resulting from such enforcement only
to the extent,  if any, that such recovery exceeds all amounts due in respect of
the related Mortgage Loans or (ii) from a specific  recovery of costs,  expenses
or attorneys' fees against the party against whom such enforcement is directed.


                                       31
   

<PAGE>



          SECTION 3.03. Successor Sub-Servicers.

          The Master  Servicer shall be entitled to terminate any  Sub-Servicing
Agreement and the rights and  obligations  of any  Sub-Servicer  pursuant to any
Sub-Servicing  Agreement  in accor dance with the terms and  conditions  of such
Sub-Servicing  Agreement.  In the event of termination of any Sub-Servicer,  all
servicing  obligations of such Sub-Servicer  shall be assumed  simultaneously by
the Master Servicer without any act or deed on the part of such  Sub-Servicer or
the Master  Servicer,  and the Master Servicer either shall service directly the
related  Mortgage  Loans or shall enter into a  Sub-Servicing  Agreement  with a
successor Sub-Servicer which qualifies under Section 3.02.

          SECTION 3.04. Liability of the Master Servicer.

          Notwithstanding any Sub-Servicing  Agreement, any of the provisions of
this  Agreement  relating  to  agreements  or  arrangements  between  the Master
Servicer  and  a  Sub-   Servicer  or  reference  to  actions  taken  through  a
Sub-Servicer  or  otherwise,  the Master  Servicer  shall remain  obligated  and
primarily  liable to the Trustee and  Certificateholders  for the  servicing and
administering of the Mortgage Loans in accordance with the provisions of Section
3.01  without  diminution  of such  obligation  or  liability  by virtue of such
Sub-Servicing  Agreements or arrangements or by virtue of  indemnification  from
the  Sub-Servicer and to the same extent and under the same terms and conditions
as if the Master  Servicer alone were servicing and  administering  the Mortgage
Loans.  For purposes of this  Agreement,  the Master Servicer shall be deemed to
have received payments on Mortgage Loans when the Sub-Servicer has received such
payments. The Master Servicer shall be entitled to enter into any agreement with
a Sub-Servicer for  indemnification  of the Master Servicer by such Sub-Servicer
and nothing  contained in this Agreement shall be deemed to limit or modify such
indemnification.

          SECTION 3.05. No Contractual  Relationship  Between  Sub-Servicers and
                        Trustee or Certificateholders.

          Any  Sub-Servicing   Agreement  that  may  be  entered  into  and  any
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
in its capacity as such and not as an  originator  shall be deemed to be between
the   Sub-Servicer   and  the  Master  Servicer  alone,   and  the  Trustee  and
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or  liabilities  with respect to the  Sub-Servicer
except as set forth in Section 3.06.

          SECTION 3.06. Assumption or Termination of Sub-Servicing Agreements by
                        Trustee.

          In the event the Master Servicer shall for any reason no longer be the
master servicer (including by reason of an Event of Default), the Trustee or its
designee shall thereupon  assume all of the rights and obligations of the Master
Servicer under each  Sub-Servicing  Agreement that the Master  Servicer may have
entered into,  unless the Trustee is then  permitted and elects to terminate any
Sub-Servicing Agreement in accordance with its terms. The Trustee,

                                       32
   

<PAGE>



its designee or the  successor  servicer for the Trustee shall be deemed to have
assumed all of the Master  Servicer's  interest therein and to have replaced the
Master  Servicer as a party to each Sub- Servicing  Agreement to the same extent
as if the  Sub-Servicing  Agreements  had been  assigned to the assuming  party,
except that the Master  Servicer  shall not thereby be relieved of any liability
or obligations under the Sub-Servicing Agreements, and the Master Servicer shall
continue  to be  entitled  to any rights or  benefits  which  arose prior to its
termination as master servicer.

          The Master Servicer at its expense shall, upon request of the Trustee,
deliver  to the  assuming  party all  documents  and  records  relating  to each
Sub-Servicing  Agreement  and the  Mortgage  Loans  then being  serviced  and an
accounting  of  amounts  collected  and  held by it and  otherwise  use its best
efforts  to effect the  orderly  and  efficient  transfer  of the  Sub-Servicing
Agreements to the assuming party.

          SECTION 3.07. Collection of Certain Mortgage Loan Payments.

          The Master  Servicer  shall  make  reasonable  efforts to collect  all
payments  called for under the terms and provisions of the Mortgage  Loans,  and
shall, to the extent such procedures shall be consistent with this Agreement and
the terms and provisions of any related Insurance Policy, follow such collection
procedures as it would follow with respect to mortgage  loans  comparable to the
Mortgage  Loans and held for its own account.  The Master  Servicer shall not be
required to institute or join in  litigation  with respect to  collection of any
payment  (whether  under a Mortgage,  Mortgage Note,  Primary  Hazard  Insurance
Policy,  Primary Mortgage Insurance Policy or otherwise or against any public or
governmental  authority  with  respect  to  a  taking  or  condemnation)  if  it
reasonably  believes that it is prohibited by applicable  law from enforcing the
provision of the Mortgage or other instrument  pursuant to which such payment is
required.  Consistent  with  the  foregoing,  the  Master  Servicer  may  in its
discretion  waive any  prepayment  fees,  late payment  charge or other  charge,
except as otherwise  required under applicable law. The Master Servicer shall be
responsible for preparing and distributing all information  statements  relating
to payments on the Mortgage Loans, in accordance with all applicable federal and
state tax laws and regulations.

          SECTION 3.08. Sub-Servicing Accounts.

          In those  cases where a  Sub-Servicer  is  servicing  a Mortgage  Loan
pursuant to a  Sub-Servicing  Agreement,  the  Sub-Servicer  will be required to
establish and maintain one or more accounts  (collectively,  the  "Sub-Servicing
Account").  The  Sub-Servicing  Account  shall be an Eligible  Account and shall
otherwise  be  acceptable  to  the  Master  Servicer.  All  amounts  held  in  a
Sub-Servicing  Account shall be held in trust for the Trustee for the benefit of
the  Certificateholders.  The Sub-Servicer  will be required to deposit into the
Sub-Servicing  Account no later than the first  Business  Day after  receipt all
proceeds of Mortgage  Loans  received by the  Sub-Servicer,  less its  servicing
compensation and any unreimbursed expenses and advances, to the extent permitted
by the  Sub-Servicing  Agreement.  On  each  Sub-Servicer  Remittance  Date  the
Sub-Servicer  will be required to remit to the Master  Servicer for deposit into
the Custodial Account all funds held in the  Sub-Servicing  Account with respect
to any Mortgage Loan as of the  Sub-Servicer  Remittance  Date,  after deducting
from such remittance an amount equal to the

                                       33
   

<PAGE>



servicing  compensation  and  unreimbursed  expenses and advances to which it is
then entitled pursuant to the related Sub-Servicing Agreement, to the extent not
previously  paid  to or  retained  by it.  In  addition,  on  each  Sub-Servicer
Remittance  Date the  Sub-Servicer  will be  required  to  remit  to the  Master
Servicer  any  amounts  required to be  advanced  pursuant  to the related  Sub-
Servicing  Agreement.  The  Sub-Servicer  will also be  required to remit to the
Master  Servicer,  within one  Business  Day of  receipt,  the  proceeds  of any
Principal  Prepayment  made by the  Mortgagor  and  any  Insurance  Proceeds  or
Liquidation Proceeds.


          SECTION 3.09.  Collection  of Taxes,  Assessments  and Similar  Items;
                         Servicing Accounts.

          The Master Servicer and the Sub-Servicers shall establish and maintain
one or more accounts (the  "Servicing  Accounts"),  and shall deposit and retain
therein  all  collections   from  the  Mortgagors  (or  related   advances  from
Sub-Servicers) for the payment of taxes,  assessments,  Primary Hazard Insurance
Policy premiums, and comparable items for the account of the Mortgagors,  to the
extent  that  the  Master  Servicer   customarily   escrows  for  such  amounts.
Withdrawals of amounts so collected from a Servicing Account may be made only to
(i) effect  payment  of taxes,  assessments,  Primary  Hazard  Insurance  Policy
premiums  and  comparable  items;  (ii)  reimburse  the  Master  Servicer  (or a
Sub-Servicer to the extent provided in the related Sub- Servicing Agreement) out
of related  collections  for any payments  made  pursuant to Sections 3.01 (with
respect  to taxes and  assessments)  and 3.13 (with  respect  to Primary  Hazard
Insurance Policies); (iii) refund to Mortgagors any sums as may be determined to
be  overages;  or  (iv)  clear  and  terminate  the  Servicing  Account  at  the
termination of this Agreement pursuant to Section 9.01. As part of its servicing
duties,  the  Master  Servicer  or  Sub-Servicers  shall,  if and to the  extent
required by law, pay to the Mortgagors  interest on funds in Servicing  Accounts
from its or their own funds, without any reimbursement therefor.

          SECTION 3.10. Custodial Account.

          (a) The Master  Servicer  shall  establish  and  maintain  one or more
accounts  (collectively,  the "Custodial  Account") in which the Master Servicer
shall  deposit or cause to be  deposited  no later than the first  Business  Day
after  receipt or as and when received  from the Sub-  Servicers,  the following
payments and  collections  received or made by or on behalf of it  subsequent to
the Cut-off Date, or received by it prior to the Cut-off Date but allocable to a
period  subsequent  thereto  (other than in respect of principal and interest on
the Mortgage Loans due on or before the Cut-off Date):

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

          (ii) all  payments on account of interest on the Mortgage  Loans,  not
     including  any  portion  thereof  representing  interest  on account of the
     related Servicing Fee Rate;


                                       34
   

<PAGE>



          (iii) all  Insurance  Proceeds,  other than  proceeds  that  represent
     reimbursement  of costs and  expenses  incurred  by the Master  Servicer in
     connection with  presenting  claims under the related  Insurance  Policies,
     Liquidation Proceeds and REO Proceeds;

          (iv) all proceeds of any Mortgage Loan or REO Property  repurchased or
     purchased in accordance  with  Sections  2.02,  2.04,  3.25 or 9.01 and all
     amounts  required to be deposited in connection with the  substitution of a
     Qualified Substitute Mortgage Loan pursuant to Section 2.04;

          (v) any amounts  required to be  deposited  in the  Custodial  Account
     pursuant to Section 3.12, 3.13 or 3.22; and

          (vi) all amounts required to be deposited pursuant to Section 3.25.

          For purposes of the immediately  preceding sentence,  the Cut-off Date
with respect to any Qualified Substitute Mortgage Loan shall be deemed to be the
date of substitution.

          The foregoing  requirements for deposit in the Custodial Account shall
be exclusive.  In the event the Master  Servicer  shall deposit in the Custodial
Account any amount not required to be deposited  therein,  it may withdraw  such
amount  from  the  Custodial  Account,  any  provision  herein  to the  contrary
notwithstanding.  The  Custodial  Account  shall be  maintained  as a segregated
account,  separate and apart from trust funds created for mortgage  pass-through
certificates of other series, and the other accounts of the Master Servicer.

          (b)  Funds in the  Custodial  Account  may be  invested  in  Permitted
Instruments  in accordance  with the  provisions  set forth in Section 3.12. The
Master Servicer shall give notice to the Trustee and the Company of the location
of the Custodial Account after any change thereof.


          (c) Payments in the nature of late payment  charges,  prepayment fees,
assumption fees and  reconveyance  fees received on the Mortgage Loans shall not
be deposited in the Custodial Account,  but rather shall be received and held by
the Master Servicer as additional servicing compensation.

          SECTION 3.11. Permitted Withdrawals From the Custodial Account.

          The Master  Servicer may, from time to time as provided  herein,  make
withdrawals from the Custodial Account of amounts on deposit therein pursuant to
Section  3.10 that are  attributable  to the  Mortgage  Loans for the  following
purposes:

          (i) to make deposits into the  Certificate  Account in the amounts and
     in the  manner  provided  for in  Section  4.01,  such  deposit  to include
     interest  collections  on the Mortgage  Loans at the Net Mortgage Rate [and
     net of amounts reimbursed therefrom];


                                       35
   

<PAGE>



          (ii)  to  pay  to  itself,  the  Company,  the  Seller  or  any  other
     appropriate  person, as the case may be, with respect to each Mortgage Loan
     that has previously  been  purchased,  repurchased or replaced  pursuant to
     Sections  2.02,  2.04 or 9.01  all  amounts  received  thereon  and not yet
     distributed as of the date of purchase, repurchase or substitution;

          (iii)  to  reimburse  itself  or any  Sub-Servicer  for  Advances  not
     previously reimbursed, the Master Servicer's or any Sub-Servicer's right to
     reimbursement  pursuant  to this  clause  (iii)  being  limited  to amounts
     received which  represent Late  Collections  (net of the related  Servicing
     Fees) of Monthly  Payments  on  Mortgage  Loans with  respect to which such
     Advances were made and as further provided in Section 3.15;

          (iv) to  reimburse  or pay  itself,  the  Trustee or the  Company  for
     expenses incurred by or reimbursable to the Master Servicer, the Trustee or
     the Company pursuant to Sections 3.22,  6.03,  8.05,  10.01(c) or 10.01(g),
     except as otherwise provided in such Sections;

          (v) to  reimburse  itself or any  Sub-Servicer  for costs and expenses
     incurred by or reimbursable to it relating to the prosecution of any claims
     pursuant to Section 3.13 that are in excess of the amounts so recovered;

          (vi) to reimburse itself or any Sub-Servicer for unpaid Servicing Fees
     and  unreimbursed   Servicing  Advances,   the  Master  Servicer's  or  any
     Sub-Servicer's  right to  reimbursement  pursuant  to this clause (vi) with
     respect to any  Mortgage  Loan  being  limited  to late  recoveries  of the
     payments  for which such  advances  were made  pursuant to Section  3.01 or
     Section 3.09 and any other related Late Collections;

          (vii) to pay itself as  servicing  compensation  (in  addition  to the
     Servicing  Fee),  on or after  each  Distribution  Date,  any  interest  or
     investment  income earned on funds  deposited in the Custodial  Account for
     the period ending on such Distribution Date, subject to Section 8.05;

          (viii)  to  reimburse  itself  or any  Sub-Servicer  for  any  Advance
     previously made which itself has determined to be a Nonrecoverable Advance,
     provided  that such  Advance was made with  respect to a  delinquency  that
     ultimately  constituted an Excess  Special Hazard Loss,  Excess Fraud Loss,
     Excess Bankruptcy Loss or Extraordinary Loss; and

          (ix) to clear and terminate the Custodial  Account at the  termination
     of this Agreement pursuant to Section 9.01.

          The  Master  Servicer  shall  keep and  maintain  separate  accounting
records on a Mortgage Loan by Mortgage Loan basis, for the purpose of justifying
any withdrawal from the Custodial  Account pursuant to such clauses (ii), (iii),
(iv), (v), (vi), (vii) and (viii).


                                       36
   

<PAGE>



          SECTION 3.12. Permitted Instruments.

          Any  institution  maintaining  the  Custodial  Account  shall  at  the
direction of the Master  Servicer  invest the funds in such account in Permitted
Instruments,  each of  which  shall  mature  not  later  than the  Business  Day
immediately  preceding  the  Distribution  Date next  following the date of such
investment  (except that if such  Permitted  Instrument  is an obligation of the
insti tution that maintains such account,  then such Permitted  Instrument shall
mature not later than such Distribution  Date) and shall not be sold or disposed
of prior to its maturity.  All income and gain realized from any such investment
as well as any interest earned on deposits in the Custodial Account shall be for
the benefit of the Master  Servicer.  The Master  Servicer  shall deposit in the
Custodial  Account (with  respect to  investments  made  hereunder of funds held
therein)  an amount  equal to the amount of any loss  incurred in respect of any
such  investment  immediately  upon  realization  of such loss without  right of
reimbursement.

          SECTION 3.13.  Maintenance of the Letter of Credit,  Primary  Mortgage
                         Insurance and Primary Hazard Insurance.

          (a) The Master  Servicer  covenants  and agrees to  exercise  its best
reasonable  efforts to maintain  and keep the Letter of Credit in full force and
effect in accordance  with Section 4.06 until the  termination of the Trust Fund
created  hereby,  unless the amount  available to be drawn  thereunder  has been
exhausted  or unless the Letter of Credit has been  terminated  pursuant  to the
terms  thereof or  hereof.  As to any  Distribution  Date,  with  respect to any
Mortgage Loan as to which  liquidation has been completed (which shall be deemed
to have occurred when the Master  Servicer  determines  that it has received all
Insurance  Proceeds  (other  than  proceeds  from a drawing  under the Letter of
Credit),  Liquidation  Proceeds and other  recoveries  which the Master Servicer
deems to be  recoverable)  during the preceding  calendar month or was deemed to
have occurred  during such preceding  calendar month in accordance  with Section
3.07 (other than any Mortgage  Loan relating to a Mortgaged  Property  which has
suffered  an  Extraordinary  Loss),  by 12:00 Noon,  New York City time,  on the
related  Certificate  Account Deposit Date, the Trustee shall draw on the Letter
of  Credit,  after  receipt of the  written  statement  of the  Master  Servicer
delivered pursuant to Section 4.04,  pursuant to the terms thereof. In lieu of a
draw under the Letter of Credit as provided  above,  WMC Mortgage  Corp., at its
sole option,  may, on the Certificate  Account Deposit Date upon which such draw
could  otherwise  be  made,  deposit  an  amount  equal  to such  draw  into the
Certificate Account.  After any drawing under the Letter of Credit or payment by
WMC Mortgage Corp. pursuant to this Section 3.13(a), the Trustee shall assign to
WMC  Mortgage  Corp.  any  rights in or to the  related  Mortgage  Loan and such
Mortgage Loan will  thereafter no longer be part of the Trust Fund. Upon receipt
by WMC  Mortgage  Corp.  of any amounts in  connection  with a Mortgage  Loan so
assigned to it, WMC  Mortgage  Corp.  shall supply the Trustee with an Officers'
Certificate  which sets forth such amount,  and (except in the case of a payment
made by WMC  Mortgage  Corp.  in lieu of a draw on the  Letter  of  Credit)  WMC
Mortgage  Corp.  shall cause the Letter of Credit Issuer to be reimbursed to the
extent required for  reinstatement  of the available  amount under the Letter of
Credit.  Upon  receipt by the Trustee of such an Officers'  Certificate,  if the
Letter  of  Credit   remains   outstanding,   the  Trustee   shall  request  the
reinstatement  of the amount  remaining  under the Letter of Credit in an amount
equal to such

                                       37
   

<PAGE>



recovered  amount by  delivering a  certificate  to the Letter of Credit  Issuer
substantially in the form of Annex B to the Letter of Credit.

          Notwithstanding  the  foregoing,  draws on the  Letter of  Credit,  or
payments in lieu thereof,  in  connection  with Fraud Losses shall not exceed in
the aggregate Fraud Loss Amount.

          (b) The Master  Servicer may  terminate the Letter of Credit or reduce
the amount  thereof  (pursuant to Section  4.06(d)) or substitute an alternative
form of credit enhancement therefor,  provided that prior to any such reduction,
termination  or   substitution,   the  Master   Servicer  shall  obtain  written
confirmation  from  the  Rating  Agency  that  such  reduction,  termination  or
substitution would not adversely affect the then-current  rating assigned to the
Certificates  by such Rating Agency and provide a copy of such  confirmation  to
the Trustee and, provided that the Master Servicer obtains on Opinion of Counsel
to the effect that  obtaining any such  alternative  form of credit support will
not adversely affect the classification of the Trust Fund as a grantor trust for
federal income tax purposes.

          (c) The Master Servicer shall not take, or permit any  Sub-servicer to
take, any action which would result in non-coverage under any applicable Primary
Mortgage  Insurance  Policy of any loss which, but for the actions of the Master
Servicer or  Sub-servicer,  would have been  covered  thereunder.  To the extent
coverage is  available,  the Master  Servicer  shall keep or cause to be kept in
full force and effect each such  Primary  Mortgage  Insurance  Policy  until the
principal  balance of the related Mortgage Loan secured by a Mortgaged  Property
is reduced to 75% or less of the Collateral Value in the case of such a Mortgage
Loan having a  Loan-to-Value  Ratio at  origination in excess of 80%. The Master
Servicer shall not cancel or refuse to renew any such Primary Mortgage Insurance
Policy,  or consent to any Sub-servicer  canceling or refusing to renew any such
Primary Mortgage  Insurance Policy  applicable to a Mortgage Loan subserviced by
it,  that is in effect at the date of the initial  issuance of the  Certificates
and is required to be kept in force  hereunder  unless the  replacement  Primary
Mortgage  Insurance Policy for such canceled or non-renewed policy is maintained
with a Qualified Insurer.

          (d) In connection with its activities as administrator and servicer of
the  Mortgage  Loans,  the  Master  Servicer  agrees to  present or to cause the
related  Sub-servicer  to  present,  on  behalf  of  the  Master  Servicer,  the
Sub-servicer, if any, the Trustee and Certificateholders,  claims to the insurer
under any Primary Mortgage Insurance Policies,  in a timely manner in accordance
with such  policies,  and,  in this  regard,  to take or cause to be taken  such
reasonable  action as shall be  necessary to permit  recovery  under any Primary
Mortgage Insurance  Policies  respecting  defaulted Mortgage Loans.  Pursuant to
Section  3.10,  any  Insurance  Proceeds  collected by or remitted to the Master
Servicer under any Primary Mortgage Insurance Policies shall be deposited in the
Custodial Account, subject to withdrawal pursuant to Section 3.11.

          (e) The Master Servicer shall cause to be maintained for each Mortgage
Loan primary hazard  insurance with extended  coverage on the related  Mortgaged
Property in an amount  equal to the lesser of 100% of the  replacement  value of
the  improvements,  as determined by the insurance  company,  on such  Mortgaged
Property or the unpaid principal balance of the Mortgage

                                       38
   

<PAGE>



Loan. The Master Servicer shall also cause to be maintained on property acquired
upon  foreclosure,  or deed in lieu of  foreclosure,  of any Mortgage Loan, fire
insurance with extended  coverage in an amount equal to the replacement value of
the improvements thereon. Pursuant to Section 3.10, any amounts collected by the
Master Servicer under any such policies (other than amounts to be applied to the
restoration  or  repair of the  related  Mortgaged  Property  or  property  thus
acquired or amounts  released to the  Mortgagor  in  accordance  with the Master
Servicer's  normal  servicing  procedures)  shall be deposited in the  Custodial
Account,  subject to withdrawal  pursuant to Section 3.11.  Any cost incurred by
the Master Servicer in maintaining any such insurance shall not, for the purpose
of calculating  monthly  distributions  to  Certificateholders,  be added to the
amount  owing under the  Mortgage  Loan,  notwithstanding  that the terms of the
Mortgage Loan so permit. It is understood and agreed that no earthquake or other
additional  insurance  is to be  required  of any  Mortgagor  or  maintained  on
property  acquired  in respect of a Mortgage  Loan other than  pursuant  to such
applicable  laws and  regulations  as shall at any time be in force and as shall
require such additional  insurance.  When the  improvements  securing a Mortgage
Loan are located at the time of origination of such Mortgage Loan in a federally
designated  special  flood hazard area,  the Master  Servicer  shall cause flood
insurance (to the extent  available) to be maintained in respect  thereof.  Such
flood insurance shall be in an amount equal to the lesser of (i) the replacement
value of the  improvements,  which  are  part of such  Mortgaged  Property  on a
replacement  cost basis and (ii) the maximum amount of such insurance  available
for the related  Mortgaged  Property under the national flood insurance  program
(assuming  that  the  area in  which  such  Mortgaged  Property  is  located  is
participating in such program).

          In the event  that the Master  Servicer  shall  obtain and  maintain a
blanket fire insurance  policy with extended  coverage  insuring  against hazard
losses on all of the Mortgage  Loans,  it shall  conclusively  be deemed to have
satisfied  its  obligations  as set  forth in the first  two  sentences  of this
Section  3.13,  it being  understood  and agreed  that such policy may contain a
deductible  clause,  in which case the Master  Servicer shall, in the event that
there shall not have been maintained on the related Mortgaged  Property a policy
complying with the first two sentences of this Section 3.13 and there shall have
been a loss  which  would  have been  covered  by such  policy,  deposit  in the
Certificate  Account the amount not otherwise  payable under the blanket  policy
because of such deductible clause. Any such deposit by the Master Servicer shall
be made on the Certificate  Account Deposit Date next preceding the Distribution
Date which occurs in the month  following the month in which  payments under any
such policy would have been  deposited in the Custodial  Account.  In connection
with its activities as  administrator  and servicer of the Mortgage  Loans,  the
Master  Servicer  agrees to  present,  on  behalf of  itself,  the  Trustee  and
Certificateholders, claims under any such blanket policy.

          SECTION  3.14.   Enforcement   of  Due-on-Sale   Clauses;   Assumption
                           Agreements.

          The  Master  Servicer  will,  to the  extent it has  knowledge  of any
conveyance or prospective  conveyance by any Mortgagor of the Mortgaged Property
(whether by absolute  conveyance or by contract of sale,  and whether or not the
Mortgagor  remains  or is to  remain  liable  under  the  Mortgage  Note  or the
Mortgage),  exercise  or cause to be  exercised  its  rights to accele  rate the
maturity  of such  Mortgage  Loan  under  any  "due-on-sale"  clause  applicable
thereto;

                                       39
   

<PAGE>



provided,  however,  that the Master Servicer shall not exercise any such rights
if it reasonably  believes that it is prohibited by law from doing so or if such
enforcement  will  adversely  affect or jeopardize  required  coverage under the
Insurance  Instruments.  If the  Master  Servicer  is  unable  to  enforce  such
"due-on-sale"   clause  (as  provided  in  the  previous   sentence)  or  if  no
"due-on-sale" clause is applicable, the Master Servicer or the Sub-Servicer will
enter into an assumption and modification agreement with the Person to whom such
property has been conveyed or is proposed to be conveyed, pursuant to which such
Person  becomes  liable under the Mortgage Note and, to the extent  permitted by
applicable state law, the Mortgagor remains liable thereon;  provided,  however,
that the Master  Servicer shall not enter into any  assumption and  modification
agreement if the coverage  provided under the Primary  Insurance Policy, if any,
would be impaired by doing so. The Master  Servicer is also  authorized to enter
into a substitution of liability  agreement with such Person,  pursuant to which
the original Mortgagor is released from liability and such Person is substituted
as the  Mortgagor  and becomes  liable  under the Mortgage  Note,  if the Master
Servicer  shall have  determined in good faith that such  substitution  will not
adversely affect the  collectability  of the Mortgage Loan. Any fee collected by
or on  behalf  of the  Master  Servicer  for  entering  into  an  assumption  or
substitution  of  liability  agreement  will be  retained by or on behalf of the
Master  Servicer as additional  servicing  compensation.  In connection with any
such  assumption,  no material  term of the  Mortgage  Note  (including  but not
limited to the Mortgage  Rate,  the amount of the Monthly  Payment and any other
term  affecting  the amount or timing of payment  on the  Mortgage  Loan) may be
changed. The Master Servicer shall notify the Trustee that any such substitution
or  assumption  agreement  has been  completed by  forwarding to the Trustee the
original copy of such substitution or assumption agreement,  which copy shall be
added to the related Mortgage File and shall, for all purposes,  be considered a
part of such  Mortgage  File to the  same  extent  as all  other  documents  and
instruments constituting a part thereof.

          Notwithstanding the foregoing paragraph or any other provision of this
Agreement,  the Master Servicer shall not be deemed to be in default,  breach or
any other violation of its obligations  hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption  that the Master  Servicer
may be  restricted  by law  from  preventing,  for any  reason  whatsoever.  For
purposes of this Section 3.14, the term "assumption" is deemed to also include a
sale  of a  Mortgaged  Property  that is not  accompanied  by an  assumption  or
substitution of liability agreement.

          SECTION 3.15. Realization Upon Defaulted Mortgage Loans.

          The Master Servicer shall exercise reasonable efforts, consistent with
the procedures that the Master Servicer would use in servicing loans for its own
account, to foreclose upon or otherwise comparably convert (which may include an
REO Acquisition) the ownership of properties securing such of the Mortgage Loans
as  come  into  and  continue  in  default  and  as  to  which  no  satisfactory
arrangements  can be made for  collection  of  delinquent  payments  pursuant to
Section  3.07,  and which are not released  from the Trust Fund  pursuant to any
other  provision  hereof.  The Master  Servicer shall use reasonable  efforts to
realize upon such  defaulted  Mortgage Loans in such manner as will maximize the
receipt of principal  and interest by  Certificateholders,  taking into account,
among other  things,  the timing of  foreclosure  proceedings.  The foregoing is
subject to the provisions  that, in any case in which  Mortgaged  Property shall
have suffered

                                       40
   

<PAGE>



damage from an Uninsured  Cause,  the Master  Servicer  shall not be required to
expend its own funds toward the  restoration  of such  property  unless it shall
determine  in (i) that  such  restoration  will  increase  the net  proceeds  of
liquidation   of  the  related   Mortgage  Loan  to   Certificateholders   after
reimbursement  to itself for such expenses,  and (ii) that such expenses will be
recoverable by the Master  Servicer  through  Insurance  Proceeds or Liquidation
Proceeds from the related Mortgaged  Property,  as contemplated in Section 3.11.
The  Master  Servicer  shall be  responsible  for all other  costs and  expenses
incurred  by it in any such  proceedings;  provided,  however,  that it shall be
entitled to  reimbursement  thereof  from the  related  Mortgaged  Property,  as
contemplated in Section 3.11.

          The proceeds of any Cash  Liquidation or REO  Disposition,  as well as
any  recovery  resulting  from a partial  collection  of  Insurance  Proceeds or
Liquidation Proceeds or any income from an REO Property,  will be applied in the
following  order of priority:  first,  to reimburse  the Master  Servicer or any
Sub-Servicer  for any  related  unreimbursed  Servicing  Advances,  pursuant  to
Section 3.11(vi) or 3.22; second, to accrued and unpaid interest on the Mortgage
Loan or REO Imputed  Interest,  at the  Mortgage  Rate,  to the date of the Cash
Liquidation  or REO  Disposition,  or to the Due Date prior to the  Distribution
Date on which such amounts are to be  distributed  if not in  connection  with a
Cash  Liquidation or REO  Disposition;  and third, as a recovery of principal of
the  Mortgage  Loan.  If the amount of the  recovery so allocated to interest is
less than a full  recovery  thereof,  that amount will be  allocated as follows:
first, on a pro rata basis, to unpaid Servicing Fees; and second, to interest at
the related Net  Mortgage  Rate.  The portion of the  recovery so  allocated  to
unpaid  Servicing  Fees  shall  be  reimbursed  to the  Master  Servicer  or any
Sub-Servicer  pursuant to Section  3.11(vi).  The  portions  of the  recovery so
allocated to interest at the related Net  Mortgage  Rate and to principal of the
Mortgage Loan shall be applied as follows:  first,  to reimburse the Trustee for
any unpaid  Trustee's  Fees,  second,  to reimburse  the Master  Servicer or any
Sub-Servicer  for any related  unreimbursed  Advances in accordance with Section
3.11(iii) or 3.22, and third, for distribution in accordance with the provisions
of Section 4.01(b).

          SECTION 3.16. Trustee to Cooperate; Release of Mortgage Files.

          Upon the payment in full of any Mortgage  Loan,  or the receipt by the
Master  Servicer of a  notification  that payment in full shall be escrowed in a
manner customary for such purposes,  the Master Servicer will immediately notify
the Trustee by a certification (which certification shall include a statement to
the effect that all amounts  received or to be received in connection  with such
payment which are required to be deposited in the Custodial  Account pursuant to
Section 3.10 have been or will be so deposited) of a Servicing Officer and shall
request  delivery  to it of the  Mortgage  File in the form of the  Request  for
Release attached hereto as Exhibit F-2. Upon receipt of such  certification  and
request,  the Trustee shall  promptly  release the related  Mortgage File to the
Master  Servicer.  Subject to the receipt by the Master Servicer of the proceeds
of such  payment in full and the payment of all related fees and  expenses,  the
Master  Servicer  shall arrange for the release to the Mortgagor of the original
cancelled  Mortgage Note. The Master  Servicer shall provide for  preparation of
the appropriate instrument of satisfaction covering any Mortgage Loan which pays
in full and the Trustee  shall  cooperate  in the  execution  and return of such
instrument to provide for its delivery or recording as may be required. All

                                       41
   

<PAGE>



other documents in the Mortgage File shall be retained by the Master Servicer to
the extent required by applicable  law. No expenses  incurred in connection with
any instrument of satisfac tion or deed of  reconveyance  shall be chargeable to
the Custodial Account or the Certificate Account.

          From time to time and as appropriate  for the servicing or foreclosure
of any  Mortgage  Loan,  including,  for  this  purpose,  collection  under  the
Insurance  Instruments or any other  insurance  policy  relating to the Mortgage
Loan, the Trustee shall, upon request of the Master Servicer and delivery to the
Trustee of a Request for  Release in the form  attached  hereto as Exhibit  F-1,
release the related Mortgage File to the Master Servicer,  and the Trustee shall
execute such documents as the Master Servicer shall prepare and request as being
necessary to the prosecution of any such  proceedings.  Such Request for Release
shall obligate the Master Servicer to return each document previously  requested
from the  Mortgage  File to the  Trustee  when the need  therefor  by the Master
Servicer no longer exists,  unless the Mortgage Loan has been liquidated and the
Liquidation  Proceeds  relating to the Mortgage Loan have been  deposited in the
Custodial Account or the Mortgage File or such document has been delivered to an
attorney,  or to a public  trustee or other public  official as required by law,
for purposes of initiating or pursuing legal action or other proceedings for the
foreclosure of the Mortgaged Property either judicially or  non-judicially,  and
the Master  Servicer has delivered to the Trustee a  certificate  of a Servicing
Officer  certifying  as to the name and  address  of the  Person  to which  such
Mortgage File or such document was delivered and the purpose or purposes of such
delivery. Upon receipt of a certificate of a Servicing Officer stating that such
Mortgage Loan was liquidated and that all amounts  received or to be received in
connection  with such  liquidation  which are required to be deposited  into the
Custodial Account have been or will be so deposited,  or that such Mortgage Loan
has become an REO  Property,  the  servicing  receipt  shall be  released by the
Trustee to the Master Servicer.

          Upon written request of a Servicing Officer, the Trustee shall execute
and deliver to the Master Servicer any court  pleadings,  requests for trustee's
sale or other  documents  prepared by the Master  Servicer that are necessary to
the  foreclosure or trustee's sale in respect of a Mortgaged  Property or to any
legal action  brought to obtain  judgment  against any Mortgagor on the Mortgage
Note or Mortgage  or to obtain a  deficiency  judgment,  or to enforce any other
remedies or rights  provided  by the  Mortgage  Note or  Mortgage  or  otherwise
available  at law or in  equity.  Each  such  request  that  such  pleadings  or
documents be executed by the Trustee  shall  include a  certification  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the Mortgage,  except for the  termination of such a lien upon  completion of
the foreclosure or trustee's sale.

          SECTION 3.17. Servicing Compensation.

          As  compensation  for its activities  hereunder,  the Master  Servicer
shall be entitled to retain,  from deposits to the Custodial  Account of amounts
representing payments or recoveries of interest, the Servicing Fees with respect
to each  Mortgage  Loan  (less  any  portion  of such  amounts  retained  by any
Sub-Servicer). In addition, the Master Servicer shall be entitled to

                                       42
   

<PAGE>



recover  unpaid  Servicing  Fees out of related Late  Collections  to the extent
permitted in Section 3.11.

          The Master Servicer also shall be entitled pursuant to Section 3.11 to
receive  from  the  Custodial  Account,  as  additional  servicing  compensation
interest or other income earned on deposits  therein,  as well as any prepayment
fees,  assumption  fees,  late payment fees and  reconveyance  fees.  The Master
Servicer shall be required to pay all expenses incurred by it in connection with
its servicing  activities  hereunder  (including payment of fees and commissions
for the  Letter of Credit,  payment of the  premiums  for any  Primary  Mortgage
Insurance  Policy or blanket policy  insuring  against hazard losses pursuant to
Section 3.13,  payment of the servicing  compensation of the Sub-Servicer to the
extent not retained by it), and shall not be entitled to reim bursement therefor
except as  specifically  provided in Section 3.11.  The Servicing Fee may not be
transferred in whole or in part except in connection with the transfer of all of
the Master Servicer's responsibilities and obligations under this Agreement.

          SECTION 3.18. Maintenance of Certain Servicing Policies.

          During the term of its service as Master Servicer, the Master Servicer
shall  maintain in force (i) a policy or policies of insurance  covering  errors
and omissions in the  performance of its  obligations as servicer  hereunder and
(ii) a fidelity bond in respect of its officers,  employees or agents. Each such
policy or policies and bond shall,  together,  comply with the requirements from
time to time of FNMA or FHLMC for  persons  performing  servicing  for  mortgage
loans  purchased by such  corporation.  The Master  Servicer  shall  prepare and
present, on behalf of itself, the Trustee and  Certificateholders,  claims under
any such errors and  omissions  policy or policies or fidelity  bond in a timely
fashion in accordance with the terms of such policy or bond, and upon the filing
of any  claim on any  policy  or bond  described  in this  Section,  the  Master
Servicer  shall  promptly  notify the Trustee of any such claims and the Trustee
shall notify the Rating Agency of such claim.

          SECTION 3.19. Annual Statement as to Compliance.

          The Master  Servicer will deliver to the Trustee and the Company on or
before  _____ __ of each year,  beginning  with  _____ __,  199_,  an  Officers'
Certificate  stating,  as to each  signatory  thereof,  that (i) a review of the
activities of the Master Servicer during the preceding  calendar year and of its
performance under this Agreement has been made under such officers' supervision,
and (ii) to the best of such  officers'  knowledge,  based on such  review,  the
Master  Servicer has fulfilled in all material  respects its  obligations  under
this  Agreement  throughout  such  year,  or, if there has been a default in the
fulfillment of any such  obligation,  specifying each such default known to such
officers and the nature and status thereof.  Copies of such certificate shall be
provided  by the  Trustee to any  Certificateholder  upon  request at the Master
Servicer's expense,  provided such statement is delivered by the Master Servicer
to the Trustee.


                                       43
   

<PAGE>



          SECTION  3.20.  Annual  Independent  Public   Accountants'   Servicing
                          Statement.

          On or before March 31 of each year, beginning with March 31, 19__, the
Master  Servicer at its expense  shall  furnish to the Company and the Trustee a
statement from a firm of independent  certified public  accountants  (which is a
member of the American Institute of Certified Public  Accountants) to the effect
that, based on an examination by such firm conducted substantially in compliance
with the Uniform Single  Attestation  Program for Mortgage  Bankers or the Audit
Program for Mortgages  serviced for FHLMC, the servicing of mortgage loans under
agreements  (including this Agreement)  substantially  similar to each other was
conducted  in  compliance  with  such  agreements  except  for such  significant
exceptions  or errors in record  that,  in the opinion of the firm,  the Uniform
Single  Attestation  Program  for  Mortgage  Bankers  or the Audit  Program  for
Mortgages  serviced for FHLMC requires it to report.  In rendering its statement
such firm may rely,  as to the  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  (rendered  within  one year of such  statement)  of firms of  independent
public accountants with respect to those  Sub-servicers which also have been the
subject of such an  examination.  Copies of such statement  shall be provided by
the  Trustee to any  Certificateholder  upon  request  at the Master  Servicer's
expense,  provided  such  statement is  delivered by the Master  Servicer to the
Trustee.

          SECTION 3.21. Access to Certain Documentation.

          (a) The Master  Servicer  shall provide to the OTS, the FDIC and other
federal banking regulatory agencies,  and their respective examiners,  access to
the   documentation   regarding  the  Mortgage   Loans  required  by  applicable
regulations of the OTS, the FDIC and such other  agencies.  Such access shall be
afforded without charge,  but only upon reasonable and prior written request and
during normal business hours at the offices of the Master Servicer designated by
it.  Nothing in this Section shall  derogate  from the  obligation of the Master
Servicer to observe any  applicable  law  prohibiting  disclosure of information
regarding  the  Mortgagors  and the  failure of the Master  Servicer  to provide
access as  provided  in this  Section as a result of such  obligation  shall not
constitute a breach of this section.

          (b) The Master Servicer shall afford the Company and the Trustee, upon
reasonable notice, during normal business hours access to all records maintained
by the Master  Servicer in respect of its rights and  obligations  hereunder and
access to officers of the Master Servicer responsible for such obligations. Upon
request,  the Master Servicer shall furnish the Company and the Trustee with its
most  recent  financial  statements  and such  other  information  as the Master
Servicer  possesses  regarding its business,  affairs,  property and  condition,
financial or otherwise  to the extent  related to the  servicing of the Mortgage
Loans.  The Company may, but is not obligated to, enforce the obligations of the
Master Servicer hereunder and may, but is not obligated to, perform,  or cause a
designee to perform,  any defaulted  obligation of the Master Servicer hereunder
or  exercise  the rights of the Master  Servicer  hereunder;  provided  that the
Master  Servicer  shall not be relieved of any of its  obligations  hereunder by
virtue of such

                                       44
   

<PAGE>



performance  by the  Company or its  designee.  The  Company  shall not have any
responsibility  or  liability  for any  action or  failure  to act by the Master
Servicer  and is not  obligated  to  supervise  the  performance  of the  Master
Servicer under this Agreement or otherwise.

          SECTION 3.22. Title, Conservation and Disposition of REO Property.

          This  Section  shall  apply only to REO  Properties  acquired  for the
account of the Trust Fund, and shall not apply to any REO Property relating to a
Mortgage Loan which was purchased or repurchased from the Trust Fund pursuant to
any  provision  hereof.  In the event  that  title to any such REO  Property  is
acquired,  the deed or certificate of sale shall be issued to the Trustee, or to
its  nominee,  on behalf of the  Certificateholders.  Pursuant to its efforts to
sell such REO Property,  the Master  Servicer  shall either itself or through an
agent selected by the Master Servicer  protect and conserve such REO Property in
the same manner and to such extent as is customary  in the  locality  where such
REO Property is located and may,  incident to its conservation and protection of
the interests of the Certificateholders,  rent the same, or any part thereof, as
the Master  Servicer deems to be in the best interest of the  Certificateholders
for the period prior to the sale of such REO Property.

          The Master  Servicer shall  segregate and hold all funds collected and
received in connection with the operation of any REO Property separate and apart
from its own funds and general  assets.  The Master  Servicer shall deposit,  or
cause to be deposited,  on a daily basis in the  Custodial  Account all revenues
received  with  respect  to the  REO  Properties,  net of any  directly  related
expenses  incurred  or  withdraw   therefrom  funds  necessary  for  the  proper
operation, management and maintenance of the REO Property.

          If as of the date of  acquisition  of title to any REO Property  there
remain  outstanding  unreimbursed  Servicing  Advances  with respect to such REO
Property or any outstanding Advances allocated thereto the Master Servicer, upon
an  REO  Disposition,  shall  be  entitled  to  reimbursement  for  any  related
unreimbursed Servicing Advances and any unreimbursed related Advances as well as
any unpaid  Servicing  Fees from proceeds  received in  connection  with the REO
Disposition, as further provided in Section 3.15.

          Subject  to  the  first  paragraph  of  this  Section  3.22,  the  REO
Disposition  shall be carried out by the Master  Servicer at such price and upon
such terms and conditions as the Master  Servicer  shall  determine to be in the
best economic interest of the Trust Fund.

          The  Master   Servicer   shall  deposit  the  proceeds  from  the  REO
Disposition, net of any payment to the Master Servicer as provided above, in the
Custodial  Account upon receipt  thereof for  distribution  in  accordance  with
Section  4.01,  including  any such net  proceeds  which  are in  excess  of the
applicable Stated Principal Balance plus all unpaid REO Imputed Interest thereon
through the date of the REO Disposition.

          Notwithstanding  the foregoing  provisions of this Section 3.22,  with
respect to any Mortgage Loan as to which the Master Servicer has received notice
of, or has actual knowledge of, the presence of any toxic or hazardous substance
on the Mortgaged Property, the Master

                                       45
   

<PAGE>



Servicer  shall  promptly  request  the  Trustee  and  the  Company  to  provide
directions and instructions  with respect to such Mortgage Loan and shall act in
accordance with any such  directions and  instructions  jointly  provided by the
Trustee and the Company.  Notwithstanding the preceding sentence of this Section
3.22,  with respect to any Mortgage Loan described by such sentence,  the Master
Servicer  shall not, on behalf of the  Trustee,  either (i) obtain  title to the
related  Mortgaged  Property  as a  result  of  or in  lieu  of  foreclosure  or
otherwise,  or (ii)  otherwise  acquire  possession  of, the  related  Mortgaged
Property,  unless (i) the  Company  and the  Trustee  jointly  direct the Master
Servicer  to take such action and (ii)  either (A) the Master  Servicer  has, at
least 30 days prior to taking such action, obtained and delivered to the Company
an  environmental  audit  report  prepared  by a Person who  regularly  conducts
environmental  audits using customary  industry standards or (B) the Company has
directed the Master Servicer not to obtain an environmental audit report. If the
Trustee and the Company have not jointly provided directions and instructions to
the Master  Servicer in connection with any such Mortgage Loan within 30 days of
a request by the Master Servicer for such directions and instructions,  then the
Master  Servicer  shall take such action as it deems to be in the best  economic
interest  of the  Trust  Fund  (other  than  proceeding  against  the  Mortgaged
Property)  and is  hereby  authorized  at such time as it deems  appropriate  to
release such Mortgaged Property from the lien of the related Mortgage.

          The  cost  of the  environmental  audit  report  contemplated  by this
Section 3.22 shall be advanced by the Master Servicer as an expense of the Trust
Fund, and the Master  Servicer  shall be reimbursed  therefor from the Custodial
Account as provided in Section 3.11, any such right of reimbursement being prior
to the rights of the  Certificateholders  to receive any amount in the Custodial
Account.

          If the Master Servicer  determines,  as described above, that it is in
the best  economic  interest  of the  Trust  Fund to take  such  actions  as are
necessary to bring any such  Mortgaged  Property in compliance  with  applicable
environmental  laws,  or to take such  action with  respect to the  containment,
clean-up or remediation of hazardous substances,  hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the  Master  Servicer  shall  take  such  action  as it  deems to be in the best
economic  interest  of  the  Trust  Fund.  The  cost  of  any  such  compliance,
containment, clean-up or remediation shall be advanced by the Master Servicer as
an expense of the Trust Fund,  and the Master  Servicer  shall be entitled to be
reimbursed  therefor from the Custodial Account as provided in Section 3.11, any
such right of reimbursement being prior to the rights of the  Certificateholders
to receive any amount in the Custodial Account.

          SECTION 3.23. Additional Obligations of the Master Servicer.

          On each  Certificate  Account  Deposit Date, the Master Servicer shall
deliver to the Trustee for deposit in the Certificate Account from its own funds
and without any right of  reimbursement  therefor,  a total  amount equal to the
aggregate of the  Prepayment  Interest  Shortfalls for such  Distribution  Date;
provided that the Master  Servicer's  obligations  under this  subsection on any
Distribution  Date  shall  not be more  than  the  total  amount  of its  master
servicing compensation payable in such month.


                                       46
   

<PAGE>



          SECTION 3.24. Additional Obligations of the Company.

          The Company agrees that on or prior to the tenth day after the Closing
Date,  the  Company  shall  provide  the  Trustee  with a written  notification,
substantially  in the  form  of  Exhibit  J  attached  hereto,  relating  to the
Certificates, setting forth (i)(a) if less than 10% of the aggregate Certificate
Principal  Balance of the  Certificates has been sold as of such date, the value
calculated  pursuant to clause  (b)(iii) of Exhibit J hereto,  or, (b) if 10% or
more of the  Certificates  has been sold as of such date but no single  price is
paid for at least 10% of the  aggregate  Certificate  Principal  Balance  of the
Certificates,  then the weighted  average price at which the  Certificates  were
sold and the aggregate  percentage of  Certificates  sold,  (c) the first single
price at which at least 10% of the aggregate  Certificate  Principal  Balance of
such class of Certificates  was sold or, (d) if any Certificates are retained by
the Company or an affiliated  corporation,  or are delivered to the Seller,  the
fair market value thereof as of the Closing Date, (ii) the prepayment assumption
used in pricing the Certificates, and (iii) such other information as to matters
of fact as the  Trustee may  reasonably  request to enable it to comply with its
reporting  requirements  with  respect to such  Certificates  to the extent such
information can in the good faith judgment of the Company be determined by it.

          SECTION 3.25.  Converted  Mortgage Loans;  Purchase  Obligations  Upon
Conversion; Administration by the Trustee.

          (a) The Trustee,  as Noteholder  (as defined in the Mortgage Notes for
the Mortgage  Loans),  hereby  authorizes  and directs the Master  Servicer,  on
behalf  of  the  Noteholder,  to  determine  fixed  interest  rates  into  which
Mortgagors under Convertible  Mortgage Loans may convert the adjustable interest
rates on their Mortgage Notes in accordance  with the fixed formula set forth in
such Mortgage Notes. The Master Servicer agrees to make such  determinations and
otherwise  administer  the  Convertible  Mortgage Loans as  contemplated  in the
Mortgage  Notes  until  the  later to  occur  of (i) the  date on which  all the
Convertible  Mortgage Loans have become  Converted  Mortgage Loans, and (ii) the
last date on which Mortgagors have the option to convert the adjustable interest
rates on their Mortgage Notes to fixed interest rates.

          (b) Upon  becoming  aware of the  intent to  convert  any  Convertible
Mortgage Loan the Master  Servicer will promptly notify the Trustee (if it holds
the related  Mortgage File) and (if the Seller is not then the Master  Servicer)
the Seller.  Prior to the day on which a Convertible  Mortgage Loan has become a
Converted  Mortgage Loan, the Seller shall be obligated pursuant to the terms of
the Seller's Warranty  Certificate to purchase a Converting Mortgage Loan at the
Purchase  Price.  All amounts paid by the Seller in connection with the purchase
of a Converting  Mortgage  Loan will be deposited in the  Custodial  Account.  A
failure by the Seller to purchase a Converting  Mortgage Loan will constitute an
Event of Default for the Seller in its  capacity as Master  Servicer  under this
Agreement pursuant to Section 7.01.

          (c) A  Converting  Mortgage  Loan or a Converted  Mortgage  Loan shall
remain in the Trust Fund and all payments in respect thereof shall remain in the
Trust Fund unless and until such Converting  Mortgage Loan or Converted Mortgage
Loan is purchased by the Seller pursuant to Section 3.25(b).

                                       47
   

<PAGE>



          (d) Upon any  purchase  of a  Converting  Mortgage  Loan by the Seller
pursuant  to Section  3.25(b) and the  deposit in the  Custodial  Account of the
Purchase  Price,  the  Trustee  shall give the Master  Servicer  written  notice
thereof,  and the Trustee shall  release,  or cause to be released,  the related
Mortgage  File,  shall  execute  and  deliver  such  instruments  of transfer or
assignment (which shall be prepared by, and be at the expense of the Seller), in
each case without  recourse,  as the Seller,  a third party, or the Trustee,  as
purchaser thereof, shall require as necessary to vest in the Seller ownership of
any Mortgage  Loan released  pursuant  hereto and at such time the Trustee shall
have no further  responsibility  with respect to the related  Mortgage  File and
whereupon  such  Converted  Mortgage  Loan shall cease to be a part of the Trust
Fund.


                                       48
   

<PAGE>



                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

          SECTION 4.01. Certificate Account; Distributions.

          (a) The Trustee shall establish and maintain a Certificate Account, in
which the Master  Servicer  shall cause to be deposited on behalf of the Trustee
on or before 3:00 P.M. New York time on each Certificate Account Deposit Date by
wire transfer of immediately  available  funds an amount equal to the sum of (i)
any Advance for the immediately  succeeding  Distribution  Date, (ii) any amount
required to be deposited in the Certificate  Account  pursuant to Sections 3.11,
3.13,  3.23 or  4.03(b)  and  (iii) all other  amounts  constituting  or, if not
otherwise  applicable to the payment of the Trustee's Fee, that would constitute
the Available  Distribution Amount for the immediately  succeeding  Distribution
Date. The Trustee shall  transfer from the  Certificate  Account to itself,  the
Trustee's Fee on each  Certificate  Account  Deposit  Date.  Such amounts do not
constitute part of the Available Distribution Amount.

          (b) On each  Distribution  Date the Trustee  shall  distribute to each
Certificateholder  of record on the next  preceding  Record  Date (other than as
provided  in  Section  9.01  respecting  the  final   distribution)   either  in
immediately  available  funds (by wire  transfer or otherwise) to the account of
such  Certificateholder at a bank or other entity having appropriate  facilities
therefor,  if such  Certificateholder  has so  notified  the  Trustee at least 5
Business Days prior to the related Record Date and such Certificateholder is the
registered owner of Certificates  the aggregate  Initial  Certificate  Principal
Balance of which is not less than  $2,500,000,  or  otherwise by check mailed to
such   Certificateholder  at  the  address  of  such  Holder  appearing  in  the
Certificate Register, such Certificateholder's  share (based on the aggregate of
the Percentage Interests represented by Certificates held by such Holder) of the
Available Distribution Amount.

          (c) The Trustee shall,  upon written request from the Master Servicer,
invest or cause the institution  maintaining  the Certificate  Account to invest
the funds in the Certificate Account in Permitted Instruments  designated in the
name of the  Trustee  for the  benefit of the  Certificateholders,  which  shall
mature not later than the Business Day next preceding the Distribution Date next
following  the  date of such  investment  (except  that  (i) any  investment  in
obligations of the institution with which the Certificate  Account is maintained
may mature on such Distribution Date and (ii) any other investment may mature on
such  Distribution  Date if the  Trustee  shall  agree to advance  funds on such
Distribution  Date to the  Certificate  Account  in the  amount  payable on such
investment on such  Distribution  Date,  pending  receipt  thereof to the extent
necessary to make  distributions on the  Certificates)  and shall not be sold or
disposed  of prior to  maturity.  All  income  and gain  realized  from any such
investment  shall be for the benefit of the Master Servicer and shall be subject
to its withdrawal or order from time to time. The amount of any losses  incurred
in respect of any such investments shall be deposited in the Certificate Account
by the Master  Servicer  out of its own funds  immediately  as realized  without
right of reimbursement.


                                       49
   

<PAGE>



          SECTION 4.02. Statements to Certificateholders.

          On each  Distribution  Date the Trustee  shall  forward or cause to be
forwarded  by mail to each  Holder of a  Certificate  and to the Company and the
Master Servicer a statement as to such distribution  setting forth the following
information as to the Certificates to the extent applicable:

          (i) (a) the  amount  of such  distribution  to the  Certificateholders
     applied to reduce the Certificate  Principal  Balance thereof,  and (b) the
     aggregate amount included therein representing Principal Prepayments;

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

          (iii) if the distribution to the  Certificateholders  is less than the
     full amount that would be distributable to such Certificateholders if there
     were sufficient funds available therefor, the amount of the shortfall;

          (iv) the  amount of any  Advance by the Master  Servicer  pursuant  to
     Section 4.03;

          (v) the number and aggregate Stated Principal  Balance of the Mortgage
     Loans  after  giving  effect  to the  distribution  of  principal  on  such
     Distribution Date;

          (vi) the aggregate  Certificate Principal Balance of the Certificates,
     after giving effect to the amounts  distributed on such Distribution  Date,
     separately  identifying any reduction  thereof due to Realized Losses other
     than pursuant to an actual distribution of principal;

          (vii) the amount of Servicing Fees paid to the Master Servicer;

          (viii)  on the basis of the most  recent  reports  furnished  to it by
     Subservicers, the number and aggregate principal balances of Mortgage Loans
     that are delinquent (A) one month, (B) two months and (C) three months, and
     the number and aggregate  principal  balance of Mortgage  Loans that are in
     foreclosure;

          (ix) the number, aggregate principal balance and book value of any REO
     Properties;

          (x) the aggregate Accrued  Certificate  Interest  remaining unpaid, if
     any, for the Certificates,  after giving effect to the distribution made on
     such Distribution Date;

          (xi) the  Special  Hazard  Amount,  Fraud Loss  Amount and  Bankruptcy
     Amount  as of the  close  of  business  on  such  Distribution  Date  and a
     description of any change in the calculation of such amounts;


                                       50
   

<PAGE>



          (xii)  the  aggregate  amount  of  Realized  Losses  allocated  to the
     Certificates on such Distribution Date;

          (xiii) the aggregate amount of any recoveries on previously foreclosed
     loans from the Seller due to a breach of representation or warranty;

          (xiv) the weighted average  remaining term to maturity of the Mortgage
     Loans after giving effect to the amounts  distributed on such  Distribution
     Date; and

          (xv) the weighted  average  Mortgage Rates of the Mortgage Loans after
     giving effect to the amounts distributed on such Distribution Date.

          In the case of  information  furnished  pursuant to subclauses (i) and
(ii) above,  the amounts  shall also be expressed as a dollar  amount per Single
Certificate.

          Within a  reasonable  period of time  after  the end of each  calendar
year,  the  Trustee  shall  prepare  and  forward to each Person who at any time
during the calendar year was a Holder of a Certificate,  a statement  containing
the information set forth in subclauses (i) and (ii) above,  aggregated for such
calendar  year or  applicable  portion  thereof  during  which such Person was a
Certificateholder.  Such  obligation of the Trustee shall be deemed to have been
satisfied  to the extent  that  substantially  comparable  information  shall be
provided by the Trustee pursuant to any requirements of the Code and regulations
thereunder as from time to time are in force.

          SECTION 4.03. Remittance Reports; Advances by the Master Servicer.

          (a) By 11:00  A.M.  New York  time the  Business  Day  following  each
Determination  Date, the Master  Servicer shall deliver to the Trustee a report,
prepared  as  of  the  close  of  business  on  the   Determination   Date  (the
"Determination Date Report"),  by telecopy or in a mutually agreeable electronic
format. The Determination Date Report and any written  information  supplemental
thereto shall include such  information  with respect to the Mortgage Loans that
is  reasonably  available  to the Master  Servicer  and that is  required by the
Trustee for  purposes of making the  calculations  referred to in the  following
paragraph,  as set forth in written  specifications  or guidelines issued by the
Trustee  from  time to time.  Not  later  than  2:00  P.M.  New York time on the
Certificate  Account  Deposit Date, the Trustee shall furnish by telecopy to the
Master  Servicer a  statement  (the  information  in such  statement  to be made
available  to  Certificateholders  or the  Company  by the  Master  Servicer  on
request) setting forth (i) the Available  Distribution  Amount, (ii) the amounts
required to be  withdrawn  from the  Custodial  Account and  deposited  into the
Certificate  Account on the immediately  succeeding  Certificate Account Deposit
Date  pursuant  to  clause  (iii) of  Section  4.01(a);  and  (iii)  such  other
information  with  respect to the Mortgage  Loans as the Trustee may  reasonably
require  to  perform  the  calculations  necessary  to  make  the  distributions
contemplated by Section 4.01 and to prepare the statements to Certificateholders
contemplated by Section 4.02. The  determination  by the Trustee of such amounts
shall,  in the absence of obvious error, be  presumptively  deemed to be correct
for all purposes hereunder.


                                       51
   

<PAGE>



          (b) Not later than 2:00 P.M. New York time on the Certificate  Account
Deposit  Date,  the Trustee  shall notify the Master  Servicer of the  aggregate
amount of Advances required to be made for the related  Distribution Date, which
shall be the aggregate  amount of Monthly  Payments (with each interest  portion
thereof adjusted to be net of the related  Servicing Fee Rate),  less the amount
of any related Debt Service  Reductions  or reductions in the amount of interest
collectable  from the Mortgagor  pursuant to the Relief Act, on the  Outstanding
Mortgage  Loans  as of  the  related  Due  Date,  which  Monthly  Payments  were
delinquent as of the close of business as of the related  Determination Date. On
or before 3:00 P.M. New York time on each Certificate  Account Deposit Date, the
Master Servicer shall either (i) deposit in the Certificate Account from its own
funds, or funds received therefor from the Sub-Servicers, an amount equal to the
Advances  to  be  made  by  the  Master  Servicer  in  respect  of  the  related
Distribution  Date,  (ii)  withdraw  from  amounts on  deposit in the  Custodial
Account and deposit in the  Certificate  Account all or a portion of the amounts
held for future  distribution  in discharge of any such  Advance,  or (iii) make
advances in the form of any  combination of (i) and (ii)  aggregating the amount
of such Advance. Any portion of the amounts held for future distribution so used
shall be replaced by the Master Servicer by deposit in the Custodial  Account on
or before 12:00 P.M.  New York time on any future  Certificate  Account  Deposit
Date to the  extent  that  funds  attributable  to the  Mortgage  Loans that are
available in the  Custodial  Account for deposit in the  Certificate  Account on
such   Certificate   Account  Deposit  Date  shall  be  less  than  payments  to
Certificateholders  required to be made on the following Distribution Date. Such
allocations  shall be  conclusive  for purposes of  reimbursement  to the Master
Servicer from  recoveries on the Mortgage  Loans  pursuant to Section 3.11.  The
determination by the Master Servicer that it has made a  Nonrecoverable  Advance
or that  any  proposed  Advance,  if made,  would  constitute  a  Nonrecoverable
Advance, shall be evidenced by a certificate of a Servicing Officer delivered to
the Seller and the  Trustee.  The  Trustee  shall  deposit all funds it receives
pursuant to this Section 4.03 into the Certificate Account.

          (c)  In  the  event  that  the  Master  Servicer   determines  on  the
Certificate  Account  Deposit  Date  that it will be unable  to  deposit  in the
Certificate  Account an amount equal to the Advance  required to be made for the
immediately succeeding Distribution Date in the amount determined by the Trustee
pursuant  to  paragraph  (b) above,  it shall give  notice to the Trustee of its
inability to advance (such notice may be given by telecopy), not later than 3:00
P.M., New York time, on such Business Day, specifying the portion of such amount
that it will be unable to deposit.  If the Master Servicer shall have determined
that it is not  obligated  to make the entire  Advance  because  all or a lesser
portion  of such  Advance  would not be  recoverable  from  Insurance  Proceeds,
Liquidation Proceeds or otherwise, the Master Servicer shall promptly deliver to
the Trustee for the benefit of the  Certificateholders  an Officer's Certificate
setting  forth the reasons for the Master  Servicer's  determination.  Not later
than 5:00 P.M., New York time, on the Certificate  Account Deposit Date,  unless
by such time the Master Servicer shall have directly or indirectly  deposited in
the  Certificate  Account the entire amount of the Advances  required to be made
for the related  Distribution Date,  pursuant to Section 7.01, the Trustee shall
(a) terminate all of the rights and  obligations  of the Master  Servicer  under
this  Agreement  in  accordance  with Section 7.01 and (b) assume the rights and
obligations  of the Master  Servicer  hereunder,  including  the  obligation  to
deposit  in the  Certificate  Account  an amount  equal to the  Advance  for the
immediately succeeding Distribution Date.


                                       52
   

<PAGE>



          SECTION 4.04. Allocation of Realized Losses.

          Prior to each  Distribution  Date, the Master Servicer shall determine
the  total  amount of  Realized  Losses,  if any,  that  resulted  from any Cash
Liquidation, Debt Service Reduction, Deficient Valuation or REO Disposition that
occurred during the related  Prepayment Period. The amount of each Realized Loss
shall be evidenced by an Officers' Certificate by the Master Servicer.  Realized
Losses  shall be allocated  to the Letter of Credit and to the  Certificates  as
determined  by the Trustee in  accordance  with the  following  provisions.  All
Realized  Losses,  other than Excess Special Hazard  Losses,  Excess  Bankruptcy
Losses,  Excess Fraud Losses or  Extraordinary  Losses shall first be covered by
draws on the Letter of Credit by the Master  Servicer  pursuant to Section  4.06
and  then  allocated  to the  Certificates,  in  reduction  of  the  Certificate
Principal Balance thereof.  Any Excess Special Hazard Losses,  Excess Bankruptcy
Losses,  Excess Fraud Losses and Extraordinary Losses on the Mortgage Loans will
be allocated to the  Certificates.  Any  allocation of the principal  portion of
Realized  Losses to a  Certificate  shall be made by  reducing  the  Certificate
Principal Balance thereof by the amount so allocated,  which allocation shall be
deemed to have  occurred  at the close of business  on such  Distribution  Date.
Allocations  of the  interest  portions  of  Realized  Losses  shall  be made by
operation of the  definition  of "Accrued  Certificate  Interest".  All Realized
Losses and all other  losses  allocated to the  Certificates  under this Section
4.04 will be allocated  among the  Certificates  in proportion to the Percentage
Interests evidenced thereby.

          SECTION 4.05. Information Reports to be Filed by the Master Servicer.

          The Master  Servicer or the  Sub-Servicers  shall file the information
returns with respect to the receipt of mortgage  interest received in a trade or
business, reports of foreclosures and abandonments of any Mortgaged Property and
the information  returns  relating to  cancellation of indebtedness  income with
respect to any Mortgaged Property required by Sections 6050H, 6050J and 6050P of
the Code,  respectively,  and  deliver to the Trustee an  Officers'  Certificate
stating  that such reports  have been filed.  Such reports  shall be in form and
substance sufficient to meet the reporting requirements imposed by such Sections
6050H, 6050J and 6050P of the Code.

          SECTION 4.06. The Letter of Credit.

          (a) Except as otherwise set forth herein,  the Master  Servicer hereby
covenants  and agrees to  exercise  its best  reasonable  efforts to maintain or
cause the Letter of Credit (or substitute credit enhancement),  to be maintained
to the extent and in the form and amount and for the  purposes set forth in this
Agreement.  The  Trustee  shall draw on the Letter of Credit at the times and in
the manner set forth herein and therein.

          (b) In the  event  that at any  time  the  Letter  of  Credit  remains
outstanding  the short-term  unsecured debt  obligations of the Letter of Credit
Issuer are downgraded to "A-1" by Standard & Poor's,  then, the Master  Servicer
shall promptly  notify the Trustee of such downgrade and, within 60 days of such
event,  either (i) the Master  Servicer  shall  obtain a  replacement  letter of
credit or other  form of credit  enhancement  in  accordance  with this  Section
4.06(b).

                                       53
   

<PAGE>



          Prior to delivering any replacement  letter of credit or other form of
credit  enhancement to the Trustee pursuant to this Section 4.06(b),  the Master
Servicer  shall  (i)  obtain an  Opinion  of  Counsel  to the  effect  that such
replacement  letter of credit or  alternative  form of credit  support  will not
adversely  affect the  classification  of the Trust Fund as a grantor  trust for
federal income tax purposes and (ii) written confirmation from the Rating Agency
that such replacement letter of credit or alternative form of credit enhancement
would not have  adversely  affected  the  then-current  rating  assigned  to the
Certificates  by such  Rating  Agency and  deliver to the  Trustee an Opinion of
Counsel to the effect that such replacement letter of credit or alternative form
of credit  enhancement is a valid and legally binding  obligation of the related
letter of credit issuer or issuer of such alternate  form of credit  enhancement
in  accordance  with its terms.  Any  replacement  letter of credit  shall be in
generally  the same form as the form of Letter of Credit  attached  as Exhibit B
hereto,  shall be issued by a Qualified Bank and the initial amount available to
be drawn  thereunder  shall equal the amount remaining under the previous Letter
of Credit.  The cost of obtaining  and  maintaining  any  replacement  letter of
credit or alternative  form of credit  enhancement  shall be borne by the Master
Servicer.

          The Trustee  acknowledges such grant and accepts the trusts under this
Section 4.06 in accordance with the provisions hereof.

          (c) Upon receipt of a certificate of a Servicing Officer of the Master
Servicer or the Company  instructing the Trustee to reduce,  modify or terminate
the amounts available under the Letter of Credit in accordance with Section 3.13
and (i) in the case of a modification (but not a reduction or termination of the
Letter  of  Credit),  an  Opinion  of  Counsel  to  the  effect  that  any  such
modification   of  the  Letter  of  Credit   will  not   adversely   affect  the
classification  of the Trust  Fund as a grantor  trust for  federal  income  tax
purposes,  and (ii) written  confirmation  from the Rating  Agency to the effect
that the then-current  rating assigned to the Certificates by such Rating Agency
will  not  be  adversely  affected  by  any  such  reduction,   modification  or
termination,  the Trustee shall reduce, modify or terminate the Letter of Credit
pursuant to such  instructions  and Section 3.13 shall be deemed modified to the
extent set forth in such instructions.

          On the  Determination  Date immediately  following each anniversary of
the  Cut-off  Date  the  Master  Servicer  shall  provide  the  Trustee  with  a
certificate  of a Servicing  Officer  which sets forth the  amounts,  if any, by
which the amount  available under the Letter of Credit,  the Bankruptcy  Amount,
the Fraud  Loss  Amount  and the  Special  Hazard  Amount  are to be  reduced in
accordance with the definitions  thereof. In addition,  for purposes of reducing
the amount  available  under the Letter of Credit,  the Bankruptcy  Amount,  the
Fraud Loss Amount and the  Special  Hazard  Amount,  as  applicable,  the Master
Servicer  shall  notify the  Trustee by means of a  certificate  of a  Servicing
Officer of any  amounts  deposited  by the Master  Servicer  in the  Certificate
Account pursuant to Sections 3.11(a),  3.12(b) and 3.20(a). Upon receipt of each
certificate of a Servicing  Officer the Trustee will promptly  notify the Letter
of Credit  Issuer  of such  reductions  in the form of Annex C to the  Letter of
Credit.

          In addition,  for purposes of reducing the amount  available under the
Letter of Credit,  the  Special  Hazard  Amount,  the Fraud Loss  Amount and the
Bankruptcy Amount, as applicable,  upon realization thereof, the Master Servicer
shall notify the Trustee by means of an

                                       54
   

<PAGE>



Officer's  Certificate  of  any  losses  incurred  by  the  Master  Servicer  in
connection with any Mortgage Loan purchased pursuant to Section 3.13, separately
identifying  any such losses which would have been either Special Hazard Losses,
Fraud Losses or Bankruptcy  Losses, had the Mortgage Loan not been so purchased.
Upon receipt of such an Officers' Certificate, the Trustee shall promptly notify
the Letter of Credit Issuer of such reduction by delivering a certificate to the
Letter of Credit  Issuer  substantially  in the form of Annex C to the Letter of
Credit.  Upon  receipt by the Trustee of such an Officers'  Certificate,  if the
Letter  of  Credit   remains   outstanding,   the  Trustee   shall  request  the
reinstatement  of the amount available under the Letter of Credit (and the Fraud
Loss Amount,  Bankruptcy  Amount or Special Hazard Amount,  if applicable) under
the Letter of Credit in an amount equal to such recovered amount be delivering a
certificate to the Letter of Credit Issuer  substantially in the form of Annex B
to the Letter of Credit.

          (d) Upon  termination of the Trust Fund pursuant to Article IX or upon
termination  of the  Letter of Credit  pursuant  to the terms of this  Agreement
(including  a draw of the  entire  amount  available  under the Letter of Credit
pursuant to Section  4.06(b)),  the Trustee  shall  provide the Letter of Credit
Issuer with a  certificate  of  termination  pursuant to the  provisions  of the
Letter of Credit.

          SECTION 4.07. Compliance with Withholding Requirements.

          Notwithstanding  any other  provision of this  Agreement,  the Trustee
shall comply with all federal  withholding  requirements  respecting payments to
Certificateholders of interest or original issue discount on the Mortgage Loans,
and payments of interest or discount on amounts invested by the Trustee as agent
for  Certificateholders  pursuant to an election made under Section 4.01 hereof,
that the Trustee reasonably  believes are applicable under the Code. The consent
of Certificateholders  shall not be required for such withholding.  In the event
the Trustee  withholds  any amount from  interest  or  original  issue  discount
payments  or  advances  thereof  to any  Certificateholder  pursuant  to federal
withholding requirements, the Trustee shall, together with its monthly report to
such  Certificateholders  pursuant to Section 4.02 hereof,  indicate such amount
withheld.

                                       55
   

<PAGE>



                                    ARTICLE V

                                THE CERTIFICATES

          SECTION 5.01 The Certificates.

          The  Certificates  will be substantially in the form annexed hereto as
Exhibits  A. The  Certificates  will be issuable in  registered  form only.  The
Certificates  shall be issuable in minimum  dollar  denominations  of $1,000 and
integral  multiples of $1 in excess thereof,  except that one Certificate may be
issued  in an amount  such that the  denomination  of such  Certificate  and the
aggregate denomination of all other outstanding  Certificates together equal the
aggregate Certificate Principal Balance of the Certificates.

          Upon original issue, the Certificates  shall, upon the written request
of the Company executed by an officer of the Company,  be executed and delivered
by the Trustee,  authenticated by the Trustee and delivered to or upon the order
of the Company upon receipt by the Trustee of the documents specified in Section
2.01.  The  Certificates  shall be executed by manual or facsimile  signature on
behalf of the Trustee in its  capacity  as trustee  hereunder  by a  Responsible
Officer.  Certificates bearing the manual or facsimile signatures of individuals
who were at any time the proper  officers of the Trustee shall bind the Trustee,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the authentication and delivery of such Certificates or did not
hold such  offices at the date of such  Certificates.  No  Certificate  shall be
entitled  to any  benefit  under this  Agreement,  or be valid for any  purpose,
unless  there  appears  on such  Certificate  a  certificate  of  authentication
substantially  in the form provided for herein executed by the Trustee by manual
signature,  and such  certificate  upon  any  Certificate  shall  be  conclusive
evidence,   and  the  only  evidence,   that  such  Certificate  has  been  duly
authenticated and delivered  hereunder.  All Certificates  issued on the Closing
Date shall be dated the Closing Date and any Certificates  delivered  thereafter
shall be dated the date of their authentication.

          SECTION 5.02. Registration of Transfer and Exchange of Certificates.

          The Trustee shall maintain a Certificate Register in which, subject to
such reasonable  regulations as it may prescribe,  the Trustee shall provide for
the registration of Certif icates and of transfers and exchanges of Certificates
as herein provided.

          Upon surrender for  registration of transfer of any Certificate at the
office of the Trustee maintained for such purpose, the Trustee shall execute and
the Trustee or the Authenticating  Agent shall authenticate and deliver,  in the
name of the designated  transferee or transferees,  one or more new Certificates
of a like aggregate initial  Certificate  Principal  Balance.  Every Certificate
surrendered  for transfer shall be accompanied by notification of the account of
the  designated   transferee  or  transferees   for  the  purpose  of  receiving
distributions  pursuant to Section 4.01 by wire transfer, if any such transferee
desires and is eligible for distribution by wire transfer.


                                       56
   

<PAGE>



          At the option of the Certificateholders, Certificates may be exchanged
for other  Certificates of authorized  denominations of a like aggregate initial
Certificate  Principal  Balance,  upon  surrender  of  the  Certificates  to  be
exchanged at the office of the Certificate Registrar.  Whenever any Certificates
are so  surrendered  for exchange the Trustee shall  execute,  authenticate  and
deliver the  Certificates  which the  Certificateholder  making the  exchange is
entitled to receive.  Every Certificate presented or surrendered for transfer or
exchange shall (if so required by the Trustee or the  Certificate  Registrar) be
duly endorsed by, or be  accompanied by a written instru ment of transfer in the
form satisfactory to the Trustee or the Certificate  Registrar duly executed by,
the Holder thereof or his attorney duly authorized in writing.

          No  service  charge  shall be made to the  Certificateholders  for any
transfer or exchange of  Certificates,  but the Trustee may require payment of a
sum  sufficient to cover any tax or  governmental  charge that may be imposed in
connection with any transfer or exchange of Certi ficates.

          All  Certificates  surrendered  for  transfer  and  exchange  shall be
canceled and retained by the Trustee in accordance  with the Trustee's  standard
procedures.

          SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates.

          If (i) any mutilated Certificate is surrendered to the Trustee and the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any Certificate,  and (ii) there is delivered to the Trustee such security or
indemnity as may be required by it to save it harmless,  then, in the absence of
notice to the Trustee  that such  Certificate  has been  acquired by a bona fide
purchaser, the Trustee shall execute,  authenticate and deliver, in exchange for
or in lieu of any such mutilated,  destroyed, lost or stolen Certificate,  a new
Certificate of the same initial Certificate Principal Balance. Upon the issuance
of any new Certificate  under this Section,  the Trustee may require the payment
of a sum  sufficient to cover any tax or other  governmental  charge that may be
imposed in  relation  thereto  and any other  expenses  (including  the fees and
expenses of the Trustee) connected therewith. Any replacement Certificate issued
pursuant to this Section shall constitute complete and indefeasible  evidence of
ownership in the Trust Fund, as if originally  issued,  whether or not the lost,
stolen or destroyed Certificate shall be found at any time.

          SECTION 5.04. Persons Deemed Owners.

          The Company, the Master Servicer,  the Trustee and any agent of any of
them may treat the person in whose name any  Certificate  is  registered  as the
owner of such Certificate for the purpose of receiving distributions pursuant to
Section 4.01 and for all other purposes whatsoever, and neither the Company, the
Master  Servicer,  the Trustee nor any agent of any of them shall be affected by
notice to the contrary.

                                       57
   

<PAGE>




                                   ARTICLE VI

                       THE COMPANY AND THE MASTER SERVICER

          SECTION 6.01. Liability of the Company and the Master Servicer.

          The Company and the Master Servicer each shall be liable in accordance
herewith  only to the extent of the  obligations  specifically  imposed upon and
undertaken by the Company and the Master Servicer herein.

          SECTION 6.02.  Merger,  Consolidation  or Conversion of the Company or
                         the Master Servicer.

          The Company and the Master  Servicer each will keep in full effect its
existence, rights and franchises as a corporation under the laws of the state of
its  incorporation,  and each will obtain and preserve its  qualification  to do
business  as  a  foreign   corporation  in  each   jurisdiction  in  which  such
qualification   is  or  shall  be   necessary   to  protect  the   validity  and
enforceability of this Agreement,  the Certificates or any of the Mortgage Loans
and to perform its respective duties under this Agreement;  and provided further
that the Rating Agencies' ratings of the Certificates  immediately prior to such
merger or consolidation will not be qualified,  reduced or withdrawn as a result
thereof (as evidenced by a letter to such effect from the Rating Agencies).

          Any Person  into  which the  Company  or the  Master  Servicer  may be
merged,  consolidated or converted, or any corporation resulting from any merger
or  consolidation  to which the Company or the Master Servicer shall be a party,
or any Person  succeeding to the business of the Company or the Master Servicer,
shall be the  successor of the Company or the Master  Servicer,  as the case may
be,  hereunder,  without the execution or filing of any paper or any further act
on the  part of any of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding;  provided,  however,  that the successor or surviving Person to
the Master  Servicer  shall be qualified to sell  mortgage  loans to and service
mortgage loans for FNMA or FHLMC.

          SECTION  6.03.  Limitation  on Liability  of the  Company,  the Master
                          Servicer and Others.

          Neither the Company,  the Master  Servicer  nor any of the  directors,
officers,  employees  or agents of the Company or the Master  Servicer  shall 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
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision  shall not  protect  the  Company  or the  Master  Servicer  (but this
provision  shall  protect  the above  described  persons)  against any breach of
warranties or  representations  made herein,  or against any specific  liability
imposed on the Master  Servicer  pursuant to Section  3.01 or any other  Section
hereof;  and provided further that this provision shall not protect the Company,
the Master  Servicer  or any such  person,  against  any  liability  which would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence in the performance of

                                       58
   

<PAGE>



duties or by reason of reckless  disregard of obligations and duties  hereunder.
The Company, the Master Servicer and any director, officer, employee or agent of
the Company or the Master Servicer may rely in good faith on any document of any
kind prima facie  properly  executed and submitted by any Person  respecting any
matters arising  hereunder.  The Company,  the Master Servicer and any director,
officer,  employee  or agent of the  Company  or the  Master  Servicer  shall be
indemnified  and held harmless by the Trust Fund against any loss,  liability or
expense  incurred in connection with any legal action relating to this Agreement
or the Certificates, other than any loss, liability or expense related to Master
Servicer's  servicing  obligations with respect to any specific Mortgage Loan or
Mortgage Loans (except as any such loss, liability or expense shall be otherwise
reimbursable  pursuant to this  Agreement)  or related to the Master  Servicer's
obligations  under Section 3.01, or any loss,  liability or expense  incurred by
reason of willful misfeasance,  bad faith or gross negligence in the performance
of duties hereunder or by reason of reckless disregard of obligations and duties
hereunder.  Neither  the  Company  nor the  Master  Servicer  shall be under any
obligation  to appear  in,  prosecute  or defend any legal  action  which is not
incidental  to its  respective  duties  under  this  Agreement  and which in its
opinion may involve it in any expense or liability;  provided, however, that the
Company or the Master  Servicer may in its sole  discretion  undertake  any such
action which it may deem  necessary or desirable  with respect to this Agreement
and the  rights  and  duties of the  parties  hereto  and the  interests  of the
Certificateholders  hereunder.  In such event,  the legal  expenses and costs of
such  action  and any  liability  resulting  therefrom  (except  any  action  or
liability related to the Master Servicer's obligations under Section 3.01) shall
be expenses,  costs and  liabilities  of the Trust Fund, and the Company and the
Master Servicer shall be entitled to be reimbursed therefor from the Certificate
Account as provided in Section 3.11, any such right of reimbursement being prior
to the rights of  Certificateholders  to receive  any amount in the  Certificate
Account.

          SECTION 6.04. Limitation on Resignation of the Master Servicer.

          The Master  Servicer shall not resign from the  obligations and duties
hereby  imposed  on it  except  (a) upon  appointment  of a  successor  servicer
reasonably acceptable to the Trustee and upon receipt by the Trustee of a letter
from each Rating Agency that such a resignation and appointment will not, in and
of itself, result in a downgrading of the Certificates or (b) upon determination
that its duties  hereunder are no longer  permissible  under applicable law (any
such  determination  permitting  the  resignation  of the Master  Servicer to be
evidenced  by an Opinion  of Counsel  (at the  expense of the  resigning  Master
Servicer) to such effect delivered to the Trustee).  No such  resignation  shall
become  effective  until the Trustee or a successor  servicer shall have assumed
the Master  Servicer's  responsibilities,  duties,  liabilities  and obligations
hereunder.

                                       59
   

<PAGE>



                                   ARTICLE VII

                                     DEFAULT

          SECTION 7.01. Events of Default.

          "Event  of  Default",  wherever  used  herein,  means  any  one of the
following events:

          (i) any  failure by the Master  Servicer  to remit to the  Trustee for
     distribution to the  Certificateholders any payment (other than an Advance)
     required to be made under the terms of the  Certificates  or this Agreement
     which  continues  unremedied  for a period  of one day  after the date upon
     which written  notice of such  failure,  requiring the same to be remedied,
     shall have been given to the Master Servicer by the Company (with a copy to
     the Trustee) or the Trustee, or to the Master Servicer, the Company and the
     Trustee by the  Holders  of  Certificates  entitled  to at least 25% of the
     Voting Rights; or

          (ii) any failure on the part of the Master Servicer duly to observe or
     perform in any material respect any other of the covenants or agreements on
     the part of the Master  Servicer  contained in the  Certificates or in this
     Agreement  (including any breach of the Master  Servicer's  representations
     and warranties  pursuant to Section 2.03(a) which  materially and adversely
     affects the interests of the Certificateholders) which continues unremedied
     for a period  of 30 days  after  the date on which  written  notice of such
     failure,  requiring  the same to be remedied,  shall have been given to the
     Master Servicer by the Company (with a copy to the Trustee) or the Trustee,
     or to the Master  Servicer,  the  Company and the Trustee by the Holders of
     Certificates entitled to at least 25% of the Voting Rights; or

          (iii) a decree or order of a court or agency or supervisory  authority
     having  jurisdiction  in an  involuntary  case under any  present or future
     federal or state  bankruptcy,  insolvency or similar law or the appointment
     of a conservator or receiver or liquidator in any insolvency,  readjustment
     of debt,  marshalling of assets and liabilities or similar proceedings,  or
     for the winding-up or  liquidation of its affairs,  shall have been entered
     against the Master Servicer and such decree or order shall have remained in
     force undischarged or unstayed for a period of 60 consecutive days; or

          (iv)  the  Master  Servicer  shall  consent  to the  appointment  of a
     conservator or receiver or liquidator in any  insolvency,  readjustment  of
     debt,  marshalling of assets and  liabilities or similar  proceedings of or
     relating to the Master  Servicer or of or relating to all or  substantially
     all of its property; or

          (v) the Master  Servicer  shall admit in writing its  inability to pay
     its debts  generally as they become due, file a petition to take  advantage
     of or  otherwise  voluntarily  commence  a case  or  proceeding  under  any
     applicable bankruptcy, insolvency, reorganization or other similar statute,
     make an assignment for the benefit of its creditors, or voluntarily suspend
     payment of its obligations; or

                                       60
   

<PAGE>



          (vi) the Master  Servicer  shall  fail to  deposit in the  Certificate
     Account on any  Certificate  Account  Deposit  Date an amount  equal to any
     required Advance.

If the Master Servicer shall fail to make any deposit in the Certificate Account
as required by Section 4.01, the Trustee shall give the Master  Servicer  notice
pursuant to clause (i) not later than the Business Day following the Certificate
Account  Deposit Date. If an Event of Default  described in clauses (i) - (v) of
this Section shall occur, then, and in each and every such case, so long as such
Event of Default shall not have been  remedied,  the Company or the Trustee may,
and at the direction of the Holders of Certificates  entitled to at least 51% of
the Voting Rights,  the Trustee shall,  by notice to the Master Servicer (and to
the Company if given by the  Trustee or to the Trustee if given by the  Company)
terminate all of the rights and  obligations  of the Master  Servicer under this
Agreement  and  in  and  to  the  Trust  Fund,   other  than  its  rights  as  a
Certificateholder  hereunder  and the Company,  terminate  all of the rights and
obligations of the Master  Servicer under this Agreement and in and to the Trust
Fund, other than its rights as a Certificateholder  hereunder.  In addition, any
failure of the Master Servicer to repurchase a Converting Mortgage Loan pursuant
to Section 3.25 shall constitute an Event of Default,  and in such event, all of
the rights and obligations of the Master Servicer hereunder may be terminated in
accordance  with the  preceding  sentence.  If an Event of Default  described in
clause (vi) hereof  shall  occur,  the  Trustee  shall,  by notice to the Master
Servicer and the Company,  terminate  all of the rights and  obligations  of the
Master  Servicer under this  Agreement and in and to the Trust Fund,  other than
its  rights as a  Certificateholder  hereunder.  On or after the  receipt by the
Master  Servicer of such notice,  all authority and power of the Master Servicer
under this Agreement,  whether with respect to the Certificates (other than as a
holder thereof) or the Mortgage Loans or otherwise,  shall pass to and be vested
in the Trustee pursuant to and under this Section, and, without limitation,  the
Trustee is hereby authorized and empowered to execute and deliver,  on behalf of
the Master Servicer, as attorney-in-fact or otherwise, any and all documents and
other instruments, and to do or accomplish all other acts or things necessary or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete the transfer and  endorsement  or assignment of the Mortgage  Loans and
related  documents,  or otherwise.  The Master Servicer agrees to cooperate with
the  Trustee  in  effecting  the  termination  of the Master  Servicer's  respon
sibilities and rights hereunder,  including, without limitation, the transfer to
the Trustee or its appointed agent for  administration by it of all cash amounts
which shall at the time be deposited by the Master  Servicer or should have been
deposited to the Custodial or the Certificate  Account or thereafter be received
with  respect to the  Mortgage  Loans.  The Trustee  shall not be deemed to have
breached any  obligation  hereunder as a result of a failure to make or delay in
making any distribution as and when required  hereunder caused by the failure of
the Master  Servicer  to remit any  amounts  received  on it or to  deliver  any
documents  held by it with respect to the Mortgage  Loans.  For purposes of this
Section 7.01,  the Trustee shall not be deemed to have  knowledge of an Event of
Default unless a Responsible  Officer of the Trustee  assigned to and working in
the Trustee's  Corporate Trust Division has actual  knowledge  thereof or unless
notice of any event which is in fact such an Event of Default is received by the
Trustee  and such notice  references  the  Certificates,  the Trust Fund or this
Agreement.


                                       61
   

<PAGE>



          SECTION 7.02. Trustee to Act; Appointment of Successor.

          On and  after  the time  the  Master  Servicer  receives  a notice  of
termination  pursuant to Section 7.01, the Trustee or its appointed  agent shall
be the  successor  in all  respects to the Master  Servicer  in its  capacity as
Master Servicer under this Agreement and the  transactions set forth or provided
for herein and shall be subject thereafter to all the  responsibilities,  duties
and liabilities  relating  thereto placed on the Master  Servicer  including the
obligation  to make  Advances  which  have been or will be  required  to be made
(except for the  responsibilities,  duties and liabilities  contained in Section
2.03 and its  obligations to deposit amounts in respect of losses incurred prior
to the date of succession  pursuant to Section 3.12) by the terms and provisions
hereof;  and  provided  further,  that any  failure  to perform  such  duties or
responsibilities  caused by the Master Servicer's failure to provide information
required  by Section  4.03  shall not be  considered  a default  by the  Trustee
hereunder.  As compensation therefor, the Trustee shall be entitled to all funds
relating  to the  Mortgage  Loans  which the  Master  Servicer  would  have been
entitled to charge to the Custodial  Account and the Certificate  Account if the
Master Servicer had continued to act hereunder.  Notwithstanding  the above, the
Trustee may, if it shall be unwilling to so act, or shall, if it is unable to so
act or if the  Holders of  Certificates  entitled  to at least 51% of the Voting
Rights so request in writing to the  Trustee,  appoint,  or  petition a court of
competent  jurisdiction  to  appoint,  any  FNMA-  or  FHLMC-approved   mortgage
servicing  institution  having a net worth of not less than  $10,000,000  as the
successor to the Master Servicer  hereunder in the assumption of all or any part
of the responsibilities, duties or liabilities of the Master Servicer hereunder.
Pending appointment of a successor to the Master Servicer hereunder, the Trustee
shall act in such capacity as  hereinabove  provided.  In  connection  with such
appointment  and  assumption,  the  Trustee may make such  arrangements  for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree; provided,  however, that no such compensation shall be in
excess of that permitted the Master  Servicer  hereunder.  The Trust ee and such
successor shall take such action,  consistent  with this Agreement,  as shall be
necessary  to  effectuate  any such  succession;  provided,  however,  that such
succession shall not reduce the ratings of the  Certificates  below the original
ratings thereof.

          Any  successor,  including the Trustee,  to the Master  Servicer shall
maintain in force during its term as master  servicer  hereunder  the  Insurance
Policies  and  fidelity  bonds to the same  extent as the Master  Servicer is so
required pursuant to Sections 3.13 and 3.18.

          SECTION 7.03. Notification to Certificateholders.

          (a) Upon any such  termination  or  appointment  of a successor to the
Master   Servicer,   the   Trustee   shall  give   prompt   notice   thereof  to
Certificateholders.

          (b) Within 60 days after the  occurrence of any Event of Default,  the
Trustee  shall  transmit by mail to all Holders of  Certificates  notice of each
such Event of  Default  hereunder  known to the  Trustee,  unless  such Event of
Default shall have been cured or waived.


                                       62
   

<PAGE>



          SECTION 7.04. Waiver of Events of Default.

          The  Holders  representing  at  least  66% of  the  Voting  Rights  of
Certificates affected by a default or Event of Default hereunder, may waive such
default or Event of Default (other than an Event of Default set forth in Section
7.01(vi); provided, however, that (a) a default or Event of Default under clause
(i) of Section  7.01 may be waived  only by all of the  Holders of  Certificates
affected by such default or Event of Default and (b) no waiver  pursuant to this
Section 7.04 shall affect the Holders of Certificates in the manner set forth in
the  second  paragraph  of  Section  10.01 or  materially  adversely  affect any
non-consenting Certificateholder.  Upon any such waiver of a default or Event of
Default by the Holders representing the requisite percentage of Voting Rights of
Certificates affected by such default or Event of Default, such default or Event
of Default  shall cease to exist and shall be deemed to have been  remedied  for
every purpose hereunder.  No such waiver shall extend to any subsequent or other
default or Event of Default or impair any right consequent thereon except to the
extent expressly so waived.

                                       63
   

<PAGE>



                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

          SECTION 8.01. Duties of Trustee.

          The Trustee,  prior to the occurrence of an Event of Default and after
the curing of all  Events of  Default  which may have  occurred,  undertakes  to
perform such duties and only such duties as are  specifically  set forth in this
Agreement.  If an Event of Default occurs and is  continuing,  the Trustee shall
exercise such of the rights and powers vested in it by this  Agreement,  and use
the same  degree of care and  skill in their  exercise  as a  prudent  man would
exercise or use under the  circumstances in the conduct of his own affairs.  Any
permissive  right of the  Trustee  enumerated  in this  Agreement  shall  not be
construed as a duty.

          The   Trustee,   upon  receipt  of  all   resolutions,   certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee which are specifically  required to be furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to deter mine  whether they
conform to the  requirements of this Agreement.  If any such instrument is found
not to conform to the requirements of this Agreement in a material  manner,  the
Trustee  shall  take  action  as it deems  appropriate  to have  the  instrument
corrected.

          The Trustee shall sign on behalf of the Trust Fund any tax return that
the Trustee is required to sign pursuant to applicable  federal,  state or local
tax laws.

          The Trustee covenants and agrees that it shall perform its obligations
hereunder  in a manner so as to  maintain  the  status  of the  Trust  Fund as a
grantor  trust and to prevent  the  imposition  of any  federal,  state or local
income,  prohibited transaction,  contribution or other tax on the Trust Fund to
the extent that  maintaining  such status and avoiding such taxes are reasonably
within the  control of the Trustee  and are  reasonably  within the scope of its
duties under this Agreement.

          No  provision  of this  Agreement  shall be  construed  to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own misconduct; provided, however, that:

               (i) Prior to the occurrence of an Event of Default, and after the
          curing of all such  Events of  Default  which may have  occurred,  the
          duties and  obligations  of the Trustee shall be determined  solely by
          the express  provisions  of this  Agreement,  the Trustee shall not be
          liable except for the  performance  of such duties and  obligations as
          are specifically set forth in this Agreement,  no implied covenants or
          obligations shall be read into this Agreement against the Trustee and,
          in the  absence of bad faith on the part of the  Trustee,  the Trustee
          may  conclusively  rely,  as to the  truth of the  statements  and the
          correctness of the opinions expressed  therein,  upon any certificates
          or  opinions   furnished  to  the  Trustee  and   conforming   to  the
          requirements of this Agreement;

                                       64
   

<PAGE>



               (ii) The Trustee shall not be  personally  liable for an error of
          judgment  made in good faith by a Responsible  Officer or  Responsible
          Officers  of the  Trustee,  unless it shall be proved that the Trustee
          was negligent in ascertaining the pertinent facts;

               (iii) The Trustee shall not be personally  liable with respect to
          any action taken,  suffered or omitted to be taken by it in good faith
          in accordance with the direction of Holders of  Certificates  entitled
          to at least 25% of the Voting Rights relating to the time,  method and
          place of conducting  any  proceeding  for any remedy  available to the
          Trustee,  or exercising any trust or power conferred upon the Trustee,
          under this Agreement.

          SECTION 8.02. Certain Matters Affecting the Trustee.

          Except as otherwise provided in Section 8.01:

               (a) The Trustee may request and rely upon and shall be  protected
          in acting or  refraining  from acting upon any  resolution,  Officers'
          Certificate,   certificate  of  auditors  or  any  other  certificate,
          statement,  instrument,  opinion,  report, notice,  request,  consent,
          order, appraisal,  bond or other paper or document reasonably believed
          by it to be genuine and to have been signed or presented by the proper
          party or parties;

               (b) The  Trustee  may  consult  with  counsel  and any Opinion of
          Counsel  shall be full and complete  authorization  and  protection in
          respect of any action  taken or suffered or omitted by it hereunder in
          good faith and in accordance therewith;

               (c) The Trustee  shall be under no  obligation to exercise any of
          the  trusts or powers  vested in it by this  Agreement  or to make any
          investigation of matters arising hereunder or to institute, conduct or
          defend any litigation  hereunder or in relation hereto at the request,
          order or direction of any of the  Certificateholders,  pursuant to the
          provisions of this  Agreement,  unless such  Certificateholders  shall
          have offered to the Trustee  reasonable  security or indemnity against
          the costs,  expenses and liabilities  which may be incurred therein or
          thereby;  nothing contained herein shall, however, relieve the Trustee
          of the  obligation,  upon the occurrence of an Event of Default (which
          has not been cured),  to exercise such of the rights and powers vested
          in it by this Agreement,  and to use the same degree of care and skill
          in their  exercise  as a prudent  man would  exercise or use under the
          circumstances in the conduct of his own affairs;

               (d) The  Trustee  shall not be  personally  liable for any action
          taken,  suffered or omitted by it in good faith and  believed by it to
          be authorized or within the  discretion or rights or powers  conferred
          upon it by this Agreement;


                                       65
   

<PAGE>



               (e) Prior to the occurrence of an Event of Default  hereunder and
          after the curing of all Events of Default which may have occurred, the
          Trustee shall not be bound to make any investigation into the facts or
          matters stated in any resolution,  certificate, statement, instrument,
          opinion,  report, notice,  request,  consent, order, approval, bond or
          other  paper or  document,  unless  requested  in  writing to do so by
          Holders of Certificates entitled to at least 25% of the Voting Rights;
          provided, however, that if the payment within a reasonable time to the
          Trustee of the costs, expenses or liabilities likely to be incurred by
          it in the  making  of such  investigation  is, in the  opinion  of the
          Trustee,  not  reasonably  assured  to the  Trustee  by  the  security
          afforded to it by the terms of this Agreement, the Trustee may require
          reasonable  indemnity against such expense or liability as a condition
          to taking  any such  action.  The  reasonable  expense  of every  such
          reasonable  examination  shall be paid by the Master  Servicer  or, if
          paid by the  Trustee,  shall be repaid  by the  Master  Servicer  upon
          demand; and

               (f) The Trustee may execute any of the trusts or powers hereunder
          or  perform  any duties  hereunder  either  directly  or by or through
          agents or attorneys.

          SECTION 8.03. Trustee Not Liable for Certificates or Mortgage Loans.

          The recitals contained herein and in the Certificates,  other than the
signature  of  the  Trustee  on  the   Certificates   and  the   certificate  of
authentication,  shall be taken as the  statements  of the Company or the Master
Servicer,  as the case may be, and the  Trustee  assumes no respons  ibility for
their correctness.  The Trustee makes no representations or warranties as to the
validity or  sufficiency  of this  Agreement  or of the  Certificates  or of any
Mortgage  Loan or related  document,  other than the signature of the Trustee on
the Certificates and the Certificate of Authentication. The Trustee shall not be
accountable  for the use or application by the Company or the Master Servicer of
any of the Certificates or of the proceeds of such Certificates,  or for the use
or  application of any funds paid to the Seller in respect of the Mortgage Loans
or deposited  in or  withdrawn  from the  Custodial  Account or the  Certificate
Account  or any  other  account  by or on behalf of the  Company  or the  Master
Servicer, other than any funds held by or on behalf of the Trustee in accordance
with Section 4.01.

          SECTION 8.04. Trustee May Own Certificates.

          The Trustee in its  individual  or any other  capacity  may become the
owner or pledgee of  Certificates  with the same rights it would have if it were
not Trustee.

          SECTION 8.05. Payment of Trustee's Fees.

          The  Trustee  shall  withdraw  from the  Certificate  Account  on each
Distribution  Date and pay to itself  the  Trustee's  Fee.  Except as  otherwise
provided in this Agreement, the Trustee and any director,  officer,  employee or
agent of the Trustee  shall be  indemnified  by the Trust Fund and held harmless
against any loss, liability or "unanticipated out-of-pocket" expense incurred or
paid to third  parties  (which  expenses  shall  not  include  salaries  paid to
employees, or allocable

                                       66
   

<PAGE>



overhead, of the Trustee) in connection with the acceptance or administration of
its trusts  hereunder  or the  Certificates,  other than any loss,  liability or
expense  incurred by reason of willful  misfeasance,  bad faith or negligence in
the  performance  of duties  hereunder  or by reason of  reckless  disregard  of
obligations and duties hereunder all such amounts shall be payable from funds in
the  Custodial  Account as  provided in Section  3.11.  The  provisions  of this
Section 8.05 shall survive the termination of this Agreement.

          The Master  Servicer  shall  indemnify  the Trustee and any  director,
officer, employee or agent of the Trustee against any loss, liability or expense
that may be sustained in connection  with this Agreement  related to the willful
misfeasance, bad faith or negligence in the performance of its duties hereunder.

          SECTION 8.06. Eligibility Requirements for Trustee.

          The  Trustee  hereunder  shall  at all  times  be a  corporation  or a
national banking association  organized and doing business under the laws of any
state or the United  States of America or the District of  Columbia,  authorized
under such laws to exercise  corporate trust powers,  having a combined  capital
and surplus of at least $50,000,000 and subject to supervision or examination by
federal or state  authority.  In  addition,  the  Trustee  shall at all times be
acceptable  to the Rating Agency rating the  Certificates.  If such  corporation
publishes  reports of  condition  at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this  Section the combined  capital and surplus of such  corporation
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so  published.  In case at any time the Trustee shall
cease to be eligible in accordance  with the  provisions  of this  Section,  the
Trustee shall resign  immediately in the manner and with the effect specified in
Section 8.07. The corporation or national banking association serving as Trustee
may  have  normal  banking  and  trust  relationships  with the  Seller  and its
affiliates or the Master Servicer and its affiliates;  provided,  however,  that
such  corporation  cannot be an affiliate of the Master  Servicer other than the
Trustee in its role as successor to the Master Servicer.

          SECTION 8.07. Resignation and Removal of the Trustee.

          The Trustee may at any time resign and be  discharged  from the trusts
hereby created by giving notice thereof to the Company,  the Master Servicer and
to  all  Certificateholders;  provided,  that  such  resignation  shall  not  be
effective  until a successor  trustee is appointed  and accepts  appointment  in
accordance  with  the  following  provisions.  Upon  receiving  such  notice  of
resignation,  the Company shall promptly  appoint a successor  trustee who meets
the  eligibility  requirements  of  Section  8.06  by  written  instrument,   in
duplicate,  which instrument shall be delivered to the resigning  Trustee and to
the  successor  trustee.  A copy of such  instrument  shall be  delivered to the
Certificateholders  and the Master  Servicer  by the  Company.  If no  successor
trustee  shall have been so appointed and have  accepted  appointment  within 60
days after the giving of such notice of resignation,  the resigning  Trustee may
petition any court of competent jurisdic tion for the appointment of a successor
trustee; provided, however, that the resigning Trustee shall

                                       67
   

<PAGE>



not resign and be discharged  from the trusts hereby  created until such time as
the Rating Agency rating the Certificates approves the successor trustee.

          If at any time the Trustee  shall  cease to be eligible in  accordance
with the  provisions  of  Section  8.06 and shall fail to resign  after  written
request  therefor by the Company or the Master  Servicer,  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 the rating of the long-term debt  obligations of the Trustee
is not  acceptable  to the Rating  Agency in respect  of  mortgage  pass-through
certificates   having  a  rating  equal  to  the  then  current  rating  on  the
Certificates,  then the  Company  may remove the Trustee and appoint a successor
trustee  who meets the  eligibility  requirements  of  Section  8.06 by  written
instrument, in duplicate,  which instrument shall be delivered to the Trustee so
removed  and to the  successor  trustee.  A copy of  such  instrument  shall  be
delivered to the Certificateholders and the Master Servicer by the Company.

          The  Holders of  Certificates  entitled  to at least 51% of the Voting
Rights may at any time remove the  Trustee  and  appoint a successor  trustee by
written  instrument or  instruments,  in  triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be  delivered to the Master  Servicer,  one complete set to the Trustee so
removed and one  complete  set to the  successor  so  appointed.  A copy of such
instrument shall be delivered to the  Certificateholders and the Master Servicer
by the Company.

          Any  resignation  or  removal  of the  Trustee  and  appointment  of a
successor  trustee  pursuant to any of the  provisions of this Section shall not
become  effective  until  acceptance of appointment by the successor  trustee as
provided in Section 8.08.

          SECTION 8.08. Successor Trustee.

          Any  successor  trustee  appointed  as provided in Section  8.07 shall
execute,  acknowledge  and deliver to the Master Servicer and to its predecessor
trustee an instrument  accepting such appointment  hereunder,  and thereupon the
resignation  or removal of the prede cessor  trustee shall become  effective and
such  successor  trustee,  without any further act,  deed or  conveyance,  shall
become fully vested with all the rights,  powers,  duties and obligations of its
predecessor  hereunder,  with the like effect as if originally  named as trustee
herein.  The  predecessor  trustee shall  deliver to the  successor  trustee all
Mortgage Files and related  documents and statements  held by it hereunder,  and
the Master Servicer and the  predecessor  trustee shall execute and deliver such
instruments  and do such other  things as may  reasonably  be required  for more
fully and certainly  vesting and  confirming  in the successor  trustee all such
rights, powers, duties and obligations.

          No  successor  trustee  shall accept  appointment  as provided in this
Section unless at the time of such  acceptance  such successor  trustee shall be
eligible under the provisions of Section 8.06.


                                       68
   

<PAGE>



          Upon  acceptance of appointment by a successor  trustee as provided in
this Section,  the Master  Servicer  shall mail notice of the succession of such
trustee  hereunder to all Holders of Certificates at their addresses as shown in
the  Certificate  Register.  If the Master  Servicer  fails to mail such  notice
within ten days after  acceptance of appointment by the successor  trustee,  the
successor  trustee  shall  cause such  notice to be mailed at the expense of the
Master Servicer.

          SECTION 8.09. Merger or Consolidation of Trustee.

          Any  corporation  into which the Trustee may be merged or converted or
with which it may be consolidated or any corporation  resulting from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation succeeding to the business of the Trustee, shall be the successor of
the Trustee  hereunder,  provided such  corporation  shall be eligible under the
provisions of Section 8.06,  without the execution or filing of any paper or any
further act on the part of any of the  parties  hereto,  anything  herein to the
contrary notwithstanding.

          SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding  any other  provisions  hereof,  at any time,  for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or property securing the same may at the time be located,  the
Company and the Trustee  acting  jointly  shall have the power and shall execute
and  deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee to act as  co-trustee  or  co-trustees,  jointly  with the  Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or Per sons,  in such  capacity,  such title to the Trust
Fund, or any part thereof,  and, subject to the other provisions of this Section
8.10, such powers, duties, obligations, rights and trusts as the Company and the
Trustee may  consider  necessary  or  desirable.  If the Company  shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in case an Event of Default shall have occurred and be  continuing,
the Trustee alone shall have the power to make such  appointment.  No co-trustee
or separate trustee hereunder shall be required to meet the terms of eligibility
as a successor  trustee under Section 8.06 hereunder and no notice to Holders of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall be
required under Section 8.08 hereof.

          In the case of any  appointment  of a co-trustee  or separate  trustee
pursuant  to this  Section  8.10 all  rights,  powers,  duties  and  obligations
conferred  or imposed  upon the Trustee  shall be  conferred or imposed upon and
exercised or performed by the Trustee and such  separate  trustee or  co-trustee
jointly,  except to the extent that under any law of any  jurisdiction  in which
any particular act or acts are to be performed  (whether as Trustee hereunder or
as successor to the Master Servicer hereunder), the Trustee shall be incompetent
or unqualified to perform such act or acts, in which event such rights,  powers,
duties and obligations  (including the holding of title to the Trust Fund or any
portion  thereof in any such  jurisdiction)  shall be exercised and performed by
such separate trustee or co-trustee at the direction of the Trustee.

          Any notice,  request or other  writing  given to the Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as effectively as if given to each

                                       69
   

<PAGE>



of them.  Every  instrument  appointing any separate trustee or co-trustee shall
refer to this Agreement and the  conditions of this Article VIII.  Each separate
trustee and co-trustee,  upon its acceptance of the trusts  conferred,  shall be
vested with the estates or property  specified in its instrument of appointment,
either  jointly  with the Trustee or  separately,  as may be  provided  therein,
subject to all the provisions of this  Agreement,  specifically  including every
provision of this Agreement  relating to the conduct of, affecting the liability
of, or affording  protection  to, the Trustee.  Every such  instrument  shall be
filed with the Trustee.

          Any separate  trustee or co-trustee  may, at any time,  constitute the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

          SECTION 8.11.  Information Reports and Tax Returns.  The Trustee shall
prepare,  execute and timely file such information  reports or returns as may be
required from time to time under any applicable federal, state or local law with
respect to the Trust Fund or the  Certificateholders  and shall  timely  provide
Certificateholders  of such Series with information as to the Master  Servicer's
determination  of monthly income  accrued by the Trust Fund.  [Unless there is a
statutory or  administrative  clarification to the contrary,  as evidenced by an
Opinion of Counsel delivered to the Trustee,  requiring such information reports
or returns to be prepared based on a different method, the Trustee shall prepare
such  information  returns or  reports  based on a constant  yield  method  with
respect to the Certificates of such Series, using the Prepayment  Assumption and
a  representative  initial  offering  price for  Certificates  in computing such
constant yield.]


                                       70
   

<PAGE>



                                   ARTICLE IX

                                   TERMINATION

          SECTION  9.01.  Termination  Upon  Repurchase  or  Liquidation  of All
                          Mortgage Loans.

          The respective  obligations and  responsibilities of the Company,  the
Master  Servicer and the Trustee  created hereby (other than the  obligations of
the  Master  Servicer  to  provide  for and the  Trustee  to  make  payments  to
Certificateholders  as hereafter set forth) shall  terminate upon payment to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be paid to them hereunder  following the earlier to occur of (i) the
repurchase by the Master Servicer of all Mortgage Loans and each REO Property in
respect thereof  remaining in the Trust Fund at a price equal to (a) 100% of the
unpaid principal balance of each Mortgage Loan (other than one as to which a REO
Property was acquired) on the day of repurchase  together with accrued  interest
on such unpaid  principal  balance at the related Net Mortgage Rate to the first
day of the month in which the proceeds of such repurchase are to be distributed,
plus (b) the appraised value of any REO Property less the good faith estimate of
the Master  Servicer of liquidation  expenses to be incurred in connection  with
its disposal  thereof,  such appraisal to be conducted by an appraiser  mutually
agreed upon by the Master  Servicer and the Trustee at the expense of the Master
Servicer,  (but not more  than  the  unpaid  principal  balance  of the  related
Mortgage  Loan,  together  with  accrued  interest  on that  balance  at the Net
Mortgage Rate to the first day of the month of  repurchase),  and (ii) the final
payment or other  liquidation (or any Advance with respect  thereto) of the last
Mortgage  Loan  remaining  in the  Trust  Fund  (or the  disposition  of all REO
Property  in respect  thereof);  provided,  however,  that in no event shall the
trust created hereby  continue  beyond  expiration of 21 years from the death of
the last survivor of the  descendants of Joseph P. Kennedy,  the late ambassador
of the United  States to the Court of St. James,  living on the date hereof.  In
the case of any  repurchase by the Master  Servicer  pursuant to clause (i), the
Master  Servicer  shall  include  in such  repurchase  price  the  amount of any
Advances  that will be  reimbursed  to the Master  Servicer  pursuant to Section
3.11(iii) and the Master Servicer shall exercise reasonable efforts to cooperate
fully with the Trustee in  effecting  such  repurchase  and the  transfer of the
Mortgage  Loans and related  Mortgage  Files and  related  records to the Master
Servicer.

          The right of the Master  Servicer to  repurchase  all  Mortgage  Loans
pursuant to (i) above shall be conditioned  upon the aggregate  Stated Principal
Balance of such Mortgage Loans at the time of any such repurchase aggregating an
amount equal to or less than __% of the aggregate  Stated  Principal  Balance of
the Mortgage  Loans at the Cut-off Date. If such right is exercised,  the Master
Servicer upon such repurchase  shall provide to the Trustee,  the  certification
required by Section 3.16.

          Notice of any termination, specifying the Distribution Date upon which
the  Certificateholders  may  surrender  their  Certificates  to the Trustee for
payment of the final distri bution and cancellation,  shall be given promptly by
the Master  Servicer by letter to the Trustee and shall be given promptly by the
Trustee to the Certificateholders mailed (a) in the event such

                                       71
   

<PAGE>



notice is given in connection with the Master Servicer's election to repurchase,
not earlier  than the 15th day and not later than the 25th day of the month next
preceding the month of such final distribution or (b) otherwise during the month
of such final distribution on or before the Determination Date in such month, in
each case specifying (i) the  Distribution  Date upon which final payment of the
Certificates will be made upon presentation and surrender of Certificates at the
office of the Certificate  Registrar therein designated,  (ii) the amount of any
such final payment and (iii) that the Record Date  otherwise  applicable to such
Distribution Date is not applicable, pay ments being made only upon presentation
and surrender of the  Certificates  at the office of the  Certificate  Registrar
therein  specified.  In the event such  notice is given in  connection  with the
Master Servicer's  election to repurchase,  the Master Servicer shall deposit in
the  Custodial  Account  pursuant to Section 3.10 on the last day of the related
Prepayment  Period  an  amount  equal to the  above-described  repurchase  price
payable  out  of  its  own  funds.   Upon  presentation  and  surrender  of  the
Certificates  by the  Certificateholders,  the Trustee  shall  distribute to the
Certificateholders  (i) the amount otherwise  distributable on such Distribution
Date, if not in connection with the Master Servicer's election to repurchase, or
(ii) if the Master Servicer  elected to so repurchase,  an amount  determined as
follows:  with  respect  to  each  Certificate,  the  outstand  ing  Certificate
Principal  Balance thereof,  plus one month's interest thereon at the applicable
Pass- Through Rate and any previously unpaid Accrued Certificate Interest.  Upon
certification  to the  Trustee  by a  Servicing  Officer,  following  such final
deposit,  the Trustee shall  promptly  release the Mortgage Files as directed by
the Master  Servicer for the  remaining  Mortgage  Loans,  and the Trustee shall
execute all  assignments,  endorsements  and other  instruments  required by the
Master Servicer as being necessary to effectuate such transfer.

          In the event that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the time specified
in the  above-mentioned  notice,  the Trustee  shall give a second notice to the
remaining  Certificateholders  to surrender their  Certificates for cancellation
and receive the final  distribution  with respect thereto.  If within six months
after the second notice all of the Certificates  shall not have been surrendered
for  cancellation,  the Trustee shall take  reasonable  steps as directed by the
Company,  or appoint an agent to take reasonable steps, to contact the remaining
Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof  shall be paid out of the funds and other assets  which  remain  subject
hereto.  If, within nine months after the second notice, all of the Certificates
shall not have been surrendered for cancellation,  the Trustee shall be entitled
to all unclaimed funds and other assets which remain subject hereto.




                                       72
   

<PAGE>



                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

          SECTION 10.01. Amendment.

          This  Agreement  may be amended from time to time by the Company,  the
Master   Servicer   and  the   Trustee   without  the  consent  of  any  of  the
Certificateholders, (i) to cure any ambiguity, (ii) to correct or supplement any
provisions  herein  which  may be  defective  or incon  sistent  with any  other
provisions  herein or to correct  any error,  (iii) to change the timing  and/or
nature of deposits in the  Certificate  Account,  provided  that (a) such change
would  not  adversely  affect  in any  material  respect  the  interests  of any
Certificateholder,  as evidenced  by an Opinion of Counsel,  and (b) such change
would not  adversely  affect  the  then-current  rating  of any  rated  class of
Certificates,  as evidenced by a letter from each applicable Rating Agency, (iv)
to make any other  provisions with respect to matters or questions  arising this
Agreement  which are not materially  inconsistent  with the provisions  thereof,
provided that such action will not adversely  affect in any material respect the
interests of any  Certificateholder,  or (v) to amend specified  provisions that
are not material to holders of any class of Certificates offered hereunder.

          This  Agreement  may also be amended from time to time by the Company,
the  Master  Servicer  and the  Trustee  with  the  consent  of the  Holders  of
Certificates  entitled to at least  66-2/3% of the Voting Rights for the purpose
of adding any provisions to or changing in any manner or eliminating  any of the
provisions  of this  Agreement  or of  modifying in any manner the rights of the
Holders of  Certificates;  provided,  however,  that no such amendment shall (i)
reduce in any manner the amount of, or delay the timing of, payments received on
Mortgage Loans which are required to be distributed on any  Certificate  without
the consent of the Holder of such  Certifi  cate,  or (ii) reduce the  aforesaid
percentage of  Certificates  the Holders of which are required to consent to any
such  amendment,  without the consent of the  Holders of all  Certificates  then
outstanding. Notwithstanding any other provision of this Agreement, for purposes
of the  giving or  withholding  of  consents  pursuant  to this  Section  10.01,
Certificates  registered in the name of the Seller or the Master Servicer or any
affiliate  thereof  shall be entitled to Voting  Rights with  respect to matters
described in clauses (i) and (ii) of this paragraph.

          Promptly  after the execution of any such  amendment the Trustee shall
furnish a statement describing the amendment to each Certificateholder.

          It shall not be necessary for the consent of Certificateholders  under
this Section 10.01 to approve the particular form of any proposed amendment, but
it shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

          Prior to executing any amendment pursuant to this Section, the Trustee
shall be  entitled  to receive an  Opinion  of Counsel  (provided  by the Person
requesting  such  amendment) to the effect that such  amendment is authorized or
permitted by this Agreement. The cost of an

                                       73
   

<PAGE>



Opinion of Counsel delivered  pursuant to this Section 10.01 shall be an expense
of the party requesting such amendment,  but in any case shall not be an expense
of the Trustee.

          The  Trustee  may,  but  shall  not be  obligated  to  enter  into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

          SECTION 10.02. Recordation of Agreement; Counterparts.

          To the extent  permitted by applicable  law, this Agreement is subject
to recordation in all  appropriate  public offices for real property  records in
all the counties or other  comparable  jurisdictions  in which any or all of the
properties  subject to the Mortgages are situated,  and in any other appropriate
public  recording  office or elsewhere,  such  recordation to be effected by the
Master  Servicer  and at the expense of the Company on direction by the Trustee,
but only upon direction  accompanied by an Opinion of Counsel to the effect that
such  recordation  materially  and  beneficially  affects the  interests  of the
Certificateholders.

          For the purpose of  facilitating  the recordation of this Agreement as
herein  provided  and  for  other  purposes,  this  Agreement  may  be  executed
simultaneously in any number of counter parts, each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

          SECTION 10.03. Limitation on Rights of Certificateholders.

          The death or incapacity of any Certificateholder  shall not operate to
terminate this Agreement or the Trust Fund, nor entitle such Certificateholder's
legal  representatives  or heirs to claim an accounting or to take any action or
proceeding  in any court for a partition  or winding up of the Trust  Fund,  nor
otherwise  affect the rights,  obligations and liabilities of the parties hereto
or any of them.

          No Certificateholder shall have any right to vote (except as expressly
provided  for  herein) or in any manner  otherwise  control  the  operation  and
management  of the Trust Fund, or the  obligations  of the parties  hereto,  nor
shall anything herein set forth, or contained in the terms of the  Certificates,
be construed so as to  constitute  the  Certificateholders  from time to time as
partners or members of an association;  nor shall any Certificateholder be under
any liability to any third party by reason of any action taken by the parties to
this Agreement pursuant to any provision hereof.

          No  Certificateholder  shall have any right by virtue of any provision
of this  Agreement to institute  any suit,  action or proceeding in equity or at
law  upon or  under  or with  respect  to this  Agreement,  unless  such  Holder
previously  shall have given to the Trustee a notice of an Event of Default,  or
of a default by the Seller or the Trustee in the  performance  of any obligation
hereunder,  and of the continuance thereof, as hereinbefore provided, and unless
also the Holders of  Certificates  entitled to at least 25% of the Voting Rights
shall have made written request upon the Trustee to institute such action,  suit
or proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee such reasonable indemnity as it may require

                                       74


<PAGE>



against the costs,  expenses and liabilities to be incurred  therein or thereby,
and the Trustee, for 60 days after its receipt of such notice, request and offer
of indemnity, shall have neglected or refused to institute any such action, suit
or proceeding.  It is understood and intended,  and expressly covenanted by each
Certificateholder  with every other  Certificateholder  and the Trustee, that no
one or more Holders of Certificates  shall have any right in any manner whatever
by virtue of any provision of this Agreement to affect, disturb or prejudice the
rights of the Holders of any other of such Certificates, or to obtain or seek to
obtain  priority over or preference to any other such Holder,  or to enforce any
right under this  Agreement,  except in the manner  herein  provided and for the
equal, ratable and common benefit of all Certificateholders.  For the protection
and   enforcement   of  the   provisions  of  this   Section,   each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

          SECTION 10.04. Governing Law.

          This Agreement and the  Certificates  shall be construed in accordance
with the laws of the State of New York and the obligations,  rights and remedies
of the parties hereunder shall be determined in accordance with such laws.

          SECTION 10.05. Notices.

          All demands,  notices and direction  hereunder shall be in writing and
shall be deemed  effective upon receipt when delivered to (a) in the case of the
Company,    ____________,    ____________________________________,    Attention:
________________,  or such other  address as may  hereafter  be furnished to the
Trustee and the Master  Servicer in writing by the  Company,  (b) in the case of
the    Trustee,    ______________________________________________    __________,
Attention:  _________________________________,  or  such  other  address  as may
hereafter be furnished to the Master  Servicer and the Company in writing by the
Trustee   and   (c)   in  the   case   of  the   Master   Servicer,   Attention:
________________________  or such other address as may hereafter be furnished to
the Company and the Trustee in writing.  Any notice  required or permitted to be
mailed  to a  Certificateholder  shall be given by  first  class  mail,  postage
prepaid, at the address of such Holder as shown in the Certificate Register. Any
notice  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively   presumed   to  have  been  duly   given,   whether   or  not  the
Certificateholder receives such notice.

          SECTION 10.06. Severability of Provisions.

          If any one or more of the covenants,  agreements,  provisions or terms
of this Agreement  shall be for any reason  whatsoever  held invalid,  then such
covenants,  agreements,  provisions or terms shall be deemed  severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or  enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Holders thereof.

          SECTION 10.07. Successors and Assigns; Third Party Beneficiary.


                                       75


<PAGE>



          The  provisions of this  Agreement  shall be binding upon and inure to
the benefit of the respective  successors and assigns of the parties hereto, and
all  such  provisions  shall  inure  to the  benefit  of  the  Trustee  and  the
Certificateholders.  The parties  hereto  agree that the Seller is the  intended
third party  beneficiary  of Sections 3.07,  3.10 and 3.22 hereof,  and that the
Seller may enforce  such  provisions  to the same extent as if the Seller were a
party to this Agreement.

          SECTION 10.08. Article and Section Headings.

          The  article  and  section  headings  herein  are for  convenience  of
reference only, and shall not limit or otherwise affect the meaning hereof.

          SECTION 10.09. Notice to Rating Agencies and Certificateholder.

          The Trustee shall use its best efforts to promptly  provide  notice to
the  Rating  Agencies  referred  to below and the Letter of Credit  Issuer  with
respect to each of the following of which it has actual knowledge:

          1. Any material change or amendment to this Agreement;

          2. The occurrence of any Event of Default that has not been cured;

          3. The  resignation  or  termination  of the  Master  Servicer  or the
Trustee;

          4. The  repurchase  or  substitution  of  Mortgage  Loans  pursuant to
Section 2.04;

          5. The final payment to Certificateholders; and

          6.  Any  change  in the  location  of  the  Custodial  Account  or the
Certificate Account.

          In addition,  the Trustee shall promptly  furnish to the Rating Agency
copies of the following:

          1. Each report to Certificateholders described in Section 4.02;

          2.  Each  annual  independent  public  accountants'  servicing  report
received as described in Section 3.20; and

          3. Each Master  Servicer  compliance  report  received as described in
Section 3.19.

          Any such notice pursuant to this Section 10.09 shall be in writing and
shall be deemed to have been duly  given if  personally  delivered  or mailed by
first class mail, postage prepaid,  or by express delivery service to (i) in the
case                     of                     [______________________________]
_________________________________________________________,            Attention:
___________,         and         (ii)        in        the        case        of
[_____________________________________________________________

                                       76


<PAGE>



__________]  or, in each case,  such other  address  as such  Rating  Agency may
designate in writing to the parties thereto.

                                       77
   

<PAGE>



          IN WITNESS WHEREOF,  the Company,  the Master Servicer and the Trustee
have  caused  their  names to be  signed  hereto  by their  respective  officers
thereunto duly authorized all as of the day and year first above written.

                                             WMC SECURED ASSETS CORP. 
                                                  Company


                                             By:__________________________





                                             [NAME OF MASTER  SERVICER], 
                                                  Master Servicer



                                             By:__________________________




                                             [NAME OF TRUSTEE] 
                                                  Trustee



                                             By:__________________________




                                       78


<PAGE>


                                    EXHIBITS

                                [See Exhibit 4.1]

                                       79



                                                                     EXHIBIT 4.3



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


                               [NAME OF SERVICER],
                                  as Servicer,



                                       and


                            WMC SECURED ASSETS CORP.
                                   as Company






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

                               SERVICING AGREEMENT

                           Dated as of _______________

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




                         Adjustable-Rate Mortgage Loans

                          WMC MBN Trust Series 19__-__


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





<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS


                                                                                                               Page

                                    ARTICLE I

                                   Definitions

<S>                                                                                                              <C>
         Section 1.01.               DEFINITIONS................................................................  1
         Section 1.02.               OTHER DEFINITIONAL PROVISIONS..............................................  2
         Section 1.03.               INTEREST CALCULATIONS......................................................  2

                                   ARTICLE II

                         Representations and Warranties

         Section 2.01.               REPRESENTATIONS AND WARRANTIES REGARDING THE SERVICER......................  3
         REPRESENTATIONS AND WARRANTIES OF THE COMPANY..........................................................  4
         Section 2.03.               ENFORCEMENT OF REPRESENTATIONS AND WARRANTIES..............................  4

                                   ARTICLE III

                          Administration and Servicing
                                of Mortgage Loans

         Section 3.01.               THE SERVICER...............................................................  6
         Section 3.02.               COLLECTION OF CERTAIN MORTGAGE LOAN PAYMENTS...............................  7
         Section 3.03.               WITHDRAWALS FROM THE COLLECTION ACCOUNT....................................  9
         Section 3.04.               MAINTENANCE OF HAZARD INSURANCE; PROPERTY PROTECTION
                  EXPENSES...................................................................................... 11
         Section 3.05.               MODIFICATION AGREEMENTS.................................................... 11
         Section 3.06.               ........................................................................... 12
         Section 3.07.               REALIZATION UPON DEFAULTED MORTGAGE LOANS.................................. 13
         Section 3.08.               COMPANY AND INDENTURE TRUSTEE TO COOPERATE................................. 14
         Section 3.09.               SERVICING COMPENSATION; PAYMENT OF CERTAIN EXPENSES BY
                  SERVICER...................................................................................... 15
         Section 3.10.               ANNUAL STATEMENT AS TO COMPLIANCE.......................................... 15
         Section 3.11.               ANNUAL SERVICING REPORT.................................................... 16
         Section 3.12.               ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION
                  REGARDING THE MORTGAGE LOANS.................................................................. 16
         Section 3.13.               MAINTENANCE OF CERTAIN SERVICING INSURANCE POLICIES........................ 16
         Section 3.14.               INFORMATION REQUIRED BY THE INTERNAL REVENUE SERVICE
                  GENERALLY AND REPORTS OF FORECLOSURES AND ABANDONMENTS OF MORTGAGED
                  PROPERTY...................................................................................... 17
         Section 3.15.               OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS............................ 17

</TABLE>

                                        i

<PAGE>

<TABLE>
<CAPTION>

                                                                                                                Page



                                   ARTICLE IV

                              Servicing Certificate

<S>                                                                                                             <C>
         Section 4.01.               STATEMENTS TO SECURITYHOLDERS.............................................. 18

                                    ARTICLE V

                        Distribution and Payment Accounts



         Section 5.01.               DISTRIBUTION ACCOUNT....................................................... 20
         Section 5.02.               PAYMENT ACCOUNT............................................................ 20

                                   ARTICLE VI

                                  The Servicer

         Section 6.01.               LIABILITY OF THE SERVICER.................................................. 22
         Section 6.02.               MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
                  OBLIGATIONS OF, THE SERVICER.................................................................. 22
         Section 6.03.               LIMITATION ON LIABILITY OF THE SERVICER AND OTHERS......................... 22
         Section 6.04.               SERVICER NOT TO RESIGN..................................................... 23
         Section 6.05.               DELEGATION OF DUTIES....................................................... 23
         Section 6.06.               SERVICER TO PAY INDENTURE TRUSTEE'S AND OWNER TRUSTEE'S
                  FEES AND EXPENSES; INDEMNIFICATION............................................................ 24

                                   ARTICLE VII

                                     Default

         Section 7.01.               SERVICING DEFAULT.......................................................... 26
         Section 7.02.               INDENTURE TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR......................... 28
         Section 7.03.               NOTIFICATION TO SECURITYHOLDERS............................................ 29

                                  ARTICLE VIII

                            Miscellaneous Provisions

         Section 8.01.               AMENDMENT.................................................................. 30
         Section 8.02.               GOVERNING LAW.............................................................. 30
</TABLE>


                                       ii

<PAGE>

<TABLE>
<CAPTION>

                                                                                                               Page



<S>                                                                                                             <C>
         Section 8.03.               NOTICES.................................................................... 30
         Section 8.04.               SEVERABILITY OF PROVISIONS................................................. 30
         Section 8.05.               THIRD-PARTY BENEFICIARIES.................................................. 30
         Section 8.06.               COUNTERPARTS............................................................... 31
         Section 8.07.               EFFECT OF HEADINGS AND TABLE OF CONTENTS................................... 31
         Section 8.08.               TERMINATION UPON PURCHASE BY THE SERVICER OR LIQUIDATION
                  OF ALL MORTGAGE LOANS......................................................................... 31
         Section 8.09.               CERTAIN MATTERS AFFECTING THE INDENTURE TRUSTEE............................ 31
         [Section 8.10.              AUTHORITY OF THE ADMINISTRATOR............................................. 32


EXHIBIT A - MORTGAGE LOAN SCHEDULE..............................................................................A-1
EXHIBIT B - POWER OF ATTORNEY...................................................................................B-1
EXHIBIT C - CERTIFICATE PURSUANT TO SECTION 3.08................................................................C-1
EXHIBIT D - FORM OF REQUEST FOR RELEASE.........................................................................D-1


Schedule 1 - Mortgage Insurance Component Schedule..............................................................S-1
</TABLE>


                                       iii

<PAGE>



                  This Servicing Agreement, dated as of _______________, between
[Name of Servicer], as Servicer (the "Servicer") and WMC Secured Assets Corp.,
as Company (the "Company"),


                           W I T N E S S E T H  T H A T:


                  WHEREAS, WMC Secured Assets Corp., will create WMC MBN Trust
Series 19__-__, an owner trust (the "Issuer") under Delaware law, and will
transfer the Mortgage Loans and all of its rights under the Mortgage Loan
Purchase Agreement to the Issuer,;

                  WHEREAS, pursuant to the terms of a Trust Agreement dated as
of _______________ (the "Owner Trust Agreement") between the Company, as
depositor, and ______________________, as owner trustee (the "Owner Trustee"),
the Company will sell the Mortgage Collateral to Issuer in exchange for the cash
proceeds of the Securities;

                  WHEREAS, pursuant to the terms of the Trust Agreement between
the Depositor and the Owner Trustee, the Issuer will issue and transfer to or at
the direction of the Depositor, the Mortgage-Backed Certificates, Series 199_-__
(the "Certificates");

                  WHEREAS, pursuant to the terms of an Indenture dated as of
_______________ (the "Indenture") between the Issuer and the Indenture Trustee,
the Issuer will issue and transfer to or at the direction of the Purchaser the
Mortgage-Backed Notes, Series 199_-__ (the "Notes"), consisting of the Notes and
secured by the Mortgage Collateral;

                  WHEREAS, pursuant to the terms of the Mortgage Loan Purchase
Agreement, the Company will acquire the Initial Loans; and

                  WHEREAS, pursuant to the terms of this Servicing Agreement,
the Servicer will service the Mortgage Loans directly or through one or more
Subservicers;

                  NOW, THEREFORE, in consideration of the mutual covenants
herein contained, the parties hereto agree as follows:

                                    ARTICLE I

                                   Definitions

         Section 1.01. DEFINITIONS. For all purposes of this Servicing
Agreement, except as otherwise expressly provided herein or unless the context
otherwise requires, capitalized terms not otherwise defined herein shall have
the meanings assigned to such terms in the Definitions contained in Appendix A
to the Indenture which is incorporated by reference herein. All other
capitalized terms used herein shall have the meanings specified herein.



                                        1

<PAGE>



         Section 1.02. OTHER DEFINITIONAL PROVISIONS. (a) All terms defined in
this Servicing Agreement shall have the defined meanings when used in any
certificate or other document made or delivered pursuant hereto unless otherwise
defined therein.

         (b) As used in this Servicing Agreement and in any certificate or other
document made or delivered pursuant hereto or thereto, accounting terms not
defined in this Servicing Agreement or in any such certificate or other
document, and accounting terms partly defined in this Servicing Agreement or in
any such certificate or other document, to the extent not defined, shall have
the respective meanings given to them under generally accepted accounting
principles. To the extent that the definitions of accounting terms in this
Servicing Agreement or in any such certificate or other document are
inconsistent with the meanings of such terms under generally accepted accounting
principles, the definitions contained in this Servicing Agreement or in any such
certificate or other document shall control.

         (c) The words "hereof," "herein," "hereunder" and words of similar
import when used in this Servicing Agreement shall refer to this Servicing
Agreement as a whole and not to any particular provision of this Servicing
Agreement; Section and Exhibit references contained in this Servicing Agreement
are references to Sections and Exhibits in or to this Servicing Agreement unless
otherwise specified; and the term "including" shall mean "including without
limitation".

         (d) The definitions contained in this Servicing Agreement are
applicable to the singular as well as the plural forms of such terms and to the
masculine as well as the feminine and neuter genders of such terms.

         (e) Any agreement, instrument or statute defined or referred to herein
or in any instrument or certificate delivered in connection herewith means such
agreement, instrument or statute as from time to time amended, modified or
supplemented and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

         Section 1.03. INTEREST CALCULATIONS. All calculations of interest
hereunder that are made in respect of the Principal Balance of a Mortgage Loan
shall be made on a daily basis using a 365- day year. All calculations of
interest on the Securities shall be made on the basis of the actual number of
days in an Interest Period and a year assumed to consist of 360 days. The
calculation of the Servicing Fee shall be made on the basis of a 360-day year
consisting of twelve 30-day months. All dollar amounts calculated hereunder
shall be rounded to the nearest penny with one-half of one penny being rounded
down.


                                        2

<PAGE>



                                   ARTICLE II

                         Representations and Warranties

         Section 2.01. REPRESENTATIONS AND WARRANTIES REGARDING THE SERVICER.
The Servicer represents and warrants to Company, the Issuer and for the benefit
of the Indenture Trustee, as pledgee of the Mortgage Collateral, and the
Securityholders, as of the Cut-Off Date, [the date of the Servicing Agreement],
the Closing Date [and any Deposit Date], that:

                         (i) The Servicer is a corporation duly organized,
         validly existing and in good standing under the laws of the State of
         [_______] and has the corporate power to own its assets and to transact
         the business in which it is currently engaged. The Servicer is duly
         qualified to do business as a foreign corporation and is in good
         standing in each jurisdiction in which the character of the business
         transacted by it or properties owned or leased by it requires such
         qualification and in which the failure to so qualify would have a
         material adverse effect on the business, properties, assets, or
         condition (financial or other) of the Servicer;

                        (ii) The Servicer has the power and authority to make,
         execute, deliver and perform this Servicing Agreement and all of the
         transactions contemplated under this Servicing Agreement, and has taken
         all necessary corporate action to authorize the execu tion, delivery
         and performance of this Servicing Agreement. When executed and
         delivered, this Servicing Agreement will constitute the legal, valid
         and binding obligation of the Servicer enforceable in accordance with
         its terms, except as enforcement of such terms may be limited by
         bankruptcy, insolvency or similar laws affecting the enforcement of
         creditors' rights generally and by the availability of equitable
         remedies;

                       (iii) The Servicer is not required to obtain the consent
         of any other Person or any consent, license, approval or authorization
         from, or registration or declaration with, any governmental authority,
         bureau or agency in connection with the execution, delivery,
         performance, validity or enforceability of this Servicing Agreement,
         except for such consent, license, approval or authorization, or
         registration or declaration, as shall have been obtained or filed, as
         the case may be;

                        (iv) The execution and delivery of this Servicing
         Agreement and the performance of the transactions contemplated hereby
         by the Servicer will not violate any provision of any existing law or
         regulation or any order or decree of any court applicable to the
         Servicer or any provision of the Certificate of Incorporation or Bylaws
         of the Servicer, or constitute a material breach of any mortgage,
         indenture, contract or other agreement to which the Servicer is a party
         or by which the Servicer may be bound; and

                         (v) No litigation or administrative proceeding of or
         before any court, tribunal or governmental body is currently pending,
         or to the knowledge of the Servicer threatened, against the Servicer or
         any of its properties or with respect to this Servicing Agreement or
         the Notes or the Certificates which in the opinion of the Servicer has
         a


                                        3

<PAGE>



         reasonable likelihood of resulting in a material adverse effect on the
         transactions contemplated by this Servicing Agreement.

         The foregoing representations and warranties shall survive any
termination of the Servicer hereunder.

         Section 2.02. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The
Company hereby represents and warrants to the Servicer for the benefit of the
Indenture Trustee, as pledgee of the Mortgage Collateral, and the
Securityholders, as of the Cut-Off Date, the Closing Date and any Deposit Date,
that:

                         (i) The Company is a corporation in good standing under
         the laws of the State of California;

                        (ii) The Company has full power, authority and legal
         right to execute and deliver this Servicing Agreement and to perform
         its obligations under this Servicing Agreement, and has taken all
         necessary action to authorize the execution, delivery and performance
         by it of this Servicing Agreement; and

                       (iii) The execution and delivery by the Company of this
         Servicing Agreement and the performance by the Company of its
         obligations under this Servicing Agreement will not violate any
         provision of any law or regulation governing the Company or any order,
         writ, judgment or decree of any court, arbitrator or governmental
         authority or agency applicable to the Company or any of its assets.
         Such execution, delivery, authentication and performance will not
         require the authorization, consent or approval of, the giving of notice
         to, the filing or registration with, or the taking of any other action
         with respect to, any governmental authority or agency regulating the
         activities of limited liability companies. Such execution, delivery,
         authentication and performance will not conflict with, or result in a
         breach or violation of, any mortgage, deed of trust, lease or other
         agreement or instrument to which the Company is bound.

         Section 2.03. ENFORCEMENT OF REPRESENTATIONS AND WARRANTIES. The
Servicer, on behalf of and subject to the direction of the Indenture Trustee, as
pledgee of the Mortgage Collateral, or the Credit Enhancer, shall enforce the
representations and warranties of the Seller pursuant to the Mortgage Loan
Purchase Agreement. Upon the discovery by the Seller, the Servicer, the
Indenture Trustee, the Credit Enhancer, the Company or any Custodian of a breach
of any of the representations and warranties made in the Mortgage Loan Purchase
Agreement, in respect of any Mortgage Loan which materially and adversely
affects the interests of the Securityholders or the Credit Enhancer, the party
discovering such breach shall give prompt written notice to the other parties
(any Custodian being so obligated under a Custodial Agreement). The Servicer
shall promptly notify the Seller of such breach and request that, pursuant to
the terms of the Mortgage Loan Purchase Agreement, the Seller either (i) cure
such breach in all material respects within 45 days (with respect to a breach of
the representations and warranties contained in Section 3.1(a) of the Mortgage
Loan Purchase Agreement) or 90 days (with respect to a breach of the
representations and warranties contained in Section 3.1(b) of the Mortgage Loan
Purchase


                                        4

<PAGE>



Agreement) from the date the Seller was notified of such breach or (ii) purchase
such Mortgage Loan from the Company at the price and in the manner set forth in
Section 3.1(b) of the Mortgage Loan Purchase Agreement; PROVIDED that the Seller
shall, subject to the conditions set forth in the Mortgage Loan Purchase
Agreement, have the option to substitute an Eligible Substitute Mortgage Loan or
Loans for such Mortgage Loan. In the event that the Seller elects to substitute
one or more Eligible Substitute Mortgage Loans pursuant to Section 3.1(b) of the
Mortgage Loan Purchase Agreement, the Seller shall deliver to the Company with
respect to such Eligible Substitute Mortgage Loans, the original Mortgage Note,
the Mortgage, and such other documents and agreements as are required by the
Mortgage Loan Purchase Agreement. No substitution will be made in any calendar
month after the Determination Date for such month. Payments due with respect to
Eligible Substitute Mortgage Loans in the month of substitution shall not be
transferred to the Company and will be retained by the Servicer and remitted by
the Servicer to the Seller on the next succeeding Payment Date provided a
payment has been received by the Company for such month in respect of the
Mortgage Loan to be removed. The Servicer shall amend or cause to be amended the
Mortgage Loan Schedule to reflect the removal of such Mortgage Loan and the sub
stitution of the Eligible Substitute Mortgage Loans and the Servicer shall
promptly deliver the amended Mortgage Loan Schedule to the Owner Trustee and
Indenture Trustee.

         It is understood and agreed that the obligation of the Seller to cure
such breach or purchase or substitute for such Mortgage Loan as to which such a
breach has occurred and is continuing shall constitute the sole remedy
respecting such breach available to the Company and the Indenture Trustee, as
pledgee of the Mortgage Collateral, against the Seller. In connection with the
purchase of or substitution for any such Mortgage Loan by the Seller, the
Company shall assign to the Seller all of the right, title and interest in
respect of the Mortgage Loan Purchase Agreement applicable to such Mortgage
Loan. Upon receipt of the Repurchase Price, or upon completion of such
substitution, the applicable Custodian shall deliver the Mortgage Files to the
Servicer, together with all relevant endorsements and assignments.


                                        5

<PAGE>



                                   ARTICLE III

                          Administration and Servicing
                                of Mortgage Loans

         Section 3.01. THE SERVICER. (a) The Servicer shall service and
administer the Mortgage Loans in the same manner as would prudent institutional
mortgage lenders servicing comparable mortgage loans for their own account in
the jurisdictions where the related Mortgaged Properties are located and in a
manner consistent with the terms of this Servicing Agreement and which shall be
normal and usual in its general mortgage servicing activities and shall have
full power and authority, acting alone or through a subservicer, to do any and
all things in connection with such servicing and administration which it may
deem necessary or desirable, it being understood, how ever, that the Servicer
shall at all times remain responsible to the Company, the Indenture Trustee, as
pledgee of the Mortgage Collateral, and the Securityholders for the performance
of its duties and obligations hereunder in accordance with the terms hereof and
the servicing standard set forth above. Without limiting the generality of the
foregoing, the Servicer shall continue, and is hereby authorized and empowered
by the Company and the Indenture Trustee, as pledgee of the Mortgage Collateral,
to execute and deliver, on behalf of itself, the Company, the Securityholders
and the Indenture Trustee or any of them, any and all instruments of
satisfaction or cancellation, or of partial or full release or discharge and all
other comparable instruments with respect to the Mortgage Loans and with respect
to the Mortgaged Properties. The Company, the Indenture Trustee and the
Custodian, as applicable, shall furnish the Servicer with any powers of attorney
and other documents necessary or appropriate to enable the Servicer to carry out
its servicing and administrative duties hereunder. On the Closing Date, the
Company shall deliver to the Servicer a power of attorney substantially in the
form of Exhibit B hereto.

         If the Mortgage relating to a Mortgage Loan did not have a lien senior
on the related Mortgaged Property as of the Cut-Off Date, then the Servicer, in
such capacity, may not consent to the placing of a lien senior to that of the
Mortgage on the related Mortgaged Property. If the Mortgage relating to a
Mortgage Loan had a lien senior to the Mortgage Loan on the related Mort gaged
Property as of the Cut-Off Date, then the Servicer, in such capacity, may
consent to the refinancing of such senior lien; PROVIDED that (i) the resulting
Combined Loan-to-Value Ratio of such Mortgage Loan is no higher than the
Combined Loan-to-Value Ratio prior to such refinancing and (ii) the interest
rate for the loan evidencing the refinanced senior lien on the date of such
refinancing is no higher than the interest rate on the loan evidencing the
existing senior lien immediately prior to the date of such refinancing.

         The relationship of the Servicer (and of any successor to the Servicer
as servicer under this Servicing Agreement) to the Company under this Servicing
Agreement is intended by the parties to be that of an independent contractor and
not that of a joint venturer, partner or agent.


(b) The Servicer has entered into Initial Subservicing Agreements with the
Initial Subservicers for the servicing and administration of the Mortgage Loans
and may enter into additional Sub servicing Agreements with Subservicers for the
servicing and administration of certain of the


                                        6

<PAGE>



Mortgage Loans. References in this Servicing Agreement to actions taken or to be
taken by the Servicer in servicing the Mortgage Loans include actions taken or
to be taken by a Subservicer on behalf of the Servicer and any amount received
by such Subservicer in respect of a Mortgage Loan shall be deemed to have been
received by the Servicer whether or not actually received by the Servicer. Each
Subservicing Agreement will be upon such terms and conditions as are not
inconsistent with this Servicing Agreement and as the Servicer and the
Subservicer have agreed. With the approval of the Servicer, a Subservicer may
delegate its servicing obligations to third-party servicers, but such
Subservicers will remain obligated under the related Subservicing Agreements.
The Servicer and the Subservicer may enter into amendments to the related
Subservicing Agreements; PROVIDED, HOWEVER, that any such amendments shall be
consistent with and not violate the provisions of this Servicing Agreement. The
Servicer shall be entitled to terminate any Subservicing Agreement in accordance
with the terms and conditions thereof and without any limitation by virtue of
this Servicing Agreement; PROVIDED, HOWEVER, that in the event of termination of
any Subservicing Agreement by the Servicer or the Subservicer, the Servicer
shall either act as servicer of the related Mortgage Loan or enter into a
Subservicing Agreement with a successor Subservicer which will be bound by the
terms of the related Subservicing Agreement. The Servicer shall be entitled to
enter into any agreement with a Subservicer for indemnification of the Servicer
and nothing contained in this Servicing Agreement shall be deemed to limit or
modify such indemnification.

         In the event that the rights, duties and obligations of the Servicer
are terminated hereunder, any successor to the Servicer in its sole discretion
may, to the extent permitted by applicable law, terminate the existing
Subservicing Agreement with any Subservicer in accordance with the terms of the
applicable Subservicing Agreement or assume the terminated Servicer's rights and
obligations under such subservicing arrangements which termination or assumption
will not violate the terms of such arrangements.

         As part of its servicing activities hereunder, the Servicer, for the
benefit of the Company, shall use reasonable efforts to enforce the obligations
of each Subservicer under the related Subservicing Agreement, to the extent that
the non-performance of any such obligation would have material and adverse
effect on a Mortgage Loan. Such enforcement, including, without limitation, the
legal prosecution of claims, termination of Subservicing Agreements and the
pursuit of other appropriate remedies, shall be in such form and carried out to
such an extent and at such time as the Servicer, in its good faith business
judgment, would require were it the owner of the related Mortgage Loans. The
Servicer shall pay the costs of such enforcement at its own expense, and shall
be reimbursed therefor only (i) from a general recovery resulting from such
enforcement to the extent, if any, that such recovery exceeds all amounts due in
respect of the related Mortgage Loan or (ii) from a specific recovery of costs,
expenses or attorneys fees against the party against whom such enforcement is
directed.

         Section 3.02. COLLECTION OF CERTAIN MORTGAGE LOAN PAYMENTS. (a) The
Servicer shall make reasonable efforts to collect all payments called for under
the terms and provisions of the Mort gage Loans, and shall, to the extent such
procedures shall be consistent with this Servicing Agreement, follow such
collection procedures as shall be normal and usual in its general mortgage
servicing activities. Consistent with the foregoing, and without limiting the
generality of the


                                        7

<PAGE>



foregoing, the Servicer may in its discretion (i) waive any late payment charge,
penalty interest or other fees which may be collected in the ordinary course of
servicing such Mortgage Loan and (ii) arrange with a Mortgagor a schedule for
the payment of principal and interest due and unpaid; PROVIDED such arrangement
is consistent with the Servicer's policies with respect to home equity mortgage
loans; PROVIDED, FURTHER, that notwithstanding such arrangement such Mortgage
Loans will be included in the information regarding delinquent Mortgage Loans
set forth in the Servicing Certificate. The Servicer may also extend the Due
Date for payment due on a Mortgage Loan, PROVIDED, HOWEVER, that the Servicer
shall first determine that any such waiver or extension will not adversely
affect the lien of the related Mortgage. Consistent with the terms of this
Servicing Agreement, the Servicer may also waive, modify or vary any term of any
Mortgage Loan or consent to the postponement of strict compliance with any such
term or in any manner grant indulgence to any Mortgagor if in the Servicer's
determination such waiver, modification, post ponement or indulgence is not
materially adverse to the interests of the Securityholders or the Credit
Enhancer, PROVIDED, HOWEVER, that the Servicer may not modify or permit any
Subservicer to modify any Mortgage Loan (including without limitation any
modification that would change the Mortgage Rate, forgive the payment of any
principal or interest (unless in connection with the liquidation of the related
Mortgage Loan) or extend the final maturity date of such Mortgage Loan) unless
such Mortgage Loan is in default or, in the judgment of the Servicer, such
default is reasonably foreseeable.

         (b) The Servicer shall establish an account (the "Collection Account")
in which the Servicer shall deposit or cause to be deposited any amounts
representing payments on and any collections in respect of the Mortgage Loans
received by it subsequent to the Cut-Off Date as to any Initial Loan or the
related Deposit Date as to any Additional Loan (other than in respect of the
payments referred to in the following paragraph) within __ Business Day[s]
following receipt thereof (or otherwise on or prior to the Closing Date),
including the following payments and collections received or made by it (without
duplication):

                         (i) all payments of principal of or interest on the
         Mortgage Loans received by the Servicer from the respective
         Subservicer, net of any portion of the interest thereof retained by the
         Subservicer as Subservicing Fees;

                        (ii) the aggregate Repurchase Price of the Mortgage 
         Loans purchased by the Servicer pursuant to Section 3.15;

                       (iii) Net Liquidation Proceeds net of any related 
         Foreclosure Profit;

                        (iv) all proceeds of any Mortgage Loans repurchased by
         the Seller pursuant to the Mortgage Loan Purchase Agreement, and all
         Substitution Adjustment Amounts required to be deposited in connection
         with the substitution of an Eligible Substitute Mortgage Loan pursuant
         to the Mortgage Loan Purchase Agreement;

                         (v) insurance proceeds, other than Net Liquidation
         Proceeds, resulting from any insurance policy maintained on a
         Mortgaged Property; and



                                        8

<PAGE>



                        (vi) amounts required to be paid by the Servicer
         pursuant to Section 8.08.

PROVIDED, HOWEVER, that with respect to each Collection Period, the Servicer
shall be permitted to retain from payments in respect of interest on the
Mortgage Loans, the Servicing Fee for such Collection Period. The foregoing
requirements respecting deposits to the Collection Account are exclusive, it
being understood that, without limiting the generality of the foregoing, the
Servicer need not deposit in the Collection Account amounts representing
Foreclosure Profits, fees (including annual fees) or late charge penalties,
payable by Mortgagors, or amounts received by the Servicer for the accounts of
Mortgagors for application towards the payment of taxes, insurance premiums,
assessments and similar items. In the event any amount not required to be
deposited in the Collection Account is so deposited, the Servicer may at any
time withdraw such amount from the Collection Account, any provision herein to
the contrary notwithstanding. The Collection Account may contain funds that
belong to one or more trust funds created for the notes or certificates of other
series and may contain other funds respecting payments on mortgage loans
belonging to the Servicer or serviced or serviced by it on behalf of others.
Notwithstanding such commingling of funds, the Servicer shall keep records that
accurately reflect the funds on deposit in the Collection Account that have been
identified by it as being attributable to the Mortgage Loans and shall hold all
collections in the Collection Account to the extent they represent collections
on the Mortgage Loans for the benefit of the Company, the Indenture Trustee, the
Securityholders and the Credit Enhancer, as their interests may appear. The
Servicer shall remit all Foreclosure Profits to itself as additional servicing
compensation.

         The Servicer may cause the institution maintaining the Collection
Account to invest any funds in the Collection Account in Eligible Investments
(including obligations of the Servicer or any of its Affiliates, if such
obligations otherwise qualify as Eligible Investments), which shall mature not
later than the Business Day next preceding the Payment Date and shall not be
sold or disposed of prior to its maturity. Except as provided above, all income
and gain realized from any such investment shall be for the benefit of the
Servicer and shall be subject to its withdrawal or order from time to time. The
amount of any losses incurred in respect of the principal amount of any such
investments shall be deposited in the Collection Account by the Servicer out of
its own funds immediately as realized.

         (c) The Servicer will require each Subservicer to hold all funds
constituting collections on the Mortgage Loans, pending remittance thereof to
the Servicer, in one or more accounts meeting the requirements of an Eligible
Account, and invested in Eligible Investments, unless, all such collections are
remitted on a daily basis to the Servicer for deposit into the Collection
Account.

         Section 3.03. WITHDRAWALS FROM THE COLLECTION ACCOUNT. The Servicer
shall, from time to time as provided herein, make withdrawals from the
Collection Account of amounts on deposit therein pursuant to Section 3.02 that
are attributable to the Mortgage Loans for the following purposes:



                                        9

<PAGE>



                         (i) to deposit in the Distribution Account, on the
         Business Day prior to each Payment Date, an amount equal to the
         Security Collections required to be distributed on such Payment Date;

                        (ii) to the extent deposited to the Collection Account,
         to reimburse itself or the related Subservicer for previously
         unreimbursed expenses incurred in maintaining individual insurance
         policies pursuant to Section 3.04, or Liquidation Expenses, paid
         pursuant to Section 3.07 or otherwise reimbursable pursuant to the
         terms of this Servicing Agreement (to the extent not payable pursuant
         to Section 3.09), such withdrawal right being limited to amounts
         received on particular Mortgage Loans (other than any Repurchase Price
         in respect thereof) which represent late recoveries of the payments for
         which such advances were made, or from related Liquidation Proceeds or
         the proceeds of the purchase of such Mortgage Loan;

                       (iii) to pay to itself out of each payment received on
         account of interest on a Mortgage Loan as contemplated by Section 3.09,
         an amount equal to the related Servicing Fee (to the extent not
         retained pursuant to Section 3.02), and to pay to any Subservicer any
         Subservicing Fees not previously withheld by the Subservicer;

                        (iv) to the extent deposited in the Collection Account
         to pay to itself as additional servicing compensation any interest or
         investment income earned on funds deposited in the Collection Account
         and Payment Account that it is entitled to withdraw pursuant to
         Sections 3.02(b) and 5.01;

                         (v) to the extent deposited in the Collection Account,
         to pay to itself as additional servicing compensation any Foreclosure
         Profits;

                        (vi) to pay to itself or the Seller, with respect to any
         Mortgage Loan or property acquired in respect thereof that has been
         purchased or otherwise transferred to the Seller, the Servicer or other
         entity, all amounts received thereon and not required to be distributed
         to Securityholders as of the date on which the related Purchase Price
         or Repur chase Price is determined;

                       (vii) to withdraw any other amount deposited in the 
         Collection Account that was not required to be deposited therein
         pursuant to Section 3.02;

                      (viii) to pay to the Seller the amount, if any, deposited
         in the Collection Account by the Indenture Trustee upon release thereof
         from the Funding Account representing payments for Additional Loans;
         and

                        (ix) after the occurrence of an Amortization Event,
         to pay to the Seller, the Excluded Amount.

Since, in connection with withdrawals pursuant to clauses (iii), (iv), (vi) and
(vii), the Servicer's entitlement thereto is limited to collections or other
recoveries on the related Mortgage Loan, the


                                       10

<PAGE>



Servicer shall keep and maintain separate accounting, on a Mortgage Loan by
Mortgage Loan basis, for the purpose of justifying any withdrawal from the
Collection Account pursuant to such clauses. Notwithstanding any other provision
of this Servicing Agreement, the Servicer shall be entitled to reimburse itself
for any previously unreimbursed expenses incurred pursuant to Section 3.07 or
otherwise reimbursable pursuant to the terms of this Servicing Agreement that
the Servicer determines to be otherwise nonrecoverable (except with respect to
any Mortgage Loan as to which the Repurchase Price has been paid), by withdrawal
from the Collection Account of amounts on deposit therein attributable to the
Mortgage Loans on any Business Day prior to the Payment Date succeeding the date
of such determination.

         Section 3.04. MAINTENANCE OF HAZARD INSURANCE; PROPERTY PROTECTION
EXPENSES. The Servicer shall cause to be maintained for each Mortgage Loan
hazard insurance naming the Servicer or related Subservicer as loss payee
thereunder providing extended coverage in an amount which is at least equal to
the lesser of (i) the maximum insurable value of the improvements securing such
Mortgage Loan from time to time or (ii) the combined principal balance owing on
such Mortgage Loan and any mortgage loan senior to such Mortgage Loan from time
to time. The Servicer shall also cause to be maintained on property acquired
upon foreclosure, or deed in lieu of foreclosure, of any Mortgage Loan, fire
insurance with extended coverage in an amount which is at least equal to the
amount necessary to avoid the application of any co-insurance clause contained
in the related hazard insurance policy. Amounts collected by the Servicer under
any such policies (other than amounts to be applied to the restoration or repair
of the related Mortgaged Property or property thus acquired or amounts released
to the Mortgagor in accordance with the Servicer's normal servicing procedures)
shall be deposited in the Collection Account to the extent called for by Section
3.02. In cases in which any Mortgaged Property is located at any time during the
life of a Mortgage Loan in a federally designated flood area, the hazard
insurance to be maintained for the related Mortgage Loan shall include flood
insurance (to the extent available). All such flood insurance shall be in
amounts equal to the lesser of (i) the amount required to compensate for any
loss or damage to the Mortgaged Property on a replacement cost basis and (ii)
the maximum amount of such insurance available for the related Mortgaged
Property under the national flood insurance program (assuming that the area in
which such Mortgaged Property is located is participating in such program). The
Servicer shall be under no obligation to require that any Mortgagor maintain
earthquake or other additional insurance and shall be under no obligation itself
to maintain any such additional insurance on property acquired in respect of a
Mortgage Loan, other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance. If
the Servicer shall obtain and maintain a blanket policy consistent with its
general mortgage servicing activities insuring against hazard losses on all of
the Mortgage Loans, it shall conclusively be deemed to have satisfied its
obligations as set forth in the first sentence of this Section 3.04, it being
understood and agreed that such policy may contain a deductible clause, in which
case the Servicer shall, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with the first sentence of
this Section 3.04 and there shall have been a loss which would have been covered
by such policy, deposit in the Collection Account the amount not otherwise
payable under the blanket policy because of such deductible clause. Any such
deposit by the Servicer shall be made on the last Business Day of the Collection
Period in the month in which payments under any such policy would have been
deposited in the Collection Account. In connection with its activities


                                       11

<PAGE>



as administrator and servicer of the Mortgage Loans, the Servicer agrees to
present, on behalf of itself, the Company, the Issuer, the Indenture Trustee and
the Securityholders, claims under any such blanket policy.

         Section 3.05. MODIFICATION AGREEMENTS. The Servicer or the related
Subservicer, as the case may be, shall be entitled to (A) execute assumption
agreements, substitution agreements, and instruments of satisfaction or
cancellation or of partial or full release or discharge, or any other document
contemplated by this Servicing Agreement and other comparable instruments with
respect to the Mortgage Loans and with respect to the Mortgaged Properties
subject to the Mortgages (and the Company shall promptly execute any such
documents on request of the Servicer) and (B) approve the granting of an
easement thereon in favor of another Person, any alteration or demolition of the
related Mortgaged Property or other similar matters, if it has determined,
exercising its good faith business judgment in the same manner as it would if it
were the owner of the related Mortgage Loan, that the security for, and the
timely and full collectability of, such Mortgage Loan would not be adversely
affected thereby. A partial release pursuant to this Section 3.05 shall be
permitted only if the Combined Loan-to-Value Ratio for such Mortgage Loan after
such partial release does not exceed the Combined Loan-to-Value Ratio for such
Mortgage Loan as of the Cut-Off Date. Any fee collected by the Servicer or the
related Sub servicer for processing such request will be retained by the
Servicer or such Subservicer as additional servicing compensation.

         Section 3.06. TRUST ESTATE; RELATED DOCUMENTS. (a) When required by the
provisions of this Servicing Agreement, the Company shall execute instruments to
release property from the terms of this Servicing Agreement, or convey the
Company's interest in the same, in a manner and under circumstances which are
not inconsistent with the provisions of this Servicing Agreement. No party
relying upon an instrument executed by the Company as provided in this Article
III shall be bound to ascertain the Company's authority, inquire into the
satisfaction of any conditions precedent or see to the application of any
moneys.

         (b) If from time to time the Servicer shall deliver to the Company or
the related Custodian copies of any written assurance, assumption agreement or
substitution agreement or other similar agreement pursuant to Section 3.05, the
Company or the related Custodian shall check that each of such documents
purports to be an original executed copy (or a copy of the original executed
document if the original executed copy has been submitted for recording and has
not yet been returned) and, if so, shall file such documents, and upon receipt
of the original executed copy from the applicable recording office or receipt of
a copy thereof certified by the applicable recording office shall file such
originals or certified copies with the Related Documents. If any such documents
submitted by the Servicer do not meet the above qualifications, such documents
shall promptly be returned by the Company or the related Custodian to the
Servicer, with a direction to the Servicer to forward the correct documentation.

         (c) Upon Company Request accompanied by an Officers' Certificate of the
Servicer pursuant to Section 3.09 of this Servicing Agreement to the effect that
a Mortgage Loan has been the subject of a final payment or a prepayment in full
and the related Mortgage Loan has been terminated or that substantially all
Liquidation Proceeds which have been determined by the


                                       12

<PAGE>



Servicer in its reasonable judgment to be finally recoverable have been
recovered, and upon deposit to the Collection Account of such final monthly
payment, prepayment in full together with accrued and unpaid interest to the
date of such payment with respect to such Mortgage Loan or, if applicable,
Liquidation Proceeds, the Company shall promptly release the Related Documents
to the Servicer, along with such documents as the Servicer or the Mortgagor may
request as contemplated by the Servicing Agreement to evidence satisfaction and
discharge of such Mortgage Loan. If from time to time and as appropriate for the
servicing or foreclosure of any Mortgage Loan, the Servicer requests the Company
or the related Custodian to release the Related Documents and delivers to the
Company or the related Custodian a trust receipt reasonably satisfactory to the
Company or the related Custodian and signed by a Responsible Officer of the
Servicer, the Company or the related Custodian shall release the Related
Documents to the Servicer. If such Mortgage Loans shall be liquidated and the
Company or the related Custodian receives a certificate from the Servicer as
provided above, then, upon request of the Company or the related Custodian shall
release the trust receipt to the Servicer.

         Section 3.07. REALIZATION UPON DEFAULTED MORTGAGE LOANS. With respect
to such of the Mortgage Loans as come into and continue in default, the Servicer
will decide whether to foreclose upon the Mortgaged Properties securing such
Mortgage Loans or write off the unpaid principal balance of the Mortgage Loans
as bad debt; PROVIDED that if the Servicer has actual knowledge that any
Mortgaged Property is affected by hazardous or toxic wastes or substances and
that the acquisition of such Mortgaged Property would not be commercially
reasonable, then the Servicer will not cause the Company to acquire title to
such Mortgaged Property in a foreclosure or similar proceeding. In connection
with such foreclosure or other conversion, the Servicer shall follow such
practices (including, in the case of any default on a related senior mortgage
loan, the advanc ing of funds to correct such default) and procedures as it
shall deem necessary or advisable and as shall be normal and usual in its
general mortgage servicing activities; PROVIDED that the Servicer shall not be
liable in any respect hereunder if the Servicer is acting in connection with any
such foreclosure or attempted foreclosure which is not completed or other
conversion in a manner that is consistent with the provisions of this Servicing
Agreement. The foregoing is subject to the proviso that the Servicer shall not
be required to expend its own funds in connection with any fore closure or
attempted foreclosure which is not completed or towards the correction of any
default on a related senior mortgage loan or restoration of any property unless
it shall determine that such expenditure will increase Net Liquidation Proceeds.
In the event of a determination by the Servicer that any such expenditure
previously made pursuant to this Section 3.07 will not be reimbursable from Net
Liquidation Proceeds, the Servicer shall be entitled to reimbursement of its
funds so expended pursuant to Section 3.03.

         Notwithstanding any provision of this Servicing Agreement, a Mortgage
Loan may be deemed to be finally liquidated if substantially all amounts
expected by the Servicer to be received in connection with the related defaulted
Mortgage Loan have been received; PROVIDED, HOWEVER, any subsequent collections
with respect to any such Mortgage Loan shall be deposited to the Collection
Account. For purposes of determining the amount of any Liquidation Proceeds or
Insurance Proceeds, or other unscheduled collections, the Servicer may take into
account minimal amounts of additional receipts expected to be received or any
estimated additional liquidation expenses expected to be incurred in connection
with the related defaulted Mortgage Loan.


                                       13

<PAGE>



         In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of sale
shall be issued to the Company and the Indenture Trustee as their interests may
appear, or to their respective nominee on behalf of Securityholders.
Notwithstanding any such acquisition of title and cancellation of the related
Mortgage Loan, such Mortgaged Property shall (except as otherwise expressly
provided herein) be considered to be an outstanding Mortgage Loan held as an
asset of the Company until such time as such property shall be sold. Consistent
with the foregoing for purposes of all calculations hereunder, so long as such
Mortgaged Property shall be considered to be an outstanding Mortgage Loan it
shall be assumed that, notwithstanding that the indebtedness evidenced by the
related Mortgage Note shall have been discharged, such Mortgage Note in effect
at the time of any such acquisition of title before any adjustment thereto by
reason of any bankruptcy or similar proceeding or any moratorium or similar
waiver or grace period will remain in effect.

         Any proceeds from foreclosure proceedings or the purchase or repurchase
of any Mortgage Loan pursuant to the terms of this Servicing Agreement, as well
as any recovery resulting from a collection of Liquidation Proceeds or Insurance
Proceeds, will be applied in the following order of priority: first, to
reimburse the Servicer or the related Subservicer in accordance with Section
3.07; second, to all Servicing Fees payable therefrom; third, to the extent of
accrued and unpaid interest on the related Mortgage Loan, at the Net Mortgage
Rate to the Due Date prior to the Payment Date on which such amounts are to be
deposited in the Payment Account; fourth, as a recovery of principal on the
Mortgage Loan; and fifth, to Foreclosure Profits.

         Section 3.08. COMPANY AND INDENTURE TRUSTEE TO COOPERATE. On or before
each Payment Date, the Servicer will notify the Indenture Trustee or the
relevant Custodian, with a copy to the Company, of the termination of or the
payment in full and the termination of any Mortgage Loan during the preceding
Collection Period, which notification shall be by a certification in substan
tially the form attached hereto as Exhibit C (which certification shall include
a statement to the effect that all amounts received in connection with such
payment which are required to be deposited in the Collection Account pursuant to
Section 3.02 have been so deposited or credited) of a Servicing Officer. Upon
receipt of payment in full, the Servicer is authorized to execute, pursuant to
the authorization contained in Section 3.01, if the assignments of Mortgage have
been recorded as required under the Mortgage Loan Purchase Agreement, an
instrument of satisfaction regarding the related Mortgage, which instrument of
satisfaction shall be recorded by the Servicer if required by applicable law and
be delivered to the Person entitled thereto. It is understood and agreed that
any expenses incurred in connection with such instrument of satisfaction or
transfer shall be reimbursed from amounts deposited in the Collection Account.
From time to time and as appropriate for the servicing or foreclosure of any
Mortgage Loan, the Indenture Trustee or the relevant Custodian shall, upon
request of the Servicer and delivery to the Indenture Trustee or relevant
Custodian, with a copy to the Company, of a Request for Release, in the form
annexed hereto as Exhibit D, signed by a Servicing Officer, release or cause to
be released the related Mortgage File to the Servicer and the Company and
Indenture Trustee shall promptly execute such documents, in the forms provided
by the Servicer, as shall be necessary for the prosecution of any such
proceedings or the taking of other servicing actions. Such trust receipt shall
obligate the Servicer to return the Mortgage File to the Indenture Trustee or
the related Custodian (as specified in such receipt) when the need therefor by
the Servicer no longer exists unless the Mortgage Loan


                                       14

<PAGE>



shall be liquidated, in which case, upon receipt of a certificate of a Servicing
Officer similar to that hereinabove specified, the trust receipt shall be
released to the Servicer.

         In order to facilitate the foreclosure of the Mortgage securing any
Mortgage Loan that is in default following recordation of the assignments of
Mortgage in accordance with the provisions of the Mortgage Loan Purchase
Agreement, the Company shall, if so requested in writing by the Servicer,
promptly execute an appropriate assignment in the form provided by the Servicer
to assign such Mortgage Loan for the purpose of collection to the Servicer (any
such assignment shall unambiguously indicate that the assignment is for the
purpose of collection only), and, upon such assignment, such assignee for
collection will thereupon bring all required actions in its own name and
otherwise enforce the terms of the Mortgage Loan and deposit or credit the Net
Liquidation Proceeds, exclusive of Foreclosure Profits, received with respect
thereto in the Collection Account. In the event that all delinquent payments due
under any such Mortgage Loan are paid by the Mortgagor and any other defaults
are cured then the assignee for collection shall promptly reassign such Mortgage
Loan to the Company and return all Related Documents to the place where the
related Mortgage File was being maintained.

         In connection with the Company's obligation to cooperate as provided in
this Section 3.08 and all other provisions of this Servicing Agreement requiring
the Company to authorize or permit any actions to be taken with respect to the
Mortgage Loans, the Indenture Trustee, as pledgee of the Mortgage Collateral in
the Company, expressly agrees, on behalf of the Company, to take all such
actions on behalf of the Company and to promptly execute and return all
instruments reasonably required by the Servicer in connection therewith;
PROVIDED that if the Servicer shall request a signature of the Indenture
Trustee, on behalf of the Company, the Servicer will deliver to the Indenture
Trustee an Officer's Certificate stating that such signature is necessary or
appropriate to enable the Servicer to carry out its servicing and administrative
duties under this Servicing Agreement.

         Section 3.09. SERVICING COMPENSATION; PAYMENT OF CERTAIN EXPENSES BY
SERVICER. The Servicer shall be entitled to receive the Servicing Fee in
accordance with Section 3.03 as compen sation for its services in connection
with servicing the Mortgage Loans. Moreover, additional servicing compensation
in the form of late payment charges and certain other receipts not required to
be deposited in the Collection Account as specified in Section 3.02 shall be
retained by the Servicer. The Servicer shall be required to pay all expenses
incurred by it in connection with its activities hereunder (including payment of
all other fees and expenses not expressly stated hereunder to be for the account
of the Securityholders, including, without limitation, the fees and expenses of
the Administrator, Owner Trustee, Indenture Trustee and any Custodian) and shall
not be entitled to reimbursement therefor except as specifically provided
herein.

         Section 3.10. ANNUAL STATEMENT AS TO COMPLIANCE. (a) The Servicer will
deliver to the Company, the Issuer and the Indenture Trustee, with a copy to the
Credit Enhancer, on or before ________ of each year, beginning ________, ____,
an Officer's Certificate stating that (i) a review of the activities of the
Servicer during the preceding fiscal year and of its performance under this
Servicing Agreement has been made under such officer's supervision, (ii) to the
best of such officer's knowledge, based on such review, the Servicer has
fulfilled all its material


                                       15

<PAGE>



obligations under this Servicing Agreement in all material respects throughout
such fiscal year, or, if there has been a material default in the fulfillment of
any such obligation, specifying each such default known to such officer and the
nature and status thereof and (iii) to the best of such officer's knowledge,
based on consultation with counsel, any continuation Uniform Commercial Code
financing statement or other Uniform Commercial Code financing statement during
the preceding fiscal year which the Servicer determined was necessary to be
filed was filed in order to continue protection of the interest of the Company
in the Mortgage Loans. In addition, the Servicer shall deliver or cause each
Subservicer to deliver to the Indenture Trustee, the Company, the Issuer, the
Depositor and the Credit Enhancer a copy of each certification, accountant's
report or other document upon which the foregoing Officer's Certificate is based
with respect to such Subservicer's performance.

         (b) The Servicer shall deliver to the Company, the Issuer and the
Indenture Trustee, with a copy to the Credit Enhancer, promptly after having
obtained knowledge thereof, but in no event later than five Business Days
thereafter, written notice by means of an Officer's Certificate of any event
which with the giving of notice or the lapse of time or both, would become a
Servicer of Default.

         Section 3.11. ANNUAL SERVICING REPORT. On or before ________ of each
year, beginning ________, ____, the Servicer at its expense shall cause a firm
of nationally recognized independent public accountants (who may also render
other services to the Servicer) to furnish a report to the Company, the Issuer,
the Indenture Trustee, the Depositor, the Credit Enhancer and each Rating Agency
to the effect that such firm has examined certain documents and records relating
to the servicing of mortgage loans by the Servicer during the most recent
calendar year then ended under servicing agreements (including this Servicing
Agreement) substantially similar to this Servicing Agreement and that such
examination, which has been conducted substantially in compliance with the audit
guide for audits of non-supervised mortgagees approved by the Department of
Housing and Urban Development for use by independent public accountants (to the
extent that the procedures in such audit guide are applicable to the servicing
obligations set forth in such agreements), has disclosed no items of
noncompliance with the provisions of this Servicing Agreement which, in the
opinion of such firm, are material, except for such items of non compliance as
shall be set forth in such report. In rendering such statement, such firm may
rely, as to matters relating to direct servicing of mortgage loans by
Subservicers, upon comparable statements for examinations conducted
substantially in the manner described above (rendered within one year of such
statement) of independent public accountants with respect to the related
Subservicer. For purposes of such statement, such firm may conclusively assume
that all servicing agreements among the Company and the Servicer relating to
home equity mortgage loans are sub stantially similar one to another except for
any such servicing agreement which, by its terms, specifically states otherwise.

         Section 3.12. ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING
THE MORTGAGE LOANS. Whenever required by statute or regulation, the Servicer
shall provide to the Credit Enhancer, any Securityholder upon reasonable request
(or a regulator for a Securityholder) or the Indenture Trustee, reasonable
access to the documentation regarding the Mortgage Loans such access being
afforded without charge but only upon reasonable request and during normal
business


                                       16

<PAGE>



hours at the offices of the Servicer. Nothing in this Section 3.12 shall
derogate from the obligation of the Servicer to observe any applicable law
prohibiting disclosure of information regarding the Mortgagors and the failure
of the Servicer to provide access as provided in this Section 3.12 as a result
of such obligation shall not constitute a breach of this Section 3.12.

         Section 3.13. MAINTENANCE OF CERTAIN SERVICING INSURANCE POLICIES. The
Servicer shall during the term of its service as servicer maintain in force (i)
a policy or policies of insurance covering errors and omissions in the
performance of its obligations as servicer hereunder and (ii) a fidelity bond in
respect of its officers, employees or agents. Each such policy or policies and
bond shall be at least equal to the coverage that would be required by FNMA or
FHLMC, whichever is greater, for Persons performing servicing for mortgage loans
purchased by such entity.

         Section 3.14. INFORMATION REQUIRED BY THE INTERNAL REVENUE SERVICE
GENERALLY AND REPORTS OF FORECLOSURES AND ABANDONMENTS OF MORTGAGED PROPERTY.
The Servicer shall prepare and deliver all federal and state information reports
when and as required by all applicable state and federal income tax laws. In
particular, with respect to the requirement under Section 6050J of the Code to
the effect that the Servicer or Subservicer shall make reports of foreclosures
and abandonments of any Mortgaged property for each year beginning in ____, the
Servicer or Subservicer shall file reports relating to each instance occurring
during the previous calendar year in which the Servicer (i) on behalf of the
Company, acquires an interest in any Mortgaged Property through foreclosure or
other comparable conversion in full or partial satisfaction of a Mortgage Loan,
or (ii) knows or has reason to know that any Mortgaged Property has been
abandoned. The reports from the Servicer or Subservicer shall be in form and
substance sufficient to meet the reporting requirements imposed by Section 6050J
and Section 6050H (reports relating to mortgage interest received) of the Code.

         Section 3.15. OPTIONAL REPURCHASE OF DEFAULTED MORTGAGE LOANS.
Notwithstanding any provision in Section 3.07 to the contrary, the Servicer may
repurchase any Mortgage Loan delinquent in payment for a period of 60 days or
longer for a price equal to the Repurchase Price.



                                       17

<PAGE>



                                   ARTICLE IV

                              Servicing Certificate

         Section 4.01. STATEMENTS TO SECURITYHOLDERS. (a) With respect to each
Payment Date, the Servicer shall forward to the Indenture Trustee and the
Indenture Trustee pursuant to Section 3.26 of the Indenture shall forward or
cause to be forwarded by mail to each Certificateholder, Noteholder, the Credit
Enhancer, the Depositor, the Owner Trustee, the Certificate Paying Agent and
each Rating Agency, a statement setting forth the following information as to
the Notes and Certificates, to the extent applicable:

                       (i) the aggregate amount of (a) Security Interest
         Collections with respect to the Notes and the Certificates, (b)
         aggregate Security Principal Collections with respect to the Notes and
         the Certificates and (c) Security Collections for the related
         Collection Period with respect to the Notes and the Certificates;

                      (ii) the amount of such distribution to the
         Securityholders of the Notes and the Certificates applied to reduce the
         principal balance thereof and separately stating the portion thereof in
         respect of the Accelerated Principal Distribution Amount and the amount
         to be deposited in the Funding Account on such Payment Date;

                     (iii) the amount of such distribution to the
         Securityholders of the Notes and the Certificates allocable to interest
         and separately stating the portion thereof in respect of overdue
         accrued interest;

                      (iv) the Credit Enhancement Draw Amount, if any, for such
         Payment Date and the aggregate amount of prior draws thereunder not yet
         reimbursed;

                       (v) the aggregate Principal Balance of (a) the ________
         Loans, (b) the ______ Loans, (c) the _________ Loans, as of the end of
         the preceding Collection Period and (d) all of the Mortgage Loans;

                      (vi) the number and aggregate Principal Balances of
         Mortgage Loans (a) as to which the Minimum Monthly Payment is
         delinquent for 30-59 days, 60-89 days, 90-179 days and 180 or more
         days, respectively and (b) that have become REO, in each case as of the
         end of the preceding Collection Period; PROVIDED, HOWEVER, that such
         information will not be provided on the statements relating to the
         first Payment Date;

                     (vii) the Weighted Average Net Mortgage Rate for the
         related Collection Period and the Weighted Average Net Mortgage Rate
         for (a) the ________ Loans, (b) the _______Loans and (c) the _________
         Loans for the related Collection Period;

                    (viii) the Special Capital Distribution Amount and the
         Required Special Capital Distribution Amount, in each case as the end
         of the related Collection Period; and



                                       18

<PAGE>



                      (ix) the aggregate amount of Additional Loans acquired
         during the previous Collection Period with amounts in respect of Net
         Principal Collections from the Funding Account;

                       (x) the aggregate Liquidation Loss Amounts with respect
         to the related Collection Period, the amount of any remaining Carryover
         Loss Amount with respect to the Notes and Certificates, respectively,
         and the aggregate of the Liquidation Loss Amounts from all Collection
         Periods to date expressed as a percentage of the sum of (a) the Cut-Off
         Date Pool Balance and (b) the amount by which the Pool Balance as of
         the latest date that the Additional Loans have been transferred to the
         Company exceeds the Cut-Off Date Pool Balance;

                      (xi) any unpaid interest on the Notes and Certificates, 
         respectively, after such Distribution Date;

                     (xii) the aggregate Principal Balance of each Class of
         Notes and of the Certificates after giving effect to the distribution
         of principal on such Payment Date;

                    (xiii) the respective Security Percentage applicable to the
         Notes and Certificates, after application of payments made on such
         Payment Date; and

                     (xiv) the amount distributed pursuant to Section
         3.05(a)(xi) of the Indenture on such Payment Date.

         In the case of information furnished pursuant to clauses (ii) and (iii)
above, the amounts shall be expressed as an aggregate dollar amount per Note or
Certificate with a $1,000 denomination.

         Prior to the close of business on the Business Day next succeeding each
Determination Date, the Servicer shall furnish a written statement to the
Company, the Owner Trustee, the Depositor, the Certificate Paying Agent and the
Indenture Trustee setting forth (i) all the foregoing information, (ii) the
aggregate amounts required to be withdrawn from the Collection Account and
deposited into the Payment Account on the Business Day preceding the Payment
Date pursuant to Section 3.03 and (iii) the amounts (A) withdrawn from the
Payment Account and deposited to the Funding Account pursuant to Section 8.02(b)
of the Indenture and (B) withdrawn from the Funding Account and deposited to the
Collection Account pursuant to Section 8.02(c)(i) of the Indenture. The
determination by the Servicer of such amounts shall, in the absence of obvious
error, be presumptively deemed to be correct for all purposes hereunder and the
Owner Trustee and Indenture Trustee shall be protected in relying upon the same
without any independent check or verification. In addition, upon the Company's
written request, the Servicer shall promptly furnish information reasonably
requested by the Company that is reasonably available to the Servicer to enable
the Company to perform its federal and state income tax reporting obligations.


                                       19

<PAGE>



                                    ARTICLE V

                        Distribution and Payment Accounts


         Section 5.01. DISTRIBUTION ACCOUNT. The Servicer shall establish and
maintain a separate trust account (the "Distribution Account") titled "WMC MBN
Trust Series 199_-_, [for the benefit of the Noteholders, the Certificateholders
and the Credit Enhancer pursuant to the Indenture, dated as of _______________,
between WMC MBN Trust Series 199_-_ and [Name of Indenture Trustee]. The
Distribution Account shall be an Eligible Account. On the Business Day prior to
each Payment Date, (i) amounts deposited into the Distribution Account pursuant
to Section 3.03(i) hereof will be distributed by the Servicer in accordance with
Section ____ of the [Trust] Agreement, and (ii) the portion of such amounts then
distributable with respect to the Mortgage Collateral shall be deposited into
the Payment Account. [The Servicer shall invest or cause the institution
maintaining the Distribution Account to invest the funds in the Distribution
Account in Eligible Investments designated in the name of the [Servicer], which
shall mature not later than the Business Day next preceding the Payment Date
next following the date of such investment (except that (i) any investment in
the institution with which the Distribution Account is maintained may mature on
such Payment Date and (ii) any other investment may mature on such Payment Date
if the Servicer shall advance funds on such Payment Date to the Payment Account
in the amount payable on such investment on such Payment Date, pending receipt
thereof to the extent necessary to make distributions on the Securities) and
shall not be sold or disposed of prior to maturity. All income and gain realized
from any such investment shall be for the benefit of the Servicer and shall be
subject to its withdrawal or order from time to time. The amount of any losses
incurred in respect of any such investments shall be deposited in the
Distribution Account by the Servicer out of its own funds immediately as
realized.]

         Section 5.02. PAYMENT ACCOUNT. The Indenture Trustee shall establish
and maintain a separate trust account (the "Payment Account") titled
"__________________________________, as Indenture Trustee, for the benefit of
the Noteholders, the Certificate Paying Agent and the Credit Enhancer pursuant
to the Indenture, dated as of _______________, between WMC MBN Trust Series
199_-__ and __________________________________". The Payment Account shall be an
Eligible Account. On each Payment Date, amounts on deposit in the Payment
Account will be distributed by the Indenture Trustee in accordance with Section
3.05 of the Indenture. The Indenture Trustee shall, upon written request from
the Servicer, invest or cause the institution maintaining the Payment Account to
invest the funds in the Payment Account in Eligible Investments designated in
the name of the Indenture Trustee, which shall mature not later than the
Business Day next preceding the Payment Date next following the date of such
investment (except that (i) any investment in the institution with which the
Payment Account is maintained may mature on such Payment Date and (ii) any other
investment may mature on such Payment Date if the Indenture Trustee shall
advance funds on such Payment Date to the Payment Account in the amount payable
on such investment on such Payment Date, pending receipt thereof to the extent
necessary to make distributions on the Securities) and shall not be sold or
disposed of prior to maturity. All income and gain realized from any such
investment shall be for the benefit of the Servicer and shall be subject to its
withdrawal or order from time to time. The amount of any


                                       20

<PAGE>



losses incurred in respect of any such investments shall be deposited in the
Payment Account by the Servicer out of its own funds immediately as realized.



                                       21

<PAGE>



                                     ARTICLE VI

                                  The Servicer

         Section 6.01. LIABILITY OF THE SERVICER. The Servicer shall be liable
in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Servicer herein.

         Section 6.02. MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
OBLIGATIONS OF, THE SERVICER. Any corporation into which the Servicer may be
merged or converted or with which it may be consolidated, or any corporation
resulting from any merger, conversion or consolidation to which the Servicer
shall be a party, or any corporation succeeding to the business of the Servicer,
shall be the successor of the Servicer, hereunder, without the execution or
filing of any paper or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding.

         The Servicer may assign its rights and delegate its duties and
obligations under this Servicing Agreement; PROVIDED that the Person accepting
such assignment or delegation shall be a Person which is qualified to service
mortgage loans on behalf of FNMA or FHLMC, is reasonably satisfactory to the
Indenture Trustee (as pledgee of the Mortgage Collateral), the Company and the
Credit Enhancer, is willing to service the Mortgage Loans and executes and
delivers to the Indenture Trustee and the Company an agreement, in form and
substance reason ably satisfactory to the Credit Enhancer, the Indenture Trustee
and the Company, which contains an assumption by such Person of the due and
punctual performance and observance of each covenant and condition to be
performed or observed by the Servicer under this Servicing Agreement; PROVIDED
further that each Rating Agency's rating of the Securities in effect immediately
prior to such assignment and delegation will not be qualified, reduced, or
withdrawn as a result of such assignment and delegation (as evidenced by a
letter to such effect from each Rating Agency) or considered to be below
investment grade without taking into account the Credit Enhancement Instrument.

         Section 6.03. LIMITATION ON LIABILITY OF THE SERVICER AND OTHERS.
Neither the Servicer nor any of the directors or officers or employees or agents
of the Servicer shall be under any liability to the Company, the Issuer, the
Owner Trustee, the Indenture Trustee or the Securityholders for any action taken
or for refraining from the taking of any action in good faith pursuant to this
Servicing Agreement, PROVIDED, HOWEVER, that this provision shall not protect
the Servicer or any such Person against any liability which would otherwise be
imposed by reason of its willful misfeasance, bad faith or gross negligence in
the performance of its duties hereunder or by reason of its reckless disregard
of its obligations and duties hereunder. The Servicer and any director or
officer or employee or agent of the Servicer may rely in good faith on any
document of any kind PRIMA FACIE properly executed and submitted by any Person
respecting any matters arising hereunder. The Servicer and any director or
officer or employee or agent of the Servicer shall be indemnified by the Company
and held harmless against any loss, liability or expense incurred in connection
with any legal action relating to this Servicing Agreement or the Securities,
including


                                       22

<PAGE>



any amount paid to the Owner Trustee or the Indenture Trustee pursuant to
Section 6.06(b), other than any loss, liability or expense related to any
specific Mortgage Loan or Mortgage Loans (except as any such loss, liability or
expense shall be otherwise reimbursable pursuant to this Servicing Agreement)
and any loss, liability or expense incurred by reason of its willful
misfeasance, bad faith or gross negligence in the performance of its duties
hereunder or by reason of its reckless disregard of its obligations and duties
hereunder. The Servicer shall not be under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its duties to
service the Mortgage Loans in accordance with this Servicing Agreement, and
which in its opinion may involve it in any expense or liability; PROVIDED,
HOWEVER, that the Servicer may in its sole discretion undertake any such action
which it may deem necessary or desirable in respect of this Servicing Agreement,
and the rights and duties of the parties hereto and the interests of the
Securityholders hereunder. In such event, the reasonable legal expenses and
costs of such action and any liability resulting therefrom shall be expenses,
costs and liabilities of the Company, and the Servicer shall be entitled to be
reimbursed therefor. The Servicer's right to indemnity or reimbursement pursuant
to this Section 6.03 shall survive any resignation or termination of the
Servicer pursuant to Section 6.04 or 7.01 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 6.04. SERVICER NOT TO RESIGN. Subject to the provisions of
Section 6.02, the Servicer shall not resign from the obligations and duties
hereby imposed on it except (i) upon determination that the performance of its
obligations or duties hereunder are no longer permissible under applicable law
or are in material conflict by reason of applicable law with any other activi
ties carried on by it or its subsidiaries or Affiliates, the other activities of
the Servicer so causing such a conflict being of a type and nature carried on by
the Servicer or its subsidiaries or Affiliates at the date of this Servicing
Agreement or (ii) upon satisfaction of the following conditions: (a) the
Servicer has proposed a successor servicer to the Company, the Administrator and
the Indenture Trustee in writing and such proposed successor servicer is
reasonably acceptable to the Company, the Administrator, the Indenture Trustee
and the Credit Enhancer; (b) each Rating Agency shall have delivered a letter to
the Company, the Credit Enhancer and the Indenture Trustee prior to the
appointment of the successor servicer stating that the proposed appointment of
such successor servicer as Servicer hereunder will not result in the reduction
or withdrawal of the then current rating of the Securities; and (c) such
proposed successor servicer is reasonably acceptable to the Credit Enhancer, as
evidenced by a letter to the Company and the Indenture Trustee; PROVIDED,
HOWEVER, that no such resignation by the Servicer shall become effective until
such successor servicer or, in the case of (i) above, the Indenture Trustee, as
pledgee of the Mortgage Collateral, shall have assumed the Servicer's
responsibilities and obligations hereunder or the Indenture Trustee, as pledgee
of the Mortgage Collateral, shall have designated a successor servicer in
accordance with Section 7.02. Any such resignation shall not relieve the
Servicer of responsibility for any of the obligations specified in Sections 7.01
and 7.02 as obligations that survive the resignation or termination of the
Servicer. The Servicer shall have no claim (whether by subrogation or otherwise)
or other action against any Securityholder or the Credit Enhancer for any
amounts paid by the Servicer pursuant to any provision of this Servicing
Agreement. Any such determination permitting the resignation of the Servicer
shall be evidenced by an Opinion of Counsel to such effect delivered to the
Indenture Trustee and the Credit Enhancer.


                                       23

<PAGE>



         Section 6.05. DELEGATION OF DUTIES. In the ordinary course of business,
the Servicer at any time may delegate any of its duties hereunder to any Person,
including any of its Affiliates, who agrees to conduct such duties in accordance
with standards comparable to those with which the Servicer complies pursuant to
Section 3.01. Such delegation shall not relieve the Servicer of its liabilities
and responsibilities with respect to such duties and shall not constitute a
resignation within the meaning of Section 6.04.

         Section 6.06. SERVICER TO PAY INDENTURE TRUSTEE'S AND OWNER TRUSTEE'S
FEES AND EXPENSES; INDEMNIFICATION. (a) The Servicer covenants and agrees to pay
to the Owner Trustee, the Indenture Trustee and any co-trustee of the Indenture
Trustee from time to time, and the Owner Trustee, the Indenture Trustee and any
such co-trustee shall be entitled to, reasonable compensation (which shall not
be limited by any provision of law in regard to the compensation of a trustee of
an express trust) for all services rendered by each of them in the execution of
the trusts created under the Trust Agreement and the Indenture and in the
exercise and performance of any of the powers and duties under the Trust
Agreement or the Indenture, as the case may be, of the Owner Trustee, the
Indenture Trustee and any co-trustee, and the Servicer will pay or reimburse the
Indenture Trustee and any co-trustee upon request for all reasonable expenses,
disbursements and advances incurred or made by the Indenture Trustee or any
co-trustee in accordance with any of the provisions of this Servicing Agreement
except any such expense, disbursement or advance as may arise from its
negligence or bad faith.

         (b) The Servicer agrees to indemnify the Indenture Trustee and the
Owner Trustee for, and to hold the Indenture Trustee and the Owner Trustee, as
the case may be, harmless against, any loss, liability or expense incurred
without negligence or willful misconduct on its part, arising out of, or in
connection with, the acceptance and administration of the Company and the assets
thereof, including the costs and expenses (including reasonable legal fees and
expenses) of defending itself against any claim in connection with the exercise
or performance of any of its powers or duties under any Basic Document, provided
that:

                         (i) with respect to any such claim, the Indenture
         Trustee or Owner Trustee, as the case may be, shall have given the
         Servicer written notice thereof promptly after the Indenture Trustee or
         Owner Trustee, as the case may be, shall have actual knowledge thereof;

                        (ii) while maintaining control over its own defense, the
         Company, the Indenture Trustee or Owner Trustee, as the case may be,
         shall cooperate and consult fully with the Servicer in preparing such
         defense; and

                       (iii) notwithstanding anything in this Servicing
         Agreement to the contrary, the Servicer shall not be liable for
         settlement of any claim by the Indenture Trustee or the Owner Trustee,
         as the case may be, entered into without the prior consent of the
         Servicer, which consent shall not be unreasonably withheld.



                                       24

<PAGE>



No termination of this Servicing Agreement shall affect the obligations created
by this Section 6.06 of the Servicer to indemnify the Indenture Trustee and the
Owner Trustee under the conditions and to the extent set forth herein.

         Notwithstanding the foregoing, the indemnification provided by the
Servicer in this Section 6.06(b) shall not pertain to any loss, liability or
expense of the Indenture Trustee or the Owner Trustee, including the costs and
expenses of defending itself against any claim, incurred in connection with any
actions taken by the Indenture Trustee or the Owner Trustee at the direction of
the Noteholders or Certificateholders, as the case may be, pursuant to the terms
of this Servicing Agreement.



                                       25

<PAGE>



                                   ARTICLE VII

                                     Default

         Section 7.01. SERVICING DEFAULT. If any one of the following events
("Servicing Default")shall occur and be continuing:

                         (i) Any failure by the Servicer to deposit in the
         Collection Account, the Funding Account or Payment Account any deposit
         required to be made under the terms of this Servicing Agreement which
         continues unremedied for a period of five Business Days after the date
         upon which written notice of such failure shall have been given to the
         Servicer by the Company, the Issuer or the Indenture Trustee or to the
         Servicer, the Company, the Issuer and the Indenture Trustee by the
         Credit Enhancer; or

                        (ii) Failure on the part of the Servicer duly to observe
         or perform in any material respect any other covenants or agreements of
         the Servicer set forth in the Securi ties or in this Servicing
         Agreement, which failure, in each case, materially and adversely
         affects the interests of Securityholders or the Credit Enhancer and
         which continues unremedied for a period of 45 days after the date on
         which written notice of such failure, requiring the same to be
         remedied, and stating that such notice is a "Notice of Default"
         hereunder, shall have been given to the Servicer by the Company, the
         Issuer or the Indenture Trustee or to the Servicer, the Company, the
         Issuer and the Indenture Trustee by the Credit Enhancer; or

                       (iii) The entry against the Servicer of a decree or order
         by a court or agency or supervisory authority having jurisdiction in
         the premises for the appointment of a trustee, conservator, receiver or
         liquidator in any insolvency, conservatorship, receivership,
         readjustment of debt, marshaling of assets and liabilities or similar
         proceed ings, or for the winding up or liquidation of its affairs, and
         the continuance of any such decree or order unstayed and in effect for
         a period of 60 consecutive days; or

                        (iv) The Servicer shall voluntarily go into liquidation,
         consent to the appointment of a conservator, receiver, liquidator or
         similar person in any insolvency, readjustment of debt, marshaling of
         assets and liabilities or similar proceedings of or relating to the
         Servicer or of or relating to all or substantially all of its property,
         or a decree or order of a court, agency or supervisory authority having
         jurisdiction in the premises for the appointment of a conservator,
         receiver, liquidator or similar person in any insolvency, readjustment
         of debt, marshaling of assets and liabilities or similar proceed ings,
         or for the winding-up or liquidation of its affairs, shall have been
         entered against the Servicer and such decree or order shall have
         remained in force undischarged, unbonded or unstayed for a period of 60
         days; or the Servicer shall admit in writing its inability to pay its
         debts generally as they become due, file a petition to take advantage
         of any appli cable insolvency or reorganization statute, make an
         assignment for the benefit of its creditors or voluntarily suspend
         payment of its obligations; or



                                       26

<PAGE>



                         (v) Any failure by the Seller (so long as the Seller is
         the Servicer) or the Servicer, as the case may be, to pay when due any
         amount payable by it under the terms of the Insurance Agreement which
         continues unremedied for a period of three (3) Business Days after the
         date upon which written notice of such failure shall have been given to
         the Seller (so long as the Seller is the Servicer) or the Servicer, as
         the case may be; or

                        (vi) Failure on the part of the Seller or the Servicer
         to duly perform in any material respect any covenant or agreement set
         forth in the Insurance Agreement, which failure in each case materially
         and adversely affects the interests of the Credit Enhancer and
         continues unremedied for a period of 60 days after the date on which
         written notice of such failure, requiring the same to be remedied,
         shall have been given to the Depositor, the Indenture Trustee, the
         Seller or the Servicer, as the case may be, by the Credit Enhancer.

then, and in every such case, other than that set forth in (vi) hereof, so long
as a Servicing Default shall not have been remedied by the Servicer, either the
Company, subject to the direction of the Indenture Trustee as pledgee of the
Mortgage Collateral, with the consent of the Credit Enhancer, or the Credit
Enhancer, by notice then given in writing to the Servicer (and to the Company
and the Issuer if given by the Credit Enhancer) and in the case of the event set
forth in (vi) hereof, the Credit Enhancer with the consent of Securityholders at
least 51% of the aggregate Principal Balance of the Notes and the Certificates
may terminate all of the rights and obligations of the Servicer as servicer
under this Servicing Agreement other than its right to receive servicing
compensation and expenses for servicing the Mortgage Loans hereunder during any
period prior to the date of such termination and the Company, subject to the
direction of the Indenture Trustee as pledgee of the Mortgage Collateral, with
the consent of the Credit Enhancer, or the Credit Enhancer may exercise any and
all other remedies available at law or equity. Any such notice to the Servicer
shall also be given to each Rating Agency, the Credit Enhancer, the Company and
the Issuer. On or after the receipt by the Servicer of such written notice, all
authority and power of the Servicer under this Servicing Agreement, whether with
respect to the Securities or the Mortgage Loans or otherwise, shall pass to and
be vested in the Company, subject to the direction of the Indenture Trustee as
pledgee of the Mortgage Collateral, pursuant to and under this Section 7.01;
and, without limitation, the Company is hereby authorized and empowered to
execute and deliver, on behalf of the Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments, and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of termination, whether to complete the transfer and endorse ment of each
Mortgage Loan and related documents, or otherwise. The Servicer agrees to
cooperate with the Company in effecting the termination of the responsibilities
and rights of the Servicer hereunder, including, without limitation, the
transfer to the Indenture Trustee for the administration by it of all cash
amounts relating to the Mortgage Loans that shall at the time be held by the
Servicer and to be deposited by it in the Collection Account, or that have been
deposited by the Servicer in the Collection Account or thereafter received by
the Servicer with respect to the Mortgage Loans. All reasonable costs and
expenses (including, but not limited to, attorneys' fees) incurred in connection
with amending this Servicing Agreement to reflect such succession as Servicer
pursuant to this Section 7.01 shall be paid by the predecessor Servicer (or


                                       27

<PAGE>



if the predecessor Servicer is the Indenture Trustee, the initial Servicer) upon
presentation of reasonable documentation of such costs and expenses.

         Notwithstanding any termination of the activities of the Servicer
hereunder, the Servicer shall be entitled to receive, out of any late collection
of a payment on a Mortgage Loan which was due prior to the notice terminating
the Servicer's rights and obligations hereunder and received after such notice,
that portion to which the Servicer would have been entitled pursuant to Sections
3.03 and 3.09 as well as its Servicing Fee in respect thereof, and any other
amounts payable to the Servicer hereunder the entitlement to which arose prior
to the termination of its activities hereunder.

         Notwithstanding the foregoing, a delay in or failure of performance
under Section 7.01(i) or under Section 7.01(ii) after the applicable grace
periods specified in such Sections, shall not constitute a Servicer Default if
such delay or failure could not be prevented by the exercise of reasonable
diligence by the Servicer and such delay or failure was caused by an act of God
or the public enemy, acts of declared or undeclared war, public disorder,
rebellion or sabotage, epidemics, landslides, lightning, fire, hurricanes,
earthquakes, floods or similar causes. The pre ceding sentence shall not relieve
the Servicer from using reasonable efforts to perform its respective obligations
in a timely manner in accordance with the terms of this Servicing Agreement and
the Servicer shall provide the Indenture Trustee, the Credit Enhancer and the
Securityholders with notice of such failure or delay by it, together with a
description of its efforts to so perform its obligations. The Servicer shall
immediately notify the Indenture Trustee, the Credit Enhancer and the Owner
Trustee in writing of any Servicer Default.

         Section 7.02. INDENTURE TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR. (a)
On and after the time the Servicer receives a notice of termination pursuant to
Section 7.01 or sends a notice pursuant to Section 6.04, the Indenture Trustee
on behalf of the Noteholders shall be the successor in all respects to the
Servicer in its capacity as servicer under this Servicing Agreement and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities, duties and liabilities relating thereto placed on the Servicer
by the terms and provisions hereof. Nothing in this Servicing Agreement or in
the Trust Agreement shall be construed to permit or require the Indenture
Trustee to (i) succeed to the responsibilities, duties and liabilities of the
initial Servicer in its capacity as Seller under the Mortgage Loan Purchase
Agreement, (ii) be responsible or accountable for any act or omission of the
Servicer prior to the issuance of a notice of termination hereunder, (iii)
require or obligate the Indenture Trustee, in its capacity as successor
Servicer, to purchase, repurchase or substitute any Mortgage Loan, (iv) fund any
losses on any Eligible Investment directed by any other Servicer, or (v) be
responsible for the representations and warranties of the Servicer. As
compensation therefor, the Indenture Trustee shall be entitled to such
compensation as the Servicer would have been entitled to hereunder if no such
notice of termination had been given. Notwithstanding the above, (i) if the
Indenture Trustee is unwilling to act as successor Servicer, or (ii) if the
Indenture Trustee is legally unable so to act, the Indenture Trustee on behalf
of the Mortgage Collateral holders may (in the situation described in clause
(i)) or shall (in the situation described in clause (ii)) appoint or petition a
court of competent jurisdiction to appoint any established housing and home
finance institution, bank or other mortgage loan or home equity loan servicer
having a net worth of not less than $10,000,000 as


                                       28

<PAGE>



the successor to the Servicer hereunder in the assumption of all or any part of
the responsibilities, duties or liabilities of the Servicer hereunder; PROVIDED
that any such successor Servicer shall be acceptable to the Credit Enhancer, as
evidenced by the Credit Enhancer's prior written consent which consent shall not
be unreasonably withheld and provided further that the appointment of any such
successor Servicer will not result in the qualification, reduction or withdrawal
of the ratings assigned to the Securities by the Rating Agencies. Pending
appointment of a successor to the Servicer hereunder, unless the Indenture
Trustee is prohibited by law from so acting, the Indenture Trustee shall act in
such capacity as hereinabove provided. In connection with such appointment and
assumption, the successor shall be entitled to receive compensation out of
payments on Mortgage Loans in an amount equal to the compensation which the
Servicer would otherwise have received pursuant to Section 3.09 (or such lesser
compensation as the Indenture Trustee and such successor shall agree). The
appointment of a successor Servicer shall not affect any liability of the
predecessor Servicer which may have arisen under this Servicing Agreement prior
to its termination as Servicer (including, without limitation, the obligation to
purchase Mortgage Loans pursuant to Section 3.01, to pay any deductible under an
insurance policy pursuant to Section 3.04 or to indemnify the Indenture Trustee
pursuant to Section 6.06), nor shall any successor Servicer be liable for any
acts or omissions of the predecessor Servicer or for any breach by such Servicer
of any of its representations or warranties contained herein or in any related
document or agreement. The Indenture Trustee and such successor shall take such
action, consistent with this Servicing Agreement, as shall be necessary to
effectuate any such succession.

         (b) Any successor, including the Indenture Trustee on behalf of the
Noteholders, to the Servicer as servicer shall during the term of its service as
servicer (i) continue to service and administer the Mortgage Loans for the
benefit of the Securityholders, (ii) maintain in force a policy or policies of
insurance covering errors and omissions in the performance of its obligations as
Servicer hereunder and a fidelity bond in respect of its officers, employees and
agents to the same extent as the Servicer is so required pursuant to Section
3.13.

         (c) Any successor Servicer, including the Indenture Trustee on behalf
of the Mortgage Collateral holders, shall not be deemed in default or to have
breached its duties hereunder if the predecessor Servicer shall fail to deliver
any required deposit to the Collection Account or otherwise cooperate with any
required servicing transfer or succession hereunder.

         Section 7.03. NOTIFICATION TO SECURITYHOLDERS. Upon any termination or
appointment of a successor to the Servicer pursuant to this Article VII or
Section 6.04, the Indenture Trustee shall give prompt written notice thereof to
the Securityholders, the Credit Enhancer, the Company, the Issuer and each
Rating Agency.


                                       29

<PAGE>



                                  ARTICLE VIII

                            Miscellaneous Provisions

         Section 8.01. AMENDMENT. This Servicing Agreement may be amended from
time to time by the parties hereto, provided that any amendment be accompanied
by a letter from the Rating Agencies that the amendment will not result in the
downgrading or withdrawal of the rating then assigned to the Securities and the
consent of the Credit Enhancer and the Indenture Trustee.

         Section 8.02. GOVERNING LAW.  THIS SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL
BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         Section 8.03. NOTICES. All demands, notices and communications
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by certified mail, return receipt requested,
to (a) in the case of the Servicer, [Name and Address of Servicer], (b) in the
case of the Credit Enhancer, ________________, ________, ______________,
Attention: _________________, ___________________________, (c) in the case of
[Moody's, ___________, 4th Floor, 99 Church Street, New York, New York 10007],
(d) in the case of [Standard & Poor's, 26 Broadway, 15th Floor, New York, New
York 10004, Attention: Residential Mortgage Surveillance Group], (e) in the case
of the Owner Trustee, the Corporate Trust Office, and (f) in the case of the
Issuer, to WMC MBN Trust Series 199_-__, c/o ______________________,
__________________, __________, ______________, Attention:
__________________________, with a copy to the Administrator at ______________
or, as to each party, at such other address as shall be designated by such party
in a written notice to each other party. [Any notice required or permitted to be
mailed to a Securityholder shall be given by first class mail, postage prepaid,
at the address of such Securityholder as shown in the Register. Any notice so
mailed within the time prescribed in this Servicing Agreement shall be
conclusively presumed to have been duly given, whether or not the Securityholder
receives such notice. Any notice or other document required to be delivered or
mailed by the Indenture Trustee to any Rating Agency shall be given on a
reasonable efforts basis and only as a matter of courtesy and accommodation and
the Indenture Trustee shall have no liability for failure to delivery such
notice or document to any Rating Agency.]

         Section 8.04. SEVERABILITY OF PROVISIONS. If any one or more of the
covenants, agreements, provisions or terms of this Servicing Agreement shall be
for any reason whatsoever held invalid, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Servicing Agreement and shall in no way
affect the validity or enforceability of the other provisions of this Servicing
Agreement or of the Securities or the rights of the Securityholders thereof.

         Section 8.05. THIRD-PARTY BENEFICIARIES. This Servicing Agreement will
inure to the benefit of and be binding upon the parties hereto, the
Securityholders, the Credit Enhancer, the Owner Trustee, the Indenture Trustee
and their respective successors and permitted assigns.


                                       30

<PAGE>



Except as otherwise provided in this Servicing Agreement, no other Person will
have any right or obligation hereunder.

         Section 8.06. COUNTERPARTS. This instrument may be executed in any
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

         Section 8.07. EFFECT OF HEADINGS AND TABLE OF CONTENTS. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

         Section 8.08. TERMINATION UPON PURCHASE BY THE SERVICER OR LIQUIDATION
OF ALL MORTGAGE LOANS. The respective obligations and responsibilities of the
Servicer and the Company created hereby shall terminate upon the last action
required to be taken by the Issuer pursuant to the Trust Agreement and by the
Indenture Trustee pursuant to the Indenture following the earlier of:

                  (i) the date on or before which the Indenture or Trust
         Agreement is terminated, or

             (ii) the purchase by the Servicer from the Company of all Mortgage
         Loans and all property acquired in respect of any Mortgage Loan at a
         price equal to the greater of (a) 100% of the unpaid Principal Balance
         of each Mortgage Loan, plus accrued and unpaid interest thereon at the
         Weighted Average Net Mortgage Rate up to the day preceding the Payment
         Date on which such amounts are to be distributed to Securityholders,
         plus any amounts due and owing to the Credit Enhancer under the
         Insurance Agreement and (b) the fair market value of the Mortgage Loans
         as determined by two bids from competitive participants in the
         adjustable home equity loan market.

The right of the Servicer to purchase the assets of the Company pursuant to
clause (ii) above is conditioned upon the Pool Balance as of the Final Scheduled
Payment Date being less than ten percent of the aggregate of the Cut-Off Date
Principal Balances of the Mortgage Loans. If such right is exercised by the
Servicer, the Servicer shall deposit the amount calculated pursuant to clause
(ii) above with the Indenture Trustee pursuant to Section 4.10 of the Indenture
and, upon the receipt of such deposit, the Indenture Trustee or relevant
Custodian shall release to the Servicer, the files pertaining to the Mortgage
Loans being purchased.

         The Servicer, at its expense, shall prepare and deliver to the
Indenture Trustee and the Owner Trustee for execution, at the time the Mortgage
Loans are to be released to the Servicer, appropriate documents assigning each
such Mortgage Loan from the Company to the Servicer or the appropriate party.

         Section 8.09. CERTAIN MATTERS AFFECTING THE INDENTURE TRUSTEE. For all
purposes of this Servicing Agreement, in the performance of any of its duties or
in the exercise of any of its powers hereunder, the Indenture Trustee shall be
subject to and entitled to the benefits of Article VI of the Indenture.


                                       31

<PAGE>



         [Section 8.10. AUTHORITY OF THE ADMINISTRATOR. Each of the parties to
this Agreement acknowledges that the Issuer and the Owner Trustee have each
appointed the Administrator to act as its agent to perform the duties and
obligations of the Issuer hereunder. Unless otherwise instructed by the Issuer
or the Owner Trustee, copies of all notices, requests, demands and other
documents to be delivered to the Issuer or the Owner Trustee pursuant to the
terms hereof shall be delivered to the Administrator. Unless otherwise
instructed by the Issuer or the Owner Trustee, all notices, requests, demands
and other documents to be executed or delivered, and any action to be taken, by
the Issuer or the Owner Trustee pursuant to the terms hereof may be executed,
delivered and/or taken by the Administrator pursuant to the Admin istration
Agreement.]



                                       32

<PAGE>



         IN WITNESS WHEREOF, the Servicer and the Company have caused this
Servicing Agreement to be duly executed by their respective officers or
representatives all as of the day and year first above written.

                                     [NAME OF SERVICER],
                                     as Servicer


                                     By_________________________________
                                     Title:


                                     WMC SECURED ASSETS CORP.
                                     as Company


                                     By_________________________________
                                     Title:






<PAGE>



                                    EXHIBIT D
                           FORM OF REQUEST FOR RELEASE

DATE:

TO:

RE:               REQUEST FOR RELEASE OF DOCUMENTS

In connection with your administration of the Mortgage Collateral, we request
the release of the Mortgage File described below.

Servicing Agreement Dated:
Series #:
Account #:
Pool #:
Loan #:
Borrower Name(s):
Reason for Document Request: (circle one)            Mortgage Loan
Prepaid in Full
                                                       Mortgage Loan Repurchased


"We hereby certify that all amounts received or to be received in connection
with such payments which are required to be deposited have been or will be so
deposited as provided in the Servicing Agreement."


- -------------------------------------
[Name of Servicer]
Authorized Signature

******************************************************************
TO CUSTODIAN/INDENTURE TRUSTEE: Please acknowledge this request, and check off
documents being enclosed with a copy of this form. You should retain this form
for your files in accordance with the terms of the Servicing Agreement.

         Enclosed Documents:    [  ]    Promissory Note
                                [  ]     Primary Insurance Policy
                                [  ]     Mortgage or Deed of Trust
                                [  ]     Assignment(s) of Mortgage or
                                          Deed of Trust
                                [  ]     Title Insurance Policy
                                [  ]     Other:  ___________________________

___________________________
Name

___________________________
Title



<PAGE>


___________________________
Date



                                                                     EXHIBIT 4.4
                                                                     -----------




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



                            WMC SECURED ASSETS CORP.

                                  as Depositor



                                       and



                             ----------------------,

                                as Owner Trustee


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


                                 TRUST AGREEMENT

                          Dated as of ________________

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



                $_________ Collateralized Mortgage Certificates,
                                 Series 199_-__





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

<PAGE>




<TABLE>
<CAPTION>
                                               Table of Contents

Section                                                                                                        Page

<S>                                                                                                             <C>
ARTICLE I

         DEFINITIONS
          ........................................................................................................1
         1.01.         DEFINITIONS................................................................................1
         1.02.         OTHER DEFINITIONAL PROVISIONS..............................................................1

ARTICLE II

         ORGANIZATION
          ........................................................................................................3
         2.01.         NAME.......................................................................................3
         2.02.         OFFICE.....................................................................................3
         2.03.         PURPOSES AND POWERS........................................................................3
         2.04.         APPOINTMENT OF OWNER TRUSTEE...............................................................4
         2.05.         INITIAL CAPITAL CONTRIBUTION OF OWNER TRUST ESTATE.........................................4
         2.06.         DECLARATION OF TRUST.......................................................................4
         2.07.         LIABILITY OF THE HOLDER OF THE CERTIFICATES................................................4
         2.08.         TITLE TO TRUST PROPERTY....................................................................5
         2.09.         SITUS OF TRUST.............................................................................5
         2.10.         REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR............................................5
         2.11.         PAYMENT OF TRUST FEES......................................................................6

ARTICLE III

         CONVEYANCE OF THE MORTGAGE COLLATERAL;
          CERTIFICATES
          ........................................................................................................7
         3.01.         CONVEYANCE OF THE MORTGAGE COLLATERAL......................................................7
         3.02.         INITIAL OWNERSHIP..........................................................................7
         3.03.         THE CERTIFICATES...........................................................................7
         3.04.         AUTHENTICATION OF CERTIFICATES.............................................................7
         3.05.         REGISTRATION OF AND LIMITATIONS ON TRANSFER AND EXCHANGE OF CERTIFICATES
                        ..........................................................................................8
         3.06.         MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES..........................................9
         3.07.         PERSONS DEEMED CERTIFICATEHOLDERS.........................................................10
         3.08.         ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND ADDRESSES.................................10
         3.09.         MAINTENANCE OF OFFICE OR AGENCY...........................................................10
         3.10.         CERTIFICATE PAYING AGENT..................................................................10
         3.11.         OWNERSHIP.................................................................................12
</TABLE>



                                        i

<PAGE>


<TABLE>
<CAPTION>

SECTION                                                                                                        PAGE
- -------                                                                                                        ----


<S>                                                                                                             <C>
ARTICLE IV

         AUTHORITY AND DUTIES OF OWNER TRUSTEE
          .......................................................................................................13
         4.01.         GENERAL AUTHORITY.........................................................................13
         4.02.         GENERAL DUTIES............................................................................13
         4.03.         ACTION UPON INSTRUCTION...................................................................13
         4.04.         NO DUTIES EXCEPT AS SPECIFIED UNDER SPECIFIED DOCUMENTS OR IN
                       INSTRUCTIONS
                        .........................................................................................14
         4.05.         RESTRICTIONS..............................................................................14
         4.06.         PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN MATTERS........................14
         4.07.         ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN MATTERS..............................15
         4.08.         ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO BANKRUPTCY...................................15
         4.09.         RESTRICTIONS ON CERTIFICATEHOLDERS' POWER.................................................16
         4.10.         MAJORITY CONTROL..........................................................................16

ARTICLE V

         APPLICATION OF TRUST FUNDS
          .......................................................................................................17
         5.01.         DISTRIBUTIONS.............................................................................17
         5.02.         METHOD OF PAYMENT.........................................................................17
         5.03.         SIGNATURE ON RETURNS......................................................................18
         5.04.         STATEMENTS TO CERTIFICATEHOLDERS..........................................................18
         5.05.         TAX REPORTING; TAX ELECTIONS..............................................................18

ARTICLE VI

         CONCERNING THE OWNER TRUSTEE
          .......................................................................................................19
         6.01.         ACCEPTANCE OF TRUSTS AND DUTIES...........................................................19
         6.02.         FURNISHING OF DOCUMENTS...................................................................20
         6.03.         REPRESENTATIONS AND WARRANTIES............................................................20
         6.04.         RELIANCE; ADVICE OF COUNSEL...............................................................21
         6.05.         NOT ACTING IN INDIVIDUAL CAPACITY.........................................................21
         6.06.         OWNER TRUSTEE NOT LIABLE FOR CERTIFICATES OR RELATED DOCUMENTS............................22
         6.07.         OWNER TRUSTEE MAY OWN CERTIFICATES AND BONDS..............................................22

ARTICLE VII

         COMPENSATION OF OWNER TRUSTEE
          .......................................................................................................23
         7.01.         OWNER TRUSTEE'S FEES AND EXPENSES.........................................................23
</TABLE>


                                       ii

<PAGE>


<TABLE>
<CAPTION>

SECTION                                                                                                        PAGE
- -------                                                                                                        ----


<S>                                                                                                             <C>
         7.02.         INDEMNIFICATION...........................................................................23

ARTICLE VIII

         TERMINATION OF TRUST AGREEMENT
          .......................................................................................................25
         8.01.         TERMINATION OF TRUST AGREEMENT............................................................25
         8.02.         DISSOLUTION UPON BANKRUPTCY OF THE HOLDER OF THE DESIGNATED CERTIFICATE
                        .........................................................................................26

ARTICLE IX

         SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES
          .......................................................................................................27
         9.01.         ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE................................................27
         9.02.         REPLACEMENT OF OWNER TRUSTEE..............................................................27
         9.03.         SUCCESSOR OWNER TRUSTEE...................................................................28
         9.04.         MERGER OR CONSOLIDATION OF OWNER TRUSTEE..................................................28
         9.05.         APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.............................................28

ARTICLE X

         MISCELLANEOUS
          .......................................................................................................30
         10.01.        AMENDMENTS................................................................................30
         10.02.        NO LEGAL TITLE TO OWNER TRUST ESTATE......................................................31
         10.03.        LIMITATIONS ON RIGHTS OF OTHERS...........................................................31
         10.04.        NOTICES...................................................................................32
         10.05.        SEVERABILITY..............................................................................32
         10.06.        SEPARATE COUNTERPARTS.....................................................................32
         10.07.        SUCCESSORS AND ASSIGNS....................................................................32
         10.08.        NO PETITION...............................................................................32
         10.9.         NO RECOURSE...............................................................................32
         10.10.        HEADINGS..................................................................................33
         10.11.        GOVERNING LAW.............................................................................33
         10.12.        INTEGRATION...............................................................................33

Signatures ......................................................................................................40
</TABLE>




                                       iii

<PAGE>



<TABLE>
<CAPTION>

EXHIBIT

<S>                                                                                                             <C>
Exhibit A - Form of Certificate.................................................................................A-1
Exhibit B - Certificate of Trust of WMC CMN Trust ..............................................................B-1
Exhibit C - Form of Certificate of Non-Foreign Status...........................................................C-1
Exhibit D - Form of Investment Letter...........................................................................D-1

Exhibit E - Form of Investment Letter
                             for Certificates...................................................................E-1
</TABLE>


                                       iv

<PAGE>



         This Trust Agreement, dated as of ________________ (as amended from
time to time, this "Trust Agreement"), between WMC Secured Assets Corp., a
Delaware corporation, as Depositor (the "Depositor") and ______________________,
a Delaware ___________________, as Owner Trustee (the "Owner Trustee"),


                                WITNESSETH THAT:

         In consideration of the mutual agreements herein contained, the
Depositor and the Owner Trustee agree as follows:


                                    ARTICLE I

                                   DEFINITIONS
                                   -----------

         Section 1.01. DEFINITIONS. For all purposes of this Trust Agreement,
except as otherwise expressly provided herein or unless the context otherwise
requires, capitalized terms not otherwise defined herein shall have the meanings
assigned to such terms in the Indenture. All other capitalized terms used herein
shall have the meanings specified herein.

         SECTION 1.02.   OTHER DEFINITIONAL PROVISIONS.

         (a) All terms defined in this Trust Agreement shall have the defined
meanings when used in any certificate or other document made or delivered
pursuant hereto unless otherwise defined therein.

         (b) As used in this Trust Agreement and in any certificate or other
document made or delivered pursuant hereto or thereto, accounting terms not
defined in this Trust Agreement or in any such certificate or other document,
and accounting terms partly defined in this Trust Agreement or in any such
certificate or other document to the extent not defined, shall have the
respective meanings given to them under generally accepted accounting
principles. To the extent that the definitions of accounting terms in this Trust
Agreement or in any such certificate or other document are inconsistent with the
meanings of such terms under generally accepted accounting principles, the
definitions contained in this Trust Agreement or in any such certificate or
other document shall control.

         (c) The words "hereof," "herein," "hereunder" and words of similar
import when used in this Trust Agreement shall refer to this Trust Agreement as
a whole and not to any particular provision of this Trust Agreement; Section and
Exhibit references contained in this Trust Agreement are references to Sections
and Exhibits in or to this Trust Agreement unless otherwise specified; and the
term "including" shall mean "including without limitation".

         (d) The definitions contained in this Trust Agreement are applicable to
the singular as well as the plural forms of such terms and to the masculine as
well as to the feminine and neuter genders of such terms.




<PAGE>



         (e) Any agreement, instrument or statute defined or referred to herein
or in any instrument or certificate delivered in connection herewith means such
agreement, instrument or statute as from time to time amended, modified or
supplemented and includes (in the case of agreements or instruments) references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.




                                        2

<PAGE>



                                   ARTICLE II

                                  ORGANIZATION
                                  ------------

         Section 2.01. NAME. The trust created hereby (the "Trust") shall be
known as "WMC CMN Trust Series 199_-_," in which name the Owner Trustee may
conduct the business of the Trust, make and execute contracts and other
instruments on behalf of the Trust and sue and be sued.

         Section 2.02. OFFICE. The office of the Trust shall be in care of the
Owner Trustee at the Corporate Trust Office or at such other address in Delaware
as the Owner Trustee may designate by written notice to the Certificateholders
and the Depositor.

         Section 2.03. PURPOSES AND POWERS. The purpose of the Trust is to
engage in the following activities:

                  (i) to issue the Bonds pursuant to the Indenture and the
         Certificates pursuant to this Trust Agreement and to sell the Bonds and
         the Certificates;

                  (ii) to pay the organizational, start-up and transactional
         expenses of the Trust;

                  (iii) to assign, grant, transfer, pledge and convey the
         Mortgage Collateral pursuant to the Indenture and to hold, manage and
         distribute to the Certificateholders pursuant to Section 5.01 any
         portion of the Mortgage Collateral released from the Lien of, and
         remitted to the Trust pursuant to the Indenture;

                  (iv) to enter into and perform its obligations under the Basic
         Documents to which it is to be a party;

                  (v) to engage in those activities, including entering into
         agreements, that are necessary, suitable or convenient to accomplish
         the foregoing or are incidental thereto or connected therewith,
         including, without limitation, to accept additional contributions of
         equity that are not subject to the Lien of the Indenture; and

                  (vi) subject to compliance with the Basic Documents, to engage
         in such other activities as may be required in connection with
         conservation of the Owner Trust Estate and the making of distributions
         to the Certificateholders and the Bondholders.

The Trust is hereby authorized to engage in the foregoing activities. The Trust
shall not engage in any activity other than in connection with the foregoing or
other than as required or authorized by the terms of this Trust Agreement or the
Basic Documents [while any Bond is outstanding and without regard to the Bonds
and] [without the consent of __% of the Certificateholders].



                                        3

<PAGE>



         Section 2.04. APPOINTMENT OF OWNER TRUSTEE. The Depositor hereby
appoints the Owner Trustee as trustee of the Trust effective as of the date
hereof, to have all the rights, powers and duties set forth herein.

         Section 2.05. INITIAL CAPITAL CONTRIBUTION OF OWNER TRUST ESTATE. The
Depositor hereby sells, assigns, transfers, conveys and sets over to the Trust,
as of the date hereof, the sum of $1. The Owner Trustee hereby acknowledges
receipt in trust from the Depositor, as of the date hereof, of the foregoing
contribution, which shall constitute the initial corpus of the Trust and shall
be deposited in the Certificate Distribution Account. The Owner Trustee also
acknowledges on behalf of the trust receipt of the Mortgage Collateral and a
Surety Bond assigned to the Trust pursuant to Section 3.01, which shall
constitute the Owner Trust Estate.

         Section 2.06. DECLARATION OF TRUST. The Owner Trustee hereby declares
that it shall hold the Owner Trust Estate in trust upon and subject to the
conditions set forth herein for the use and benefit of the Certificateholders,
subject to the obligations of the Trust under the Basic Documents. It is the
intention of the parties hereto that the Trust constitute a business trust under
the Business Trust Statute and that this Trust Agreement constitute the
governing instrument of such business trust. It is the intention of the parties
hereto that, for income and franchise tax pur poses, the Trust shall be treated
as a corporation, with the assets of the corporation being the Owner Trust
Estate, the [equity interest in the corporation] being the Certificates and the
Bonds being debt of the corporation and the provisions of this Agreement shall
be interpreted to further this intention. Except as otherwise provided in this
Trust Agreement, the rights of the Certificateholders will be those of [equity
owners of the Trust] formed under the Delaware [corporation law]. The parties
agree that, unless otherwise required by appropriate tax authorities, the Trust
will file or cause to be filed annual or other necessary returns, reports and
other forms consistent with the characterization of the Trust as a corporation
for such tax purposes. Effective as of the date hereof, the Owner Trustee shall
have all rights, powers and duties set forth herein and in the Business Trust
Statute with respect to accomplishing the purposes of the Trust.

         Section 2.07. LIABILITY OF THE HOLDER OF THE CERTIFICATES. (a) The
Holders of the Certificates shall be liable directly to and shall indemnify any
injured party for all losses, claims, damages, liabilities and expenses of the
Trust (including Expenses, to the extent not paid out of the Owner Trust Estate)
to the extent that the Holders of the Certificates would be liable if the Trust
were a corporation under [Delaware corporate law]; provided, however, that the
Holders of the Certificates shall not be liable for payments required to be made
on the Bonds or the Certificates, or for any losses incurred by a
Certificateholder in the capacity of an investor in the Certificates or a
Bondholder in the capacity of an investor in the Bonds. The Holders of the
Certificates shall be liable for any entity level taxes imposed on the Trust. In
addition, any third party creditors of the Trust, including the Credit Enhancer
(other than in connection with the obligations described in the preceding
sentence for which the Holders of the Certificates shall not be liable) shall be
deemed third party beneficiaries of this paragraph. The obligations of the
Holders of the Certificates under this paragraph shall be evidenced by the
Certificates.



                                        4

<PAGE>



         (b) Subject to subsection (a) above, the Certificateholders shall be
entitled to the same limitation of personal liability extended to stockholders
of private corporations for profit organized under the General Corporation Law
of the State of Delaware.

         Section 2.08. TITLE TO TRUST PROPERTY. Legal title to the Owner Trust
Estate shall be vested at all times in the Trust as a separate legal entity
except where applicable law in any jurisdiction requires title to any part of
the Owner Trust Estate to be vested in a trustee or trustees, in which case
title shall be deemed to be vested in the Owner Trustee, a co-trustee and/or a
separate trustee, as the case may be.

         Section 2.09. SITUS OF TRUST. The Trust will be located and
administered in the State of Delaware. All bank accounts maintained by the Owner
Trustee on behalf of the Trust shall be located in the State of Delaware or the
State of ________. The Trust shall not have any employees in any state other
than Delaware; provided, however, that nothing herein shall restrict or prohibit
the Owner Trustee from having employees within or without the State of Delaware
or taking actions outside the State of Delaware in order to comply with Section
2.03. Payments will be received by the Trust only in Delaware, New York or
________, and payments will be made by the Trust only from Delaware, New York or
________. The only office of the Trust will be at the Corporate Trust Office in
Delaware.

         Section 2.10. REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR. The
Depositor hereby represents and warrants to the Owner Trustee that:

                  (i) The Depositor is duly organized and validly existing as a
         corporation in good standing under the laws of the State of Delaware,
         with power and authority to own its properties and to conduct its
         business as such properties are currently owned and such business is
         presently conducted.

                  (ii) The Depositor is duly qualified to do business as a
         foreign corporation in good standing and has obtained all necessary
         licenses and approvals in all jurisdictions in which the ownership or
         lease of its property or the conduct of its business shall require such
         qualifications and in which the failure to so qualify would have a
         material adverse effect on the business, properties, assets or
         condition (financial or other) of the Depositor.

                  (iii) The Depositor has the power and authority to execute and
         deliver this Trust Agreement and to carry out its terms; the Depositor
         has full power and authority to sell and assign the property to be sold
         and assigned to and deposited with the Trust as part of the Trust and
         the Depositor has duly authorized such sale and assignment and deposit
         to the Trust by all necessary corporate action; and the execution,
         delivery and performance of this Trust Agreement have been duly
         authorized by the Depositor by all necessary corporate action.

                  (iv) The consummation of the transactions contemplated by this
         Trust Agreement and the fulfillment of the terms hereof do not conflict
         with, result in any breach of any of the terms and provisions of, or
         constitute (with or without notice or lapse of time) a default


                                        5

<PAGE>



         under, the articles of incorporation or bylaws of the Depositor, or any
         indenture, agreement or other instrument to which the Depositor is a
         party or by which it is bound; nor result in the creation or imposition
         of any Lien upon any of its properties pursuant to the terms of any
         such indenture, agreement or other instrument (other than pursuant to
         the Basic Documents); nor violate any law or, to the best of the
         Depositor's knowledge, any order, rule or regulation applicable to the
         Depositor of any court or of any federal or state regulatory body,
         administrative agency or other governmental instrumentality having
         jurisdiction over the Depositor or its properties.

         Section 2.11. PAYMENT OF TRUST FEES. The Owner Trustee shall cause the
Administrator (i) to pay the Trust's fees and expenses incurred with respect to
the performance of the Trust's duties under the Indenture from amounts received
pursuant to Section 3.05(x) under the Indenture and (ii) to notify the
Certificate Paying Agent of such fees and expenses incurred thereunder.


                                        6

<PAGE>



                                   ARTICLE III

                     CONVEYANCE OF THE MORTGAGE COLLATERAL;
                     --------------------------------------
                                  CERTIFICATES
                                  ------------

         Section 3.01. CONVEYANCE OF THE MORTGAGE COLLATERAL. The Depositor,
concurrently with the execution and delivery hereof, does hereby transfer,
convey, sell and assign to the Trust, on behalf of the Holders of the Bonds and
the Certificates and the Credit Enhancer, without recourse, all its right, title
and interest in and to the Mortgage Collateral. The Depositor will also provide
the Trust with a Surety Bond.

         The parties hereto intend that the transaction set forth herein be a
sale by the Depositor to the Trust of all of its right, title and interest in
and to the Mortgage Collateral. In the event that the transaction set forth
herein is not deemed to be a sale, the Depositor hereby grants to the Trust a
security interest in all of its right, title and interest in, to and under the
Owner Trust Estate, all distributions thereon and all proceeds thereof; and this
Trust Agreement shall constitute a security agreement under applicable law.

         Section 3.02. INITIAL OWNERSHIP. Upon the formation of the Trust by the
contribution by the Depositor pursuant to Section 2.05 and until the conveyance
of the Mortgage Collateral pursuant to Section 3.01 and the issuance of the
Certificates, the Depositor shall be the sole Certificateholder.

         Section 3.03. THE CERTIFICATES. The Certificates shall be issued in
minimum denominations of $[250,000] and in integral multiples of $10,000 in
excess thereof; except for one Certificate that may not be in an integral
multiple of $10,000; provided, however, that the Designated Certificate issued
pursuant to Section 3.11 may be issued in the amount of $_________. The
Certificates shall be executed on behalf of the Trust by manual or facsimile
signature of an authorized officer of the Owner Trustee and authenticated in the
manner provided in Section 3.04. Certificates bearing the manual or facsimile
signatures of individuals who were, at the time when such signatures shall have
been affixed, authorized to sign on behalf of the Trust, shall be validly issued
and entitled to the benefit of this Trust Agreement, notwithstanding that such
individuals or any of them shall have ceased to be so authorized prior to the
authentication and delivery of such Certificates or did not hold such offices at
the date of authentication and delivery of such Certificates. A Person shall
become a Certificateholder and shall be entitled to the rights and subject to
the obligations of a Certificateholder hereunder upon such Person's acceptance
of a Certificate duly registered in such Person's name, pursuant to Section
3.05.

         A transferee of a Certificate shall become a Certificateholder and
shall be entitled to the rights and subject to the obligations of a
Certificateholder hereunder upon such transferee's acceptance of a Certificate
duly registered in such transferee's name pursuant to and upon satisfaction of
the conditions set forth in Section 3.05.

         Section 3.04. AUTHENTICATION OF CERTIFICATES. Concurrently with the
acquisition of the Mortgage Collateral by the Trust, the Owner Trustee shall
cause the Certificates in an aggregate


                                        7

<PAGE>



principal amount equal to the Initial Principal Balance of the Certificates to
be executed on behalf of the Trust, authenticated and delivered to or upon the
written order of the Depositor, signed by its chairman of the board, its
president or any vice president, without further corporate action by the
Depositor, in authorized denominations. No Certificate shall entitle its holder
to any benefit under this Trust Agreement or be valid for any purpose unless
there shall appear on such Certificate a certificate of authentication
substantially in the form set forth in Exhibit A, executed by the Owner Trustee
or ____________________, by manual signature; such authentication shall
constitute conclusive evidence that such Certificate shall have been duly
authenticated and delivered hereunder. All Certificates shall be dated the date
of their authentication.

         Section 3.05. REGISTRATION OF AND LIMITATIONS ON TRANSFER AND EXCHANGE
OF Certificates. The Certificate Registrar shall keep or cause to be kept, at
the office or agency maintained pursuant to Section 3.09, a Certificate Register
in which, subject to such reasonable regulations as it may prescribe, the [Owner
Trustee] shall provide for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided. _____________________________
shall be the initial Certificate Registrar. If the Certificate Registrar resigns
or is removed, the Owner Trustee shall appoint a successor Certificate
Registrar.

         Subject to satisfaction of the conditions set forth below and to the
provisions of Section 3.11 with respect to the Designated Certificate, upon
surrender for registration of transfer of any Certificate at the office or
agency maintained pursuant to Section 3.09, the Owner Trustee shall execute,
authenticate and deliver (or shall cause __________________________________ as
its authenticating agent to authenticate and deliver) in the name of the
designated transferee or transferees, one or more new Certificates in authorized
denominations of a like aggregate amount dated the date of authentication by the
Owner Trustee or any authenticating agent. At the option of a Holder,
Certificates may be exchanged for other Certificates of authorized denominations
of a like aggregate amount upon surrender of the Certificates to be exchanged at
the office or agency maintained pursuant to Section 3.09.

         Every Certificate presented or surrendered for registration of transfer
or exchange shall be accompanied by a written instrument of transfer in form
satisfactory to the Certificate Registrar duly executed by the Holder or such
Holder's attorney duly authorized in writing. Each Certificate surrendered for
registration of transfer or exchange shall be cancelled and subsequently
disposed of by the Certificate Registrar in accordance with its customary
practice.

         No service charge shall be made for any registration of transfer or
exchange of Certificates, but the Owner Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

         No Person shall become a Certificateholder until it shall establish its
non-foreign status by submitting to the Certificate Paying Agent an IRS Form W-9
and the Certificate of Non-Foreign
Status set forth in Exhibit C hereto.



                                        8

<PAGE>



         No transfer of a Certificate shall be made unless such transfer is
exempt from the registration requirements of the Securities Act and any
applicable state securities laws or is made in accordance with said Act and
laws. In the event of any such transfer, the Certificate Registrar or the
Depositor shall prior to such transfer require the transferee to execute (i) (a)
an investment letter (in substantially the form attached hereto as Exhibit D) in
form and substance reasonably satisfactory to the Certificate Registrar and the
Depositor certifying to the Trust, the Owner Trustee, the Certificate Registrar
and the Depositor that such transferee is a "qualified institutional buyer"
under Rule 144A under the Securities Act, or (b) solely with respect to the
Designated Certificate, an investment letter (in substantially the form attached
hereto as Exhibit E), acceptable to and in form and substance reasonably
satisfactory to the Certificate Registrar and the Depositor, which investment
letters shall not be an expense of the Trust, the Owner Trustee, the Certificate
Registrar, the Servicer or the Depositor and (ii) the Certificate of Non-Foreign
Status (in substantially the form attached hereto as Exhibit C) acceptable to
and in form and substance reasonably satisfactory to the Certificate Registrar
and the Depositor, which certificate shall not be an expense of the Trust, the
Owner Trustee, the Certificate Registrar or the Depositor. The Holder of a
Certificate desiring to effect such transfer shall, and does hereby agree to,
indemnify the Trust, the Owner Trustee, the Certificate Registrar, the Servicer
and the Depositor against any liability that may result if the transfer is not
so exempt or is not made in accordance with such federal and state laws.

         No transfer of a Certificate shall be made unless the Certificate
Registrar shall have received either (i) a representation letter from the
proposed transferee of such Certificate to the effect that such proposed
transferee is not an employee benefit plan subject to the fiduciary
responsibility provisions of ERISA, or Section 4975 of the Code, or a Person
acting on behalf of any such plan or using the assets of any such plan, which
representation letter shall not be an expense of the Trust, Owner Trustee, the
Certificate Registrar, the Servicer or the Depositor or (ii) in the case of any
such certificate presented for registration in the name of an employee benefit
plan subject to the fiduciary responsibility provisions of ERISA, or Section
4975 of the Code (or comparable provisions of any subsequent enactments), or a
trustee of any such plan, or any other Person who is using the assets of any
such plan to effect such acquisition, an Opinion of Counsel, in form and
substance reasonably satisfactory to, and addressed and delivered to, the Trust,
the Certificate Registrar and the Depositor, to the effect that the purchase or
holding of such Certificate will not result in the assets of the Owner Trust
Estate being deemed to be "plan assets" and subject to the fiduciary
responsibility provisions of ERISA or the prohibited transaction provisions of
the Code, will not constitute or result in a prohibited transaction within the
meaning of Section 406 or Section 407 of ERISA or Section 4975 of the Code, and
will not subject the Trust, the Owner Trustee, the Certificate Registrar or the
Depositor to any obligation or liability (including obligations or liabilities
under ERISA or Section 4975 of the Code) in addition to those explicitly
undertaken in this Trust Agreement which Opinion of Counsel shall not be an
expense of the Trust, the Owner Trustee, the Certificate Registrar or Depositor.

         Section 3.06. MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES. If (a)
any mutilated Certificate shall be surrendered to the Certificate Registrar, or
if the Certificate Registrar shall receive evidence to its satisfaction of the
destruction, loss or theft of any Certificate and (b) there shall be delivered
to the Certificate Registrar and the Owner Trustee such security or indemnity


                                        9

<PAGE>



as may be required by them to save each of them harmless, then in the absence of
notice to the Certificate Registrar or the Owner Trustee that such Certificate
has been acquired by a bona fide purchaser, the Owner Trustee shall execute on
behalf of the Trust and the Owner Trustee or ________________, as the Trust's
authenticating agent, shall authenticate and deliver, in exchange for or in lieu
of any such mutilated, destroyed, lost or stolen Certificate, a new Certificate
of like tenor and denomination. In connection with the issuance of any new
Certificate under this Section 3.06, the Owner Trustee or the Certificate
Registrar may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith. Any duplicate
Certificate issued pursuant to this Section 3.06 shall constitute conclusive
evidence of ownership in the Trust, as if originally issued, whether or not the
lost, stolen or destroyed Certificate shall be found at any time.

         Section 3.07. PERSONS DEEMED CERTIFICATEHOLDERS. Prior to due
presentation of a Certificate for registration of transfer, the Owner Trustee,
the Certificate Registrar or any Certificate Paying Agent may treat the Person
in whose name any Certificate is registered in the Certificate Register as the
owner of such Certificate for the purpose of receiving distributions pursuant to
Section 5.02 and for all other purposes whatsoever, and none of the Trust, the
Owner Trustee, the Certificate Registrar or any Paying Agent shall be bound by
any notice to the contrary.

         Section 3.08. ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND
ADDRESSES. The Certificate Registrar shall furnish or cause to be furnished to
the Depositor or the Owner Trustee, within 15 days after receipt by the
Certificate Registrar of a written request therefor from the Depositor or the
Owner Trustee, a list, in such form as the Depositor or the Owner Trustee, as
the case may be, may reasonably require, of the names and addresses of the
Certificateholders as of the most recent Record Date. Each Holder, by receiving
and holding a Certificate, shall be deemed to have agreed not to hold any of the
Trust, the Depositor, the Holder of the Designated Certificate, the Certificate
Registrar or the Owner Trustee accountable by reason of the disclosure of its
name and address, regardless of the source from which such information was
derived.

         Section 3.09. MAINTENANCE OF OFFICE OR AGENCY. The Owner Trustee on
behalf of the Trust, shall maintain in the Borough of Manhattan, The City of New
York, an office or offices or agency or agencies where Certificates may be
surrendered for registration of transfer or exchange and where notices and
demands to or upon the Owner Trustee in respect of the Certifi cates and the
Basic Documents may be served. The Owner Trustee initially designates the
Corporate Trust Office of the Owner Trustee as its office for such purposes. The
Owner Trustee shall give prompt written notice to the Depositor, the Holder of
the Designated Certificate and the Certificateholders of any change in the
location of the Certificate Register or any such office or agency.

         Section 3.10. CERTIFICATE PAYING AGENT. (a) The Certificate Paying
Agent shall make distributions to Certificateholders from the Certificate
Distribution Account on behalf of the Trust in accordance with the provisions of
the Certificates and Section 5.01 hereof from payments remitted to the
Certificate Paying Agent by the Indenture Trustee pursuant to Section 3.05 of
the Indenture. The Trust hereby appoints __________________ as Certificate
Paying Agent and


                                       10

<PAGE>



_________________ hereby accepts such appointment and further agrees that it
will be bound by the provisions of this Trust Agreement relating to the
Certificate Paying Agent and shall:

                  (i) hold all sums held by it for the payment of amounts due
         with respect to the Certificates in trust for the benefit of the
         Persons entitled thereto until such sums shall be paid to such Persons
         or otherwise disposed of as herein provided;

                  (ii) give the Owner Trustee notice of any default by the Trust
         of which it has actual knowledge in the making of any payment required
         to be made with respect to the Certificates;

                  (iii) at any time during the continuance of any such default,
         upon the written request of the Owner Trustee forthwith pay to the
         Owner Trustee on behalf of the Trust all sums so held in Trust by such
         Certificate Paying Agent;

                  (iv) immediately resign as Certificate Paying Agent and
         forthwith pay to the Owner Trustee on behalf of the Trust all sums held
         by it in trust for the payment of Certificates if at any time it ceases
         to meet the standards required to be met by the Certificate Paying
         Agent at the time of its appointment;

                  (v) comply with all requirements of the Code with respect to
         the withholding from any payments made by it on any Certificates of any
         applicable withholding taxes imposed thereon and with respect to any
         applicable reporting requirements in connection therewith; and

                  (vi) deliver to the Owner Trustee a copy of the report to
         Certificateholders prepared with respect to each Payment Date by the
         Servicer pursuant to Section 4.01 of the Servicing Agreement.

         (b) On the second LIBOR Business Day immediately preceding (i) the
Closing Date in the case of the first Interest Period and (ii) the first day of
each succeeding Interest Period, the Certificate Paying Agent shall determine
LIBOR and the Certificate Rate for such Interest Period and shall inform the
Servicer and the Depositor at their respective facsimile numbers given to the
Certificate Paying Agent in writing thereof.

         (c) The Trust may revoke such power and remove the Certificate Paying
Agent if the Administrator determines in its sole discretion that the
Certificate Paying Agent shall have failed to perform its obligations under this
Trust Agreement in any material respect. __________________ shall be permitted
to resign as Certificate Paying Agent upon 30 days written notice to the Owner
Trustee; provided ________________ is also resigning as Paying Agent under the
Indenture at such time. In the event that ___________________ shall no longer be
the Certificate Paying Agent under this Trust Agreement and Paying Agent under
the Indenture, the Administrator shall appoint a successor to act as Certificate
Paying Agent (which shall be a bank or trust company) and which shall also be
the successor Paying Agent under the Indenture. The Administrator shall cause
such successor Certificate Paying Agent or any additional


                                       11

<PAGE>



Certificate Paying Agent appointed by the Administrator to execute and deliver
to the Owner Trustee an instrument to the effect set forth in this Section 3.10
as it relates to the Certificate Paying Agent. The Certificate Paying Agent
shall return all unclaimed funds to the Trust and upon removal of a Certificate
Paying Agent such Certificate Paying Agent shall also return all funds in its
possession to the Trust. The provisions of Sections 6.01, 6.03, 6.04 and 7.01
shall apply to the Certificate Paying Agent to the extent applicable. Any
reference in this Agreement to the Certificate Paying Agent shall include any
co-paying agent unless the context requires otherwise.

         (d) The Certificate Paying Agent shall establish and maintain with
itself a trust account (the "Certificate Distribution Account") in which the
Certificate Paying Agent shall, deposit, on the same day as it is received from
the Indenture Trustee, each remittance received by the Certificate Paying Agent
with respect to payments made pursuant to the Indenture. The Certificate Paying
Agent shall make all distributions of principal of and interest on the
Certificates, from moneys on deposit in the Certificate Distribution Account.

         [Section 3.11. OWNERSHIP. The Certificates shall, for income and
franchise tax purposes, be treated as the equity interest of the Trust. The
Certificates shall not be transferred unless (a) the transferee shall be an
Affiliate of the Seller, unless the prior written consent of the Credit Enhancer
is obtained, which will not be unreasonably withheld, (b) the applicable
provisions of Section 3.05 are satisfied, (c) the Certificate Registrar receives
an Opinion of Counsel to the effect that the transfer of the Certificates shall
not cause the Trust to be subject to an entity level tax and (d) the Rating
Agencies shall consent to such transfer.]


                                       12

<PAGE>



                                   ARTICLE IV

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE
                      -------------------------------------

         Section 4.01. GENERAL AUTHORITY. The Owner Trustee is authorized and
directed to execute and deliver the Basic Documents to which the Trust is to be
a party and each certificate or other document attached as an exhibit to or
contemplated by the Basic Documents to which the Trust is to be a party and any
amendment or other agreement or instrument described herein, in each case, in
such form as the Administrator shall approve, as evidenced conclusively by the
Owner Trustee's execution thereof. In addition to the foregoing, the Owner
Trustee is authorized, but shall not be obligated, to take all actions required
of the Trust pursuant to the Basic Documents. The Owner Trustee is further
authorized from time to time to take such action as the Administrator directs
with respect to the Basic Documents.

         Section 4.02. GENERAL DUTIES. It shall be the duty of the Owner Trustee
to discharge (or cause to be discharged) all of its responsibilities pursuant to
the terms of this Trust Agreement and the Basic Documents to which the Trust is
a party and to administer the Trust in the interest of the Certificateholders,
subject to the Basic Documents and in accordance with the provisions of this
Trust Agreement. Notwithstanding the foregoing, the Owner Trustee shall be
deemed to have discharged its duties and responsibilities hereunder and under
the Basic Documents to the extent the Administrator has agreed in the
Administration Agreement to perform such acts or to discharge such duties of the
Owner Trustee or the Trust hereunder or under any Basic Document, and the Owner
Trustee shall not be held liable for the default or failure of the Administrator
to carry out its obligations under the Administration Agreement.

         Section 4.03. ACTION UPON INSTRUCTION. (a) Subject to Article IV and in
accordance with the terms of the Basic Documents, the Certificateholders may by
written instruction direct the Owner Trustee in the management of the Trust.
Such direction may be exercised at any time by written instruction of the
Certificateholders pursuant to Article IV.

         (b) Notwithstanding the foregoing, the Owner Trustee shall not be
required to take any action hereunder or under any Basic Document if the Owner
Trustee shall have reasonably determined, or shall have been advised by counsel,
that such action is likely to result in liability on the part of the Owner
Trustee or is contrary to the terms hereof or of any Basic Document or is
otherwise contrary to law.

         (c) Whenever the Owner Trustee is unable to decide between alternative
courses of action permitted or required by the terms of this Trust Agreement or
under any Basic Document, or in the event that the Owner Trustee is unsure as to
the application of any provision of this Trust Agreement or any Basic Document
or any such provision is ambiguous as to its application, or is, or appears to
be, in conflict with any other applicable provision, or in the event that this
Trust Agreement permits any determination by the Owner Trustee or is silent or
is incomplete as to the course of action that the Owner Trustee is required to
take with respect to a particular set of facts, the Owner Trustee shall promptly
give notice (in such form as shall be appropriate under the circumstances) to
the Certificateholders (with a copy to the Credit Enhancer) requesting
instruction


                                       13

<PAGE>



as to the course of action to be adopted, and to the extent the Owner Trustee
acts in good faith in accordance with any written instruction of the
Certificateholders received, the Owner Trustee shall not be liable on account of
such action to any Person. If the Owner Trustee shall not have received
appropriate instruction within 10 days of such notice (or within such shorter
period of time as reasonably may be specified in such notice or may be necessary
under the circumstances) it may, but shall be under no duty to, take or refrain
from taking such action not inconsistent with this Trust Agreement or the Basic
Documents, as it shall deem to be in the best interests of the
Certificateholders, and the Owner Trustee shall have no liability to any Person
for such action or inaction.

         Section 4.04. NO DUTIES EXCEPT AS SPECIFIED UNDER SPECIFIED DOCUMENTS
OR IN INSTRUCTIONS. The Owner Trustee shall not have any duty or obligation to
manage, make any payment with respect to, register, record, sell, dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee pursuant to this Trust Agreement, (ii) in accordance with the Basic
Documents and (iii) in accordance with any document or instruction delivered to
the Owner Trustee pursuant to Section 4.03; and no implied duties or obligations
shall be read into this Trust Agreement or any Basic Document against the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or continuation statement in any public office at any time or to otherwise
perfect or maintain the perfection of any security interest or lien granted to
it hereunder or to prepare or file any Securities and Exchange Commission filing
for the Trust or to record this Trust Agreement or any Basic Document. The Owner
Trustee nevertheless agrees that it will, at its own cost and expense, promptly
take all action as may be necessary to discharge any liens on any part of the
Owner Trust Estate that result from actions by, or claims against, the Owner
Trustee that are not related to the ownership or the administration of the Owner
Trust Estate.

         Section 4.05. RESTRICTIONS. (a) The Owner Trustee shall not take any
action (x) that is inconsistent with the purposes of the Trust set forth in
Section 2.03 or (y) that, to the actual knowledge of the Owner Trustee, would
result in the Trust becoming taxable as a corporation for federal income tax
purposes. The Certificateholders shall not direct the Owner Trustee to take
action that would violate the provisions of this Section 4.06.

         (b) The Owner Trustee shall not convey or transfer any of the Trust's
properties or assets, including those included in the Trust Estate, to any
person unless (a) it shall have received an Opinion of Counsel to the effect
that such transaction will not have any material adverse tax consequence to the
Trust or any Certificateholder and (b) such conveyance or transfer shall not
violate the provisions of Section 3.16(b) of the Indenture.

         Section 4.06. PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT TO
CERTAIN MATTERS. With respect to the following matters, the Owner Trustee shall
not take action unless at least 30 days before the taking of such action, the
Owner Trustee shall have notified the Certificateholders in writing of the
proposed action and the Certificateholders shall not have notified the Owner
Trustee


                                       14

<PAGE>



in writing prior to the 30th day after such notice is given that such
Certificateholders have withheld consent or provided alternative direction:

         (a) the initiation of any claim or lawsuit by the Trust (except claims
or lawsuits brought in connection with the collection of cash distributions due
and owing under the Mortgage Collateral) and the compromise of any action, claim
or lawsuit brought by or against the Trust (except with respect to the
aforementioned claims or lawsuits for collection of cash distributions due and
owing under the Mortgage Collateral);

         (b) the election by the Trust to file an amendment to the Certificate
of Trust (unless such amendment is required to be filed under the Business Trust
Statute);

         (c) the amendment of the Indenture by a supplemental indenture in
circumstances where the consent of any Bondholder is required;

         (d) the amendment of the Indenture by a supplemental indenture in
circumstances where the consent of any Bondholder is not required and such
amendment materially adversely affects the interest of the Certificateholders;

         (e) the amendment, change or modification of the Administration
Agreement, except to cure any ambiguity or to amend or supplement any provision
in a manner or add any provision that would not materially adversely affect the
interests of the Certificateholders; or

         (f) the appointment pursuant to the Indenture of a successor Bond
Registrar, Paying Agent or Indenture Trustee or pursuant to this Trust Agreement
of a successor Certificate Registrar or Certificate Paying Agent or the consent
to the assignment by the Bond Registrar, Paying Agent, Indenture Trustee,
Certificate Registrar or Certificate Paying Agent of its obligations under the
Indenture or this Trust Agreement, as applicable.

         Section 4.07. ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN
MATTERS. The Owner Trustee shall not have the power, except upon the direction
of the Certificateholders, and with the consent of the Credit Enhancer, to (a)
remove the Administrator under the Administration Agreement pursuant to Section
8 thereof, (b) appoint a successor Administrator pursuant to Section 8 of the
Administration Agreement, (c) remove the Servicer under the Servicing Agreement
pursuant to Sections 7.01 and 8.05 thereof or (d) except as expressly provided
in the Basic Documents, sell the Mortgage Collateral after the termination of
the Indenture. The Owner Trustee shall take the actions referred to in the
preceding sentence only upon written instructions signed by the
Certificateholders and with the consent of the Credit Enhancer.

         Section 4.08. ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO BANKRUPTCY.
The Owner Trustee shall not have the power to commence a voluntary proceeding in
bankruptcy relating to the Trust without the unanimous prior approval of all
Certificateholders and with the consent of the Credit Enhancer and the delivery
to the Owner Trustee by each such Certificateholder of a certificate certifying
that such Certificateholder reasonably believes that the Trust is insolvent.



                                       15

<PAGE>



         Section 4.09. RESTRICTIONS ON CERTIFICATEHOLDERS' POWER. The
Certificateholders shall not direct the Owner Trustee to take or to refrain from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the Owner Trustee under this Trust Agreement or any of the Basic
Documents or would be contrary to Section 2.03, nor shall the Owner Trustee be
obligated to follow any such direction, if given.

         Section 4.10. MAJORITY CONTROL. Except as expressly provided herein,
any action that may be taken by the Certificateholders under this Trust
Agreement may be taken by the Holders of Certificates evidencing not less than a
majority of the outstanding Principal Balance of the Certificates. Except as
expressly provided herein, any written notice of the Certificateholders
delivered pursuant to this Trust Agreement shall be effective if signed by
Holders of Certificates evidencing not less than a majority of the outstanding
Principal Balance of the Certificates at the time of the delivery of such
notice.



                                       16

<PAGE>



                                    ARTICLE V

                           APPLICATION OF TRUST FUNDS
                           --------------------------

         Section 5.01. DISTRIBUTIONS. (a) On each Payment Date, the Certificate
Paying Agent shall distribute to the Certificateholders all funds on deposit in
the Certificate Distribution Account and available therefor (as provided in
Section 3.05 of the Indenture), as principal and the Certif icate Distribution
Amount for such Payment Date. All distributions made pursuant to this Section
shall be made on a pro rata basis to the Certificateholders based on the
Certificate Principal Balances thereof; provided however that any amount on
deposit in the Certificate Distribution Account relating to a payment to the
Certificate Paying Agent pursuant to Section 3.05(xi) of the Indenture shall be
distributed solely to the Designated Certificate.

         (b) In the event that any withholding tax is imposed on the
distributions (or allocations of income) to a Certificateholder, such tax shall
reduce the amount otherwise distributable to the Certificateholder in accordance
with this Section 5.01. The Certificate Paying Agent is hereby authorized and
directed to retain or cause to be retained from amounts otherwise distributable
to the Certificateholders sufficient funds for the payment of any tax that is
legally owed by the Trust (but such authorization shall not prevent the Owner
Trustee from contesting any such tax in appropriate proceedings, and withholding
payment of such tax, if permitted by law, pending the outcome of such
proceedings). The amount of any withholding tax imposed with respect to a
Certificateholder shall be treated as cash distributed to such Certificateholder
at the time it is withheld by the Certificate Paying Agent and remitted to the
appropriate taxing authority. If there is a possibility that withholding tax is
payable with respect to a distribution (such as a distribution to a non-U.S.
Certificateholder), the Certificate Paying Agent may in its sole discretion
withhold such amounts in accordance with this paragraph (b).

         (c) All calculations of the Certificate Distribution Amount on the
Certificates shall be made on the basis of the actual number of days in an
Interest Period and a year assumed to consist of 360 days.

         (d) Distributions to Certificateholders shall be subordinated to the
creditors of the Trust, including the Bondholders.

         Section 5.02. METHOD OF PAYMENT. Subject to Section 8.01(c),
distributions required to be made to Certificateholders on any Payment Date as
provided in Section 5.01 shall be made to each Certificateholder of record on
the preceding Record Date either by, in the case of any Certificateholder owning
Certificates having denominations aggregating at least $1,000,000, wire
transfer, in immediately available funds, to the account of such Holder at a
bank or other entity having appropriate facilities therefor, if such
Certificateholder shall have provided to the Certificate Registrar appropriate
written instructions at least five Business Days prior to such Payment Date or,
if not, by check mailed to such Certificateholder at the address of such Holder
appearing in the Certificate Register.



                                       17

<PAGE>



         Section 5.03. SIGNATURE ON RETURNS. The Owner Trustee shall sign on
behalf of the Trust the tax returns of the Trust.

         Section 5.04. STATEMENTS TO CERTIFICATEHOLDERS. On each Payment Date,
the Certificate Paying Agent shall send to each Certificateholder the statement
or statements provided to the Owner Trustee and the Certificate Paying Agent by
the Servicer pursuant to Section 4.01 of the Servicing Agreement with respect to
such Distribution Date.

         Section 5.05. TAX REPORTING; TAX ELECTIONS. The Holder of the
Certificate shall cause the Trust to file federal and state income tax returns
and information statements as a corporation for each of its taxable years.
Within 90 days after the end of each calendar year, the Holder of the Designated
Certificate shall cause the Trust to provide to each Certificateholder an
Internal Revenue Service "K-1" or any successor schedule and supplemental
information, if required by law, to enable each Certificateholder to file its
federal and state income tax returns. The Holder of the Designated Certificate
may from time to time make and revoke such tax elections with respect to the
Trust as it deems necessary or desirable in its sole discretion to carry out the
business of the Trust or the purposes of this Trust Agreement if permitted by
applicable law. Notwithstanding the foregoing, an election under Section 754 of
the Code shall not be made without the written consent of a majority in interest
of the Holders of the Certificates. The Holder of the Designated Certificate
shall serve as tax matters partner for the Trust.


                                       18

<PAGE>



                                   ARTICLE VI

                          CONCERNING THE OWNER TRUSTEE
                          ----------------------------

         Section 6.01. ACCEPTANCE OF TRUSTS AND DUTIES. The Owner Trustee
accepts the trusts hereby created and agrees to perform its duties hereunder
with respect to such trusts but only upon the terms of this Trust Agreement. The
Owner Trustee and the Certificate Paying Agent also agree to disburse all moneys
actually received by it constituting part of the Owner Trust Estate upon the
terms of the Basic Documents and this Trust Agreement. The Owner Trustee shall
not be answerable or accountable hereunder or under any Basic Document under any
circumstances, except (i) for its own willful misconduct, negligence or bad
faith or negligent failure to act or (ii) in the case of the inaccuracy of any
representation or warranty contained in Section 6.03 expressly made by the Owner
Trustee. In particular, but not by way of limitation (and subject to the
exceptions set forth in the preceding sentence):

         (a) The Owner Trustee shall not be liable with respect to any action
taken or omitted to be taken by it in accordance with the instructions of the
Administrator or the Certificateholders;

         (b) No provision of this Trust Agreement or any Basic Document shall
require the Owner Trustee to expend or risk funds or otherwise incur any
financial liability in the performance of any of its rights, duties or powers
hereunder or under any Basic Document if the Owner Trustee shall have reasonable
grounds for believing that repayment of such funds or adequate indemnity against
such risk or liability is not reasonably assured or provided to it;

         (c) Under no circumstances shall the Owner Trustee be liable for
indebtedness evidenced by or arising under any of the Basic Documents, including
the principal of and interest on the Bonds;

         (d) The Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Trust Agreement or for the due execution hereof
by the Depositor or the Holder of the Designated Certificate or for the form,
character, genuineness, sufficiency, value or validity of any of the Owner Trust
Estate, or for or in respect of the validity or sufficiency of the Basic
Documents, the Bonds, the Certificates, other than the certificate of
authentication on the Certificates, if executed by the Owner Trustee and the
Owner Trustee shall in no event assume or incur any liability, duty, or
obligation to any Bondholder or to any Certificateholder, other than as
expressly provided for herein or expressly agreed to in the Basic Documents;

         (e) The execution, delivery, authentication and performance by it of
this Trust Agreement will not require the authorization, consent or approval of,
the giving of notice to, the filing or registration with, or the taking of any
other action with respect to, any governmental authority or agency;

         (f) The Owner Trustee shall not be liable for the default or misconduct
of the Administrator, the Holder of the Designated Certificate, the Depositor,
Indenture Trustee or the Servicer under any of the Basic Documents or otherwise
and the Owner Trustee shall have no


                                       19

<PAGE>



obligation or liability to perform the obligations of the Trust under this Trust
Agreement or the Basic Documents that are required to be performed by the
Administrator under the Administration Agreement, the Indenture Trustee under
the Indenture or the Seller under the Mortgage Loan Purchase Agreement; and

         (g) The Owner Trustee shall be under no obligation to exercise any of
the rights or powers vested in it or duties imposed by this Trust Agreement, or
to institute, conduct or defend any litigation under this Trust Agreement or
otherwise or in relation to this Trust Agreement or any Basic Document, at the
request, order or direction of any of the Certificateholders, unless such
Certificateholders have offered to the Owner Trustee security or indemnity
satisfactory to it against the costs, expenses and liabilities that may be
incurred by the Owner Trustee therein or thereby. The right of the Owner Trustee
to perform any discretionary act enumerated in this Trust Agreement or in any
Basic Document shall not be construed as a duty, and the Owner Trustee shall not
be answerable for other than its negligence or willful misconduct in the
performance of any such act.

         Section 6.02. FURNISHING OF DOCUMENTS. The Owner Trustee shall furnish
to the Securityholders promptly upon receipt of a written reasonable request
therefor, duplicates or copies of all reports, notices, requests, demands,
certificates, financial statements and any other instruments furnished to the
Trust under the Basic Documents.

         Section 6.03. REPRESENTATIONS AND WARRANTIES. The Owner Trustee hereby
represents and warrants to the Depositor, for the benefit of the
Certificateholders, that:

         (a) It is a banking corporation duly organized and validly existing in
good standing under the laws of the State of Delaware. It has all requisite
corporate power and authority to execute, deliver and perform its obligations
under this Trust Agreement.

         (b) It has taken all corporate action necessary to authorize the
execution and delivery by it of this Trust Agreement, and this Trust Agreement
will be executed and delivered by one of its officers who is duly authorized to
execute and deliver this Trust Agreement on its behalf.

         (c) Neither the execution nor the delivery by it of this Trust
Agreement, nor the consummation by it of the transactions contemplated hereby
nor compliance by it with any of the terms or provisions hereof will contravene
any federal or Delaware law, governmental rule or regulation governing the
banking or trust powers of the Owner Trustee or any judgment or order binding on
it, or constitute any default under its charter documents or bylaws or any
indenture, mortgage, contract, agreement or instrument to which it is a party or
by which any of its properties may be bound.

         (d) This Trust Agreement, assuming due authorization, execution and
delivery by the Owner Trustee and the Depositor, constitutes a valid, legal and
binding obligation of the Owner Trustee, enforceable against it in accordance
with the terms hereof subject to applicable bankruptcy, insolvency,
reorganization, moratorium and other laws affecting the enforcement of


                                       20

<PAGE>



creditors' rights generally and to general principles of equity, regardless of
whether such enforcement is considered in a proceeding in equity or at law;

         (e) The Owner Trustee is not in default with respect to any order or
decree of any court or any order, regulation or demand of any Federal, state,
municipal or governmental agency, which default might have consequences that
would materially and adversely affect the condition (financial or other) or
operations of the Owner Trustee or its properties or might have consequences
that would materially adversely affect its performance hereunder;

         (f) No litigation is pending or, to the best of the Owner Trustee's
knowledge, threatened against the Owner Trustee which would prohibit its
entering into this Trust Agreement or performing its obligations under this
Trust Agreement;

         Section 6.04. RELIANCE; ADVICE OF COUNSEL. (a) The Owner Trustee shall
incur no liability to anyone in acting upon any signature, instrument, notice,
resolution, request, consent, order, certificate, report, opinion, bond, or
other document or paper believed by it to be genuine and believed by it to be
signed by the proper party or parties. The Owner Trustee may accept a certified
copy of a resolution of the board of directors or other governing body of any
corporate party as conclusive evidence that such resolution has been duly
adopted by such body and that the same is in full force and effect. As to any
fact or matter the method of determination of which is not specifically
prescribed herein, the Owner Trustee may for all purposes hereof rely on a
certificate, signed by the president or any vice president or by the treasurer
or other authorized officers of the relevant party, as to such fact or matter
and such certificate shall constitute full protection to the Owner Trustee for
any action taken or omitted to be taken by it in good faith in reliance thereon.

         (b) In the exercise or administration of the trusts hereunder and in
the performance of its duties and obligations under this Trust Agreement or the
Basic Documents, the Owner Trustee (i) may act directly or through its agents,
attorneys, custodians or nominees (including persons acting under a power of
attorney) pursuant to agreements entered into with any of them, and the Owner
Trustee shall not be liable for the conduct or misconduct of such agents,
attorneys , custodians or nominees (including persons acting under a power of
attorney) if such persons have been selected by the Owner Trustee with
reasonable care, and (ii) may consult with counsel, accountants and other
skilled persons to be selected with reasonable care and employed by it. The
Owner Trustee shall not be liable for anything done, suffered or omitted in good
faith by it in accordance with the written opinion or advice of any such
counsel, accountants or other such Persons and not contrary to this Trust
Agreement or any Basic Document.

         Section 6.05. NOT ACTING IN INDIVIDUAL CAPACITY. Except as provided in
this Article VII, in accepting the trusts hereby created ______________________
acts solely as Owner Trustee hereunder and not in its individual capacity, and
all Persons having any claim against the Owner Trustee by reason of the
transactions contemplated by this Trust Agreement or any Basic Document shall
look only to the Owner Trust Estate for payment or satisfaction thereof.



                                       21

<PAGE>



         Section 6.06. OWNER TRUSTEE NOT LIABLE FOR CERTIFICATES OR RELATED
DOCUMENTS. The recitals contained herein and in the Certificates (other than the
signatures of the Owner Trustee on the Certificates) shall be taken as the
statements of the Depositor, and the Owner Trustee assumes no responsibility for
the correctness thereof. The Owner Trustee makes no representations as to the
validity or sufficiency of this Trust Agreement, of any Basic Document or of the
Certificates (other than the signatures of the Owner Trustee on the
Certificates) or the Bonds, or of any Related Documents. The Owner Trustee shall
at no time have any responsibility or liability with respect to the sufficiency
of the Owner Trust Estate or its ability to generate the payments to be
distributed to Certificateholders under this Trust Agreement or the Bondholders
under the Indenture, including, the compliance by the Depositor or the Seller
with any warranty or representation made under any Basic Document or in any
related document or the accuracy of any such warranty or representation, or any
action of the Administrator, the Certificate Paying Agent, the Certificate
Registrar or the Indenture Trustee taken in the name of the Owner Trustee.

         Section 6.07. OWNER TRUSTEE MAY OWN CERTIFICATES AND BONDS. The Owner
Trustee in its individual or any other capacity may become the owner or pledgee
of Certificates or Bonds and may deal with the Depositor, the Seller, the
Certificate Paying Agent, the Certificate Registrar, the Administrator and the
Indenture Trustee in transactions with the same rights as it would have if it
were not Owner Trustee.



                                       22

<PAGE>



                                   ARTICLE VII

                          COMPENSATION OF OWNER TRUSTEE
                          -----------------------------

         Section 7.01. OWNER TRUSTEE'S FEES AND EXPENSES. The Owner Trustee
shall receive as compensation for its services hereunder such fees as have been
separately agreed upon before the date hereof, and the Owner Trustee shall be
reimbursed for its reasonable expenses hereunder and under the Basic Documents,
including the reasonable compensation, expenses and disbursements of such
agents, representatives, experts and counsel as the Owner Trustee may reasonably
employ in connection with the exercise and performance of its rights and its
duties hereunder and under the Basic Documents pursuant to Section 3.08 of the
Servicing Agreement.

         Section 7.02. INDEMNIFICATION. The Holder of the Designated Certificate
shall indemnify, defend and hold harmless the Owner Trustee and its successors,
assigns, agents and servants (collectively, the "Indemnified Parties") from and
against, any and all liabilities, obligations, losses, damages, taxes, claims,
actions and suits, and any and all reasonable costs, expenses and disbursements
(including reasonable legal fees and expenses) of any kind and nature whatsoever
(collectively, "Expenses") which may at any time be imposed on, incurred by, or
asserted against the Owner Trustee or any Indemnified Party in any way relating
to or arising out of this Trust Agreement, the Basic Documents, the Owner Trust
Estate, the administration of the Owner Trust Estate or the action or inaction
of the Owner Trustee hereunder, provided, that:

                  (i) the Holder of the Designated Certificate shall not be
         liable for or required to indemnify an Indemnified Party from and
         against Expenses arising or resulting from the Owner Trustee's willful
         misconduct, negligence or bad faith or as a result of any inaccuracy of
         a representation or warranty contained in Section 6.03 expressly made
         by the Owner Trustee;

                  (ii) with respect to any such claim, the Indemnified Party
         shall have given the Holder of the Designated Certificate written
         notice thereof promptly after the Indemnified Party shall have actual
         knowledge thereof;

                  (iii) while maintaining control over its own defense, the
         Holder of the Designated Certificate shall consult with the Indemnified
         Party in preparing such defense; and

                  (iv) notwithstanding anything in this Agreement to the
         contrary, the Holder of the Designated Certificate shall not be liable
         for settlement of any claim by an Indemnified Party entered into
         without the prior consent of the Holder of the Designated Certificate
         which consent shall not be unreasonably withheld.

         The indemnities contained in this Section shall survive the resignation
or termination of the Owner Trustee or the termination of this Trust Agreement.
In the event of any claim, action or proceeding for which indemnity will be
sought pursuant to this Section, the Owner Trustee's choice of legal counsel, if
other than the legal counsel retained by the Owner Trustee in connection


                                       23

<PAGE>



with the execution and delivery of this Trust Agreement, shall be subject to the
approval of the Holder of the Designated Certificate, which approval shall not
be unreasonably withheld. In addition, upon written notice to the Owner Trustee
and with the consent of the Owner Trustee which consent shall not be
unreasonably withheld, the Holder of the Designated Certificate has the right to
assume the defense of any claim, action or proceeding against the Owner Trustee.



                                       24

<PAGE>



                                  ARTICLE VIII

                         TERMINATION OF TRUST AGREEMENT
                         ------------------------------

         Section 8.01. TERMINATION OF TRUST AGREEMENT. (a) This Trust Agreement
(other than Article VIII) and the Trust shall terminate and be of no further
force or effect upon the earliest of (i) upon the final distribution of all
moneys or other property or proceeds of the Owner Trust Estate in accordance
with the terms of the Indenture and this Trust Agreement, (ii) the Payment Date
in ____________, (iii) at the time provided in Section 8.02 or (iv) purchase by
the Servicer of all Mortgage Loans pursuant to Section 8.08 of the Servicing
Agreement. The bankruptcy, liquidation, dissolution, death or incapacity of any
Certificateholder, other than the Holder of the Designated Certificate as
described in Section 8.02, shall not (x) operate to terminate this Trust
Agreement or the Trust or (y) entitle such Certificateholder's legal
representatives or heirs to claim an accounting or to take any action or
proceeding in any court for a partition or winding up of all or any part of the
Trust or the Owner Trust Estate or (z) otherwise affect the rights, obliga tions
and liabilities of the parties hereto.

         (b) Except as provided in Section 8.01(a), none of the Depositor, the
Holder of the Designated Certificate or any other Certificateholder shall be
entitled to revoke or terminate the Trust.

         (c) Notice of any termination of the Trust, specifying the Payment Date
upon which Certificateholders shall surrender their Certificates to the
Certificate Paying Agent for payment of the final distribution and cancellation,
shall be given by the Certificate Paying Agent by letter to Certificateholders
and the Credit Enhancer mailed within five Business Days of receipt of notice of
such termination from the Administrator, stating (i) the Payment Date upon or
with respect to which final payment of the Certificates shall be made upon
presentation and surrender of the Certificates at the office of the Certificate
Paying Agent therein designated, (ii) the amount of any such final payment and
(iii) that the Record Date otherwise applicable to such Payment Date is not
applicable, payments being made only upon presentation and surrender of the
Certificates at the office of the Certificate Payment Agent therein specified.
The Certificate Paying Agent shall give such notice to the Owner Trustee and the
Certificate Registrar at the time such notice is given to Certificateholders.
Upon presentation and surrender of the Certificates, the Certificate Paying
Agent shall cause to be distributed to Certificateholders amounts distributable
on such Payment Date pursuant to Section 5.01.

         In the event that all of the Certificateholders shall not surrender
their Certificates for cancellation within six months after the date specified
in the above mentioned written notice, the Certificate Paying Agent shall give a
second written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto. Subject to applicable laws with respect to escheat of funds, if within
one year following the Payment Date on which final payment of the Certificates
was to have been made pursuant to Section 3.03 of the Indenture, all the
Certificates shall not have been surrendered for cancellation, the Certificate
Paying Agent may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining Certificateholders concerning
surrender of their Certif-


                                       25
<PAGE>


icates, and the cost thereof shall be paid out of the funds and other assets
that shall remain subject to this Trust Agreement. Any funds remaining in the
Certificate Distribution Account after exhaustion of such remedies shall be
distributed by the Certificate Paying Agent to the Holder of the Designated
Certificate.

         (d) Upon the winding up of the Trust and its termination, the Owner
Trustee shall cause the Certificate of Trust to be cancelled by filing a
certificate of cancellation with the Secretary of State in accordance with the
provisions of Section 3810(c) of the Business Trust Statute.

         Section 8.02. DISSOLUTION UPON BANKRUPTCY OF THE HOLDER OF THE
DESIGNATED Certificate. In the event that an Insolvency Event shall occur with
respect to the Holder of the Designated Certificate, this Trust Agreement and
the Trust shall be terminated in accordance with Section 8.01, 90 days after the
date of such Insolvency Event, unless, before the end of such 90-day period,
the Owner Trustee shall have received written instructions from (a) if no Credit
Enhancer Default shall have occurred and be continuing, Holders of Certificates
(other than the Holder of the Designated Certificate) representing more than 50%
of the Principal Balance of the Certificates (not including the Principal
Balance of the Designated Certificate), to the effect that such Holders
disapprove of the termination of the Trust or (b) if a Credit Enhancer Default
shall have occurred and be continuing, (i) each of the Holders of Certificates
and (ii) each of the Holders of the Bonds, to the effect that such Holders
disapprove of the termination of the Trust. Promptly after the occurrence of any
Insolvency Event with respect to the Holder of the Designated Certificate (A)
the Holder of the Designated Certificate shall give the Indenture Trustee, the
Credit Enhancer and the Owner Trustee written notice of such Insolvency Event,
(B) the Owner Trustee shall, upon the receipt of such written notice from the
Holder of the Designated Certificate, give prompt written notice to the
Certificateholders of the occurrence of such event and (C) the Indenture Trustee
shall give prompt written notice of such event to the Bondholders; provided,
however, that any failure to give a notice required by this sentence shall not
prevent or delay, in any manner, a termination of the Trust pursuant to the
first sentence of this Section 8.02. Upon a termination pursuant to this
Section, the Owner Trustee shall direct the Indenture Trustee promptly to sell
the assets of the Trust (other than the Payment Account) in a commercially
reasonable manner and on commercially reasonable terms. The proceeds of any such
sale of the assets of the Trust shall be deposited to the Payment Account for
distribution in accordance with Section 5.04(b) of the Indenture.



                                       26
<PAGE>



                                   ARTICLE IX

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES
             ------------------------------------------------------

         Section 9.01. ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE. The Owner
Trustee shall at all times be a corporation satisfying the provisions of Section
3807(a) of the Business Trust Statute; authorized to exercise corporate trust
powers; having a combined capital and surplus of at least $50,000,000 and
subject to supervision or examination by federal or state authorities; and
having (or having a parent that has) a rating of at least Baa3 by [Moody's]. If
such corporation shall publish reports of condition at least annually pursuant
to law or to the requirements of the aforesaid supervising or examining
authority, then for the purpose of this Section, the combined capital and
surplus of such corporation shall be deemed to be its combined capital and
surplus as set forth in its most recent report of condition so published. In
case at any time the Owner Trustee shall cease to be eligible in accordance with
the provisions of this Section 9.01, the Owner Trustee shall resign immediately
in the manner and with the effect specified in Section 9.02.

         Section 9.02. REPLACEMENT OF OWNER TRUSTEE. The Owner Trustee may at
any time resign and be discharged from the trusts hereby created by giving 30
days prior written notice thereof to the Administrator, the Credit Enhancer and
the Depositor. Upon receiving such notice of resignation, the Administrator
shall promptly appoint a successor Owner Trustee with the consent of the Credit
Enhancer which will not be unreasonably withheld, by written instrument, in
duplicate, one copy of which instrument shall be delivered to the resigning
Owner Trustee and to the successor Owner Trustee. If no successor Owner Trustee
shall have been so appointed and have accepted appointment within 30 days after
the giving of such notice of resignation, the resigning Owner Trustee may
petition any court of competent jurisdiction for the appointment of a successor
Owner Trustee.

         If at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of Section 9.01 and shall fail to resign after
written request therefor by the Administrator, or if at any time the Owner
Trustee shall be legally unable to act, or shall be adjudged bankrupt or
insolvent, or a receiver of the Owner Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Owner
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Administrator may remove the Owner
Trustee. If the Administrator shall remove the Owner Trustee under the authority
of the immediately preceding sentence, the Administrator shall promptly appoint
a successor Owner Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the outgoing Owner Trustee so removed and one
copy to the successor Owner Trustee, and shall pay all fees owed to the outgoing
Owner Trustee.

         Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until accep tance of appointment by the successor Owner
Trustee pursuant to Section 9.03 and payment of all fees and expenses owed to
the outgoing Owner Trustee. The Administrator shall provide notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.




                                       27
<PAGE>



         Section 9.03. SUCCESSOR OWNER TRUSTEE. Any successor Owner Trustee
appointed pursuant to Section 9.02 shall execute, acknowledge and deliver to the
Administrator and to its predecessor Owner Trustee an instrument accepting such
appointment under this Trust Agreement, and thereupon the resignation or removal
of the predecessor Owner Trustee shall become effective, and such successor
Owner Trustee, without any further act, deed or conveyance, shall become fully
vested with all the rights, powers, duties and obligations of its predecessor
under this Trust Agreement, with like effect as if originally named as Owner
Trustee. The predecessor Owner Trustee shall upon payment of its fees and
expenses deliver to the successor Owner Trustee all documents and statements and
monies held by it under this Trust Agreement; and the Administrator and the
predecessor Owner Trustee shall execute and deliver such instruments and do such
other things as may reasonably be required for fully and certainly vesting and
confirming in the successor Owner Trustee all such rights, powers, duties and
obligations.

         No successor Owner Trustee shall accept appointment as provided in this
Section 9.03 unless at the time of such acceptance such successor Owner Trustee
shall be eligible pursuant to Section 9.01.

         Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section 9.03, the Administrator shall mail notice thereof to all
Certificateholders, the Indenture Trustee, the Bondholders and the Rating
Agencies. If the Administrator shall fail to mail such notice within 10 days
after acceptance of such appointment by the successor Owner Trustee, the
successor Owner Trustee shall cause such notice to be mailed at the expense of
the Administrator.

         Section 9.04. MERGER OR CONSOLIDATION OF OWNER TRUSTEE. Any Person into
which the Owner Trustee may be merged or converted or with which it may be
consolidated, or any Person resulting from any merger, conversion or
consolidation to which the Owner Trustee shall be a party, or any Person
succeeding to all or substantially all of the corporate trust business of the
Owner Trustee, shall be the successor of the Owner Trustee hereunder, without
the execution or filing of any instrument or any further act on the part of any
of the parties hereto, anything herein to the contrary notwithstanding;
provided, that such Person shall be eligible pursuant to Section 9.01 and,
provided, further, that the Owner Trustee shall mail notice of such merger or
consolidation to the Rating Agencies.

         Section 9.05. APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.
Notwithstanding any other provisions of this Trust Agreement, at any time, for
the purpose of meeting any legal requirements of any jurisdiction in which any
part of the Owner Trust Estate may at the time be located, the Administrator and
the Owner Trustee acting jointly shall have the power and shall execute and
deliver all instruments to appoint one or more Persons approved by the
Administrator and Owner Trustee to act as co-trustee, jointly with the Owner
Trustee, or as separate trustee or trustees, of all or any part of the Owner
Trust Estate, and to vest in such Person, in such capacity, such title to the
Trust or any part thereof and, subject to the other provisions of this Section,
such powers, duties, obligations, rights and trusts as the Administrator and the
Owner Trustee may consider necessary or desirable. If the Administrator shall
not have joined in such appointment within 15 days after the receipt by it of a
request so to do, the Owner Trustee alone shall have the power to make such
appointment. No co-trustee or separate trustee under this Trust Agreement shall
be



                                       28
<PAGE>



required to meet the terms of eligibility as a successor Owner Trustee pursuant
to Section 9.01 and no notice of the appointment of any co-trustee or separate
trustee shall be required pursuant to Section 9.03.

         Each separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

         (a) All rights, powers, duties and obligations conferred or imposed
upon the Owner Trustee shall be conferred upon and exercised or performed by the
Owner Trustee and such separate trustee or co-trustee jointly (it being
understood that such separate trustee or co-trustee is not authorized to act
separately without the Owner Trustee joining in such act), except to the extent
that under any law of any jurisdiction in which any particular act or acts are
to be performed, the Owner Trustee shall be incompetent or unqualified to
perform such act or acts, in which event such rights, powers, duties and
obligations (including the holding of title to the Owner Trust Estate or any
portion thereof in any such jurisdiction) shall be exercised and performed
singly by such separate trustee or co-trustee, but solely at the direction of
the Owner Trustee;

         (b) No trustee under this Trust Agreement shall be personally liable by
reason of any act or omission of any other trustee under this Trust Agreement;
and

         (c) The Administrator and the Owner Trustee acting jointly may at any
time accept the resignation of or remove any separate trustee or co-trustee.

         Any notice, request or other writing given to the Owner Trustee shall
be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Trust
Agreement and the conditions of this Article. Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or property specified in its instrument of appointment, either
jointly with the Owner Trustee or separately, as may be provided therein,
subject to all the provisions of this Trust Agreement, specifically including
every provision of this Trust Agreement relating to the conduct of, affecting
the liability of, or affording protection to, the Owner Trustee. Each such
instrument shall be filed with the Owner Trustee and a copy thereof given to the
Administrator.

         Any separate trustee or co-trustee may at any time appoint the Owner
Trustee as its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Trust Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all of
its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Owner Trustee, to the extent permitted by law, without the
appointment of a new or successor co-trustee or separate trustee.




                                       29
<PAGE>


                                    ARTICLE X

                                  MISCELLANEOUS
                                  -------------

         Section 10.01. AMENDMENTS. (a) This Trust Agreement may be amended from
time to time by the parties hereto as specified in this Section [, provided that
any amendment, except as provided in subparagraph (e) below, be accompanied by
an Opinion of Counsel to the Owner Trustee to the effect that such amendment (i)
complies with the provisions of this Section and (ii) will not cause the Trust
to be subject to an entity level tax].

         (b) If the purpose of the amendment (as detailed therein) is to correct
any mistake, eliminate any inconsistency, cure any ambiguity or deal with any
matter not covered (i.e. to give effect to the intent of the parties and, if
applicable, to the expectations of the Holders), it shall not be necessary to
obtain the consent of any Holders, but the Owner Trustee shall be furnished with
(A) a letter from the Rating Agencies that the amendment will not result in the
downgrading or withdrawal of the rating then assigned to any Security and (B) an
Opinion of Counsel to the effect that such action will not adversely affect in
any material respect the interests of any Holders, and the consent of the Credit
Enhancer shall be obtained.

         (c) If the purpose of the amendment is to prevent the imposition of any
federal or state taxes at any time that any Security is outstanding (i.e.
technical in nature), it shall not be necessary to obtain the consent of any
Holder, but the Owner Trustee shall be furnished with an Opinion of Counsel that
such amendment is necessary or helpful to prevent the imposition of such taxes
and is not materially adverse to any Holder and the consent of the Credit
Enhancer shall be obtained.

         (d) If the purpose of the amendment is to add or eliminate or change
any provision of the Trust Agreement other than as contemplated in (b) and (c)
above, the amendment shall require (A) an Opinion of Counsel to the effect that
such action will not adversely affect in any material respect the interests of
any Holders and (B) either (a) a letter from the Rating Agency that the
amendment will not result in the downgrading or withdrawal of the rating then
assigned to any security or (b) the consent of Holders of Certificates
evidencing a majority of the Principal Balance of the Certificates and the
Indenture Trustee; provided, however, that no such amendment shall (i) reduce in
any manner the amount of, or delay the timing of, payments received that are
required to be distributed on any Certificate without the consent of the related
Certificateholder and the Credit Enhancer, or (ii) reduce the aforesaid
percentage of Certificates the Holders of which are required to consent to any
such amendment, without the consent of the Holders of all such Certificates then
outstanding.

         (e) If the purpose of the amendment is to provide for the holding of
any of the Certificates in book-entry form, it shall require the consent of
Holders of all such Certificates then outstanding; provided, that the Opinion of
Counsel specified in subparagraph (a) above shall not
be required.

         (f) If the purpose of the amendment is to provide for the issuance of
additional certificates representing an interest in the Trust, it shall not be
necessary to obtain the consent of


                                       30
<PAGE>



any Holder, but the Owner Trustee shall be furnished with (A) an Opinion of
Counsel to the effect that such action will not adversely affect in any material
respect the interests of any Holders and (B) a letter from the Rating Agencies
that the amendment will not result in the downgrading or withdrawal of the
rating then assigned to any Security and the consent of the Credit Enhancer
shall be obtained.

         (g) Promptly after the execution of any such amendment or consent, the
Owner Trustee shall furnish written notification of the substance of such
amendment or consent to each Certificateholder, the Indenture Trustee, the
Credit Enhancer and each of the Rating Agencies. It shall not be necessary for
the consent of Certificateholders or the Indenture Trustee pursuant to this
Section 10.01 to approve the particular form of any proposed amendment or
consent, but it shall be sufficient if such consent shall approve the substance
thereof. The manner of obtaining such consents (and any other consents of
Certificateholders provided for in this Trust Agreement or in any other Basic
Document) and of evidencing the authorization of the execution thereof by
Certificateholders shall be subject to such reasonable requirements as the Owner
Trustee may prescribe.

         (h) In connection with the execution of any amendment to any agreement
to which the Trust is a party, other than this Trust Agreement, the Owner
Trustee shall be entitled to receive and conclusively rely upon an Opinion of
Counsel to the effect that such amendment is authorized or permitted by the
documents subject to such amendment and that all conditions precedent in the
Basic Documents for the execution and delivery thereof by the Trust or the Owner
Trustee, as the case may be, have been satisfied.

         Promptly after the execution of any amendment to the Certificate of
Trust, the Owner Trustee shall cause the filing of such amendment with the
Secretary of State of the State of Delaware.

         Section 10.02. NO LEGAL TITLE TO OWNER TRUST ESTATE. The
Certificateholders shall not have legal title to any part of the Owner Trust
Estate. The Certificateholders shall be entitled to receive distributions with
respect to their undivided beneficial interest therein only in accordance with
Articles V and IX. No transfer, by operation of law or otherwise, of any right,
title or interest of the Certificateholders to and in their ownership interest
in the Owner Trust Estate shall operate to terminate this Trust Agreement or the
trusts hereunder or entitle any transferee to an accounting or to the transfer
to it of legal title to any part of the Owner Trust Estate

         Section 10.03. LIMITATIONS ON RIGHTS OF OTHERS. Except for Section
2.07, the provisions of this Trust Agreement are solely for the benefit of the
Owner Trustee, the Depositor, the Holder of the Designated Certificate, the
Certificateholders, the Administrator, the Credit Enhancer and, to the extent
expressly provided herein, the Indenture Trustee and the Bondholders, and
nothing in this Trust Agreement (other than Section 2.07), whether express or
implied, shall be construed to give to any other Person any legal or equitable
right, remedy or claim in the Owner Trust Estate or under or in respect of this
Trust Agreement or any covenants, conditions or provisions contained herein.



                                       31
<PAGE>



         Section 10.04. NOTICES. (a) Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing and shall be
deemed given upon receipt , if to the Owner Trustee, addressed to the Corporate
Trust Office; if to the Depositor, addressed to WMC Secured Assets Corp.,
_____________________; Attention: _________________; if to the Credit Enhancer,
addressed to ___________, Attention: _________________, if to the Rating
Agencies, addressed to ________________________ Attention: __________or, as to
each party, at such other address as shall be designated by such party in a
written notice to each other party.

         (b) Any notice required or permitted to be given to a Certificateholder
shall be given by first-class mail, postage prepaid, at the address of such
Holder as shown in the Certificate Register. Any notice so mailed within the
time prescribed in this Trust Agreement shall be conclusively presumed to have
been duly given, whether or not the Certificateholder receives such notice.

         (c) A copy of any notice delivered to the Owner Trustee or the Trust
shall also be delivered to the Depositor and the Administrator.

         Section 10.05. SEVERABILITY. Any provision of this Trust Agreement that
is prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render unenforceable such provision in any other jurisdiction.

         Section 10.06. SEPARATE COUNTERPARTS. This Trust Agreement may be
executed by the parties hereto in separate counterparts, each of which when so
executed and delivered shall be an original, but all such counterparts shall
together constitute but one and the same instrument.

         Section 10.07. SUCCESSORS AND ASSIGNS. All representations, warranties,
covenants and agreements contained herein shall be binding upon, and inure to
the benefit of, each of the Depositor, the Owner Trustee and its successors and
each Certificateholder and its successors and permitted assigns, all as herein
provided and the Credit Enhancer. Any request, notice, direction, consent,
waiver or other instrument or action by a Certificateholder shall bind the
successors and assigns of such Certificateholder.

         [Section 10.08. NO PETITION. The Owner Trustee, by entering into this
Trust Agreement and each Certificateholder, by accepting a Certificate, hereby
covenant and agree that they will not at any time institute against the
Depositor or the Trust, or join in any institution against the Depositor or the
Trust of, any bankruptcy proceedings under any United States federal or state
bankruptcy or similar law in connection with any obligations to the
Certificates, the Bonds, this Trust Agreement or any of the Basic Documents.]

         Section 10.9. NO RECOURSE. Each Certificateholder by accepting a
Certificate acknowledges that such Certificateholder's Certificates represent
beneficial interests in the Trust only and do not represent interests in or
obligations of the Depositor, the Holder of the Designated Certificate, the
Seller, the Administrator, the Owner Trustee, the Indenture Trustee or any



                                       32
<PAGE>



Affiliate thereof and no recourse may be had against such parties or their
assets, except as may be expressly set forth or contemplated in this Trust
Agreement, the Certificates or the Basic Documents.

         Section 10.10. HEADINGS. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         Section 10.11. GOVERNING LAW. THIS TRUST AGREEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         Section 10.12. INTEGRATION. This Trust Agreement constitutes the entire
agreement among the parties hereto pertaining to the subject matter hereof and
supersedes all prior agreements and understanding pertaining thereto.



                                       33
<PAGE>



         IN WITNESS WHEREOF, the Depositor and the Owner Trustee have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, all as of the day and year
first above written.

                            WMC SECURED ASSETS CORP.



                            By:_________________________________________________
                              Name:
                              Title:


                            ______________________, not in its individual
                                   capacity but solely as Owner Trustee,


                            By:_________________________________________________
                              Name:
                              Title:


Acknowledged and Agreed:

___________________________________
     __________, as Certificate
     Registrar and Certificate
     Paying Agent



By:_________________________________________________
  Name:
  Title:


                                       34
<PAGE>



                                    EXHIBIT A

                              [Form of Certificate]

                                     [Face]


THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND MAY NOT BE
RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO SUCH ACT AND LAWS OR
IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER
SUCH ACT AND UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
THE PROVISIONS OF SECTION 3.05 OF THE TRUST AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS CERTIFICATE SHALL BE MADE UNLESS THE CERTIFI CATE REGISTRAR
SHALL HAVE RECEIVED EITHER (I) A REPRESENTATION LETTER FROM THE TRANSFEREE OF
THIS CERTIFICATE TO THE EFFECT THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT
PLAN SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), OR A PERSON ACTING
ON BEHALF OF ANY SUCH PLAN OR USING THE ASSETS OF ANY SUCH PLAN, OR (II) IF THIS
CERTIFICATE IS PRESENTED FOR REGISTRATION IN THE NAME OF A PLAN SUBJECT TO THE
FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA, OR SECTION 4975 OF THE CODE (OR
COMPARABLE PROVISIONS OF ANY SUBSEQUENT ENACTMENTS), OR A TRUSTEE OF ANY SUCH
PLAN, OR ANY OTHER PERSON WHO IS USING THE ASSETS OF ANY SUCH PLAN TO EFFECT
SUCH ACQUISITION, AN OPINION OF COUNSEL TO THE EFFECT THAT THE PURCHASE OR
HOLDING OF THIS CERTIFICATE WILL NOT RESULT IN THE ASSETS OF THE OWNER TRUST
ESTATE BEING DEEMED TO BE "PLAN ASSETS" AND SUBJECT TO THE FIDUCIARY
RESPONSIBILITY PROVISIONS OF ERISA OR THE PROHIBITED TRANSACTION PROVISIONS OF
THE CODE, WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED TRANSACTION WITHIN THE
MEANING OF SECTION 406 OR SECTION 407 OF ERISA OR SECTION 4975 OF THE CODE, AND
WILL NOT SUBJECT THE OWNER TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION OR
LIABILITY.

NO TRANSFER OF THIS CERTIFICATE SHALL BE MADE UNLESS THE CERTIFI CATE REGISTRAR
SHALL HAVE RECEIVED A CERTIFICATE OF NON-FOREIGN STATUS CERTIFYING AS TO THE
TRANSFEREE'S STATUS AS A U.S. PERSON OR CORPORATION UNDER U.S. LAW.

THIS CERTIFICATE DOES NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE SELLER,
THE DEPOSITOR, THE SERVICER, THE INDENTURE TRUSTEE, OR




<PAGE>



THE OWNER TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES, EXCEPT AS EXPRESSLY
PROVIDED IN THE TRUST AGREEMENT OR THE BASIC DOCUMENTS.




                                       A-2

<PAGE>



               Certificate No.

               Original principal amount ("Denomination") of this Certificate:
               $__________

               Aggregate Denominations of all Certificates: $

               Pass-Through Rate:  Floating

               Cut-Off Date:

               First Payment Date
               ___________, ____

               CUSIP NO. __________


               WMC CMN Trust Series 199_-_


         Evidencing a fractional undivided equity interest in the Owner Trust
Estate, the property of which consists primarily of the Mortgage Collateral in
_________________________, a corporation sold by

                     WMC SECURED ASSETS CORP., AS DEPOSITOR

         This certifies that [name of Holder] is the registered owner of the
Percentage Interest represented hereby in the WMC CMN Trust Series 199_-_ (the
"Trust").

         The Trust was created pursuant to an Trust Agreement dated as of
________________ (as amended and supplemented from time to time, the "Trust
Agreement") between the Depositor and ______________________, as owner trustee
(as amended and supplemented from time to time, the "Owner Trustee", which term
includes any successor entity under the Trust Agreement), a summary of certain
of the pertinent provisions of which is set forth hereinafter. This Certificate
is issued under and is subject to the terms, provisions and conditions of the
Trust Agreement, to which Trust Agreement the Holder of this Certificate by
virtue of the acceptance hereof assents and by which such Holder is bound.

         This Certificate is one of a duly authorized issue of Collateralized
Mortgage Certificates, Series 199_-__ (herein called the "Certificates") issued
under the Trust Agreement to which reference is hereby made for a statement of
the respective rights thereunder of the Depositor, the Owner Trustee and the
Holders of the Certificates and the terms upon which the Certificates are
executed and delivered. All terms used in this Certificate which are defined in
the Trust Agreement shall have the meanings assigned to them in the Trust
Agreement. The Owner Trust Estate consists of the Mortgage Collateral in the WMC
CMN Trust Series 199_-____ and a Surety


                                       A-3

<PAGE>



Bond. The rights of the Holders of the Certificates are subordinated to the
rights of the Holders of the Bonds, as set forth in the [Indenture].

         There will be distributed on the [twentieth] day of each month or, if
such [twentieth] day is not a Business Day, the next Business Day (each, a
"Payment Date"), commencing in _____________, to the Person in whose name this
Certificate is registered at the close of business on the last Business Day of
the month preceding the month of such Payment Date (the "Record Date"), such
Certificateholder's Percentage Interest (obtained by dividing the Denomination
of this Certificate by the aggregate Denominations of all Certificates) in the
amount to be distributed to Certificateholders on such Payment Date.

         The Certificateholder, by its acceptance of this Certificate, agrees
that it will look solely to the funds on deposit in the Payment Account that
have been released from the Lien of the Indenture for payment hereunder and that
neither the Owner Trustee in its individual capacity nor the Depositor is
personally liable to the Certificateholders for any amount payable under this
Certificate or the Trust Agreement or, except as expressly provided in the Trust
Agreement, subject to any liability under the Trust Agreement.

         The Holder of this Certificate acknowledges and agrees that its rights
to receive distributions in respect of this Certificate are subordinated to the
rights of the Bondholders as described in the Indenture, dated as of _________,
____, between the Trust and __________________________________, as Indenture
Trustee (the "Indenture").

         It is the intent of the Depositor and the Certificateholders that, for
purposes of federal income, state and local income and single business tax and
any other income taxes, the Trust will be treated as a corporation. The
Depositor and each Certificateholder, by acceptance of a Certificate, agree to
treat, and to take no action inconsistent with the treatment of, the
Certificates for such tax purposes as an equity interest in a corporation.

         Each Certificateholder, by its acceptance of a Certificate, covenants
and agrees that such Certificateholder will not at any time institute against
the Depositor, or join in any institution against the Depositor or the Trust of,
any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States federal or state
bankruptcy or similar law in connection with any obligations relating to the
Certificates, the Bonds, the Trust Agreement or any of the Basic Documents.

         Distributions on this Certificate will be made as provided in the Trust
Agreement by the Certificate Paying Agent by wire transfer or check mailed to
the Certificateholder of record in the Certificate Register without the
presentation or surrender of this Certificate or the making of any notation
hereon. Except as otherwise provided in the Trust Agreement and notwithstanding
the above, the final distribution on this Certificate will be made after due
notice by the Certificate Paying Agent of the pendency of such distribution and
only upon presentation and surrender of this Certificate at the office or agency
maintained by the Certificate Registrar for that purpose by the Trust in the
Borough of Manhattan, The City of New York.



                                       A-4

<PAGE>



         Reference is hereby made to the further provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

         Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Owner Trustee, or an authenticating
agent by manual signature, this Certificate shall not entitle the Holder hereof
to any benefit under the Trust Agreement or be valid for any
purpose.

         THIS CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.




                                       A-5

<PAGE>




         IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not
in its individual capacity, has caused this Certificate to be duly executed.


                            WMC CMN TRUST SERIES 19__-_


                            by  _____________________, not in its
                                individual capacity but solely as Owner
                                Trustee



Dated:                                  _________________
                                      Authorized Signatory


                          Certificate of Authentication

This is one of the Certificates referred to in the within mentioned Trust
Agreement.


______________________,
not in its individual capacity
but solely as Owner Trustee


By:________________________________
     Authorized Signatory



or __________________________________,
     as Authenticating Agent of the Trust


By:________________________________
     Authorized Signatory


                                       A-6

<PAGE>



                            [REVERSE OF CERTIFICATE]


         The Certificates do not represent an obligation of, or an interest in,
the Depositor, the Seller, the Servicer, the Indenture Trustee, the Owner
Trustee or any Affiliates of any of them and no recourse may be had against such
parties or their assets, except as expressly set forth or contemplated herein or
in the Trust Agreement or the Basic Documents. In addition, this Certificate is
not guaranteed by any governmental agency or instrumentality and is limited in
right of payment to certain collections and recoveries with respect to the
Mortgage Collateral, all as more specifically set forth herein. A copy of the
Trust Agreement may be examined by any Certificateholder upon written request
during normal business hours at the principal office of the Depositor and at
such other places, if any, designated by the Depositor.

         The Trust Agreement permits the amendment thereof as specified below,
provided that any amendment be accompanied by the consent of the Credit Enhancer
and an Opinion of Counsel to the Owner Trustee to the effect that such amendment
complies with the provisions of the Trust Agreement and will not cause the Trust
to be subject to an entity level tax. If the purpose of the amendment is to
correct any mistake, eliminate any inconsistency, cure any ambiguity or deal
with any matter not covered, it shall not be necessary to obtain the consent of
any Holder, but the Owner Trustee shall be furnished with a letter from the
Rating Agencies that the amendment will not result in the downgrading or
withdrawal of the rating then assigned to any Security. If the pur pose of the
amendment is to prevent the imposition of any federal or state taxes at any time
that any Security is outstanding, it shall not be necessary to obtain the
consent of the any Holder, but the Owner Trustee shall be furnished with an
Opinion of Counsel that such amendment is necessary or helpful to prevent the
imposition of such taxes and is not materially adverse to any Holder. If the
purpose of the amendment is to add or eliminate or change any provision of the
Trust Agreement, other than as specified in the preceding two sentences, the
amendment shall require either (a) a letter from the Rating Agencies that the
amendment will not result in the downgrading or withdrawal of the rating then
assigned to any Security or (b) the consent of Holders of the Certificates
evidencing a majority of the Percentage Interests of the Certificates and the
Indenture Trustee; PROVIDED, HOWEVER, that no such amendment shall (i) reduce in
any manner the amount of, or delay the time of, payments received that are
required to be distributed on any Certificate without the consent of the related
Certificateholder, or (ii) reduce the aforesaid percentage of Certificates the
Holders of which are required to consent to any such amendment without the
consent of the Holders of all such Certificates then outstanding.

         As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the offices or agencies of the Certificate Registrar maintained by
the Trust in the Borough of Manhattan, The City of New York, accompanied by a
written instrument of transfer in form satisfactory to the Certificate Registrar
duly executed by the Holder hereof or such Holder's attorney duly authorized in
writing, and thereupon one or more new Certificates of authorized denominations
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee. The initial Certificate Registrar appointed under the
Trust Agreement is __________________________________.


                                       A-7

<PAGE>



         Except as provided in the Trust Agreement, the Certificates are
issuable only in minimum denominations of $10,000 and in integral multiples of
$10,000 in excess thereof, except for one Certificate that may not be in an
integral multiple of $10,000. As provided in the Trust Agreement and subject to
certain limitations therein set forth, Certificates are exchangeable for new
Certificates of authorized denominations evidencing the same aggregate
denomination, as requested by the Holder surrendering the same. No service
charge will be made for any such registration of transfer or exchange, but the
Owner Trustee or the Certificate Registrar may require payment of a sum
sufficient to cover any tax or governmental charge payable in connection
therewith.

         The Owner Trustee, the Certificate Paying Agent, the Certificate
Registrar and any agent of the Owner Trustee, the Certificate Paying Agent, or
the Certificate Registrar may treat the Person in whose name this Certificate is
registered as the owner hereof for all purposes, and none of the Owner Trustee,
the Certificate Paying Agent, the Certificate Registrar or any such agent shall
be affected by any notice to the contrary.

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate (i) upon the final distribution of all
moneys or other property or proceeds of the Owner Trust Estate in accordance
with the terms of the Indenture and the Trust Agreement, (ii) the Payment Date
in ____________, or (iii) upon the bankruptcy or insolvency of the Holder of the
Designated Certificate and the satisfaction of other conditions specified in
Section 8.02 of the Trust Agreement.




                                       A-8

<PAGE>



                                   ASSIGNMENT


         FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers
unto


PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE



________________________________________________________________________________
(Please print or type name and address, including postal zip code, of assignee)



________________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing




________________________________________________________________________________
to transfer said Certificate on the books of the Certificate Registrar, with
full power of substitution in the premises.


Dated:

                                  ___________________________________________*/
                                           Signature Guaranteed:


                                       ____________________________*/


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

*/ NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever. Such signature must be
guaranteed by a member firm of the New York Stock Exchange or a commercial bank
or trust company.




                                       A-9

<PAGE>




                            DISTRIBUTION INSTRUCTIONS


         The assignee should include the following for the information of the
Certificate Paying Agent:

         Distribution shall be made by wire transfer in immediately available
funds to ______________________________________________
_________________________________________________________________ for the
account of ________________________________________, account number
______________, or, if mailed by check, to ______________.

         Applicable statements should be mailed to__________________.


                                       ______________________________
                                       Signature of assignee or agent
                                       (for authorization of wire
                                        transfer only)




                                      A-10

<PAGE>



                                                                       EXHIBIT B
                                                          TO THE TRUST AGREEMENT







                             CERTIFICATE OF TRUST OF
                           WMC CMN TRUST SERIES 199_-_
                           ---------------------------


         THIS Certificate of Trust of WMC CMN Trust Series 199_-_ (the "Trust"),
dated ___________, ____, is being duly executed and filed by
______________________, a Delaware banking corporation, as trustee, to form a
business trust under the Delaware Business Trust Act (12 DEL. CODE, ss. 3801 ET
SEQ.).

         1. NAME. The name of the business trust formed hereby is WMC CMN Trust
Series 199_-_.

         2. DELAWARE TRUSTEE. The name and business address of the trustee of
the Trust in the State of Delaware is ______________________,
__________________, __________, ______________, Attention:
______________________________.

         IN WITNESS WHEREOF, the undersigned, being the sole trustee of the
Trust, has executed this Certificate of Trust as of the date first above
written.


                                    ______________________,
                                    not in its individual capacity but solely as
                                    owner trustee under a Trust Agreement
                                    dated
                                    as of _________, ____,

                                    By:

                                             ___________________________
                                             Name:
                                             Title:





                                       B-1

<PAGE>



                                                                       EXHIBIT C

                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]


             Description of Rule 144A Securities, including numbers:

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


                  The undersigned seller, as registered holder (the "Seller"),
intends to transfer the Rule 144A Securities described above to the undersigned
buyer (the "Buyer").

                  1. In connection with such transfer and in accordance with the
agreements pursuant to which the Rule 144A Securities were issued, the Seller
hereby certifies the following facts: Neither the Seller nor anyone acting on
its behalf has offered, transferred, pledged, sold or otherwise disposed of the
Rule 144A Securities, any interest in the Rule 144A Securities or any other
similar security to, or solicited any offer to buy or accept a transfer, pledge
or other disposition of the Rule 144A Securities, any interest in the Rule 144A
Securities or any other similar security from, or otherwise approached or
negotiated with respect to the Rule 144A Securities, any interest in the Rule
144A Securities or any other similar security with, any person in any manner, or
made any general solicitation by means of general advertising or in any other
manner, or taken any other action, that would constitute a distribution of the
Rule 144A Securities under the Securities Act of 1933, as amended (the "1933
Act"), or that would render the disposition of the Rule 144A Securities a
violation of Section 5 of the 1933 Act or require registration pursuant thereto,
and that the Seller has not offered the Rule 144A Securities to any person other
than the Buyer or another "qualified institutional buyer" as defined in Rule
144A under the 1933 Act.

                  2. The Buyer warrants and represents to, and covenants with,
the Owner Trustee and the Depositor (as defined in the Trust Agreement (the
"Agreement"), dated as of ---------, ____ between WMC Secured Assets Corp., as
Depositor and ______________________, as Owner Trustee pursuant to Section 3.05
of the Agreement and __________________________________ as indenture trustee, as
follows:

                           a. The Buyer understands that the Rule 144A
         Securities have not been registered under the 1933 Act or the
         securities laws of any state.

                           b. The Buyer considers itself a substantial,
         sophisticated institutional investor having such knowledge and
         experience in financial and business matters that it is capable of
         evaluating the merits and risks of investment in the Rule 144A
         Securities.



                                       C-1

<PAGE>



                           c. The Buyer has been furnished with all information
         regarding the Rule 144A Securities that it has requested from the
         Seller, the Indenture Trustee, the Owner Trustee or the Servicer.

                           d. Neither the Buyer nor anyone acting on its behalf
         has offered, transferred, pledged, sold or otherwise disposed of the
         Rule 144A Securities, any interest in the Rule 144A Securities or any
         other similar security to, or solicited any offer to buy or accept a
         transfer, pledge or other disposition of the Rule 144A Securities, any
         interest in the Rule 144A Securities or any other similar security
         from, or otherwise approached or negotiated with respect to the Rule
         144A Securities, any interest in the Rule 144A Securities or any other
         similar security with, any person in any manner, or made any general
         solicitation by means of general advertising or in any other manner, or
         taken any other action, that would constitute a distribution of the
         Rule 144A Securities under the 1933 Act or that would render the
         disposition of the Rule 144A Securities a violation of Section 5 of the
         1933 Act or require registration pursuant thereto, nor will it act, nor
         has it authorized or will it authorize any person to act, in such
         manner with respect to the Rule 144A Securities.

                           e. The Buyer is a "qualified institutional buyer" as
         that term is defined in Rule 144A under the 1933 Act and has completed
         either of the forms of certification to that effect attached hereto as
         Annex 1 or Annex 2. The Buyer is aware that the sale to it is being
         made in reliance on Rule 144A. The Buyer is acquiring the Rule 144A
         Securities for its own account or the accounts of other qualified
         institutional buyers, understands that such Rule 144A Securities may be
         resold, pledged or transferred only (i) to a person reasonably believed
         to be a qualified institutional buyer that purchases for its own
         account or for the account of a qualified institutional buyer to whom
         notice is given that the resale, pledge or transfer is being made in
         reliance on Rule 144A, or (ii) pursuant to another exemption from
         registration under the 1933 Act.

                  [3. The Buyer warrants and represents to, and covenants with,
the Seller, the Indenture Trustee, Owner Trustee, Servicer and the Depositor
that either (1) the Buyer is (A) not an employee benefit plan (within the
meaning of Section 3(3) of the Employee Retirement Income Security Act of 1974,
as amended ("ERISA")), or a plan (within the meaning of Section 4975(e)(1) of
the Internal Revenue Code of 1986 ("Code")), which (in either case) is subject
to ERISA or Section 4975 of the Code (both a "Plan"), and (B) is not directly or
indirectly purchasing the Rule 144A Securities on behalf of, as investment
manager of, as named fiduciary of, as trustee of, or with "plan assets" of a
Plan, or (2) the Buyer understands that registration of transfer of any Rule
144A Securities to any Plan, or to any Person acting on behalf of any Plan, will
not be made unless such Plan delivers an opinion of its counsel, addressed and
satisfactory to the Certificate Registrar and the Depositor, to the effect that
the purchase and holding of the Rule 144A Securities by, on behalf of or with
"plan assets" of any Plan would not constitute or result in a prohibited
transaction under Section 406 of ERISA or Section 4975 of the Code, and would
not subject the Depositor, the Servicer, the Indenture Trustee or the Trust to
any obligation or liability (including liabilities under ERISA or Section 4975
of the Code) in addition to those undertaken in the Agreement or any other
liability.]


                                       C-2

<PAGE>



                  4. This document may be executed in one or more counterparts
and by the different parties hereto on separate counterparts, each of which,
when so executed, shall be deemed to be an original; such counterparts,
together, shall constitute one and the same document.

                  IN WITNESS WHEREOF, each of the parties has executed this
document as of the date set forth below.


Print Name of Seller                        Print Name of Buyer

By:                                         By:
     Name:                                        Name:
     Title:                                       Title:

Taxpayer Identification:                    Taxpayer Identification:

No.                                         No.

Date:                                       Date:


                                       C-3

<PAGE>



                                                            ANNEX 1 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]

             The undersigned hereby certifies as follows in connection with the
Rule 144A Investment Representation to which this Certification is attached:

             1. As indicated below, the undersigned is the President, Chief
Financial Officer, Senior Vice President or other executive officer of the
Buyer.

             2. In connection with purchases by the Buyer, the Buyer is a
"qualified institutional buyer" as that term is defined in Rule 144A under the
Securities Act of 1933 ("Rule 144A") because (i) the Buyer owned and/or invested
on a discretionary basis $______________________1 in securities (except for the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year (such amount being calculated in accordance with Rule 144A) and (ii)
the Buyer satisfies the criteria in the category marked below.

     ___     CORPORATION, ETC. The Buyer is a corporation (other than a bank,
             savings and loan association or similar institution), Massachusetts
             or similar business trust, partnership, or charitable organization
             described in Section 501(c)(3) of the Internal Revenue Code.

     ___     BANK. The Buyer (a) is a national bank or banking institution
             organized under the laws of any State, territory or the District of
             Columbia, the business of which is substantially confined to
             banking and is supervised by the State or territorial banking
             commission or similar official or is a foreign bank or equivalent
             institution, and (b) has an audited net worth of at least
             $25,000,000 as demonstrated in its latest annual financial
             statements, A COPY OF WHICH IS ATTACHED HERETO. -------- 1 Buyer
             must own and/or invest on a discretionary basis at least
             $100,000,000 in securities unless Buyer is a dealer, and, in that
             case, Buyer must own and/or invest on a discretionary basis at
             least $10,000,000 in securities.



                                       C-4

<PAGE>



     ___     SAVINGS AND LOAN. The Buyer (a) is a savings and loan association,
             building and loan association, cooperative bank, homestead
             association or similar institution, which is supervised and
             examined by a State or Federal authority having supervision over
             any such institutions or is a foreign savings and loan association
             or equivalent institution and (b) has an audited net worth of at
             least $25,000,000 as demonstrated in its latest annual financial
             statements.

     ___     BROKER-DEALER. The Buyer is a dealer registered pursuant to Section
             15 of the Securities Exchange Act of 1934.

     ___     INSURANCE COMPANY. The Buyer is an insurance company whose primary
             and predominant business activity is the writing of insurance or
             the reinsuring of risks underwritten by insurance companies and
             which is subject to supervision by the insurance commissioner or a
             similar official or agency of a State or territory or the District
             of Columbia.

     ___     STATE OR LOCAL PLAN. The Buyer is a plan established and maintained
             by a State, its political subdivisions, or any agency or
             instrumentality of the State or its political subdivisions, for the
             benefit of its employees.

     ___     ERISA PLAN. The Buyer is an employee benefit plan within the
             meaning of Title I of the Employee Retirement Income Security Act
             of 1974.

     ___     INVESTMENT ADVISER. The Buyer is an investment adviser registered
             under the Investment Advisers Act of 1940.

     ___     SBIC. The Buyer is a Small Business Investment Company licensed by
             the U.S. Small Business Administration under Section 301(c) or (d)
             of the Small Business Investment Act of 1958.

     ___     BUSINESS DEVELOPMENT COMPANY. The Buyer is a business development
             company as defined in Section 202(a)(22) of the Investment Advisers
             Act of 1940.

     ___     TRUST FUND. The Buyer is a trust fund whose trustee is a bank or
             trust company and whose participants are exclusively (a) plans
             established and maintained by a State, its political subdivisions,
             or any agency or instrumentality of the State or its political
             subdivisions, for the benefit of its employees, or (b) employee
             benefit plans within the meaning of Title I of the Employee
             Retirement Income Security Act of 1974, but is not a trust fund
             that includes as participants individual retirement accounts or
             H.R. 10 plans.

             3. The term "SECURITIES" as used herein DOES NOT INCLUDE (i)
securities of issuers that are affiliated with the Buyer, (ii) securities that
are part of an unsold allotment to or subscription by the Buyer, if the Buyer is
a dealer, (iii) bank deposit notes and certificates of deposit, (iv) loan


                                       C-5

<PAGE>



participations, (v) repurchase agreements, (vi) securities owned but subject to
a repurchase agreement and (vii) currency, interest rate and commodity swaps.

             4. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Buyer, the Buyer used the
cost of such securities to the Buyer and did not include any of the securities
referred to in the preceding paragraph. Further, in determining such aggregate
amount, the Buyer may have included securities owned by subsidiaries of the
Buyer, but only if such subsidiaries are consolidated with the Buyer in its
financial statements prepared in accordance with generally accepted accounting
principles and if the investments of such subsidiaries are managed under the
Buyer's direction. However, such securities were not included if the Buyer is a
majority-owned, consolidated subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities Exchange Act of 1934.

             5. The Buyer acknowledges that it is familiar with Rule 144A and
understands that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements made herein because one
or more sales to the Buyer may be in reliance on Rule 144A.

  ___         ___          Will the Buyer be purchasing the Rule 144A
  Yes         No           Securities only for the Buyer's own account?

             6. If the answer to the foregoing question is "no", the Buyer
agrees that, in connection with any purchase of securities sold to the Buyer for
the account of a third party (including any separate account) in reliance on
Rule 144A, the Buyer will only purchase for the account of a third party that at
the time is a "qualified institutional buyer" within the meaning of Rule 144A.
In addition, the Buyer agrees that the Buyer will not purchase securities for a
third party unless the Buyer has obtained a current representation letter from
such third party or taken other appropriate steps contemplated by Rule 144A to
conclude that such third party independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

             7. The Buyer will notify each of the parties to which this
certification is made of any changes in the information and conclusions herein.
Until such notice is given, the Buyer's purchase of Rule 144A Securities will
constitute a reaffirmation of this certification as of the date
of such purchase.


                               Print Name of Buyer

                               By:
                                      Name:
                                      Title:
                                      Date:


                                       C-6

<PAGE>



                                                            ANNEX 2 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]


                  The undersigned hereby certifies as follows in connection with
the Rule 144A Investment Representation to which this Certification is attached:

                   1. As indicated below, the undersigned is the President,
Chief Financial Officer or Senior Vice President of the Buyer or, if the Buyer
is a "qualified institutional buyer" as that term is defined in Rule 144A under
the Securities Act of 1933 ("Rule 144A") because Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the
Adviser.

                  2. In connection with purchases by Buyer, the Buyer is a
"qualified institutional buyer" as defined in SEC Rule 144A because (i) the
Buyer is an investment company registered under the Investment Company Act of
1940, and (ii) as marked below, the Buyer alone, or the Buyer's Family of
Investment Companies, owned at least $100,000,000 in securities (other than the
excluded securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining the amount of securities owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was used.

____              The Buyer owned $___________________ in securities (other than
                  the excluded securities referred to below) as of the end of
                  the Buyer's most recent fiscal year (such amount being
                  calculated in accordance with Rule 144A).

____              The Buyer is part of a Family of Investment Companies which
                  owned in the aggregate $______________ in securities (other
                  than the excluded securities referred to below) as of the end
                  of the Buyer's most recent fiscal year (such amount
                  being calculated in accordance with Rule 144A).

                  3. The term "FAMILY OF INVESTMENT COMPANIES" as used herein
means two or more registered investment companies (or series thereof) that have
the same investment adviser or investment advisers that are affiliated (by
virtue of being majority owned subsidiaries of the same parent or because one
investment adviser is a majority owned subsidiary of the other).

                  4. The term "SECURITIES" as used herein does not include (i)
securities of issuers that are affiliated with the Buyer or are part of the
Buyer's Family of Investment Companies, (ii) bank deposit notes and certificates
of deposit, (iii) loan participations, (iv) repurchase agreements, (v)
securities owned but subject to a repurchase agreement and (vi) currency,
interest rate and commodity swaps.



                                       C-7

<PAGE>



                  5. The Buyer is familiar with Rule 144A and understands that
each of the parties to which this certification is made are relying and will
continue to rely on the statements made herein because one or more sales to the
Buyer will be in reliance on Rule 144A. In addition,
the Buyer will only purchase for the Buyer's own account.

                  6. The undersigned will notify each of the parties to which
this certification is made of any changes in the information and conclusions
herein. Until such notice, the Buyer's purchase of Rule 144A Securities will
constitute a reaffirmation of this certification by the undersigned as of the
date of such purchase.



                               Print Name of Buyer


                               By:
                                      Name:
                                      Title:


                               IF AN ADVISER:


                               Print Name of Buyer


                                      Date:


                                       C-8

<PAGE>




                                                                       EXHIBIT D

                        CERTIFICATE OF NON-FOREIGN STATUS

         This Certificate of Non-Foreign Status ("certificate") is delivered
pursuant to Section 3.03 of the Trust Agreement, dated as of _________, ____
(the "Trust Agreement"), between WMC Secured Assets Corp., as depositor and
______________________, as Owner Trustee, in connection with the acquisition of,
transfer to or possession by the undersigned, whether as beneficial owner (the
"Beneficial Owner"), or nominee on behalf of the Beneficial Owner of the
Collateralized Mortgage Certificates, Series 199_-__ (the "Certificate").
Capitalized terms used but not defined in this certificate have the respective
meanings given them in the Trust Agreement.

Each holder must complete Part I, Part II (if the holder is a nominee), and in
all cases sign and otherwise complete Part III. In addition, each holder shall
submit with the Certificate an IRS Form W-9 relating to such holder.

To confirm to the Trust that the provisions of Sections 871, 881 or 1446 of the
Internal Revenue Code (relating to withholding tax on foreign partners) do not
apply in respect of the Certificate
held by the undersigned, the undersigned hereby certifies:

Part I -   Complete Either A or B

           A.   Individual as Beneficial Owner

                   1.   I am (The Beneficial Owner is ) not a non-resident alien
                        for purposes of U.S. income taxation;

                   2.   My (The Beneficial Owner's) name and home address are:


                                                                     ; and

                   3.   My (The Beneficial Owner's) U.S. taxpayer identification
                        number (Social Security Number) is .

           B.   Corporate, Partnership or Other Entity as Beneficial Owner

                   1.                             (Name of the Beneficial Owner)
                        is not a foreign corporation, foreign partnership,
                        foreign trust or foreign estate (as those terms are
                        defined in the Code and Treasury Regulations;

                   2.   The Beneficial Owner's office address and place of
                        incorporation

                            (if
                            applicable) is
                                                                  ; and


                                       C-9

<PAGE>



                   3.   The Beneficial Owner's U.S. employer identification
                        number is
                                                    .


Part II -  Nominees

         If the undersigned is the nominee for the Beneficial Owner, the
undersigned certifies that this certificate has been made in reliance upon
information contained in:

                         an IRS Form W-9

                         a form such as this or substantially similar

provided to the undersigned by an appropriate person and (i) the undersigned
agrees to notify the Trust at least thirty (30) days prior to the date that the
form relied upon becomes obsolete, and (ii) in connection with change in
Beneficial Owners, the undersigned agrees to submit a new Certificate of
Non-Foreign Status to the Trust promptly after such change.

Part III - Declaration

         The undersigned, as the Beneficial Owner or a nominee thereof, agrees
to notify the Trust within sixty (60) days of the date that the Beneficial Owner
becomes a foreign person. The undersigned understands that this certificate may
be disclosed to the Internal Revenue Service by the Trust and any false
statement contained therein could be punishable by fines, imprisonment or both.



                                      C-10

<PAGE>




         Under penalties of perjury, I declare that I have examined this
certificate and to the best of my knowledge and belief it is true, correct and
complete and will further declare that I will inform the Trust of any change in
the information provided above, and, if applicable, I further
declare that I have the authority* to sign this document.



      Name


      Title (if applicable)


      Signature and Date




*Note: If signed pursuant to a power of attorney, the power of attorney must
accompany this certificate.





                                      C-11

<PAGE>



                                                                       EXHIBIT E



                    FORM OF INVESTMENT LETTER [NON-RULE 144A]


                                     [DATE]

                             [Certificate Registrar]



         Re:  WMC CMN Trust Series 199_-_
              Collateralized Mortgage Certificates,
              SERIES 199_-__, (THE "CERTIFICATES")

Ladies and Gentlemen:

         In connection with our acquisition of the above-captioned Certificates,
we certify that (a) we understand that the Certificates are not being registered
under the Securities Act of 1933, as amended (the "Act"), or any state
securities laws and are being transferred to us in a transaction that is exempt
from the registration requirements of the Act and any such laws, (b) we are an
"accredited investor," as defined in Regulation D under the Act, and have such
knowledge and experience in financial and business matters that we are capable
of evaluating the merits and risks of investments in the Certificates, (c) we
have had the opportunity to ask questions of and receive answers from the
Depositor concerning the purchase of the Certificates and all matters relating
thereto or any additional information deemed necessary to our decision to
purchase the Certificates, (d) we are not an employee benefit plan that is
subject to the Employee Retirement Income Security Act of 1974, as amended, or a
plan that is subject to Section 4975 of the Internal Revenue Code of 1986, as
amended, nor are we acting on behalf of any such plan, (e) we are acquiring the
Certificates for investment for our own account and not with a view to any
distribution of such Certificates (but without prejudice to our right at all
times to sell or otherwise dispose of the Certificates in accordance with clause
(g) below), (f) we have not offered or sold any Certificates to, or solicited
offers to buy any Certificates from, any person, or otherwise approached or
negotiated with any person with respect thereto, or taken any other action which
would result in a violation of Section 5 of the Act, and (g) we will not sell,
transfer or otherwise dispose of any Certificates unless (1) such sale, transfer
or other disposition is made pursuant to an effective registration statement
under the Act or is exempt from such registration requirements, and if
requested, we will at our expense provide an opinion of counsel satisfactory to
the addressees of this certificate that such sale, transfer or other disposition
may be made pursuant to an exemption from the Act, (2) the purchaser or
transferee of such Certificate has executed and delivered to you a certificate
to substantially the same effect as this certificate, and (3) the purchaser or
transferee has otherwise complied with any conditions for transfer set forth in
the Trust Agreement.


                                       F-1

<PAGE>


                                       Very truly yours,

                                       [TRANSFEREE]


                                       By:
                                                Authorized Officer




                                       F-2






                                                                     Exhibit 4.5
                                                                     -----------





                         WMC MBN TRUST SERIES 199_ - __

                                     Issuer

                                       AND

                           [Name of Indenture Trustee]

                                INDENTURE TRUSTEE

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



                                    INDENTURE

                           Dated as of August __, 199_

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


                              MORTGAGE-BACKED NOTES


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




<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
                                -----------------

Section                                                                                                 Page
- -------                                                                                                 ----
                                    ARTICLE I

                                   Definitions

<S>                                                                                                      <C>
   1.01.      Definitions..............................................................................  2
   1.02.      Incorporation by Reference of Trust Indenture Act........................................  2
   1.03.      Rules of Construction....................................................................  2

                          ARTICLE II

                  Original Issuance of Notes
   2.01.      Form.....................................................................................  4
   2.02.      Execution, Authentication and Delivery...................................................  4

                          ARTICLE III

                           Covenants

   3.01.      Collection of Payments with respect to the Mortgage Loans................................  5
   3.02.      Maintenance of Office or Agency..........................................................  5
   3.03.      Money for Payments To Be Held in Trust; Paying Agent.....................................  5
   3.04.      Existence................................................................................  6
   3.05.      Payment of Principal and Interest; Defaulted Interest....................................  6
   3.06.      Protection of Trust Estate...............................................................  8
   3.07.      Opinions as to Trust Estate..............................................................  9
   3.08.      Performance of Obligations; Servicing Agreement.......................................... 10
   3.09.      Negative Covenants....................................................................... 10
   3.10.      Annual Statement as to Compliance........................................................ 11
   3.11.      Recording of Assignments................................................................. 11
   3.12.      Representations and Warranties Concerning the Mortgage Loans............................. 11
   3.13.      Amendments to Servicing Agreement........................................................ 11
   3.14.      Master Servicer as Agent and Bailee of the Mortgage Loans Holder......................... 12
   3.15.      Investment Company Act................................................................... 12
   3.16.      Issuer May Consolidate, etc.............................................................. 12
   3.17.      Successor or Transferee.................................................................. 14
   3.18.      No Other Business........................................................................ 14
   3.19.      No Borrowing............................................................................. 14
   3.20.      Guarantees, Loans, Advances and Other Liabilities........................................ 14
   3.21.      Capital Expenditures..................................................................... 14
   3.22.      [Reserved]............................................................................... 14
   3.23.      Restricted Payments...................................................................... 14
</TABLE>

                                       i

<PAGE>

<TABLE>

 <S>                                                                                                      <C>
  3.24.      Notice of Events of Default.............................................................. 15
   3.25.      Further Instruments and Acts............................................................. 15
   3.26.      Statements to Noteholders................................................................ 15
   3.27.      Determination of Note Interest Rate...................................................... 15
   3.28.      Payments under the Credit Enhancement Instrument......................................... 15
   3.29.      Replacement Credit Enhancement Instrument................................................ 16
</TABLE>

                          ARTICLE IV
<TABLE>
<CAPTION>

         Thetes; Satisfaction and Discharge of Indenture

<S>                                                                                                      <C>
   4.01.      The Notes................................................................................ 17
   4.02.      Registration of and Limitations on Transfer and Exchange of Notes;
              Appointment of Certificate Registrar..................................................... 17
   4.03.      Mutilated, Destroyed, Lost or Stolen Notes............................................... 18
   4.04.      Persons Deemed Owners.................................................................... 19
   4.05.      Cancellation............................................................................. 19
   4.06.      Book-Entry Notes......................................................................... 19
   4.07.      Notices to Depository.................................................................... 20
   4.08.      Definitive Notes......................................................................... 20
   4.09.      Tax Treatment............................................................................ 21
   4.10.      Satisfaction and Discharge of Indenture.................................................. 21
   4.11.      Application of Trust Money............................................................... 22
   4.12.      Subrogation and Cooperation.............................................................. 22
   4.13.      Repayment of Monies Held by Paying Agent................................................. 23
   4.14.      Temporary Notes.......................................................................... 23
</TABLE>

<TABLE>
<CAPTION>
                           ARTICLE V

                     Default and Remedies

<S>                                                                                                      <C>
   5.01.      Events of Default........................................................................ 24
   5.02.      Acceleration of Maturity; Rescission and Annulment....................................... 24
   5.03.      Collection of Indebtedness and Suits for Enforcement by Indenture
              Trustee.................................................................................. 25
   5.04.      Remedies; Priorities..................................................................... 27
   5.05.      Optional Preservation of the Trust Estate................................................ 28
   5.06.      Limitation of Suits...................................................................... 29
   5.07.      Unconditional Rights of Noteholders To Receive Principal and Interest
               ........................................................................................ 29
   5.08.      Restoration of Rights and Remedies....................................................... 29
   5.09.      Rights and Remedies Cumulative........................................................... 30
   5.10.      Delay or Omission Not a Waiver........................................................... 30
   5.11.      Control by Noteholders................................................................... 30
</TABLE>

                              ii

<PAGE>


<TABLE>
<S>                                                                                                     <C>
   5.12.      Waiver of Past Defaults.................................................................. 31
   5.13.      Undertaking for Costs.................................................................... 31
   5.14.      Waiver of Stay or Extension Laws......................................................... 31
   5.15.      Sale of Trust Estate..................................................................... 31
   5.16.      Action on Notes.......................................................................... 33
</TABLE>


<TABLE>
<CAPTION>
                          ARTICLE VI

                     The Indenture Trustee

<CAPTION>
 <S>                                                                                                      <C>
  6.01.      Duties of Indenture Trustee.............................................................. 35
   6.02.      Rights of Indenture Trustee.............................................................. 36
   6.03.      Individual Rights of Indenture Trustee................................................... 36
   6.04.      Indenture Trustee's Disclaimer........................................................... 36
   6.05.      Notice of Event of Default............................................................... 37
   6.06.      Reports by Indenture Trustee to Holders.................................................. 37
   6.07.      Compensation and Indemnity............................................................... 37
   6.08.      Replacement of Indenture Trustee......................................................... 37
   6.09.      Successor Indenture Trustee by Merger.................................................... 38
   6.10.      Appointment of Co-Indenture Trustee or Separate Indenture Trustee........................ 39
   6.11.      Eligibility; Disqualification............................................................ 40
   6.12.      Preferential Collection of Claims Against Issuer......................................... 40
   6.13.      Representation and Warranty.............................................................. 40
   6.14.      Directions to Indenture Trustee.......................................................... 41
   6.15.      No Consent to Certain Acts of Depositor.................................................. 41
   6.16.      Indenture Trustee May Own Securities..................................................... 41
</TABLE>

<TABLE>
<CAPTION>

                          ARTICLE VII

                Noteholders' Lists and Reports


<S>                                                                                                     <C>
   7.01.      Issuer To Furnish Indenture Trustee Names and Addresses of
              Noteholders.............................................................................. 42
   7.02.      Preservation of Information; Communications to Noteholders............................... 42
   7.03.      Reports by Issuer........................................................................ 42
   7.04.      Reports by Indenture Trustee............................................................. 43
</TABLE>

<TABLE>
<CAPTION>
                         ARTICLE VIII

             Accounts, Disbursements and Releases

<S>                                                                                                     <C>
   8.01.      Collection of Money...................................................................... 44
   8.02.      Trust Accounts........................................................................... 44
   8.03.      Officer's Certificate.................................................................... 45
   8.04.      Termination Upon Distribution to Noteholders............................................. 45
</TABLE>

                              iii

<PAGE>

<TABLE>
<CAPTION>

         <S>                                                                                                  <C>
         8.05.      Release of Trust Estate.................................................................. 45
         8.06.      Surrender of Notes Upon Final Payment.................................................... 46

                             ARTICLE IX

                             Supplemental Indentures

         9.01.         Supplemental Indentures Without Consent of Noteholders................................... 47
         9.02.         Supplemental Indentures With Consent of Noteholders...................................... 48
         9.03.         Execution of Supplemental Indentures..................................................... 49
         9.04.         Effect of Supplemental Indenture......................................................... 50
         9.05.         Conformity with Trust Indenture Act...................................................... 50
         9.06.         Reference in Notes to Supplemental Indentures............................................ 50
</TABLE>

<TABLE>
<CAPTION>

                                    ARTICLE X

                                  Miscellaneous

         <S>                                                                                                    <C>      
         10.01.        Compliance Certificates and Opinions, etc................................................ 51
         10.02.        Form of Documents Delivered to Indenture Trustee......................................... 52
         10.03.        Acts of Noteholders...................................................................... 53
         10.04.        Notices, etc., to Indenture Trustee, Issuer, Credit Enhancer and Rating
                       Agencies................................................................................. 54
         10.05.        Notices to Noteholders; Waiver........................................................... 54
         10.06.        Alternate Payment and Notice Provisions.................................................. 55
         10.07.        Conflict with Trust Indenture Act........................................................ 55
         10.08.        Effect of Headings....................................................................... 55
         10.09.        Successors and Assigns................................................................... 55
         10.10.        Separability............................................................................. 55
         10.11.        Benefits of Indenture.................................................................... 56
         10.12.        Legal Holidays........................................................................... 56
         10.13.        GOVERNING LAW............................................................................ 56
         10.14.        Counterparts............................................................................. 56
         10.15.        Recording of Indenture................................................................... 56
         10.16.        Issuer Obligation........................................................................ 56
         10.17.        No Petition.............................................................................. 57
         10.18.        Inspection............................................................................... 57
         10.19.        Authority of the Administrator........................................................... 57

Signatures and Seals .........................................................................................   81
Acknowledgments ..............................................................................................   82
</TABLE>


                                       iv

<PAGE>



EXHIBITS

Exhibit A -   Form of Notes

Appendix A  Definitions

                                        v

<PAGE>



                  This Indenture,  dated as of _______________,  between WMC MBN
Trust Series 199_ -__, a Delaware business trust, as Issuer (the "Issuer"),  and
____________________________,   a  ____________________________,   as  Indenture
Trustee (the "Indenture Trustee"),

                                WITNESSETH THAT:

                  Each party  hereto  agrees as follows  for the  benefit of the
other party and for the equal and ratable benefit of the Holders of the Issuer's
Series 199_-_ Mortgage-Backed Notes (the
"Notes").

                                 GRANTING CLAUSE

                  The  Issuer  hereby  Grants to the  Indenture  Trustee  at the
Closing Date, as trustee for the benefit of the Holders of the Notes, all of the
Issuer's  right,  title and interest in and to whether now existing or hereafter
created by (a) the  Mortgage  Loans and the proceeds  thereof,  (b) all funds on
deposit in the Funding  Account,  including all income from the  investment  and
reinvestment of funds therein, (c) all funds on deposit from time to time in the
Collection  Account  allocable to the Mortgage  Loans  excluding any  investment
income  from  such  funds;  (d) all  funds on  deposit  from time to time in the
Payment Account and in all proceeds thereof;  (e) the Policy and (f) all present
and future  claims,  demands,  causes and chooses in action in respect of any or
all of the  foregoing  and all  payments on or under,  and all proceeds of every
kind and nature  whatsoever  in respect of, any or all of the  foregoing and all
payments on or under,  and all proceeds of every kind and nature  whatsoever  in
the  conversion  thereof,  voluntary or  involuntary,  into cash or other liquid
property,  all cash proceeds,  accounts,  accounts  receivable,  notes,  drafts,
acceptances,  checks, deposit accounts, rights to payment of any and every kind,
and other forms of obligations and  receivables,  instruments and other property
which at any time  constitute  all or part of or are included in the proceeds of
any of the foregoing (collectively, the "Trust Estate" or the "Collateral").

                  The foregoing  Grant is made in trust to secure the payment of
principal  of and interest  on, and any other  amounts  owing in respect of, the
Notes,  equally and ratably without prejudice,  priority or distinction,  and to
secure compliance with the provisions of this Indenture, all as provided in this
Indenture.

                  The Indenture Trustee,  as trustee on behalf of the Holders of
the Notes,  acknowledges  such Grant,  accepts the trust under this Indenture in
accordance  with the  provisions  hereof  and  agrees to  perform  its duties as
Indenture Trustee as required herein.


<PAGE>




                                    ARTICLE I

                                   Definitions

         Section 1.01. Definitions.  For all purposes of this Indenture,  except
as otherwise expressly provided herein or unless the context otherwise requires,
capitalized  terms not otherwise defined herein shall have the meanings assigned
to such  terms  in the  Definitions  attached  hereto  as  Appendix  A which  is
incorporated by reference herein.  All other capitalized terms used herein shall
have the meanings specified herein.

         Section  1.02.  Incorporation  by  Reference  of Trust  Indenture  Act.
Whenever this  Indenture  refers to a provision of the Trust  Indenture Act (the
"TIA"),  the provision is  incorporated  by reference in and made a part of this
Indenture.  The  following TIA terms used in this  Indenture  have the following
meanings:

                  "Commission" means the Securities and Exchange Commission.

                  "indenture securities" means the Notes.

                  "indenture security holder" means a Noteholder.

                  "indenture to be qualified" means this Indenture.

                  "indenture trustee" or "institutional trustee" means the
          Indenture Trustee.

                  "obligor" on the indenture securities means the Issuer and any
          other obligor on the indenture securities.

          All other TIA terms  used in this  Indenture  that are  defined by the
TIA,  defined by TIA reference to another  statute or defined by Commission rule
have the meaning assigned to them by such definitions.

         Section 1.03.     Rules of Construction.  Unless the context otherwise
         requires:

                         (i)  a term has the meaning assigned to it;

                        (ii) an accounting  term not  otherwise  defined has the
         meaning assigned to it in accordance with generally accepted accounting
         principles as in effect from time to time;

                       (iii)  "or" is not exclusive;

                        (iv)  "including" means including without limitation;

                                        2

<PAGE>


                         (v)  words in the singular include the plural and words
         in the plural include the singular; and

                        (vi) any  agreement,  instrument  or statute  defined or
         referred to herein or in any  instrument  or  certificate  delivered in
         connection  herewith  means such  agreement,  instru ment or statute as
         from time to time amended,  modified or  supplemented  and includes (in
         the case of agreements or  instruments)  references to all  attachments
         thereto and instruments  incorporated  therein;  references to a Person
         are also to its permitted successors and assigns.

                                        3

<PAGE>



                                   ARTICLE II

                           Original Issuance of Notes

         Section 2.01.  Form. The Notes,  together with the Indenture  Trustee's
certificate of  authentication,  shall be in substantially the form set forth in
Exhibit A, with such appropriate insertions, omissions,  substitutions and other
variations  as are  required or permitted  by this  Indenture  and may have such
letters,   numbers  or  other  marks  of  identification  and  such  legends  or
endorsements placed thereon as may, consistently  herewith, be determined by the
officers executing such Notes, as evidenced by their execution of the Notes. Any
portion of the text of any Note may be set forth on the reverse thereof, with an
appropriate reference thereto on the face of the Note.

         The Notes shall be  typewritten,  printed,  lithographed or engraved or
produced by any  combination  of these methods  (with or without steel  engraved
borders),  all as determined by the Authorized Officers executing such Notes, as
evidenced by their execution of such Notes.

         The terms of the Notes set forth in  Exhibit A are part of the terms of
this Indenture.

         Section 2.02. Execution,  Authentication and Delivery.  The Notes shall
be  executed  on behalf of the  Issuer by any of its  Authorized  Officers.  The
signature  of any  such  Authorized  Officer  on the  Notes  may  be  manual  or
facsimile.

         Notes bearing the manual or facsimile signature of individuals who were
at  any  time  Authorized   Officers  of  the  Issuer  shall  bind  the  Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.

         The  Indenture  Trustee  shall upon  Issuer  Request  authenticate  and
deliver Notes for original  issue in an aggregate  initial  principal  amount of
$___________.

         Each  Note  shall be dated  the date of its  authentication.  The Notes
shall be  issuable  as  registered  Notes and the Notes shall be issuable in the
minimum  initial  Security  Balances of $100,000  and in integral  multiples  of
$1,000 in excess thereof.

         No Note shall be  entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any  purpose,  unless  there  appears  on such  Note a
certificate  of  authentication  substantially  in the form  provided for herein
executed  by  the  Indenture  Trustee  by  the  manual  signature  of one of its
authorized  signatories,  and such certificate upon any Note shall be conclusive
evidence, and the only evidence,  that such Note has been duly authenticated and
delivered hereunder.

                                        4

<PAGE>



                                   ARTICLE III

                                    Covenants

         Section  3.01.  Collection  of Payments  with  respect to the  Mortgage
Loans.  The Indenture  Trustee shall  establish and maintain with itself a trust
account (the "Payment Account") in which the Indenture Trustee shall, subject to
the terms of this paragraph, deposit, on the same day as it is received from the
Master Servicer,  each remittance received by the Indenture Trustee with respect
to the  Mortgage  Loans.  The  Indenture  Trustee  shall  make all  payments  of
principal of and  interest on the Notes,  subject to Section 3.03 as provided in
Section 3.05 herein from monies on deposit in the Payment Account.

         Section 3.02. Maintenance of Office or Agency. The Issuer will maintain
in the [Borough of Manhattan,  The City of New York,] an office or agency where,
subject to satisfaction of conditions set forth herein, Notes may be surrendered
for  registration  of transfer or exchange,  and where notices and demands to or
upon the Issuer in respect of the Notes and this  Indenture  may be served.  The
Issuer hereby initially appoints the Indenture Trustee to serve as its agent for
the  foregoing  purposes.  If at any time the Issuer  shall fail to maintain any
such office or agency or shall fail to furnish the  Indenture  Trustee  with the
address thereof,  such surrenders,  notices and demands may be made or served at
the Corporate Trust Office, and the Issuer hereby appoints the Indenture Trustee
as its agent to receive all such surrenders, notices and demands.

         Section 3.03. Money for Payments To Be Held in Trust; Paying Agent. (a)
As  provided in Section  3.01,  all  payments  of amounts  due and payable  with
respect to any Notes that are to be made from amounts withdrawn from the Payment
Account  pursuant  to Section  3.01 shall be made on behalf of the Issuer by the
Indenture  Trustee or by the Paying Agent,  and no amounts so withdrawn from the
Payment Account for payments of Notes shall be paid over to the Issuer except as
provided in this Section 3.03.

         The Issuer  will  cause  each  Paying  Agent  other than the  Indenture
Trustee to execute and deliver to the  Indenture  Trustee an instrument in which
such Paying Agent shall agree with the  Indenture  Trustee (and if the Indenture
Trustee acts as Paying Agent it hereby so agrees),  subject to the provisions of
this Section 3.03, that such Paying Agent will:

                         (i) hold all sums held by it for the payment of amounts
         due with  respect to the Notes in trust for the  benefit of the Persons
         entitled  thereto  until  such sums  shall be paid to such  Persons  or
         otherwise  disposed  of as  herein  provided  and pay such sums to such
         Persons as herein provided;

                        (ii) give the Indenture Trustee notice of any default by
         the  Issuer  of which it has  actual  knowledge  in the  making  of any
         payment required to be made with respect to the Notes;


                                        5

<PAGE>



                       (iii)  at any time  during  the  continuance  of any such
         default,  upon the written request of the Indenture Trustee,  forthwith
         pay to the  Indenture  Trustee all sums so held in trust by such Paying
         Agent;

                        (iv)  immediately  resign as Paying Agent and  forthwith
         pay to the  Indenture  Trustee  all sums  held by it in  trust  for the
         payment  of  Notes  if at any  time it  ceases  to meet  the  standards
         required  to be met by a Paying  Agent at the time of its  appointment;
         and

                         (v)  comply  with all  requirements  of the  Code  with
         respect to the withholding from any payments made by it on any Notes of
         any applicable  withholding  taxes imposed  thereon and with respect to
         any applicable reporting requirements in connection therewith.

         The  Issuer  may  at  any  time,  for  the  purpose  of  obtaining  the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Request direct any Paying Agent to pay to the Indenture Trustee all sums held in
trust by such Paying Agent,  such sums to be held by the Indenture  Trustee upon
the same trusts as those upon which the sums were held by such Paying Agent; and
upon such  payment by any Paying  Agent to the  Indenture  Trustee,  such Paying
Agent shall be released from all further liability with respect to such money.

         Subject to applicable laws with respect to escheat of funds,  any money
held by the  Indenture  Trustee or any Paying  Agent in trust for the payment of
any amount due with  respect to any Note and  remaining  unclaimed  for one year
after such amount has become due and payable shall be discharged from such trust
and be paid to the Issuer on Issuer  Request;  and the Holder of such Note shall
thereafter,  as an  unsecured  general  creditor,  look only to the  Issuer  for
payment  thereof  (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Inden ture Trustee or such Paying Agent with respect to
such trust money shall thereupon cease;  provided,  however,  that the Indenture
Trustee or such Paying Agent,  before being required to make any such repayment,
shall at the expense and direction of the Issuer cause to be published  once, in
an  Authorized  Newspaper  published in the English  language,  notice that such
money remains  unclaimed and that, after a date specified  therein,  which shall
not be less  than 30 days  from  the  date of such  publication,  any  unclaimed
balance of such money then remaining will be repaid to the Issuer. The Indenture
Trustee may also adopt and employ,  at the expense and  direction of the Issuer,
any other reasonable means of notification of such repayment (including, but not
limited to,  mailing  notice of such  repayment to Holders whose Notes have been
called  but  have not  been  surrendered  for  redemption  or whose  right to or
interest  in monies due and payable  but not  claimed is  determinable  from the
records of the Indenture  Trustee or of any Paying Agent, at the last address of
record for each such Holder).

         Section  3.04.  Existence.  The  Issuer  will keep in full  effect  its
existence, rights and franchises as a business trust under the laws of the State
of Delaware (unless it becomes, or any successor Issuer hereunder is or becomes,
organized  under the laws of any other state or of the United States of America,
in which case the Issuer  will keep in full  effect  its  existence,  rights and
franchises  under  the laws of such  other  jurisdiction)  and will  obtain  and
preserve its  qualification  to do business in each  jurisdiction  in which such
qualification is or shall be necessary to protect

                                        6

<PAGE>



the validity and enforceability of this Indenture, the Notes, the Mortgage Loans
and each other instrument or agreement included in the Trust Estate.

         Section 3.05.  Payment of Principal and Interest;  Defaulted  Interest.
(a) On each Payment Date from  amounts on deposit in the Payment  Account  after
making (x) any deposit to the Funding  Account  pursuant to Section  8.02(b) and
(y) any  deposits to the Payment  Account  pursuant to Section  8.02(c)(ii)  and
Section 8.02(c)(i)(2),  the Indenture Trustee shall pay to the Noteholders,  the
Certificate  Paying  Agent,  on behalf of the  Certificateholders,  and to other
Persons the amounts to which they are entitled as set forth below:

                         (i) To the  Noteholders  the  sum  of (a)  one  month's
         interest at the Note  Interest  Rate on the Security  Balances of Notes
         immediately  prior to such Payment Date and (b) any previously  accrued
         and unpaid interest for prior Payment Dates;

                        (ii) if such Payment  Date is after the Funding  Period,
         to the Noteholders,  as principal on the Notes, the applicable Security
         Percentage of the Principal Collection  Distribution Amount and if such
         Payment Date is the first Payment Date following the end of the Funding
         Period (if ending due to an Amortization  Event) or the Payment Date on
         which the Funding  Period ends, to the  Noteholders as principal on the
         Notes the applicable  Security  Percentage of the amount deposited from
         the Funding Account in respect of Security Principal Collections;

                       (iii) to the Noteholders, as principal on the Notes, from
         the  amount  remaining  on deposit in the  Payment  Account,  up to the
         applicable  Security  Percentage  of  Liquidation  Loss Amounts for the
         related Collection Period;

                        (iv) to the Noteholders, as principal on the Notes, from
         the  amount  remaining  on deposit in the  Payment  Account,  up to the
         applicable Security Percentage of Carryover
         Loss Amounts;

                         (v) to  the  Credit  Enhancer,  in  the  amount  of the
         premium for the Credit  Enhancement  Instrument  and for any Additional
         Credit Enhancement Instrument;

                        (vi) to the Credit  Enhancer,  to reimburse it for prior
         draws made on the Credit  Enhancement  Instrument and on any Additional
         Credit Enhancement Instrument (with interest thereon as provided in the
         Insurance Agreement);

                       (vii) to the Noteholders, as principal on the Notes based
         on the Security Balances from Security Interest Collections,  up to the
         Special Capital Distribution Amount for such Payment Date;

                         (viii) to the Credit  Enhancer,  any other amounts owed
         to the Credit Enhancer pursuant to the Insurance Agreement;

                        (ix)  [Reserved];

                                        7

<PAGE>



                         (x) to reimburse  the  Administrator  for  expenditures
         made on behalf of the Issuer  with  respect to the  performance  of its
         duties under the Indenture; and

                         (xi) any remaining  amount,  to the Certificate  Paying
         Agent, on behalf of the Certificates.

provided, however, in the event that on a Payment Date a Credit Enhancer Default
shall have  occurred and be  continuing  then the  priorities  of  distributions
described  above  will  be  adjusted  such  that  payments  of  the  Certificate
Distribution  Amount and all other amounts to be paid to the Certificate  Paying
Agent  will not be paid  until the full  amount of  interest  and  principal  in
accordance with clauses (i), (x) and (ii) through (iv) above that are due on the
Notes on such Payment  Date have been paid and  provided,  further,  that on the
Final Scheduled  Payment Date or other final Payment Date, the amount to be paid
pursuant  to clause (ii) above  shall be equal to the  Security  Balances of the
Securities immediately prior to such Payment Date.

         On each Payment Date, the Certificate Paying Agent shall deposit in the
Certificate  Distribution  Account  all  amounts it  received  pursuant  to this
Section   3.05   for  the   purpose   of   distributing   such   funds   to  the
Certificateholders.

         The  amounts  paid to  Noteholders  shall  be paid  to  each  Class  in
accordance  with the Class  Percentage  as set  forth in  paragraph  (b)  below.
Interest will accrue on the Notes during an Interest  Period on the basis of the
actual number of days in such  Interest  Period and a year assumed to consist of
360 days.

         [Any installment of interest or principal,  if any, payable on any Note
or Certificate that is punctually paid or duly provided for by the Issuer on the
applicable  Payment Date shall, if such Holder holds Notes or Certificates of an
aggregate  initial  Principal  Balance of at least  $1,000,000,  be paid to each
Holder of record on the  preceding  Record Date,  by wire transfer to an account
specified in writing by such Holder  reasonably  satisfactory  to the  Indenture
Trustee  as of the  preceding  Record  Date or in all other  cases or if no such
instructions  have been  delivered to the  Indenture  Trustee,  by check to such
Noteholder  mailed to such  Holder's  address as it appears in the Note Register
the amount  required  to be  distributed  to such  Holder on such  Payment  Date
pursuant to such  Holder's  Securities;  provided,  however,  that the Indenture
Trustee shall not pay to such Holders any amount  required to be withheld from a
payment to such Holder by the Code.]

         (b) The  principal of each Note shall be due and payable in full on the
Final  Scheduled  Payment Date for such Note as provided in the form of Note set
forth in Exhibit A. All principal  payments on each Class of Notes shall be made
to the  Noteholders  of such  Class  entitled  thereto  in  accordance  with the
Percentage  Interests  represented  by such Notes.  Upon notice to the Indenture
Trustee by the Issuer,  the  Indenture  Trustee shall notify the Person in whose
name a Note is registered at the close of business on the Record Date  preceding
the Final Scheduled  Payment Date or other final Payment Date. Such notice shall
be mailed no later than five Business Days prior to such Final Scheduled Payment
Date or other final Payment Date and shall specify that payment of the principal
amount and any  interest  due with  respect to such Note at the Final  Scheduled
Payment Date or other final Payment Date will be payable only upon  presentation
and

                                        8

<PAGE>


surrender  of such  Note and shall  specify  the  place  where  such Note may be
presented and surrendered for such final payment.

         Section 3.06. Protection of Trust Estate. (a) The Issuer will from time
to time execute and deliver all such  supplements and amendments  hereto and all
such  financing  statements,  continuation  statements,  instruments  of further
assurance and other  instruments,  and will take such other action  necessary or
advisable to:

                         (i) maintain or preserve the lien and security interest
         (and  the  priority  thereof)  of this  Indenture  or  carry  out  more
         effectively the purposes hereof;

                         (ii) perfect, publish notice of or protect the validity
         of any Grant made or to be made by this Indenture;

                         (iii) cause the Issuer to enforce  any of the  Mortgage
         Loans; or

                        (iv)  preserve  and defend title to the Trust Estate and
         the rights of the Indenture  Trustee and the  Noteholders in such Trust
         Estate against the claims of all persons and parties.

         (b) Except as  otherwise  provided  in this  Indenture,  the  Indenture
Trustee  shall not remove any portion of the Trust Estate that consists of money
or is  evidenced  by an  instrument,  certificate  or  other  writing  from  the
jurisdiction  in which it was held at the  date of the most  recent  Opinion  of
Counsel delivered pursuant to Section 3.07 (or from the jurisdiction in which it
was held as  described  in the Opinion of Counsel  delivered at the Closing Date
pursuant to Section  3.07(a),  if no Opinion of Counsel  has yet been  delivered
pursuant  to Section  3.07(b)  unless the Trustee  shall have first  received an
Opinion of Counsel to the effect that the lien and security  interest created by
this  Indenture  with respect to such  property  will  continue to be maintained
after giving effect to such action or actions.

         The  Issuer  hereby  designates  the  Indenture  Trustee  its agent and
attorney-in-fact to execute any financing statement,  continuation  statement or
other instrument required to be executed pur suant to this Section 3.06.

         Section 3.07. Opinions as to Trust Estate. (a) On the Closing Date, the
Issuer shall furnish to the  Indenture  Trustee and the Owner Trustee an Opinion
of Counsel either stating that, in the opinion of such counsel,  such action has
been  taken with  respect to the  recording  and filing of this  Indenture,  any
indentures  supplemental  hereto,  and any other requisite  documents,  and with
respect to the execution and filing of any financing statements and continuation
statements, as are necessary to perfect and make effective the lien and security
interest in the  Mortgage  Loans and  reciting  the details of such  action,  or
stating  that,  in the opinion of such  counsel,  no such action is necessary to
make such lien and security interest effective.

         (b) On or before ___________ in each calendar year,  beginning in ____,
the Issuer shall furnish to the  Indenture  Trustee an Opinion of Counsel at the
expense of the Issuer either stating

                                        9

<PAGE>



that, in the opinion of such counsel, such action has been taken with respect to
the  recording,  filing,  re-recording  and  refiling  of  this  Indenture,  any
indentures  supplemental  hereto  and any  other  requisite  documents  and with
respect to the execution and filing of any financing statements and continuation
statements  as is necessary  to maintain  the lien and security  interest in the
Mortgage  Loans and  reciting  the details of such action or stating that in the
opinion of such counsel no such action is  necessary  to maintain  such lien and
security  interest.  Such Opinion of Counsel shall also describe the  recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto and any other  requisite  documents  and the  execution and filing of any
financing  statements and  continuation  statements that will, in the opinion of
such  counsel,  be required to maintain  the lien and  security  interest in the
Mortgage Loans until December 31 in the following calendar year.

         Section 3.08. Performance of Obligations;  Servicing Agreement. (a) The
Issuer will punctually perform and observe all of its obligations and agreements
contained in this  Indenture,  the Basic  Documents and in the  instruments  and
agreements included in the Trust Estate.

         (b) The  Issuer  may  contract  with  other  Persons  to  assist  it in
performing its duties under this  Indenture,  and any performance of such duties
by a Person identified to the Indenture  Trustee in an Officer's  Certificate of
the Issuer  shall be deemed to be action  taken by the  Issuer.  Initially,  the
Issuer has contracted with the  Administrator to assist the Issuer in performing
its duties under this Indenture.

         (c) The  Issuer  will not take any  action or permit  any  action to be
taken by  others  which  would  release  any  Person  from any of such  Person's
covenants or  obligations  under any of the  documents  relating to the Mortgage
Loans or under any  instrument  included  in the Trust  Estate,  or which  would
result in the amendment, hypothecation,  subordination, termination or discharge
of, or impair the validity or effectiveness of, any of the documents relating to
the  Mortgage  Loans or any such  instrument,  except such actions as the Master
Servicer  is  expressly  permitted  to  take  in the  Servicing  Agreement.  The
Indenture  Trustee,  as pledgee of the Mortgage Loans, shall be able to exercise
the rights Issuer and the Mortgage  Loans  holder,  to direct the actions of the
Master Servicer.

         (d) The Issuer shall at all times retain an Administrator  (approved by
the  Credit  Enhancer  under the  Administration  Agreement)  and may enter into
contracts  with other Persons for the  performance  of the Issuer's  obligations
hereunder,  and performance of such  obligations by such Persons shall be deemed
to be performance of such obligations by the Issuer.

         Section 3.09. Negative Covenants. So long as any Notes are Outstanding,
the Issuer shall not:

                         (i) except as expressly  permitted  by this  Indenture,
         sell,  transfer,  exchange or  otherwise  dispose of the Trust  Estate,
         unless directed to do so by the Indenture Trustee;

                        (ii) claim any credit on, or make any deduction from the
         principal  or  interest  payable in respect  of, the Notes  (other than
         amounts properly withheld from such payments

                                       10

<PAGE>



         under the  Code) or assert  any claim  against  any  present  or former
         Noteholder  by reason of the  payment of the taxes  levied or  assessed
         upon any part of the Trust Estate;

                       (iii) (A) permit the  validity or  effectiveness  of this
         Indenture  to be impaired,  or permit the lien of this  Indenture to be
         amended,  hypothecated,  subordinated,  terminated  or  discharged,  or
         permit any Person to be released from any covenants or obligations with
         respect to the Notes under this  Indenture  except as may be  expressly
         permitted hereby, (B) permit any lien, charge,  excise, claim, security
         interest,  mortgage or other  encumbrance  (other than the lien of this
         Indenture)  to be  created  on or extend to or other wise arise upon or
         burden the Trust Estate or any part thereof or any interest  therein or
         the proceeds  thereof or (C) permit the lien of this  Indenture  not to
         constitute  a valid  first  priority  security  interest  in the  Trust
         Estate; or

                        (iv) waive or impair,  or fail to assert  rights  under,
         the Mortgage  Loans, or impair or cause to be impaired the Company's or
         the Issuer's interest in the Mortgage Loans, the Mortgage Loan Purchase
         Agreement or in any Basic Document, if any such action would materially
         and adversely affect the interests of the Noteholders.

         Section  3.10.  Annual  Statement  as to  Compliance.  The Issuer  will
deliver to the Indenture  Trustee,  within 120 days after the end of each fiscal
year of the  Issuer  (commencing  with  the  fiscal  year  ____),  an  Officer's
Certificate  stating,  as to  the  Authorized  Officer  signing  such  Officer's
Certificate, that:

                         (i) a review of the  activities  of the  Issuer  during
         such year and of its  performance  under this  Indenture  has been made
         under such Authorized Officer's supervision; and

                        (ii) to the best of such Authorized Officer's knowledge,
         based on such review,  the Issuer has complied with all  conditions and
         covenants  under this Indenture  throughout such year, or, if there has
         been a default in its  compliance  with any such condition or covenant,
         specifying each such default known to such  Authorized  Officer and the
         nature and status thereof.

         Section 3.11. Recording of Assignments.  The Company shall cause the to
exercise its right under the Mortgage  Loan Purchase  Agreement  with respect to
the  obligation  of the Seller to submit or cause to be submitted  for recording
all Assignments of Mortgages on or prior to  ______________  with respect to the
Initial Loans and within 60 days following the related Deposit Date with respect
to any Additional Loans.

         Section 3.12.  Representations  and Warranties  Concerning the Mortgage
Loans. The Indenture Trustee,  as pledgee of the Mortgage Loans, has the benefit
of the  representations  and warranties made by the Seller in Section [____] and
Section [____] of the Mortgage Loan Purchase  Agreement  concerning the Mortgage
Loans and the right to enforce the remedies  against the Seller provided in such
Section   [____]  or  Section   [____]  to  the  same   extent  as  though  such
representations and warranties were made directly to the Indenture Trustee.

                                       11

<PAGE>


         Section 3.13.  Amendments to Servicing Agreement.  The Issuer covenants
with the  Inden  ture  Trustee  that it will not  enter  into any  amendment  or
supplement  to the Servicing  Agreement in  accordance  with Section 8.01 of the
Servicing  Agreement without the prior written consent of the Indenture Trustee.
The Indenture Trustee, as pledgee of the Mortgage Loans, may, in its discretion,
decline to enter into or consent to any such  supplement or amendment if its own
rights, duties or immunities shall be adversely affected.

         Section 3.14. Master Servicer as Agent and Bailee of the Mortgage Loans
Holder.  Solely for purposes of  perfection  under  Section 9-305 of the Uniform
Commercial Code or other similar applicable law, rule or regulation of the state
in which such property is held by the Master  Servicer,  the  Indenture  Trustee
hereby  acknowledges  that the Master  Servicer is acting as agent and bailee of
the  Mortgage  Loans  holder in holding  amounts  on  deposit in the  Collection
Account  pursuant to Section  3.02 of the  Servicing  Agreement,  as well as its
agent and  bailee in  holding  any  Related  Documents  released  to the  Master
Servicer pursuant to Section 3.06(c) of the Servicing  Agreement,  and any other
items  constituting a part of the Trust Estate which from time to time come into
the  possession  of the Master  Servicer.  It is  intended  that,  by the Master
Servicer's  acceptance of such agency  pursuant to Section 3.02 of the Servicing
Agreement, the Trustee, as a secured party of the Mortgage Loans, will be deemed
to have possession of such Related  Documents,  such monies and such other items
for  purposes of Section  9-305 of the Uniform  Commercial  Code of the state in
which such property is held by the Master Servicer.

         Section  3.15.  Investment  Company Act. The Issuer shall not become an
"investment  company" or under the "control" of an "investment  company" as such
terms are  defined in the  Investment  Company  Act of 1940,  as amended (or any
successor  or  amendatory  statute),  and the rules and  regulations  thereunder
(taking into  account not only the general  definition  of the term  "investment
company"  but  also  any  available  exceptions  to  such  general  definition);
provided, however, that the Issuer shall be in compliance with this Section 3.15
if  it  shall  have  obtained  an  order  exempting  it  from  regulation  as an
"investment  company" so long as it is in compliance with the conditions imposed
in such order.

         Section  3.16.  Issuer May  Consolidate,  etc. (a) The Issuer shall not
consolidate or merge with or into any other Person, unless:

                         (i) the Person (if other than the Issuer)  formed by or
         surviving such  consolidation or merger shall be a Person organized and
         existing under the laws of the United States of America or any state or
         the District of Columbia and shall  expressly  assume,  by an indenture
         supplemental  hereto,  executed and delivered to the Indenture Trustee,
         in form reasonably  satisfactory to the Indenture Trustee,  the due and
         punctual  payment of the  principal of and interest on all Notes and to
         the Certificate Paying Agent, on behalf of the  Certificateholders  and
         the  performance or observance of every  agreement and covenant of this
         Indenture on the part of the Issuer to be performed or observed, all as
         provided herein;

                         (ii)   immediately   after   giving   effect   to  such
         transaction, no Event of Default shall have occurred and be continuing;

                                       12

<PAGE>



                       (iii) the Rating  Agencies shall have notified the Issuer
         that such  transaction  shall not cause the rating of the Notes [or the
         Certificates] to be reduced, suspended or withdrawn or to be considered
         by either Rating  Agency to be below  investment  grade without  taking
         into account the Credit Enhancement Instrument;

                        (iv) the  Issuer  shall  have  received  an  Opinion  of
         Counsel  (and  shall have  delivered  copies  thereof to the  Indenture
         Trustee) to the effect that such transaction will not have any material
         adverse  tax   consequence  to  the  Issuer,   any  Noteholder  or  any
         Certificateholder;

                         (v) any action that is  necessary  to maintain the lien
         and security  interest created by this Indenture shall have been taken;
         and

                        (vi) the Issuer shall have  delivered  to the  Indenture
         Trustee an Officer's Certificate and an Opinion of Counsel each stating
         that such  consolidation  or  merger  and such  supplemental  indenture
         comply with this Article III and that all conditions  precedent  herein
         provided  for  relating to such  transaction  have been  complied  with
         (including any filing required by the Exchange Act).

         (b) The Issuer  shall not convey or transfer any of its  properties  or
assets, including those included in the Trust Estate, to any Person, unless:

                         (i) the Person that  acquires by conveyance or transfer
         the  properties  and assets of the Issuer the conveyance or transfer of
         which is hereby  restricted  shall (A) be a United States  citizen or a
         Person  organized  and existing  under the laws of the United States of
         America  or  any  state,  (B)  expressly   assumes,   by  an  indenture
         supplemental  hereto,  executed and delivered to the Indenture Trustee,
         in form  satisfactory  to the Indenture  Trustee,  the due and punctual
         payment  of  the  principal  of  and  interest  on all  Notes  and  the
         performance  or  observance  of every  agreement  and  covenant of this
         Indenture on the part of the Issuer to be performed or observed, all as
         provided  herein,  (C) expressly  agrees by means of such  supplemental
         indenture  that all right,  title and  interest  so  conveyed  or trans
         ferred shall be subject and subordinate to the rights of Holders of the
         Notes, (D) unless otherwise  provided in such  supplemental  indenture,
         expressly  agrees to  indemnify,  defend and hold  harmless  the Issuer
         against  and from any  loss,  liability  or  expense  arising  under or
         related to this  Indenture  and the Notes and (E)  expressly  agrees by
         means of such supplemental indenture that such Person (or if a group of
         Persons,  then one  specified  Person)  shall make all filings with the
         Commission (and any other appropriate  Person) required by the Exchange
         Act in connection with the Notes;

                        (ii)   immediately   after   giving   effect   to   such
         transaction,  no Default or Event of Default shall have occurred and be
         continuing;

                       (iii) the Rating  Agencies shall have notified the Issuer
         that such  transaction  shall not cause the  rating of the Notes or the
         Certificates to be reduced, suspended or withdrawn;

                                       13

<PAGE>



                        (iv) the  Issuer  shall  have  received  an  Opinion  of
         Counsel  (and  shall have  delivered  copies  thereof to the  Indenture
         Trustee) to the effect that such transaction will not have any material
         adverse tax consequence to the Issuer or any Noteholder;

                         (v) any action that is  necessary  to maintain the lien
         and security  interest created by this Indenture shall have been taken;
         and

                        (vi) the Issuer shall have  delivered  to the  Indenture
         Trustee an Officer's Certificate and an Opinion of Counsel each stating
         that such conveyance or transfer and such supplemental indenture comply
         with this Article III and that all conditions precedent herein provided
         for relating to such transaction have been complied with (including any
         filing required by the Exchange Act).

         Section 3.17.  Successor or Transferee.  (a) Upon any  consolidation or
merger of the Issuer in accordance with Section 3.16(a), the Person formed by or
surviving such  consolidation or merger (if other than the Issuer) shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Issuer  under this  Indenture  with the same  effect as if such  Person had been
named as the Issuer herein.

         (b) Upon a conveyance  or transfer of all the assets and  properties of
the Issuer pursuant to Section  3.16(b),  the Issuer will be released from every
covenant and agreement of this Indenture to be observed or performed on the part
of the Issuer with respect to the Notes immediately upon the delivery of written
notice to the Indenture Trustee of such conveyance or transfer.

         Section  3.18.  No Other  Business.  The Issuer shall not engage in any
business other than financing,  purchasing,  owning and selling and managing the
Mortgage  Loans and the  issuance  of the Notes and  Certificates  in the manner
contemplated  by this  Indenture  and the  Basic  Documents  and all  activities
incidental thereto.

         Section 3.19. No Borrowing.  The Issuer shall not issue, incur, assume,
guarantee  or  otherwise  become  liable,   directly  or  indirectly,   for  any
indebtedness except for the Notes.

         Section 3.20. Guarantees, Loans, Advances and Other Liabilities. Except
as contemplated by this Indenture or the Basic  Documents,  the Issuer shall not
make any loan or advance or credit to, or guarantee  (directly or  indirectly or
by an instrument having the effect of assuring  another's payment or performance
on any obligation or capability of so doing or otherwise),  endorse or otherwise
become  contingently  liable,  directly or  indirectly,  in connection  with the
obligations, stocks or dividends of, or own, purchase, repurchase or acquire (or
agree contingently to do so) any stock, obligations, assets or securities of, or
any other interest in, or make any capital contribution to, any other Person.

         Section  3.21.  Capital  Expenditures.  The  Issuer  shall not make any
expenditure  (by long- term or operating  lease or otherwise) for capital assets
(either realty or personalty).

         Section 3.22.     [Reserved]

                                       14

<PAGE>


         Section 3.23.  Restricted  Payments.  The Issuer shall not, directly or
indirectly,  (i) pay any  dividend or make any  distribution  (by  reduction  of
capital or otherwise),  whether in cash,  property,  securities or a combination
thereof,  to the Owner  Trustee  or any owner of a  beneficial  interest  in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the Issuer,  (ii) redeem,  purchase,  retire or  otherwise  acquire for
value any such  ownership  or equity  interest or security or (iii) set aside or
otherwise segregate any amounts for any such purpose;  provided,  however,  that
the Issuer may make, or cause to be made, (x) distributions to the Owner Trustee
and the  Certificateholders  as  contemplated  by, and to the  extent  funds are
available for such purpose under the Trust Agreement, (y) payments to the Master
Servicer  pursuant to the terms of the  Servicing  Agreement and (z) payments to
the  Indenture  Trustee  pursuant  to  Section  1(a)(ii)  of the  Administration
Agreement.  The Issuer will not,  directly or  indirectly,  make  payments to or
distributions  from the  Collection  Account  except  in  accordance  with  this
Indenture and the Basic Documents.

         Section  3.24.  Notice of Events of Default.  The Issuer shall give the
Indenture  Trustee the Credit  Enhancer and the Rating  Agencies  prompt written
notice of each Event of Default hereunder and under the Trust Agreement.

         Section  3.25.  Further  Instruments  and  Acts.  Upon  request  of the
Indenture Trustee,  the Issuer will execute and deliver such further instruments
and do such further acts as may be  reasonably  necessary or proper to carry out
more effectively the purpose of this Indenture.

         Section 3.26. Statements to Noteholders.  The Indenture Trustee and the
Certificate   Registrar   shall   forward  by  mail  to  each   Noteholder   and
Certificateholder,  respectively,  the State ment  delivered  to it  pursuant to
Section 4.01 of the Servicing Agreement.

         Section 3.27.  Determination of Note Interest Rate. On the second LIBOR
Business Day immediately preceding (i) the Closing Date in the case of the first
Interest Period and (ii) the first day of each succeeding  Interest Period,  the
Indenture  Trustee  shall  determine  LIBOR and the Note  Interest Rate for such
Interest  Period  and shall  inform the  Issuer,  the  Master  Servicer  and the
Depositor at their respective  facsimile  numbers given to the Indenture Trustee
in writing thereof.

         Section 3.28. Payments under the Credit Enhancement Instrument.  (a) On
any Payment Date, other than a Dissolution  Payment Date, the Indenture  Trustee
on behalf of the Noteholders, and in its capacity as Certificate Paying Agent on
behalf of the  Certificateholders  shall make a draw on the  Credit  Enhancement
Instrument  in an amount if any equal to the sum of (x) the  amount by which the
interest  accrued at the Note Interest Rate on the Security Balance of the Notes
exceeds the amount on deposit in the Payment Account available to be distributed
therefor on such Payment Date and (y) the  Guaranteed  Principal  Payment Amount
(the "Credit Enhancement Draw Amount").

         (b) The Indenture  Trustee shall submit,  if a Credit  Enhancement Draw
Amount is specified in any Statement to Holders  prepared by the Master Servicer
pursuant to Section 4.01 of the Servicing Agreement,  the Notice for Payment (as
defined  in the  Credit  Enhancement  Instrument)  in the  amount of the  Credit
Enhancement Draw Amount to the Credit Enhancer no later than 2:00

                                       15

<PAGE>


P.M.,  New York City time,  on the second  Business Day prior to the  applicable
Payment Date. Upon receipt of such Credit  Enhancement Draw Amount in accordance
with the terms of the Credit Enhancement Instrument, the Indenture Trustee shall
deposit  such  Credit  Enhancement  Draw  Amount  in  the  Payment  Account  for
distribution  to  Holders  (and the  Certificate  Paying  Agent on behalf of the
Certificates) pursuant to Section 3.05.

         In addition, a draw may be made under the Credit Enhancement Instrument
in respect of any Avoided  Payment (as defined in and  pursuant to the terms and
conditions of the Credit Enhancement Instrument) and the Indenture Trustee shall
submit a Notice  for  Payment  with  respect  thereto  together  with the  other
documents required to be delivered to the Credit Enhancer pursuant to the Credit
Enhancement  Instrument  in  connection  with a draw in respect  of any  Avoided
Payment.

         (c) In the event that any Additional Credit Enhancement Instruments are
issued pursuant to Section 4.01 and Section 2.02(B) of the Insurance  Agreement,
the Indenture  Trustee shall be authorized to make draws thereon  subject to the
terms and conditions therein.

         Section 3.29. Replacement Credit Enhancement  Instrument.  In the event
of a Credit  Enhancer  Default or if the  claims  paying  ability  rating of the
Credit Enhancer is downgraded and such downgrade results in a downgrading of the
then current rating of the Securities (in each case, a "Replacement Event"), the
Issuer,  at its  expense,  in  accordance  with  and  upon  satisfaction  of the
conditions set forth in the Credit Enhancement  Instrument,  including,  without
limitation, payment in full of all amounts owed to the Credit Enhancer, may, but
shall not be required  to,  substitute a new surety bond or surety bonds for the
existing  Credit  Enhancement  Instrument  or may  arrange for any other form of
credit  enhancement;  provided,  however,  that in each case the Notes  shall be
rated no lower  than the  rating  assigned  by each  Rating  Agency to the Notes
immediately  prior to such  Replacement  Event and the timing and  mechanism for
drawing on such new credit  enhancement  shall be  reasonably  acceptable to the
Indenture  Trustee and provided  further  that the  premiums  under the proposed
credit  enhancement  shall not exceed such  premiums  under the existing  Credit
Enhancement  Instrument.  It shall be a  condition  to  substitution  of any new
credit  enhancement  that there be  delivered  to the  Indenture  Trustee (i) an
Opinion of Counsel, acceptable in form to the Indenture Trustee, from counsel to
the provider of such new credit  enhancement with respect to the  enforceability
thereof and such other matters as the Indenture  Trustee may require and (ii) an
Opinion of Counsel to the effect that such substitution  would not (a) adversely
affect  in any  material  respect  the tax  status of the Notes or (b) cause the
Issuer to be  subject to a tax at the entity  level.  Upon  receipt of the items
referred to above and payment of all amounts  owing to the Credit  Enhancer  and
the taking of physical possession of the new credit  enhancement,  the Indenture
Trustee  shall,  within five Business Days  following  receipt of such items and
such taking of physical  possession,  deliver the  replaced  Credit  Enhancement
Instrument  to the Credit  Enhancer.  In the event of any such  replacement  the
Issuer shall give written notice thereof to the Rating Agencies.


                                       16

<PAGE>


                                   ARTICLE IV

               The Notes; Satisfaction and Discharge of Indenture

         Section 4.01. The Notes. The Notes shall be registered in the name of a
nominee desig nated by the Depository.  Beneficial Owners will hold interests in
the Notes  through  the book-  entry  facilities  of the  Depository  in minimum
initial Principal  Balances of $1,000 and integral multiples of $1,000 in excess
thereof.

         The  Indenture  Trustee may for all purposes  (including  the making of
payments  due  on  the  Notes)  deal  with  the  Depository  as  the  authorized
representative  of the  Beneficial  Owners  with  respect  to the  Notes for the
purposes  of  exercising  the rights of Holders  of Notes  hereunder.  Except as
provided in the next  succeeding  paragraph of this Section 4.01,  the rights of
Beneficial  Owners  with  respect  to  the  Notes  shall  be  limited  to  those
established  by law  and  agreements  between  such  Beneficial  Owners  and the
Depository  and  Depository  Participants.  Except as provided in Section  4.08,
Beneficial Owners shall not be entitled to definitive certificates for the Notes
as to which they are the Beneficial  Owners.  Requests and directions  from, and
votes of, the Depository as Holder of the Notes shall not be deemed inconsistent
if they are made with  respect to different  Beneficial  Owners.  The  Indenture
Trustee may establish a reasonable record date in connection with  solicitations
of consents from or voting by  Noteholders  and give notice to the Depository of
such record date.  Without the consent of the Issuer and the Indenture  Trustee,
no Note may be transferred by the  Depository  except to a successor  Depository
that agrees to hold such Note for the account of the Beneficial Owners.

         In the event the  Depository  Trust  Company  resigns  or is removed as
Depository,  the Indenture Trustee with the approval of the Issuer may appoint a
successor  Depository.  If no successor  Depository has been appointed within 30
days of the effective  date of the  Depository's  resignation  or removal,  each
Beneficial  Owner shall be entitled to  certificates  representing  the Notes it
beneficially owns in the manner prescribed in Section 4.08.

         The Notes shall, on original issue, be executed on behalf of the Issuer
by the  Owner  Trustee,  not in its  individual  capacity  but  solely  as Owner
Trustee,  authenticated  by the Note  Registrar  and  delivered by the Indenture
Trustee to or upon the order of the Issuer.



         Section 4.02.  Registration of and Limitations on Transfer and Exchange
of Notes;  Appointment  of Certificate  Registrar.  The Issuer shall cause to be
kept at its  Corporate  Trust Office a Note  Register in which,  subject to such
reasonable regulations as it may prescribe, the Note Registrar shall provide for
the  registration  of Notes and of  transfers  and  exchanges of Notes as herein
provided.

         Subject to the  restrictions  and  limitations  set forth  below,  upon
surrender  for  registration  of  transfer  of any Note at the  Corporate  Trust
Office,  the  Indenture  Trustee  shall  execute  and the Note  Registrar  shall
authenticate and deliver, in the name of the designated transferee or

                                       17

<PAGE>



transferees,  one or more new  Notes in  authorized  initial  Security  Balances
evidencing the same aggregate Percentage Interests.



         Subject to the foregoing,  at the option of the Noteholders,  Notes may
be  exchanged  for other  Notes of like  tenor  or,  in each case in  authorized
initial Principal Balances  evidencing the same aggregate  Percentage  Interests
upon surrender of the Notes to be exchanged at the Corporate Trust Office of the
Note  Registrar.  Whenever  any  Notes  are so  surrendered  for  exchange,  the
Indenture  Trustee shall execute and the Note Registrar shall  authenticate  and
deliver  the Notes  which the  Noteholder  making the  exchange  is  entitled to
receive.  Each Note  presented or sur rendered for  registration  of transfer or
exchange shall (if so required by the Note Registrar) be duly endorsed by, or be
accompanied by a written instrument of transfer in form reasonably  satisfactory
to the Note  Registrar duly executed by, the Holder thereof or his attorney duly
authorized in writing with such  signature  guaranteed  by a commercial  bank or
trust company located or having a correspondent located in the city of New York.
Notes  delivered  upon any such  transfer or  exchange  will  evidence  the same
obligations,  and will be  entitled to the same  rights and  privileges,  as the
Notes surrendered.

         No service  charge  shall be made for any  registration  of transfer or
exchange  of  Notes,  but the Note  Registrar  shall  require  payment  of a sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any registration of transfer or exchange of Notes.

         All Notes  surrendered for  registration of transfer and exchange shall
be canceled by the Note  Registrar and  delivered to the  Indenture  Trustee for
subsequent destruction without liability on the part of either.

         The  Issuer  hereby  appoints   __________________________________   as
Certificate  Registrar  to keep at its  Corporate  Trust  Office  a  Certificate
Register  pursuant to Section 3.09 of the Trust  Agreement in which,  subject to
such reasonable regulations as it may prescribe, the Certificate Registrar shall
provide for the  registration  of  Certificates  and of transfers  and exchanges
thereof    pursuant    to    Section    3.05    of    the    Trust    Agreement.
__________________________________ hereby accepts such appointment.

         Section 4.03.  Mutilated,  Destroyed,  Lost or Stolen Notes. If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture Trustee
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Note,  and (ii) there is delivered  to the  Indenture  Trustee such  security or
indemnity as may be required by it to hold the Issuer and the Indenture  Trustee
harmless,  then, in the absence of notice to the Issuer,  the Note  Registrar or
the Indenture Trustee that such Note has been acquired by a bona fide purchaser,
and  provided  that the  requirements  of Section  8-405 of the UCC are met, the
Issuer  shall  execute,  and  upon  its  request  the  Indenture  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Note, a replacement Note of the same Class; provided,
however,  that if any such  destroyed,  lost or stolen Note, but not a mutilated
Note,  shall have become or within seven days shall be due and payable,  instead
of issuing a replacement Note, the Issuer may pay such

                                       18

<PAGE>



destroyed, lost or stolen Note when so due or payable without surrender thereof.
If, after the delivery of such replacement Note or payment of a destroyed,  lost
or stolen Note  pursuant to the proviso to the preceding  sentence,  a bona fide
purchaser of the original Note in lieu of which such replacement Note was issued
presents for payment such original  Note,  the Issuer and the Indenture  Trustee
shall be entitled to recover such  replacement  Note (or such  payment) from the
Person to whom it was delivered or any Person taking such  replacement Note from
such Person to whom such  replacement Note was delivered or any assignee of such
Person, except a bona fide purchaser,  and shall be entitled to recover upon the
security or indemnity provided therefor to the extent of any loss, damage,  cost
or  expense  incurred  by the  Issuer or the  Indenture  Trustee  in  connection
therewith.

         Upon the issuance of any replacement  Note under this Section 4.03, the
Issuer may require the payment by the Holder of such Note of a sum sufficient to
cover any tax or other  governmental  charge  that may be  imposed  in  relation
thereto and any other  reasonable  expenses  (including the fees and expenses of
the Indenture Trustee) connected therewith.

         Every  replacement  Note  issued  pursuant  to  this  Section  4.03  in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute an
original  additional  contractual  obligation of the Issuer,  whether or not the
mutilated,  destroyed,  lost or stolen Note shall be at any time  enforceable by
anyone,  and shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

         The  provisions of this Section 4.03 are  exclusive and shall  preclude
(to the  extent  lawful)  all other  rights  and  remedies  with  respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

         Section 4.04.  Persons  Deemed  Owners.  Prior to due  presentment  for
registration of transfer of any Note, the Issuer,  the Indenture Trustee and any
agent of the Issuer or the Indenture  Trustee may treat the Person in whose name
any Note is  registered  (as of the day of  determination)  as the owner of such
Note for the purpose of receiving payments of principal of and interest, if any,
on such Note and for all other purposes whatsoever,  whether or not such Note be
overdue,  and  neither the Issuer,  the  Indenture  Trustee nor any agent of the
Issuer or the Indenture Trustee shall be affected by notice to the contrary.

         Section  4.05.   Cancellation.   All  Notes  surrendered  for  payment,
registration  of transfer,  exchange or redemption  shall, if surrendered to any
Person other than the Indenture  Trustee,  be delivered to the Indenture Trustee
and shall be promptly canceled by the Indenture  Trustee.  The Issuer may at any
time deliver to the  Indenture  Trustee for  cancellation  any Notes  previously
authenticated and delivered  hereunder which the Issuer may have acquired in any
manner whatsoever,  and all Notes so delivered shall be promptly canceled by the
Indenture Trustee. No Notes shall be authenticated in lieu of or in exchange for
any Notes  canceled  as  provided  in this  Section  4.05,  except as  expressly
permitted by this  Indenture.  All canceled  Notes may be held or disposed of by
the  Indenture  Trustee in  accordance  with its standard  retention or disposal
policy as in effect at the time  unless  the  Issuer  shall  direct by an Issuer
Request that they be destroyed

                                       19

<PAGE>



or returned to it; provided however,  that such Issuer Request is timely and the
Notes have not been previously disposed of by the Indenture Trustee.

         Section 4.06. Book-Entry Notes. The Notes, upon original issuance, will
be issued in the form of typewritten Notes representing the Book-Entry Notes, to
be delivered to The Depository Trust Company, the initial Depository,  by, or on
behalf of, the Issuer.  Such Notes shall  initially  be  registered  on the Note
Register in the name of Cede & Co., the nominee of the initial  Depository,  and
no Beneficial Owner will receive a Definitive Note  representing such Beneficial
Owner's  interest in such Note,  except as provided in Section 4.08.  Unless and
until  definitive,  fully registered  Notes (the  "Definitive  Notes") have been
issued to Beneficial Owners pursuant to Section 4.08:

                         (i)  the provisions of this Section 4.06  shall  be  in
         full force and effect;

                        (ii) the Note Registrar and the Indenture  Trustee shall
         be  entitled  to deal  with the  Depository  for all  purposes  of this
         Indenture  (including  the payment of  principal of and interest on the
         Notes and the giving of  instructions  or directions  hereunder) as the
         sole holder of the Notes, and shall have no obligation to the Owners of
         Notes;

                       (iii) to the extent that the  provisions  of this Section
         4.06  conflict  with  any  other  provisions  of  this  Indenture,  the
         provisions of this Section 4.06 shall control;

                        (iv) the rights of Beneficial  Owners shall be exercised
         only through the Depository  and shall be limited to those  established
         by law and  agreements  between such Owners of Notes and the Depository
         and/or the Depository  Participants.  Unless and until Definitive Notes
         are issued  pursuant to Section 4.08, the initial  Depository will make
         book-entry transfers among the Depository  Participants and receive and
         transmit  payments of  principal  of and  interest on the Notes to such
         Depository Participants; and

                         (v) whenever this Indenture requires or permits actions
         to be taken based upon  instructions  or directions of Holders of Notes
         evidencing  a  specified  percentage  of the  Security  Balances of the
         Notes, the Depository shall be deemed to represent such percentage only
         to the extent  that it has  received  instructions  to such effect from
         Beneficial   Owners   and/or   Depository    Participants   owning   or
         representing,  respectively, such required percentage of the beneficial
         interest  in the  Notes  and has  delivered  such  instructions  to the
         Indenture Trustee.

         Section  4.07.  Notices  to  Depository.  Whenever  a  notice  or other
communication  to the Note Holders is required under this Indenture,  unless and
until Definitive  Notes shall have been issued to Beneficial  Owners pursuant to
Section  4.08,   the   Indenture   Trustee  shall  give  all  such  notices  and
communications  specified  herein  to be given to  Holders  of the  Notes to the
Depository, and shall have no obligation to the Beneficial Owners.

         Section 4.08.  Definitive Notes. If (i) the  Administrator  advises the
Indenture Trustee in writing that the Depository is no longer willing or able to
properly discharge its responsibilities

                                       20

<PAGE>



with respect to the Notes and the  Administrator is unable to locate a qualified
successor, (ii) the Administrator at its option advises the Indenture Trustee in
writing that it elects to terminate the book-entry system through the Depository
or  (iii)  after  the  occurrence  of an  Event  of  Default,  Owners  of  Notes
representing  beneficial  interests  aggregating  at  least  a  majority  of the
Security  Balances  of the Notes  advise  the  Depository  in  writing  that the
continuation  of a book-entry  system through the Depository is no longer in the
best interests of the Beneficial  Owners,  then the Depository  shall notify all
Beneficial  Owners and the Indenture Trustee of the occurrence of any such event
and of the availability of Definitive Notes to Beneficial  Owners requesting the
same.  Upon  surrender  to  the  Indenture  Trustee  of  the  typewritten  Notes
representing the Book-Entry Notes by the Depository, accompanied by registration
instructions,   the  Issuer  shall  execute  and  the  Indenture  Trustee  shall
authenticate  the Definitive  Notes in accordance  with the  instructions of the
Depository.  None of the Issuer,  the Note  Registrar or the  Indenture  Trustee
shall  be  liable  for  any  delay  in  delivery  of such  instructions  and may
conclusively  rely on, and shall be protected in relying on, such  instructions.
Upon the issuance of Definitive Notes, the Indenture Trustee shall recognize the
Holders of the Definitive Notes as Noteholders.

         Section  4.09.  Tax  Treatment.   The  Issuer  has  entered  into  this
Indenture,  and the Notes will be issued,  with the intention that, for federal,
state and local income,  single  business and franchise tax purposes,  the Notes
will qualify as  indebtedness of the Issuer.  The Issuer,  by entering into this
Indenture,  and each  Noteholder,  by its  acceptance of its Note (and each Bene
ficial  Owner by its  acceptance  of an  interest in the  applicable  Book-Entry
Note),  agree to treat the Notes for  federal,  state and local  income,  single
business and franchise tax purposes as indebtedness of the Issuer.

         Section 4.10.  Satisfaction and Discharge of Indenture.  This Indenture
shall cease to be of further  effect with  respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.03, 3.04, 3.06, 3.09,
3.16, 3.18 and 3.19, (v) the rights, obligations and immunities of the Indenture
Trustee  hereunder  (including the rights of the Indenture Trustee under Section
6.07 and the  obligations of the Indenture  Trustee under Section 4.11) and (vi)
the rights of Noteholders as  beneficiaries  hereof with respect to the property
so deposited with the Indenture  Trustee  payable to all or any of them, and the
Indenture Trustee, on demand of and at the expense of the Issuer,  shall execute
proper  instruments  acknowledging  satisfaction and discharge of this Indenture
with respect to the Notes, when

                  (A)      either

                  (1) all Notes  theretofore  authenticated and delivered (other
         than (i) Notes that have been  destroyed,  lost or stolen and that have
         been  replaced or paid as  provided in Section  4.03 and (ii) Notes for
         whose  payment  money  has  theretofore  been  deposited  in  trust  or
         segregated and held in trust by the Issuer and thereafter repaid to the
         Issuer or discharged from such trust, as provided in Section 3.03) have
         been delivered to the Indenture Trustee for cancellation; or


                                       21

<PAGE>



                         (2)  all  Notes  not   theretofore   delivered  to  the
         Indenture Trustee for cancellation

                           a.       have become due and payable,

                           b.       will become due and  payable  at  the  Final
         Scheduled Payment Date within one year, or

                           c.       have  been  called   for   early  redemption
         pursuant to Section 5.02.

         and  the  Issuer,  in the  case  of a.  or b.  above,  has  irrevocably
         deposited  or caused to be  irrevocably  deposited  with the  Indenture
         Trustee cash or direct obligations of or obligations  guaranteed by the
         United  States of America  (which  will  mature  prior to the date such
         amounts  are  payable),  in  trust  for  such  purpose,  in  an  amount
         sufficient to pay and discharge the entire  indebtedness  on such Notes
         and  Certificates  then  outstanding not  theretofore  delivered to the
         Indenture  Trustee  for  cancellation  when due on the Final  Scheduled
         Payment Date;

                  (B)      the  Issuer  has  paid or caused to be paid all other
         sums payable hereunder and under the Insurance Agreement by the Issuer;
         and

                  (C) the Issuer has delivered to the Indenture  Trustee and the
         Credit  Enhancer an  Officer's  Certificate,  an Opinion of Counsel and
         each meeting the applicable  requirements of Section 10.01 each stating
         that all  conditions  precedent  herein  provided  for  relating to the
         satisfaction  and discharge of this  Indenture  have been complied with
         and, if the Opinion of Counsel  relates to a deposit made in connection
         with Section  4.10(A)(2)b.  above, such opinion shall further be to the
         effect  that  such  deposit  will  not have any  material  adverse  tax
         consequences to the Issuer, any Noteholders or any Certificateholders.

         Section 4.11. Application of Trust Money. All monies deposited with the
Indenture  Trustee  pursuant to Section  4.10 hereof  shall be held in trust and
applied  by it,  in  accordance  with  the  provisions  of the  Notes  and  this
Indenture,  to the  payment,  either  directly  or through  any Paying  Agent or
Certificate Paying Agent, as the Indenture Trustee may determine, to the Holders
of  Securities,  of all sums due and to become due  thereon  for  principal  and
interest;  but such monies need not be segregated from other funds except to the
extent required herein or required by law.

         Section  4.12.  Subrogation  and  Cooperation.  (a) The  Issuer and the
Indenture  Trustee  acknowledge that (i) to the extent the Credit Enhancer makes
payments under the Credit  Enhancement  Instrument on account of principal of or
interest  on the Notes,  the Credit  Enhancer  will be fully  subrogated  to the
rights of such Holders to receive such  principal  and interest from the Issuer,
and (ii) the Credit  Enhancer shall be paid such principal and interest but only
from  the  sources  and in  the  manner  provided  herein  and in the  Insurance
Agreement for the payment of such principal and interest.


                                       22

<PAGE>



         The  Indenture  Trustee  shall  cooperate  in  all  respects  with  any
reasonable  request by the Credit Enhancer for action to preserve or enforce the
Credit  Enhancer's  rights or interest  under this  Indenture  or the  Insurance
Agreement  without limiting the rights of the Noteholders as otherwise set forth
in the  Indenture,  including,  without  limitation,  upon  the  occurrence  and
continuance  of a default under the Insurance  Agreement,  a request to take any
one or more of the following actions:

                         (i)  institute  Proceedings  for the  collection of all
         amounts then payable on the Notes,  or under this  Indenture in respect
         to the Notes and all  amounts  payable  under the  Insurance  Agreement
         enforce  any  judgment  obtained  and  collect  from the Issuer  monies
         adjudged due;

                        (ii) sell the Trust  Estate or any  portion  thereof  or
         rights or  interest  therein,  at one or more  public or private  Sales
         called and conducted in any manner permitted by law;

                        (iii)  file or  record  all  Assignments  that  have not
         previously been recorded;

                        (iv)  institute  Proceedings  from  time to time for the
         complete or partial foreclosure of this Indenture; and

                        (v) exercise  any remedies of a secured  party under the
         Uniform  Commercial  Code and  take any  other  appropriate  action  to
         protect  and enforce  the rights and  remedies  of the Credit  Enhancer
         hereunder.

         Section 4.13.  Repayment of Monies Held by Paying Agent.  In connection
with the satisfaction and discharge of this Indenture with respect to the Notes,
all monies then held by any Administrator other than the Indenture Trustee under
the provisions of this  Indenture with respect to such Notes shall,  upon demand
of the Issuer, be paid to the Indenture Trustee to be held and applied according
to Section  3.05 and  thereupon  such Paying  Agent  shall be released  from all
further liability with respect to such monies.

         Section  4.14.   Temporary  Notes.   Pending  the  preparation  of  any
Definitive  Notes,  the Issuer may execute and upon its written  direction,  the
Indenture  Trustee may authenticate  and make available for delivery,  temporary
Notes that are  printed,  lithographed,  typewritten,  photocopied  or otherwise
produced,  in any  denomination,  substantially  of the tenor of the  Definitive
Notes in lieu of which  they are issued  and with such  appropriate  insertions,
omissions,  substitutions  and other  variations as the officers  executing such
Notes may determine, as evidenced by their execution of such Notes.

         If temporary Notes are issued,  the Issuer will cause  Definitive Notes
to be  prepared  without  unreasonable  delay.  After  the  preparation  of  the
Definitive Notes, the temporary Notes shall be exchangeable for Definitive Notes
upon  surrender of the temporary  Notes at the office or agency of the Indenture
Trustee,  without charge to the Holder.  Upon surrender for  cancellation of any
one or more temporary Notes, the Issuer shall execute and the Indenture  Trustee
shall  authenticate  and make  available  for  delivery,  in exchange  therefor,
Definitive Notes of authorized

                                       23

<PAGE>



denominations  and of like  tenor  and  aggregate  principal  amount.  Until  so
exchanged,  such  temporary  Notes shall in all respects be entitled to the same
benefits under this Indenture as Definitive Notes.


                                       24

<PAGE>



                                    ARTICLE V

                              Default and Remedies

         Section  5.01.  Events of Default.  "Event of Default,"  wherever  used
herein, shall have the meaning provided in Article I; provided, however, that no
Event of Default will occur under clause (i) or clause (ii) of the definition of
"Event of Default" if the Issuer  fails to make  payments  of  principal  of and
interest on the Notes so long as the Credit  Enhancer makes payments  sufficient
therefore under the Credit Enhancement Instrument.

         The  Issuer  shall  deliver  to the  Indenture  Trustee  and the Credit
Enhancer,  within  five days after  learning  of the  occurrence  of an Event of
Default,  written  notice in the form of an Officer's  Certificate  of any event
which with the  giving of notice and the lapse of time would  become an Event of
Default under clause (iii) of the  definition of "Event of Default",  its status
and what action the Issuer is taking or proposes to take with respect thereto.

         Section 5.02. Acceleration of Maturity; Rescission and Annulment. If an
Event of Default should occur and be continuing or if the Master  Servicer shall
purchase all of the  Mortgage  Loans  pursuant to Section 8.08 of the  Servicing
Agreement,  then and in every such case the Indenture  Trustee or the Holders of
Notes  representing  not less than a majority  of the  Security  Balances of all
Notes may declare the Notes to be  immediately  due and payable,  by a notice in
writing to the Issuer (and to the  Indenture  Trustee if given by  Noteholders),
and upon any such  declaration  the  unpaid  principal  amount of such  Class of
Notes,  together with accrued and unpaid  interest  thereon  through the date of
acceleration, shall become immediately due and payable. Unless the prior written
consent  of the  Credit  Enhancer  shall  have been  obtained  by the  Indenture
Trustee, the Payment Date upon which such accelerated payment is due and payable
shall not be a Payment  Date under the  Credit  Enhancement  Instrument  and the
Indenture  Trustee  shall not be  authorized  under  Section 3.29 to make a draw
therefor.

         At any time after such  declaration  of  acceleration  of maturity with
respect to an Event of Default has been made and before a judgment or decree for
payment  of the  money  due  has  been  obtained  by the  Indenture  Trustee  as
hereinafter  in this  Article V provided,  the Holders of Notes  representing  a
majority of the Security  Balances of all Notes, by written notice to the Issuer
and the  Indenture  Trustee,  may waive the related Event of Default and rescind
and annul such declaration and its consequences if:

                        (i) the Issuer has paid or deposited  with the Indenture
         Trustee a sum sufficient to pay:

                           (A) all  payments of principal of and interest on the
                  Notes and all other  amounts that would then be due  hereunder
                  or upon the Notes if the Event of Default  giving rise to such
                  acceleration had not occurred; and

                                       25

<PAGE>



                           (B)  all  sums  paid  or  advanced  by the  Indenture
                  Trustee hereunder and the reasonable  compensation,  expenses,
                  disbursements  and advances of the  Indenture  Trustee and its
                  agents and counsel; and

                        (ii) all Events of Default, other than the nonpayment of
         the  principal  of the  Notes  that  has  become  due  solely  by  such
         acceleration, have been cured or waived as provided in Section 5.12.

         No such  rescission  shall affect any subsequent  default or impair any
right consequent thereto.

         Section 5.03.  Collection of Indebtedness  and Suits for Enforcement by
Indenture  Trustee.  (a) The Issuer covenants that if (i) default is made in the
payment of any interest on any Note when the same  becomes due and payable,  and
such default continues for a period of five days, or (ii) default is made in the
payment of the principal of or any installment of the principal of any Note when
the same becomes due and payable,  the Issue shall, upon demand of the Indenture
Trustee,  pay to it, for the  benefit of the  Holders of Notes and of the Credit
Enhancer,  the whole amount then due and payable on the Notes for  principal and
interest, with interest upon the overdue principal, and in addition thereto such
further  amount  as shall be  sufficient  to cover the  costs  and  expenses  of
collection,  including the reasonable compensation,  expenses, disbursements and
advances of the Indenture Trustee and its agents and counsel.

         (b) In case the Issuer  shall fail  forthwith  to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an express
trust,  subject to the  provisions  of Section  10.17  hereof  may  institute  a
Proceeding for the  collection of the sums so due and unpaid,  and may prosecute
such  Proceeding to judgment or final  decree,  and may enforce the same against
the Issuer or other obligor upon the Notes and collect in the manner provided by
law out of the  property  of the Issuer or other  obligor  the  Notes,  wherever
situated, the monies adjudged or decreed to be payable.

         (c) If an Event of Default  occurs  and is  continuing,  the  Indenture
Trustee  subject  to the  provisions  of  Section  10.17  hereof  may,  as  more
particularly provided in Section 5.04, in its discretion, proceed to protect and
enforce its rights and the rights of the Noteholders and the Credit Enhancer, by
such appropriate  Proceedings as the Indenture Trustee shall deem most effective
to protect and enforce any such rights,  whether for the specific enforcement of
any  covenant or  agreement  in this  Indenture or in aid of the exercise of any
power  granted  herein,  or to  enforce  any  other  proper  remedy  or legal or
equitable right vested in the Indenture Trustee by this Indenture or by law.

         (d) In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust  Estate,  Proceedings  under Title 11 of the United States Code or any
other applicable  federal or state bankruptcy,  insolvency or other similar law,
or in case a receiver,  assignee  or trustee in  bankruptcy  or  reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obligor or Person,
or in case of any other

                                       26

<PAGE>



comparable judicial Proceedings relative to the Issuer or other obligor upon the
Notes, or to the creditors or property of the Issuer or such other obligor,  the
Indenture Trustee, irrespective of whether the principal of any Notes shall then
be due and payable as therein  expressed  or by  declaration  or  otherwise  and
irrespective  of  whether  the  Indenture  Trustee  shall  have made any  demand
pursuant to the provisions of this Section, shall be entitled and empowered,  by
intervention in such Proceedings or otherwise:

                         (i) to file and prove a claim or  claims  for the whole
         amount of  principal  and  interest  owing and unpaid in respect of the
         Notes and to file such other papers or documents as may be necessary or
         advisable  in  order  to  have  the  claims  of the  Indenture  Trustee
         (including  any  claim for  reasonable  compensation  to the  Indenture
         Trustee and each predecessor  Indenture  Trustee,  and their respective
         agents,  attorneys and counsel,  and for  reimbursement of all expenses
         and  liabilities  incurred,  and all advances  made,  by the  Indenture
         Trustee and each predecessor  Indenture Trustee,  except as a result of
         negligence  or bad  faith)  and  of the  Noteholders  allowed  in  such
         Proceedings;

                        (ii)   unless   prohibited   by   applicable   law   and
         regulations,  to vote on behalf of the Holders of Notes in any election
         of a trustee,  a standby trustee or Person performing similar functions
         in any such Proceedings;

                       (iii) to collect and receive any monies or other property
         payable or deliverable on any such claims and to distribute all amounts
         received  with  respect  to the  claims of the  Noteholders  and of the
         Indenture Trustee on their behalf; and

                        (iv) to file such  proofs  of claim and other  papers or
         documents  as may be necessary or advisable in order to have the claims
         of the  Indenture  Trustee  or the  Holders  of  Notes  allowed  in any
         judicial  proceedings  relative to the Issuer,  its  creditors  and its
         property;

and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  Proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Indenture Trustee,  and, in the event that the Indenture Trustee
shall consent to the making of payments directly to such Noteholders,  to pay to
the Indenture  Trustee such amounts as shall be  sufficient to cover  reasonable
compensation to the Indenture  Trustee,  each predecessor  Indenture Trustee and
their  respective  agents,  attorneys  and counsel,  and all other  expenses and
liabilities  incurred,  and all advances made, by the Indenture Trustee and each
predecessor Indenture Trustee except as a result of negligence or bad faith.

         (e) Nothing herein contained shall be deemed to authorize the Indenture
Trustee to  authorize  or consent to or vote for or accept or adopt on behalf of
any  Noteholder  any  plan  of   reorganization,   arrangement,   adjustment  or
composition  affecting  the Notes or the  rights  of any  Holder  thereof  or to
authorize  the  Indenture  Trustee  to vote in  respect of the claim of any Note
holder in any such proceeding except, as aforesaid,  to vote for the election of
a trustee in bankruptcy or similar Person.


                                       27

<PAGE>



         (f) All rights of action and of asserting  claims under this Indenture,
or under any of the Notes, may be enforced by the Indenture  Trustee without the
possession of any of the Notes or the  production  thereof in any trial or other
Proceedings relative thereto,  and any such action or proceedings  instituted by
the Indenture  Trustee shall be brought in its own name as trustee of an express
trust,  and any  recovery of judgment,  subject to the payment of the  expenses,
disbursements  and  compensation  of the  Indenture  Trustee,  each  predecessor
Indenture  Trustee and their respective  agents and attorneys,  shall be for the
ratable benefit of the Holders of the Notes.

         (g) In any Proceedings  brought by the Indenture  Trustee (and also any
Proceedings  involving the  interpretation of any provision of this Indenture to
which the Indenture  Trustee shall be a party),  the Indenture  Trustee shall be
held to represent all the Holders of the Notes, and it shall not be necessary to
make any Noteholder a party to any such Proceedings.

         Section 5.04.  Remedies;  Priorities.  (a) If an Event of Default shall
have occurred and be continuing, the Indenture Trustee subject to the provisions
of Section 10.17 hereof may do one or more of the following  (subject to Section
5.05):

                         (i)  institute  Proceedings  in  its  own  name  and as
         trustee of an express  trust for the  collection  of all  amounts  then
         payable  on the Notes or under this  Indenture  with  respect  thereto,
         whether by declaration or otherwise,  and all amounts payable under the
         Insurance  Agreement,  enforce any judgment obtained,  and collect from
         the Issuer and any other obligor upon such Notes monies adjudged due;

                        (ii)  institute  Proceedings  from  time to time for the
         complete or partial  foreclosure  of this Indenture with respect to the
         Trust Estate;

                       (iii)  exercise any remedies of a secured party under the
         UCC and take any other  appropriate  action to protect  and enforce the
         rights and remedies of the Indenture Trustee,  the Holders of the Notes
         and the Credit Enhancer; and

                        (iv) sell the Trust  Estate or any  portion  thereof  or
         rights or  interest  therein,  at one or more  public or private  sales
         called and conducted in any manner permitted by law;

provided,  however,  that  the  Indenture  Trustee  may not  sell  or  otherwise
liquidate  the  Trust  Estate  following  an Event of  Default,  unless  (A) the
Indenture  Trustee  obtains the consent of the Holders of 100% of the  aggregate
Principal Balances of the Notes and the Credit Enhancer,  which consent will not
be  unreasonably  withheld,  (B)  the  proceeds  of  such  sale  or  liquidation
distributable  to Holders are  sufficient  to discharge in full all amounts then
due and unpaid upon the Notes for  principal  and interest and to reimburse  the
Credit  Enhancer for any amounts drawn under the Credit  Enhancement  Instrument
and any other amounts due the Credit  Enhancer under the Insurance  Agreement or
(C) the Indenture  Trustee  determines that the Mortgage Loans will not continue
to provide  sufficient funds for the payment of principal of and interest on the
Notes as they would have become due if the Notes had not been  declared  due and
payable,  and the Indenture  Trustee obtains the consent of the Credit Enhancer,
which  consent  will  not be  unreasonably  withheld,  and of the  Holders  of a
majority of the aggregate Principal Balances of the

                                       28

<PAGE>



Notes. In determining such  sufficiency or insufficiency  with respect to clause
(B) and (C), the  Indenture  Trustee may, but need not,  obtain and rely upon an
opinion of an  Independent  investment  banking or  accounting  firm of national
reputation  as to  the  feasibility  of  such  proposed  action  and  as to  the
sufficiency  of the Trust  Estate  for such  purpose.  Notwithstanding  the fore
going, so long as an Event of Servicer Termination has not occurred, any Sale of
the  Trust  Estate  shall be made  subject  to the  continued  Servicing  of the
Mortgage Loans by the Master Servicer as provided in the Servicing Agreement.

         (b) If the Indenture Trustee collects any money or property pursuant to
this Article V, it shall pay out the money or property in the following order:

                  FIRST:  to the Indenture Trustee for amounts due under Section
                  6.07;

                  SECOND:  to each  Class of  Noteholders  for  amounts  due and
                  unpaid on the  related  Class Notes for  interest  and to each
                  Noteholder  of such  Class  in  each  case,  ratably,  without
                  preference  or priority of any kind,  according to the amounts
                  due and  payable  on such  Class of Notes  for  interest  from
                  amounts available in the Trust Estate for such Noteholders;

                  THIRD:  to Holders of each Class of Notes for  amounts due and
                  unpaid  on the  related  Class of Notes  for  principal,  from
                  amounts  available in the Trust  Estate for such  Noteholders,
                  and to each  Noteholder  of such  Class in each case  ratably,
                  without  preference or priority of any kind,  according to the
                  amounts due and payable on such Class of Notes for  principal,
                  until the Security  Balances of each Class of Notes is reduced
                  to zero;

                  FOURTH:  to the Issuer for amounts  required to be distributed
                  to the Certificateholders in respect of interest and principal
                  pursuant to the Trust Agreement;

                  FIFTH:  To the  payment  of all  amounts  due and owing to the
                  Credit Enhancer under the Insurance Agreement;

                  SIXTH: to the Issuer for amounts due under Article VIII of the
                  Trust Agreement; and

                  SEVENTH: to the payment of the remainder, if any to the Issuer
                  or any other person legally entitled thereto.

         The  Indenture  Trustee may fix a record date and payment  date for any
payment to  Noteholders  pursuant to this Section  5.04. At least 15 days before
such record date, the Indenture  Trustee shall mail to each  Noteholder a notice
that states the record date, the payment date and the amount to be paid.


                                       29

<PAGE>



         Section 5.05.  Optional  Preservation of the Trust Estate. If the Notes
have been declared to be due and payable  under Section 5.02  following an Event
of Default and such declaration and its consequences have not been rescinded and
annulled,  the Indenture  Trustee may, but need not,  elect to take and maintain
possession of the Trust Estate.  It is the desire of the parties  hereto and the
Noteholders  that  there be at all times  sufficient  funds for the  payment  of
principal  of and  interest  on the Notes and other  obligations  of the  Issuer
including  payment to the Credit Enhancer,  and the Indenture Trustee shall take
such desire into  account when  determining  whether or not to take and maintain
possession  of the Trust  Estate.  In  determining  whether to take and maintain
possession of the Trust Estate,  the Indenture Trustee may, but need not, obtain
and rely upon an opinion of an Independent investment banking or accounting firm
of national  reputation as to the  feasibility of such proposed action and as to
the sufficiency of the Trust Estate for such purpose.

         Section 5.06. Limitation of Suits. No Holder of any Note shall have any
right to institute any Proceeding,  judicial or otherwise,  with respect to this
Indenture,  or for the  appointment  of a receiver or trustee,  or for any other
remedy hereunder, unless and subject to the provisions of Section 10.17 hereof:

                        (i)  such Holder has previously given written notice  to
         the Indenture Trustee of a continuing Event of Default;

                       (ii) the  Holders  of not less  than 25% of the  Security
         Balances  of the  Notes  have made  written  request  to the  Indenture
         Trustee  to  institute  such  Proceeding  in  respect  of such Event of
         Default in its own name as Indenture Trustee hereunder;

                      (iii) such Holder or Holders have offered to the Indenture
         Trustee   reasonable   indemnity   against  the  costs,   expenses  and
         liabilities to be incurred in complying with such request;

                       (iv) the Indenture  Trustee for 60 days after its receipt
         of such notice,  request and offer of indemnity has failed to institute
         such Proceedings; and

                        (v) no direction  inconsistent with such written request
         has been given to the  Indenture  Trustee  during such 60-day period by
         the Holders of a majority of the Security Balances of the Notes.

It is  understood  and intended  that no one or more Holders of Notes shall have
any right in any manner  whatever by virtue of, or by availing of, any provision
of this  Indenture  to  affect,  disturb  or  prejudice  the rights of any other
Holders of Notes or to obtain or to seek to obtain  priority or preference  over
any other  Holders or to enforce any right under this  Indenture,  except in the
manner herein provided.

         In the  event  the  Indenture  Trustee  shall  receive  conflicting  or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing less than a majority

                                       30

<PAGE>


of the  Security  Balances  of the  Notes,  the  Indenture  Trustee  in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other provisions of this Indenture.

         Section 5.07.  Unconditional Rights of Noteholders To Receive Principal
and Interest. Notwithstanding any other provisions in this Indenture, the Holder
of any Note  shall have the  right,  which is  absolute  and  unconditional,  to
receive  payment of the  principal of and  interest,  if any, on such Note on or
after  the  respective  due  dates  thereof  expressed  in such  Note or in this
Indenture and to institute  suit for the  enforcement  of any such payment,  and
such right shall not be impaired without the consent of such Holder.

         Section  5.08.  Restoration  of Rights and  Remedies.  If the Indenture
Trustee or any  Noteholder has instituted any Proceeding to enforce any right or
remedy  under  this  Indenture  and such  Proceeding  has been  discontinued  or
abandoned  for any  reason or has been  determined  adversely  to the  Indenture
Trustee  or to such  Noteholder,  then and in every  such case the  Issuer,  the
Indenture  Trustee and the Noteholders  shall,  subject to any  determination in
such  Proceeding,  be  restored  severally  and  respectively  to  their  former
positions  hereunder,  and  thereafter  all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had been
instituted.

         Section 5.09. Rights and Remedies Cumulative. No right or remedy herein
conferred  upon or reserved to the Indenture  Trustee or to the  Noteholders  is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or  otherwise.  The  assertion or employment of any right or remedy
hereunder,  or  otherwise,   shall  not  prevent  the  concurrent  assertion  or
employment of any other appropriate right or remedy.

         Section 5.10.  Delay or Omission Not a Waiver.  No delay or omission of
the Indenture  Trustee or any Holder of any Note to exercise any right or remedy
accruing  upon any Event of  Default  shall  impair  any such right or remedy or
constitute  a waiver of any such Event of Default  or an  acquiescence  therein.
Every  right  and  remedy  given by this  Article  V or by law to the  Indenture
Trustee or to the  Noteholders  may be exercised from time to time, and as often
as may be deemed expedient,  by the Indenture Trustee or by the Noteholders,  as
the case may be.

         Section 5.11. Control by Noteholders.  The Holders of a majority of the
Security  Balances of Notes shall have the right to direct the time,  method and
place of conducting  any  Proceeding  for any remedy  available to the Indenture
Trustee with respect to the Notes or exer cising any trust or power conferred on
the Indenture Trustee; provided that:

                        (i) such  direction  shall not be in  conflict  with any
         rule of law or with this Indenture;

                        (ii) subject to the express terms of Section  5.04,  any
         direction  to the  Indenture  Trustee  to sell or  liquidate  the Trust
         Estate shall be by Holders of Notes  representing not less than 100% of
         the Security Balances of Notes;

                                       31

<PAGE>



                      (iii) if the  conditions  set forth in  Section  5.05 have
         been  satisfied  and the Indenture  Trustee  elects to retain the Trust
         Estate  pursuant to such  Section,  then any direction to the Indenture
         Trustee by Holders of Notes representing less than 100% of the Security
         Balances of Notes to sell or liquidate  the Trust Estate shall be of no
         force and effect; and

                       (iv) the  Indenture  Trustee  may take any  other  action
         deemed proper by the Indenture  Trustee that is not  inconsistent  with
         such direction.

Notwithstanding the rights of Noteholders set forth in this Section,  subject to
Section 6.01, the Indenture  Trustee need not take any action that it determines
might involve it in liability or might materially adversely affect the rights of
any Noteholders not consenting to such action.

         Section 5.12. Waiver of Past Defaults.  Prior to the declaration of the
acceleration  of the  maturity  of the Notes as provided  in Section  5.02,  the
Holders of Notes of not less than a majority  of the  Security  Balances  of the
Notes may waive any past Event of Default and its  consequences  except an Event
of Default (a) with respect to payment of principal of or interest on any of the
Notes or (b) in  respect of a  covenant  or  provision  hereof  which  cannot be
modified  or amended  without  the consent of the Holder of each Note or (c) the
waiver of which  would mate rially and  adversely  affect the  interests  of the
Credit  Enhancer  or  modify  its  obligation   under  the  Credit   Enhancement
Instrument.  In the case of any such waiver,  the Issuer,  the Indenture Trustee
and the Holders of the Notes shall be restored  to their  former  positions  and
rights  hereunder,  respectively;  but  no  such  waiver  shall  extend  to  any
subsequent or other Event of Default or impair any right consequent thereto.

         Upon any such waiver,  any Event of Default arising  therefrom shall be
deemed to have been cured and not to have  occurred,  for every  purpose of this
Indenture;  but no such waiver shall extend to any  subsequent or other Event of
Default or impair any right consequent thereto.

         Section  5.13.  Undertaking  for Costs.  All parties to this  Indenture
agree, and each Holder of any Note by such Holder's  acceptance thereof shall be
deemed to have agreed, that any court may in its discretion require, in any suit
for the enforcement of any right or remedy under this Indenture,  or in any suit
against the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture  Trustee,  the  filing  by any  party  litigant  in  such  suit  of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this Section 5.13 shall not apply to (a) any suit  instituted  by
the Indenture  Trustee,  (b) any suit instituted by any Noteholder,  or group of
Noteholders, in each case holding in the aggregate more than 10% of the Security
Balances  of the  Notes or (c) any suit  instituted  by any  Noteholder  for the
enforcement  of the payment of  principal of or interest on any Note on or after
the respective due dates expressed in such Note and in this Indenture.

         Section 5.14.  Waiver of Stay or Extension  Laws. The Issuer  covenants
(to the extent  that it may  lawfully do so) that it will not at any time insist
upon, or plead or in any manner

                                       32

<PAGE>


whatsoever, claim or take the benefit or advantage of, any stay or extension law
wherever  enacted,  now or at any time  hereafter in force,  that may affect the
covenants or the  performance of this  Indenture;  and the Issuer (to the extent
that it may lawfully do so) hereby  expressly waives all benefit or advantage of
any such law,  and  covenants  that it shall  not  hinder,  delay or impede  the
execution of any power herein granted to the Indenture Trustee,  but will suffer
and  permit  the  execution  of every  such power as though no such law had been
enacted.

         Section 5.15. Sale of Trust Estate. (a) The power to effect any sale or
other  disposition  (a "Sale") of any  portion of the Trust  Estate  pursuant to
Section 5.04 is  expressly  subject to the  provisions  of Section 5.05 and this
Section  5.15.  The power to effect any such Sale shall not be  exhausted by any
one or more Sales as to any portion of the Trust Estate  remaining  unsold,  but
shall continue  unimpaired until the entire Trust Estate shall have been sold or
all  amounts  payable  on the  Notes  and  under  this  Indenture  and under the
Insurance Agreement shall have been paid. The Indenture Trustee may from time to
time postpone any public Sale by public  announcement made at the time and place
of such Sale.  The Indenture  Trustee hereby  expressly  waives its right to any
amount fixed by law as compensation for any Sale.

         (b)  The Indenture Trustee shall not in any private Sale sell the Trust
Estate, or any portion thereof, unless

                  (1)     the Holders of  all  Notes  and  the  Credit  Enhancer
consent to or direct the Indenture Trustee to make, such Sale, or

                  (2) the  proceeds  of such  Sale  would be not  less  than the
entire amount which would be payable to the Noteholders  under the Notes and the
Credit  Enhancer  in  respect  of amounts  drawn  under the  Credit  Enhancement
Instrument  and any other  amounts due the Credit  Enhancer  under the Insurance
Agreement,  in full payment  thereof in  accordance  with Section  5.02,  on the
Payment Date next succeeding the date of such Sale, or

                  (3) The Indenture Trustee determines,  in its sole discretion,
that the  conditions for retention of the Trust Estate set forth in Section 5.05
cannot be satisfied (in making any such determination, the Indenture Trustee may
rely upon an opinion of an  Independent  investment  banking  firm  obtained and
delivered as provided in Section 5.05), and the Credit Enhancer consents to such
Sale,  which  consent  will  not  be  unreasonably   withheld  and  the  Holders
representing  at least 66-2/3% of the Security  Balances of the Notes consent to
such Sale.

The purchase by the Indenture  Trustee of all or any portion of the Trust Estate
at a private  Sale shall not be deemed a Sale or other  disposition  thereof for
purposes of this Section 5.15(b).

         (c) Unless the Holders and the Credit Enhancer have otherwise consented
or directed the Indenture  Trustee,  at any public Sale of all or any portion of
the Trust  Estate at which a minimum  bid equal to or  greater  than the  amount
described in paragraph (2) of  subsection  (b) of this Section 5.15 has not been
established  by the  Indenture  Trustee and no Person bids an amount equal to or
greater than such amount,  the  Indenture  Trustee  shall bid an amount at least
$1.00 more than the highest other bid.

                                       33

<PAGE>



         (d) In connection with a Sale of all or any portion of the Trust Estate

                  (1) any  Holder or  Holders  of Notes may bid for and with the
consent of the Credit Enhancer  purchase the property offered for sale, and upon
compliance  with the terms of sale may hold,  retain and  possess and dispose of
such property,  without further accountability,  and may, in paying the purchase
money therefor, deliver any Notes or claims for interest thereon in lieu of cash
up to the amount  which  shall,  upon  distribution  of the net proceeds of such
sale, be payable thereon, and such Notes, in case the amounts so payable thereon
shall be less than the amount due  thereon,  shall be  returned  to the  Holders
thereof after being appropriately stamped to show such partial payment;

                  (2) the Indenture Trustee may bid for and acquire the property
offered  for Sale in  connection  with any Sale  thereof,  and,  subject  to any
requirements  of, and to the extent  permitted by,  applicable law in connection
therewith,  may  purchase  all or any  portion of the Trust  Estate in a private
sale, and, in lieu of paying cash therefor, may make settlement for the purchase
price by crediting  the gross Sale price against the sum of (A) the amount which
would be  distributable  to the Holders of the Notes and Holders of Certificates
and amounts owing to the Credit  Enhancer as a result of such Sale in accordance
with Section  5.04(b) on the Payment Date next  succeeding the date of such Sale
and (B) the expenses of the Sale and of any Proceedings in connection  therewith
which are  reimbursable  to it,  without being  required to produce the Notes in
order to  complete  any  such  Sale or in  order  for the net  Sale  price to be
credited  against  such Notes,  and any  property  so acquired by the  Indenture
Trustee shall be held and dealt with by it in accordance  with the provisions of
this Indenture;

                  (3)  the  Indenture  Trustee  shall  execute  and  deliver  an
appropriate instrument of conveyance transferring its interest in any portion of
the Trust Estate in connection with a Sale thereof;

                  (4) the Indenture Trustee is hereby irrevocably  appointed the
agent and  attorney-in-fact of the Issuer to transfer and convey its interest in
any portion of the Trust Estate in connection  with a Sale thereof,  and to take
all action necessary to effect such Sale; and

                  (5) no purchaser or  transferee  at such a Sale shall be bound
to ascertain the Indenture Trustee's authority, inquire into the satisfaction of
any conditions precedent or see to the application of any monies.

         Section 5.16.  Action on Notes.  The Indenture  Trustee's right to seek
and recover  judgment on the Notes or under this Indenture shall not be affected
by the  seeking,  obtaining  or  application  of any other  relief under or with
respect to this Indenture.  Neither the lien of this Indenture nor any rights or
remedies of the Indenture  Trustee or the  Noteholders  shall be impaired by the
recovery of any judgment by the Indenture  Trustee  against the Issuer or by the
levy of any  execution  under such judgment upon any portion of the Trust Estate
or upon any of the assets of the Issuer.  Any money or property collected by the
Indenture Trustee shall be applied in accordance with Section 5.04(b).


                                       34

<PAGE>



         Section 5.17.  Performance and Enforcement of Certain Obligations.  (a)
Promptly  following  a request  from the  Indenture  Trustee to do so and at the
Administrator's  expense,  the Issuer in its  capacity as holder of the Mortgage
Loans, shall take all such lawful action as the Indenture Trustee may request to
cause the  Issuer to compel or secure  the  performance  and  observance  by the
Seller and the Master Servicer,  as applicable,  of each of their obligations to
the Issuer under or in connection with the Mortgage Loan Purchase  Agreement and
the Servicing Agreement,  and to exercise any and all rights,  remedies,  powers
and privileges  lawfully available to the Issuer under or in connection with the
Mortgage Loan Purchase  Agreement and the Servicing  Agreement to the extent and
in the manner  directed by the  Indenture  Trustee,  as pledgee of the  Mortgage
Loans,  including  the  transmission  of  notices  of default on the part of the
Seller  or the  Master  Servicer  thereunder  and the  institution  of  legal or
administrative  actions or  proceedings  to compel or secure  performance by the
Seller or the Master  Servicer of each of their  obligations  under the Mortgage
Loan Purchase Agreement and the Servicing Agreement.

         (b)  If an  Event  of  Default  has  occurred  and is  continuing,  the
Indenture  Trustee,  as pledgee of the Mortgage Loans,  subject to the rights of
the Credit  Enhancer  under the  Servicing  Agreement  may, and at the direction
(which  direction  shall be in writing  or by  telephone  (confirmed  in writing
promptly  thereafter)) of the Holders of 66-2/3% of the Security Balances of the
Notes shall, exercise all rights, remedies, powers, privileges and claims of the
Issuer against the Seller or the Master Servicer under or in connection with the
Mortgage Loan Purchase  Agreement  and the  Servicing  Agreement,  including the
right or power to take any action to compel or secure  performance or observance
by the  Seller  or the  Master  Servicer,  as the case may be,  of each of their
obligations to the Issuer thereunder and to give any consent,  request,  notice,
direction,  approval,  extension  or waiver  under the  Mortgage  Loan  Purchase
Agreement and the Servicing Agreement,  as the case may be, and any right of the
Issuer to take such action shall not be suspended.


                                       35

<PAGE>



                                   ARTICLE VI

                              The Indenture Trustee

         Section 6.01. Duties of Indenture  Trustee.  (a) If an Event of Default
has occurred and is continuing,  the Indenture Trustee shall exercise the rights
and powers  vested in it by this  Indenture  and use the same degree of care and
skill in their  exercise  as a prudent  person  would  exercise or use under the
circumstances in the conduct of such person's own affairs.

         (b)  Except during the continuance of an Event of Default:

                        (i) the  Indenture  Trustee  undertakes  to perform such
         duties  and only  such  duties  as are  specifically  set forth in this
         Indenture and no implied  covenants or  obligations  shall be read into
         this Indenture against the Indenture Trustee; and

                       (ii)  in the  absence  of bad  faith  on  its  part,  the
         Indenture  Trustee  may  conclusively  rely,  as to  the  truth  of the
         statements and the correctness of the opinions expressed therein,  upon
         certificates  or  opinions  furnished  to  the  Indenture  Trustee  and
         conforming  to  the  requirements  of  this  Indenture;   however,  the
         Indenture  Trustee  shall  examine  the  certificates  and  opinions to
         determine  whether  or not they  conform  to the  requirements  of this
         Indenture.

         (c) The Indenture  Trustee may not be relieved  from  liability for its
own  negligent  action,  its own  negligent  failure  to act or its own  willful
misconduct, except that:

                       (i) this paragraph does not limit the effect of paragraph
         (b) of this Section 6.01;

                       (ii) the  Indenture  Trustee  shall not be liable for any
         error of judgment made in good faith by a Responsible Officer unless it
         is proved that the Indenture  Trustee was negligent in ascertaining the
         pertinent facts; and

                      (iii) the  Indenture  Trustee  shall  not be  liable  with
         respect  to any  action  it takes  or  omits  to take in good  faith in
         accordance with a direction received by it (A) pursuant to Section 5.11
         or (B) from the Credit Enhancer, which it is entitled to give under any
         of the Basic Documents.

         (d) The Indenture Trustee shall not be liable for interest on any money
received by it except as the  Indenture  Trustee  may agree in writing  with the
Issuer.

         (e) Money held in trust by the Indenture Trustee need not be segregated
from  other  funds  except to the  extent  required  by law or the terms of this
Indenture or the Trust Agreement.

         (f) No provision of this Indenture shall require the Indenture  Trustee
to expend or risk its own funds or otherwise  incur  financial  liability in the
performance  of any of its duties  hereunder  or in the  exercise  of any of its
rights or powers, if it shall have reasonable grounds to believe that

                                       36

<PAGE>



repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it.

         (g) Every  provision  of this  Indenture  relating  to the  conduct  or
affecting  the liability of or affording  protection  to the  Indenture  Trustee
shall be subject to the  provisions of this Section and to the provisions of the
TIA.

         Section 6.02.  Rights of Indenture  Trustee.  (a) The Indenture Trustee
may rely on any document believed by it to be genuine and to have been signed or
presented by the proper person.  The Indenture  Trustee need not investigate any
fact or matter stated in the document.

         (b) Before the Indenture  Trustee acts or refrains from acting,  it may
require an Officer's Certificate or an Opinion of Counsel. The Indenture Trustee
shall not be liable  for any  action it takes or omits to take in good  faith in
reliance on an Officer's Certificate or Opinion of Counsel.

         (c) The  Indenture  Trustee  may  execute  any of the  trusts or powers
hereunder  or perform  any duties  hereunder  either  directly  or by or through
agents or attorneys or a custodian or nominee,  and the Indenture  Trustee shall
not be  responsible  for any misconduct or negligence on the part of, or for the
supervision of, any such agent,  attorney,  custodian or nominee  appointed with
due care by it hereunder.

         (d) The  Indenture  Trustee shall not be liable for any action it takes
or omits to take in good faith which it believes to be  authorized or within its
rights or powers;  provided,  however, that the Indenture Trustee's conduct does
not constitute willful misconduct, negligence or bad faith.

         (e) The Indenture  Trustee may consult with counsel,  and the advice or
opinion of counsel with respect to legal matters  relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect to any action  taken,  omitted or  suffered by it  hereunder  in good
faith and in accordance with the advice or opinion of such counsel.

         Section 6.03.  Individual  Rights of Indenture  Trustee.  The Indenture
Trustee in its  individual or any other capacity may become the owner or pledgee
of Notes and may otherwise deal with the Issuer or its Affiliates  with the same
rights it would have if it were not Indenture Trustee.  Any Administrator,  Note
Registrar,  co-registrar  or  co-paying  agent may do the same with like rights.
However, the Indenture Trustee must comply with Sections 6.11 and 6.12.

         Section 6.04.  Indenture  Trustee's  Disclaimer.  The Indenture Trustee
shall not be responsible for and makes no  representation  as to the validity or
adequacy of this  Indenture or the Notes,  it shall not be  accountable  for the
Issuer's use of the proceeds from the Notes, and it shall not be responsible for
any  statement  of the  Issuer in the  Indenture  or in any  document  issued in
connection  with the sale of the Notes or in the Notes other than the  Indenture
Trustee's certificate of authentication.

         Section 6.05. Notice of Event of Default. If an Event of Default occurs
and is continuing  and if it is known to a Responsible  Officer of the Indenture
Trustee, the Indenture

                                       37

<PAGE>



Trustee shall give notice thereof to the Credit Enhancer. The Trustee shall mail
to each  Noteholder  notice of the  Event of  Default  within  90 days  after it
occurs.  Except in the case of an Event of Default in payment of principal of or
interest on any Note,  the  Indenture  Trustee may withhold the notice if and so
long as a committee of its  Responsible  Officers in good faith  determines that
withholding the notice is in the interests of Noteholders.

         Section 6.06.  Reports by Indenture  Trustee to Holders.  The Indenture
Trustee shall deliver to each Noteholder such  information as may be required to
enable  such holder to prepare its  federal  and state  income tax  returns.  In
addition,  upon the  Issuer's  written  request,  the  Indenture  Trustee  shall
promptly  furnish  information  reasonably  requested  by  the  Issuer  that  is
reasonably  available to the  Indenture  Trustee to enable the Issuer to perform
its federal and state income tax reporting obligations.

         Section 6.07.  Compensation  and  Indemnity.  The Issuer shall or shall
cause the  Administrator  to pay to the  Indenture  Trustee on each Payment Date
reasonable  compensation for its services.  The Indenture Trustee's compensation
shall not be  limited  by any law on  compensation  of a trustee  of an  express
trust.  The Issuer  shall or shall  cause the  Administrator  to  reimburse  the
Indenture Trustee for all reasonable  out-of-pocket expenses incurred or made by
it,  including  costs of  collection,  in addition to the  compensation  for its
services.  Such expenses shall include the reasonable compensation and expenses,
disbursements  and  advances  of  the  Indenture   Trustee's  agents,   counsel,
accountants and experts.  The Issuer shall or shall cause the  Administrator  to
indemnify the Indenture  Trustee against any and all loss,  liability or expense
(including attorneys' fees) incurred by it in connection with the administration
of this trust and the performance of its duties hereunder. The Indenture Trustee
shall notify the Issuer and the Administrator promptly of any claim for which it
may seek indemnity. Failure by the Indenture Trustee to so notify the Issuer and
the  Administrator  shall not  relieve  the Issuer or the  Administrator  of its
obligations  hereunder.  The Issuer  shall or shall cause the  Administrator  to
defend any such claim,  and the Indenture  Trustee may have separate counsel and
the Issuer shall or shall cause the  Administrator  to pay the fees and expenses
of such counsel.  Neither the Issuer nor the  Administrator  need  reimburse any
expense or  indemnify  against any loss,  liability  or expense  incurred by the
Indenture  Trustee  through the  Indenture  Trustee's  own  willful  misconduct,
negligence or bad faith.

         The Issuer's payment  obligations to the Indenture  Trustee pursuant to
this  Section  6.07 shall  survive the  discharge  of this  Indenture.  When the
Indenture  Trustee  incurs  expenses after the occurrence of an Event of Default
specified in Section  5.01(iv) or (v) with  respect to the Issuer,  the expenses
are  intended to  constitute  expenses of  administration  under Title 11 of the
United  States  Code  or any  other  applicable  federal  or  state  bankruptcy,
insolvency or similar law.

         Section 6.08.  Replacement  of Indenture  Trustee.  No  resignation  or
removal of the Indenture  Trustee and no  appointment  of a successor  Indenture
Trustee  shall become  effective  until the  acceptance  of  appointment  by the
successor Indenture Trustee pursuant to this Section 6.08. The Indenture Trustee
may resign at any time by so notifying the Issuer and the Credit  Enhancer.  The
Holders of a majority of Security Balances of the Notes may remove the Indenture
Trustee

                                       38

<PAGE>



by so notifying the Indenture  Trustee and the Credit Enhancer and may appoint a
successor Indenture Trustee. The Issuer shall remove the Indenture Trustee if:

                        (i)  the Indenture Trustee fails to comply with  Section
         6.11;

                       (ii)  the Indenture Trustee is  adjudged  a  bankrupt  or
         insolvent;

                      (iii)  a receiver or other public officer takes charge  of
         the Indenture Trustee or its property; or

                       (iv)  the Indenture Trustee  otherwise  becomes incapable
         of acting.

         If the Indenture  Trustee  resigns or is removed or if a vacancy exists
in the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring  Indenture  Trustee),  the Issuer
shall promptly appoint a successor Indenture Trustee.

         A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring Indenture Trustee and to the Issuer.  Thereupon, the
resignation or removal of the retiring Indenture Trustee shall become effective,
and the successor Indenture Trustee shall have all the rights, powers and duties
of the Indenture Trustee under this Indenture.  The successor  Indenture Trustee
shall mail a notice of its  succession to  Noteholders.  The retiring  Indenture
Trustee shall promptly  transfer all property held by it as Indenture Trustee to
the successor Indenture Trustee.

         If a successor  Indenture  Trustee does not take office  within 60 days
after the  retiring  Indenture  Trustee  resigns  or is  removed,  the  retiring
Indenture Trustee,  the Issuer or the Holders of a majority of Security Balances
of  the  Notes  may  petition  any  court  of  competent  jurisdiction  for  the
appointment of a successor Indenture Trustee.

         If the  Indenture  Trustee  fails to  comply  with  Section  6.11,  any
Noteholder may petition any court of competent  jurisdiction  for the removal of
the Indenture Trustee and the appointment of a successor Indenture Trustee.

         Notwithstanding  the replacement of the Indenture  Trustee  pursuant to
this Section,  the Issuer's and the  Administrator's  obligations  under Section
6.07 shall continue for the benefit of the retiring Indenture Trustee.

         Section 6.09.  Successor  Indenture Trustee by Merger. If the Indenture
Trustee  consolidates  with,  merges  or  converts  into,  or  transfers  all or
substantially all its corporate trust business or assets to, another corporation
or banking  association,  the  resulting,  surviving or  transferee  corporation
without any further act shall be the successor Indenture Trustee; provided, that
such  corporation  or  banking  association  shall be  otherwise  qualified  and
eligible  under  Section 6.11.  The  Indenture  Trustee shall provide the Rating
Agencies prior written notice of any such transaction.


                                       39

<PAGE>



         In case at the time such successor or successors by merger,  conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such  successor  to the  Indenture  Trustee  may  adopt the  certificate  of
authentication   of  any  predecessor   trustee,   and  deliver  such  Notes  so
authenticated;  and in case at that  time any of the  Notes  shall not have been
authenticated,  any successor to the  Indenture  Trustee may  authenticate  such
Notes  either  in the name of any  predecessor  hereunder  or in the name of the
successor  to the  Indenture  Trustee;  and in all such cases such  certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided that the certificate of the Indenture Trustee shall have.

         Section 6.10. Appointment of Co-Indenture Trustee or Separate Indenture
Trustee.  (a)  Notwithstanding  any other  provisions of this Indenture,  at any
time, for the purpose of meet ing any legal  requirement of any  jurisdiction in
which any part of the Trust  Estate may at the time be  located,  the  Indenture
Trustee  shall have the power and may execute and  deliver  all  instruments  to
appoint one or more Persons to act as a co-trustee or  co-trustees,  or separate
trustee or separate  trustees,  of all or any part of the Trust,  and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such title to the Trust Estate,  or any part hereof,  and,  subject to the other
provisions of this Section, such powers, duties, obligations,  rights and trusts
as the Indenture Trustee may consider  necessary or desirable.  No co-trustee or
separate  trustee here under shall be required to meet the terms of  eligibility
as a successor  trustee under Section 6.11 and no notice to  Noteholders  of the
appointment  of any  co-trustee  or separate  trustee  shall be  required  under
Section 6.08 hereof.

         (b)  Every  separate  trustee  and  co-trustee  shall,  to  the  extent
permitted by law, be appointed and act subject to the following  provisions  and
conditions:

                        (i) all rights, powers, duties and obligations conferred
         or imposed  upon the  Indenture  Trustee  shall be conferred or imposed
         upon and  exercised  or  performed  by the  Indenture  Trustee and such
         separate  trustee or co-trustee  jointly (it being understood that such
         separate  trustee or  co-trustee is not  authorized  to act  separately
         without  the  Indenture  Trustee  joining in such  act),  except to the
         extent that under any law of any  jurisdiction  in which any particular
         act  or  acts  are to be  performed  the  Indenture  Trustee  shall  be
         incompetent  or unqualified to perform such act or acts, in which event
         such rights,  powers, duties and obligations  (including the holding of
         title  to  the  Trust  Estate  or  any  portion  thereof  in  any  such
         jurisdiction)  shall be exercised and performed singly by such separate
         trustee or  co-trustee,  but solely at the  direction of the  Indenture
         Trustee;

                        (ii) no trustee  hereunder shall be personally liable by
         reason of any act or omission of any other trustee hereunder; and

                        (iii) the  Indenture  Trustee may at any time accept the
         resignation of or remove any separate trustee or co-trustee.

         (c) Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been  given to each of the then  separate  trustees  and
co-trustees, as effectively as if given

                                       40

<PAGE>



to each of them. Every instrument  appointing any separate trustee or co-trustee
shall  refer to this  Agreement  and the  conditions  of this  Article  VI. Each
separate  trustee and co-trustee,  upon its acceptance of the trusts  conferred,
shall be vested with the  estates or property  specified  in its  instrument  of
appointment,  either jointly with the Indenture Trustee or separately, as may be
provided therein, subject to all the provisions of this Indenture,  specifically
including  every  provision  of  this  Indenture  relating  to the  conduct  of,
affecting the liability of, or affording  protection to, the Indenture  Trustee.
Every such instrument shall be filed with the Indenture Trustee.

         (d) Any separate  trustee or co-trustee may at any time  constitute the
Indenture Trustee, its agent or attorney-in-fact  with full power and authority,
to the extent not prohibited by law, to do any lawful act under or in respect of
this  Agreement  on its  behalf  and in its name.  If any  separate  trustee  or
co-trustee shall die, become incapable of acting,  resign or be removed,  all of
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised by the Indenture Trustee,  to the extent permitted by law, without the
appointment of a new or successor trustee.

         Section 6.11.  Eligibility;  Disqualification.  The  Indenture  Trustee
shall at all times satisfy the  requirements  of TIA ss.  310(a).  The Indenture
Trustee shall have a combined  capital and surplus of at least  [$50,000,000] as
set forth in its most recent  published annual report of condition and it or its
parent shall have a long-term debt rating of [Baa3] or better by [Moody's].  The
Indenture  Trustee  shall  comply with TIA ss.  310(b),  including  the optional
provision  permitted  by the second  sentence  of TIA ss.  310(b)(9);  provided,
however,  that there shall be excluded from the  operation of TIA ss.  310(b)(1)
any  indenture  or  indentures  under which other  securities  of the Issuer are
outstanding if the requirements for such exclusion set forth in TIA ss.
310(b)(1) are met.

         Section 6.12.  Preferential  Collection of Claims Against  Issuer.  The
Indenture  Trustee  shall  comply with TIA ss.  311(a),  excluding  any creditor
relationship  listed in TIA ss. 311(b). An Indenture Trustee who has resigned or
been removed shall be subject to TIA ss. 311(a) to the extent indicated.

         Section 6.13. Representation and Warranty. The Indenture Trustee hereby
represents that:

                     (i) The  Indenture  Trustee is duly  organized  and validly
         existing as a corporation  in good standing under the laws of the State
         of  ___________,  with power and authority to own its properties and to
         conduct its business as such  properties  are currently  owned and such
         business is presently conducted.

                    (ii) The  Indenture  Trustee has the power and  authority to
         execute and deliver this Indenture and to carry out its terms;  and the
         execution,  delivery and  performance  of this Indenture have been duly
         authorized by the Indenture Trustee by all necessary corporate action.

                   (iii) The  consummation of the  transactions  contemplated by
         this Indenture and the  fulfillment of the terms hereof do not conflict
         with, result in any breach of any of the terms

                                       41

<PAGE>



         and  provisions  of, or constitute  (with or without notice or lapse of
         time) a default under,  the articles of  incorporation or bylaws of the
         Indenture  Trustee or any  agreement or other  instrument  to which the
         Indenture Trustee is a party or by which it is bound

                    (iv) To the Indenture Trustee's best knowledge, there are no
         proceedings or  investigations  pending or threatened before any court,
         regulatory   body,   administrative   agency   or  other   governmental
         instrumentality  having  jurisdiction over the Indenture Trustee or its
         properties:  (A) asserting the invalidity of this Indenture (B) seeking
         to prevent the consummation of any of the transactions  contemplated by
         this  Indenture or (C) seeking any  determination  or ruling that might
         materially  and  adversely  affect  the  performance  by the  Indenture
         Trustee of its obligations under, or the validity or enforceability of,
         this Indenture.

         Section 6.14. Directions to Indenture Trustee. The Indenture Trustee is
hereby directed:

         (a) to accept the pledge of the  Mortgage  Loans and hold the assets of
the Trust in trust for the Noteholders;

         (b) to issue,  execute and deliver the Notes  substantially in the form
prescribed by Exhibit A in accordance with the terms of this Indenture; and

         (c) to take all other  actions as shall be  required to be taken by the
terms of this Indenture.

         [Section  6.15. No Consent to Certain Acts of Depositor.  The Indenture
Trustee  shall not consent to any action  proposed to be taken by the  Depositor
pursuant to Article  [---------]  of the  Depositor's  Restated  Certificate  of
Incorporation.]

         Section  6.16.  Indenture  Trustee May Own  Securities.  The  Indenture
Trustee, in its individual or any other capacity may become the owner or pledgee
of  Securities  with the same  rights  it  would  have if it were not  Indenture
Trustee.

                                       42

<PAGE>



                                   ARTICLE VII

                         Noteholders' Lists and Reports

         Section 7.01.  Issuer To Furnish  Indenture Trustee Names and Addresses
of  Noteholders.  The  Issuer  will  furnish  or  cause to be  furnished  to the
Indenture Trustee (a) not more than five days after each Record Date, a list, in
such form as the  Indenture  Trustee may  reasonably  require,  of the names and
addresses  of the  Holders of Notes as of such  Record  Date,  (b) at such other
times as the Indenture  Trustee and the Credit  Enhancer may request in writing,
within  30 days  after  receipt  by the  Issuer of any such  request,  a list of
similar  form and  content  as of a date not more than 10 days prior to the time
such list is furnished; provided, however, that so long as the Indenture Trustee
is the Note Registrar, no such list shall be required to be furnished.

         Section  7.02.   Preservation   of   Information;   Communications   to
Noteholders.  (a) The Indenture Trustee shall preserve,  in as current a form as
is  reasonably  practicable,  the names and  addresses  of the  Holders of Notes
contained in the most recent list furnished to the Indenture Trustee as provided
in Section 7.01 and the names and addresses of Holders of Notes  received by the
Indenture  Trustee in its capacity as Note Registrar.  The Indenture Trustee may
destroy any list  furnished  to it as provided in such Section 7.01 upon receipt
of a new list so furnished.

         (b) Noteholders may communicate pursuant to TIA ss. 312(b) with other
Noteholders with respect to their rights under this Indenture or under the
Notes.

         (c) The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA ss. 312(c).

         Section 7.03.           Reports by Issuer.  (a)  The Issuer shall:

                        (i) file  with the  Indenture  Trustee,  within  15 days
         after the  Issuer  is  required  to file the same with the  Commission,
         copies of the annual  reports  and of the  information,  documents  and
         other  reports (or copies of such  portions of any of the  foregoing as
         the  Commission  may  from  time  to  time  by  rules  and  regulations
         prescribe)  that the Issuer may be required to file with the Commission
         pursuant to Section 13 or 15(d) of the Exchange Act;

                       (ii) file with the Indenture Trustee,  and the Commission
         in accordance with rules and  regulations  prescribed from time to time
         by the Commission  such additional  information,  documents and reports
         with  respect to  compliance  by the  Issuer  with the  conditions  and
         covenants  of this  Indenture  as may be required  from time to time by
         such rules and regulations; and

                      (iii) supply to the  Indenture  Trustee (and the Indenture
         Trustee shall transmit by mail to all Noteholders  described in TIA ss.
         313(c))  such  summaries  of any  information,  documents  and  reports
         required to be filed by the Issuer pursuant to clauses (i) and (ii) of

                                       43

<PAGE>



         this Section 7.03(a) and by rules and regulations  prescribed from time
         to time by the Commission.

         (b) Unless  the Issuer  otherwise  determines,  the fiscal  year of the
Issuer shall end on December 31 of each year.

         Section 7.04. Reports by Indenture Trustee. If required by TIA ss.
313(a), within 60 days after each January 1 beginning with January 1, 199_, the
Indenture Trustee shall mail to each Noteholder as required by TIA ss. 313(c)
and to the Credit Enhancer a brief report dated as of such date that complies
with TIA ss. 313(a). The Indenture Trustee also shall comply with TIA ss.
313(b).

         A copy of each report at the time of its mailing to  Noteholders  shall
be filed by the Indenture  Trustee with the Commission and each stock  exchange,
if any, on which the Notes are listed.  The Issuer  shall  notify the  Indenture
Trustee if and when the Notes are listed on any stock exchange.


                                       44

<PAGE>



                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

         Section  8.01.  Collection  of  Money.  Except as  otherwise  expressly
provided  herein,  the Indenture  Trustee may demand payment or delivery of, and
shall receive and collect,  directly and without  intervention  or assistance of
any fiscal agent or other intermediary,  all money and other property payable to
or receivable by the Indenture Trustee pursuant to this Indenture. The Indenture
Trustee shall apply all such money received by it as provided in this Indenture.
Except as otherwise expressly provided in this Indenture,  if any default occurs
in the making of any payment or  performance  under any  agreement or instrument
that is part of the Trust Estate,  the Indenture Trustee may take such action as
may be  appropriate  to enforce  such  payment  or  performance,  including  the
institution and prosecution of appropriate Proceedings. Any such action shall be
without prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

         Section 8.02. Trust Accounts.  (a) On or prior to the Closing Date, the
Issuer shall cause the Indenture Trustee to establish and maintain,  in the name
of the Indenture Trustee, for the benefit of the Noteholders and the Certificate
Paying Agent, on behalf of the  Certificateholders  and the Credit Enhancer, the
Payment Account as provided in Section 3.01 of this Indenture.

         (b) All  monies  deposited  from  time to time in the  Payment  Account
pursuant to the Servicing  Agreement and all deposits  therein  pursuant to this
Indenture  are for the benefit of the  Noteholders  and the  Certificate  Paying
Agent, on behalf of the  Certificateholders  and all investments  made with such
monies  including  all  income or other gain from such  investments  are for the
benefit of the Master Servicer as provided by the Servicing Agreement.

         On each Payment Date during the Funding  Period the  Indenture  Trustee
shall withdraw Net Principal  Collections  from the Payment  Account and deposit
Net Principal Collections to the Funding Account.

         On each Payment  Date,  the  Indenture  Trustee  shall  distribute  all
amounts on deposit in the Payment Account (after giving effect to the withdrawal
referred to in the preceding  paragraph) to  Noteholders in respect of the Notes
and in its capacity as  Certificate  Paying Agent to  Certificateholders  in the
order of priority set forth in Section  3.05  (except as  otherwise  provided in
Section 5.04(b).

         The Master  Servicer  may direct  the  Indenture  Trustee to invest any
funds in the Payment Account in Eligible  Investments maturing no later than the
Business  Day  preceding  each Payment Date and shall not be sold or disposed of
prior to the maturity.  Unless otherwise instructed by the Master Servicer,  the
Indenture  Trustee  shall  invest all funds in the  Payment  Account in Eligible
Investments.

         (c) On or  before  the  Closing  Date the  Issuer  shall  open,  at the
Corporate  Trust Office,  an account which shall be the "Funding  Account".  The
Master Servicer may direct the Indenture

                                       45

<PAGE>



Trustee  to invest any funds in the  Funding  Account  in  Eligible  Investments
maturing no later than the  Business Day  preceding  each Payment Date and shall
not be sold or disposed of prior to the maturity. Unless otherwise instructed by
the Master Servicer, the Indenture Trustee shall invest all funds in the Payment
Account in its Corporate  Trust Short Term  Investment  Fund so long as it is an
Eligible  Investment.  During the Funding  Period,  any amounts  received by the
Indenture  Trustee in respect of Net  Principal  Collections  for deposit in the
Funding Account, together with any Eligible Investments in which such monies are
or will be invested or reinvested during the term of the Notes, shall be held by
the  Indenture  Trustee  in the  Funding  Account  as part of the Trust  Estate,
subject to disbursement and withdrawal as herein provided: Amounts on deposit in
the Funding Account in respect of Net Principal  Collections may be withdrawn on
each Deposit Date and (1) paid to the Issuer in payment for Additional  Loans by
the deposit of such amount to the  Collection  Account and (2) at the end of the
Funding Period any amounts remaining in the Funding Account after the withdrawal
called  for by clause  (1)  shall be  deposited  in the  Payment  Account  to be
included in the payment of principal on the Payment Date that is the last day of
the Funding Period.

         (d) (i) Any  investment  in the  institution  with  which  the  Funding
Account  is  maintained  may  mature  on such  Payment  Date and (ii) any  other
investment  may  mature on such  Payment  Date if the  Indenture  Trustee  shall
advance funds on such Payment Date to the Funding  Account in the amount payable
on such  investment on such Payment Date,  pending receipt thereof to the extent
necessary to make distributions on the Notes and the Certificates) and shall not
be sold or disposed of prior to maturity.

         Section  8.03.  Officer's  Certificate.  The  Indenture  Trustee  shall
receive at least  [seven]  days notice when  requested by the Issuer to take any
action pursuant to Section 8.05(a),  accompanied by copies of any instruments to
be executed,  and the Indenture  Trustee  shall also require,  as a condition to
such action, an Officer's Certificate, in form and substance satisfactory to the
Indenture  Trustee,  stating the legal effect of any such action,  outlining the
steps  required  to  complete  the  same,  and  concluding  that all  conditions
precedent to the taking of such action have been complied with.

         Section  8.04.  Termination  Upon  Distribution  to  Noteholders.  This
Indenture and the respective  obligations and responsibilities of the Issuer and
the Indenture  Trustee created hereby shall  terminate upon the  distribution to
Noteholders,  Certificate Paying Agent, on behalf of the  Certificateholders and
the  Indenture  Trustee of all amounts  required to be  distributed  pursuant to
Article III; provided,  however, that in no event shall the trust created hereby
continue beyond the expiration of 21 years from the death of the survivor of the
descendants  of Joseph P. Kennedy,  the late  ambassador of the United States to
the Court of St. James, living on the date hereof.

         Section 8.05.  Release of Trust  Estate.  (a) Subject to the payment of
its fees and  expenses,  the  Indenture  Trustee may,  and when  required by the
provisions of this Indenture shall, execute instruments to release property from
the lien of this Indenture,  or convey the Indenture  Trustee's  interest in the
same, in a manner and under  circumstances  that are not  inconsistent  with the
provisions of this  Indenture.  No party relying upon an instrument  executed by
the Indenture

                                       46

<PAGE>


Trustee as provided in Article VIII  hereunder  shall be bound to ascertain  the
Indenture Trustee's  authority,  inquire into the satisfaction of any conditions
precedent, or see to the application of any monies.

         (b) The Indenture Trustee shall, at such time as (i) there are no Notes
Outstanding,  (ii) all sums due the Indenture Trustee pursuant to this Indenture
have been  paid,  and (iii) all sums due the  Credit  Enhancer  have been  paid,
release any  remaining  portion of the Trust  Estate that secured the Notes from
the lien of this Indenture.

         [(c) The Indenture Trustee shall release property from the lien of this
Indenture pursuant to this Section 8.05 only upon receipt of an request from the
Issuer accompanied by an [Officers' Certificate], [an Opinion of Counsel,] and a
letter  from the  Credit  Enhancer,  stating  that the  Credit  Enhancer  has no
objection to such request from the Issuer.]

         Section 8.06.  Surrender of Notes Upon Final Payment.  By acceptance of
any Note,  the Holder  thereof  agrees to surrender  such Note to the  Indenture
Trustee  promptly,  prior to such  Noteholder's  receipt  of the  final  payment
thereon.


                                       47

<PAGE>



                                   ARTICLE IX

                             Supplemental Indentures

         Section 9.01.  Supplemental  Indentures Without Consent of Noteholders.
(a)  Without the consent of the Holders of any Notes but with the consent of the
Credit Enhancer and prior notice to the Rating Agencies and the Credit Enhancer,
the Issuer and the Indenture Trustee,  when authorized by an Issuer Request,  at
any  time  and  from  time to  time,  may  enter  into  one or  more  indentures
supplemental  hereto  (which  shall  conform  to the  provisions  of  the  Trust
Indenture  Act as in  force  at the  date  of the  execution  thereof),  in form
satisfactory to the Indenture Trustee, for any of the following purposes:

                       (i) to correct or amplify the description of any property
         at any time subject to the lien of this Indenture, or better to assure,
         convey and confirm unto the Indenture  Trustee any property  subject or
         required to be subjected to the lien of this  Indenture,  or to subject
         to the lien of this Indenture additional property;

                       (ii) to evidence the  succession,  in compliance with the
         applicable  provisions hereof, of another person to the Issuer, and the
         assumption by any such  successor of the covenants of the Issuer herein
         and in the Notes contained;

                       (iii)  to add to the  covenants  of the  Issuer,  for the
         benefit of the Holders of the Notes, or to surrender any right or power
         herein conferred upon the Issuer;

                       (iv) to convey, transfer,  assign, mortgage or pledge any
         property to or with the Indenture Trustee;

                       (v) to cure any  ambiguity,  to correct or supplement any
         provision  herein  or  in  any  supplemental   indenture  that  may  be
         inconsistent  with any other  provision  herein or in any  supplemental
         indenture

                       (vi) to make any other provisions with respect to matters
         or  questions  arising  under  this  Indenture  or in any  supplemental
         indenture;   provided,  that  such  action  shall  not  materially  and
         adversely affect the interests of the Holders of the Notes;

                      (vii) to evidence  and provide for the  acceptance  of the
         appointment  hereunder by a successor trustee with respect to the Notes
         and to add to or change  any of the  provisions  of this  Indenture  as
         shall be  necessary  to  facilitate  the  administration  of the trusts
         hereunder by more than one  trustee,  pursuant to the  requirements  of
         Article VI; or

                     (viii) to modify,  eliminate  or add to the  provisions  of
         this  Indenture  to such  extent as shall be  necessary  to effect  the
         qualification  of this  Indenture  under the TIA or under  any  similar
         federal  statute  hereafter  enacted and to add to this  Indenture such
         other provisions as may be expressly required by the TIA;


                                       48

<PAGE>


provided,  however,  that no such  indenture  supplements  shall be entered into
unless the  Indenture  Trustee  shall have  received an Opinion of Counsel  that
entering into such indenture  supplement will not have any material  adverse tax
consequences to the Noteholders.

         The Indenture  Trustee is hereby authorized to join in the execution of
any such supplemental  indenture and to make any further appropriate  agreements
and stipulations that may be therein contained.

         (b) The Issuer and the Indenture Trustee,  when authorized by an Issuer
Request,  may,  also  without the consent of any of the Holders of the Notes but
with the consent of the Credit  Enhancer and prior notice to the Rating Agencies
and the Credit  Enhancer,  enter into an  indenture or  indentures  supplemental
hereto for the purpose of adding any provisions to, or changing in any manner or
eliminating  any of the  provisions  of, this  Indenture  or of modifying in any
manner the rights of the  Holders of the Notes under this  Indenture;  provided,
however,  that such action shall not, as evidenced by an Opinion of Counsel, (i)
adversely affect in any material respect the interests of any Noteholder or (ii)
cause the Issuer to be subject to an entity level tax.

         Section 9.02. Supplemental Indentures With Consent of Noteholders.  The
Issuer and the Indenture  Trustee,  when authorized by an Issuer  Request,  also
may, with prior notice to the Rating  Agencies and, with the written  consent of
the  Credit  Enhancer  and with the  consent  of the  Holders of not less than a
majority of the Security  Balances of each Class of Notes affected  thereby,  by
Act of such Holders  delivered to the Issuer and the  Indenture  Trustee,  enter
into an indenture or  indentures  supplemental  hereto for the purpose of adding
any  provisions  to,  or  changing  in  any  manner  or  eliminating  any of the
provisions  of, this  Indenture  or of modifying in any manner the rights of the
Holders  of the Notes  under this  Indenture;  provided,  however,  that no such
supplemental  indenture  shall,  without  the consent of the Holder of each Note
affected thereby:

                        (i) change the date of  payment  of any  installment  of
         principal of or interest on any Note,  or reduce the  principal  amount
         thereof or the interest  rate  thereon,  change the  provisions of this
         Indenture  relating  to  the  application  of  collections  on,  or the
         proceeds of the sale of, the Trust Estate to payment of principal of or
         interest  on the Notes,  or change any place of payment  where,  or the
         coin or currency in which, any Note or the interest thereon is payable,
         or  impair  the  right to  institute  suit for the  enforcement  of the
         provisions  of  this  Indenture  requiring  the  application  of  funds
         available  therefor,  as  provided  in Article V, to the payment of any
         such  amount  due on the  Notes on or after  the  respective  due dates
         thereof;

                       (ii) reduce the  percentage  of the Security  Balances of
         the Notes, the consent of the Holders of which is required for any such
         supplemental  indenture,  or the  consent  of the  Holders  of which is
         required for any waiver of compliance  with certain  provisions of this
         Indenture or certain defaults hereunder and their consequences provided
         for in this Indenture;


                                       49

<PAGE>


                      (iii) modify or alter the provisions of the proviso to the
         definition of the term  "Outstanding"  or modify or alter the exception
         in the definition of the term "Holder";

                       (iv) reduce the  percentage  of the Security  Balances of
         the Notes required to direct the Indenture Trustee to direct the Issuer
         to sell or liquidate the Trust Estate pursuant to Section 5.04;

                        (v) modify any  provision of this Section 9.02 except to
         increase  any  percentage  specified  herein or to provide that certain
         additional  provisions of this Indenture or the Basic Documents  cannot
         be  modified  or waived  without the consent of the Holder of each Note
         affected thereby;

                       (vi) modify any of the  provisions  of this  Indenture in
         such manner as to affect the  calculation  of the amount of any payment
         of interest or principal due on any Note on any Payment Date (including
         the   calculation  of  any  of  the   individual   components  of  such
         calculation); or

                      (vii) permit the creation of any lien ranking  prior to or
         on a parity with the lien of this Indenture with respect to any part of
         the Trust  Estate or,  except as otherwise  permitted  or  contemplated
         herein,  terminate  the lien of this  Indenture  on any property at any
         time  subject  hereto or deprive the Holder of any Note of the security
         provided by the lien of this  Indenture;  and provided,  further,  that
         such action shall not, as evidenced by an Opinion of Counsel, cause the
         Issuer to be subject to an entity level tax.

         The Indenture  Trustee may in its discretion  determine  whether or not
any  Notes  would  be  affected  by any  supplemental  indenture  and  any  such
determination  shall  be  conclusive  upon the  Holders  of all  Notes,  whether
theretofore or thereafter  authenticated and delivered hereunder.  The Indenture
Trustee shall not be liable for any such determination made in good faith.

         It shall not be necessary for any Act of Noteholders under this Section
9.02 to approve the particular form of any proposed supplemental indenture,  but
it shall be sufficient if such Act shall approve the substance thereof.

         Promptly after the execution by the Issuer and the Indenture Trustee of
any supplemental  indenture pursuant to this Section 9.02, the Indenture Trustee
shall mail to the Holders of the Notes to which such  amendment or  supplemental
indenture  relates a notice setting forth in general terms the substance of such
supplemental  indenture.  Any  failure  of the  Indenture  Trustee  to mail such
notice, or any defect therein,  shall not, however,  in any way impair or affect
the validity of any such supplemental indenture.

         Section 9.03. Execution of Supplemental  Indentures.  In executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the  modification  thereby of the trusts created
by this  Indenture,  the  Indenture  Trustee  shall be entitled to receive,  and
subject to Sections 6.01 and 6.02,  shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized or

                                       50

<PAGE>



permitted  by this  Indenture.  The  Indenture  Trustee  may,  but  shall not be
obligated  to,  enter into any such  supplemental  indenture  that  affects  the
Indenture  Trustee's own rights,  duties,  liabilities or immunities  under this
Indenture or otherwise.

         Section 9.04. Effect of Supplemental  Indenture.  Upon the execution of
any supplemental  indenture  pursuant to the provisions  hereof,  this Indenture
shall be and shall be deemed to be modified and amended in accordance  therewith
with  respect  to  the  Notes  affected  thereby,  and  the  respective  rights,
limitations of rights,  obligations,  duties,  liabilities and immunities  under
this Indenture of the Indenture Trustee, the Issuer and the Holders of the Notes
shall thereafter be determined,  exercised and enforced hereunder subject in all
respects to such modifications and amendments,  and all the terms and conditions
of any such  supplemental  indenture  shall be and be  deemed  to be part of the
terms and conditions of this Indenture for any and all purposes.

         Section 9.05.  Conformity  with Trust Indenture Act. Every amendment of
this  Indenture  and every  supplemental  indenture  executed  pursuant  to this
Article IX shall conform to the  requirements of the Trust Indenture Act as then
in effect so long as this  Indenture  shall  then be  qualified  under the Trust
Indenture Act.

         Section  9.06.  Reference in Notes to  Supplemental  Indentures.  Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a  notation  in form  approved  by the  Indenture  Trustee as to any matter
provided  for in such  supplemental  indenture.  If the Issuer or the Inden ture
Trustee shall so determine,  new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental  indenture may
be prepared and executed by the Issuer and  authenticated  and  delivered by the
Indenture Trustee in exchange for Outstanding Notes.


                                       51

<PAGE>



                                    ARTICLE X

                                  Miscellaneous

         Section 10.01.  Compliance Certificates and Opinions, etc. (a) Upon any
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee and to the Credit Enhancer (i) an Officer's Certificate stating that all
conditions  precedent,  if any,  provided for in this Indenture  relating to the
proposed  action have been complied with and (ii) an Opinion of Counsel  stating
that in the opinion of such counsel all such conditions precedent,  if any, have
been complied with,  except that, in the case of any such application or request
as to which the  furnishing of such  documents is  specifically  required by any
provision  of this  Indenture,  no  additional  certificate  or opinion  need be
furnished.

         Every  certificate  or  opinion  with  respect  to  compliance  with  a
condition or covenant provided for in this Indenture shall include:

                  (1) a statement  that each  signatory of such  certificate  or
         opinion has read or has caused to be read such  covenant  or  condition
         and the definitions herein relating thereto;

                  (2) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (3) a statement  that, in the opinion of each such  signatory,
         such  signatory  has  made  such  examination  or  investigation  as is
         necessary to enable such signatory to express an informed opinion as to
         whether or not such covenant or condition has been complied with;

                  (4) a  statement  as to  whether,  in the opinion of each such
         signatory, such condition or covenant has been complied with; and

                  (5) if the Signer of such  Certificate  or Opinion is required
         to be Independent, the Statement required by the definition of the term
         "Independent".

         (b) (i) Prior to the  deposit of any  Collateral  or other  property or
securities  with the  Indenture  Trustee  that is to be made the  basis  for the
release of any property or securities subject to the lien of this Indenture, the
Issuer  shall,  in addition  to any  obligation  imposed in Section  10.01(a) or
elsewhere  in this  Indenture,  furnish to the  Indenture  Trustee an  Officer's
Certificate  certifying  or stating  the  opinion of each  person  signing  such
certificate  as to the fair value (within 90 days of such deposit) to the Issuer
of the Collateral or other property or securities to be so deposited.

                       (ii)  Whenever  the Issuer is  required to furnish to the
Indenture Trustee an Officer's Certificate  certifying or stating the opinion of
any signer thereof as to the matters

                                       52

<PAGE>



described in clause (i) above,  the Issuer  shall also deliver to the  Indenture
Trustee an Independent  Certificate as to the same matters, if the fair value to
the Issuer of the securities to be so deposited and of all other such securities
made the basis of any such  withdrawal or release since the  commencement of the
then-current  fiscal  year  of the  Issuer,  as set  forth  in the  certificates
delivered  pursuant to clause (i) above and this clause (ii),  is 10% or more of
the Security Balances of the Notes, but such a certificate need not be furnished
with respect to any  securities so  deposited,  if the fair value thereof to the
Issuer as set forth in the related Officer's Certificate is less than $25,000 or
less than one percent of the Security Balances of the Notes.

                       (iii)  Whenever  any  property  or  securities  are to be
released from the lien of this  Indenture,  the Issuer shall also furnish to the
Indenture Trustee an Officer's Certificate  certifying or stating the opinion of
each person  signing such  certificate  as to the fair value  (within 90 days of
such release) of the property or securities  proposed to be released and stating
that in the  opinion of such  person the  proposed  release  will not impair the
security under this Indenture in contravention of the provisions hereof.

                       (iv)  Whenever  the Issuer is  required to furnish to the
Indenture Trustee an Officer's Certificate  certifying or stating the opinion of
any signer thereof as to the matters described in clause (iii) above, the Issuer
shall also furnish to the Indenture Trustee an Independent Certificate as to the
same  matters if the fair value of the property or  securities  and of all other
property,  other than property as contemplated by clause (v) below or securities
released  from  the  lien  of  this  Indenture  since  the  commencement  of the
then-current  calendar year, as set forth in the certificates required by clause
(iii) above and this clause (iv), equals 10% or more of the Security Balances of
the Notes, but such certificate need not be furnished in the case of any release
of property or  securities if the fair value thereof as set forth in the related
Officer's  Certificate is less than $25,000 or less than one percent of the then
Security Balances of the Notes.

                       (v) Notwithstanding any provision of this Indenture,  the
Issuer may, without  compliance with the requirements of the other provisions of
this Section 10.01, (A) collect, sell or otherwise dispose of the Mortgage Loans
as and to the extent  permitted  or required by the Basic  Documents or (B) make
cash  payments  out of the  Payment  Account as and to the extent  permitted  or
required by the Basic  Documents [, so long as the Issuer  shall  deliver to the
Indenture  Trustee  every six months,  commencing  _____________,  an  Officer's
Certificate  of the  Issuer  stating  that all the  dispositions  of  Collateral
described in clauses (A) or (B) above that  occurred  during the  preceding  six
calendar  months were in the ordinary  course of the Issuer's  business and that
the proceeds thereof were applied in accordance with the Basic Documents].

         Section 10.02. Form of Documents Delivered to Indenture Trustee. In any
case where  several  matters are required to be  certified  by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified  by, or covered by the opinion of, only one such Person,  or that they
be so certified or covered by only one document, but one such Person may certify
or give an  opinion  with  respect  to some  matters  and one or more other such
Persons as to other matters,  and any such Person may certify or give an opinion
as to such matters in one or several documents.


                                       53

<PAGE>



         Any  certificate or opinion of an Authorized  Officer of the Issuer may
be based, insofar as it relates to legal matters,  upon a certificate or opinion
of, or  representations  by,  counsel,  unless  such  officer  knows,  or in the
exercise of  reasonable  care should know,  that the  certificate  or opinion or
representations  with  respect  to the  matters  upon which his  certificate  or
opinion is based are erroneous. Any such certificate of an Authorized Officer or
Opinion of Counsel may be based, insofar as it relates to factual matters,  upon
a certificate  or opinion of, or  representations  by, an officer or officers of
the Seller, the Issuer or the  Administrator,  stating that the information with
respect to such factual  matters is in the possession of the Seller,  the Issuer
or  the  Administrator,  unless  such  counsel  knows,  or in  the  exercise  of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are erroneous.

         Where any  Person is  required  to make,  give or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

         Whenever in this  Indenture,  in  connection  with any  application  or
certificate or report to the Indenture  Trustee,  it is provided that the Issuer
shall  deliver any document as a condition of the granting of such  application,
or as evidence of the Issuer's  compliance with any term hereof,  it is intended
that the truth and accuracy,  at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed  to affect the  Indenture  Trustee's  right to rely upon the truth and
accuracy of any statement or opinion  contained in any such document as provided
in Article VI.

         Section  10.03.   Acts  of  Noteholders.   (a)  Any  request,   demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Indenture  to be  given or taken by  Noteholders  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are delivered to the Indenture Trustee,  and, where it
is hereby expressly required, to the Issuer. Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "Act" of the Noteholders signing such instrument or instruments. Proof
of execution of any such  instrument or of a writing  appointing  any such agent
shall be  sufficient  for any purpose of this  Indenture and (subject to Section
6.01)  conclusive in favor of the Indenture  Trustee and the Issuer,  if made in
the manner provided in this Section 10.03.

         (b) The  fact  and  date of the  execution  by any  person  of any such
instrument  or writing  may be proved in any manner that the  Indenture  Trustee
deems sufficient.

         (c)  The ownership of Notes shall be proved by the Note Registrar.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of every
Note issued upon the registration

                                       54

<PAGE>



thereof or in exchange therefor or in lieu thereof, in respect of anything done,
omitted  or  suffered  to be done by the  Indenture  Trustee  or the  Issuer  in
reliance thereon, whether or not notation of such action is made upon such Note.

         Section 10.04.  Notices,  etc., to Indenture  Trustee,  Issuer,  Credit
Enhancer and Rating Agencies.  Any request,  demand,  authorization,  direction,
notice,  consent,  waiver or Act of Note holders or other documents  provided or
permitted by this  Indenture  shall be in writing and if such  request,  demand,
authorization, direction, notice, consent, waiver or act of Noteholders is to be
made upon, given or furnished to or filed with:

                        (i) the  Indenture  Trustee by any  Noteholder or by the
         Issuer shall be sufficient for every purpose  hereunder if made, given,
         furnished or filed in writing to or with the  Indenture  Trustee at the
         Corporate Trust Office.  The Indenture  Trustee shall promptly transmit
         any notice received by it from the Noteholders to the Issuer, or

                       (ii)  the  Issuer  by  the  Indenture  Trustee  or by any
         Noteholder  shall be  sufficient  for  every  purpose  hereunder  if in
         writing and mailed first-class, postage prepaid to the Issuer addressed
         to:  WMC MBN  Trust  Series  199_ -  ______,  in care of [Name of Owner
         Trustee] _________________,  __________,  ______________,  Attention of
         _________________________________________    with   a   copy   to   the
         Administrator     at     ________________     Attention:     __________
         __________________________,   or  at  any  other   address   previously
         furnished  in  writing  to the  Indenture  Trustee by the Issuer or the
         Administrator.  The Issuer shall promptly  transmit any notice received
         by it from the Noteholders to the Indenture Trustee, or

                      (iii) the Credit  Enhancer  by the Issuer,  the  Indenture
         Trustee or by any  Noteholders  shall be  sufficient  for every purpose
         hereunder to in writing and mailed,  first-class  postage pre-paid,  or
         personally  delivered  or  telecopied  to:  [Name of Credit  Enhancer],
         ________________,       ________,      _______________,      Attention:
         _________________,        ___________________________,        Telephone
         ______________.  Telecopier  ______________.  The Credit Enhancer shall
         promptly  transmit  any  notice  received  by it from the  Issuer,  the
         Indenture  Trustee  or the  Noteholders  to  the  Issuer  or  Indenture
         Trustee, as the case may be.

         Notices required to be given to the Rating Agencies by the Issuer,  the
Indenture Trustee or the Owner Trustee shall be in writing, personally delivered
or mailed by certified  mail,  return receipt  requested,  to (i) in the case of
[Moody's],  at the following  address:  [Moody's  Investors  Service,  Inc., ABS
Monitoring  Department,  99 Church Street, New York, New York 10007] and (ii) in
the case of [Standard & Poor's],  at the following  address:  [Standard & Poor's
Ratings Group, 26 Broadway (15th Floor), New York, New York 10004,  Attention of
Asset Backed Surveillance  Department];  or as to each of the foregoing, at such
other address as shall be designated by written notice to the other parties.

         Section 10.05.  Notices to  Noteholders;  Waiver.  Where this Indenture
provides  for  notice  to  Noteholders  of  any  event,  such  notice  shall  be
sufficiently given (unless otherwise herein

                                       55

<PAGE>



expressly  provided) if in writing and mailed,  first-class,  postage prepaid to
each  Noteholder  affected by such event,  at such Person's as it appears on the
Note Register, not later than the latest date, and not earlier than the earliest
date,  prescribed  for the giving of such  notice.  In any case where  notice to
Noteholders  is given by mail,  neither  the failure to mail such notice nor any
defect in any notice so mailed to any  particular  Noteholder  shall  affect the
sufficiency  of such notice with  respect to other  Noteholders,  and any notice
that is mailed in the manner herein  provided shall  conclusively be presumed to
have been duly given  regardless  of  whether  such  notice is in fact  actually
received.

         Where this Indenture provides for notice in any manner, such notice may
be waived in writing by any Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers  of notice by  Noteholders  shall be filed  with the  Indenture
Trustee but such filing  shall not be a condition  precedent  to the validity of
any action taken in reliance upon such a waiver.

         In case,  by reason of the  suspension  of  regular  mail  service as a
result of a strike,  work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to  Noteholders  when such notice is required to be
given  pursuant to any  provision of this  Indenture,  then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed to
be a sufficient giving of such notice.

         Where  this  Indenture  provides  for  notice to the  Rating  Agencies,
failure to give such  notice  shall not affect any other  rights or  obligations
created hereunder,  and shall not under any circumstance  constitute an Event of
Default.

         Section 10.06. Alternate Payment and Notice Provisions. Notwithstanding
any provision of this Indenture or any of the Notes to the contrary,  the Issuer
may enter into any agreement with any Holder of a Note providing for a method of
payment, or notice by the Indenture Trustee or any Administrator to such Holder,
that is  different  from the methods  provided  for in this  Indenture  for such
payments or notices. The Issuer shall furnish to the Indenture Trustee a copy of
each such  agreement and the Indenture  Trustee shall cause  payments to be made
and notices to be given in accordance with such agreements.

         Section  10.07.  Conflict  with Trust  Indenture  Act. If any provision
hereof  limits,  qualifies or conflicts  with another  provision  hereof that is
required to be included in this  Indenture by any of the provisions of the Trust
Indenture Act, such required provision shall control.

         The provisions of TIA ss.ss.  310 through 317 that impose duties on any
Person  (including the provisions  automatically  deemed  included herein unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

         Section  10.08.  Effect of Headings.  The Article and Section  headings
herein are for convenience only and shall not affect the construction hereof.

                                       56

<PAGE>



         Section 10.09.  Successors and Assigns. All covenants and agreements in
this  Indenture  and the  Notes by the  Issuer  shall  bind its  successors  and
assigns, whether so expressed or not. All agreements of the Indenture Trustee in
this Indenture shall bind its successors, co- trustees and agents.

         Section 10.10. Separability. In case any provision in this Indenture or
in the Notes shall be invalid, illegal or unenforceable, the validity, legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

         Section  10.11.  Benefits of  Indenture.  The Credit  Enhancer  and its
successors  and assigns shall be a third-party  beneficiary to the provisions of
this Indenture.  Nothing in this Indenture or in the Notes,  express or implied,
shall give to any  Person,  other than the parties  hereto and their  successors
hereunder,  and the Noteholders,  and any other party secured hereunder, and any
other Person with an  ownership  interest in any part of the Trust  Estate,  any
benefit or any legal or equitable right, remedy or claim under this Indenture.

         Section 10.12. Legal Holidays.  In any case where the date on which any
payment  is due shall not be a Business  Day,  then  (notwithstanding  any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next  succeeding  Business  Day with the same  force  and
effect as if made on the date on which  nominally  due,  and no  interest  shall
accrue for the period from and after any such nominal date.

         Section  10.13.  GOVERNING  LAW. THIS  INDENTURE  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW  YORK,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         Section  10.14.  Counterparts.  This  Indenture  may be executed in any
number  of  counterparts,  each of which so  executed  shall be  deemed to be an
original,  but all such counterparts  shall together  constitute but one and the
same instrument.

         Section 10.15. Recording of Indenture.  If this Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at its expense  accompanied  by an Opinion of Counsel
(which may be counsel to the Indenture  Trustee or any other counsel  reasonably
acceptable  to the  Indenture  Trustee)  to the effect  that such  recording  is
necessary  either for the  protection  of the  Noteholders  or any other  Person
secured  hereunder or for the  enforcement of any right or remedy granted to the
Indenture Trustee under this Indenture.

         Section 10.16. Issuer Obligation. No recourse may be taken, directly or
indirectly,  with respect to the obligations of the Issuer, the Owner Trustee or
the Indenture Trustee on the Notes or under this Indenture or any certificate or
other  writing  delivered in connection  herewith or therewith,  against (i) the
Indenture  Trustee or the Owner  Trustee in its  individual  capacity,  (ii) any
owner of a  beneficial  interest  in the  Issuer  or (iii) any  partner,  owner,
beneficiary, agent,

                                       57

<PAGE>



officer,  director,  employee  or agent of the  Indenture  Trustee  or the Owner
Trustee in its individual  capacity,  any holder of a beneficial interest in the
Issuer, the Owner Trustee or the Indenture Trustee or of any successor or assign
of the Indenture Trustee or the Owner Trustee in its individual capacity, except
as any such  Person  may have  expressly  agreed (it being  understood  that the
Indenture  Trustee  and the  Owner  Trustee  have no such  obligations  in their
individual  capacity)  and except that any such  partner,  owner or  beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration  for  stock,  unpaid  capital  contribution  or failure to pay any
installment or call owing to such entity. For all purposes of this Indenture, in
the performance of any duties or obligations of the Issuer hereunder,  the Owner
Trustee  shall be subject  to, and  entitled to the  benefits  of, the terms and
provisions of Article VI, VII and VIII of the Trust Agreement.

         Section 10.17.  No Petition.  The Indenture  Trustee,  by entering into
this Indenture,  and each Noteholder,  by accepting a Note,  hereby covenant and
agree that they will not at any time  institute  against  the  Depositor  or the
Issuer,  or join in any institution  against the Depositor or the Issuer of, any
bankruptcy, reorganization,  arrangement, insolvency or liquidation proceedings,
or other  proceedings  under any United  States  federal or state  bankruptcy or
similar law in  connection  with any  obligations  relating  to the Notes,  this
Indenture or any of the Basic Documents.

         Section 10.18. Inspection.  The Issuer agrees that, on reasonable prior
notice, it shall permit any representative of the Indenture Trustee,  during the
Issuer's normal  business  hours, to examine all the books of account,  records,
reports and other papers of the Issuer,  to make copies and extracts  therefrom,
to cause such books to be audited by Independent  certified public  accountants,
and to discuss the Issuer's  affairs,  finances  and accounts  with the Issuer's
officers,  employees, and Independent certified public accountants,  all at such
reasonable  times and as often as may be  reasonably  requested.  The  Indenture
Trustee shall and shall cause its representatives to hold in confidence all such
information  except to the extent  disclosure  may be  required  by law (and all
reasonable applications for confidential treatment are unavailing) and except to
the  extent  that the  Indenture  Trustee  may  reasonably  determine  that such
disclosure is consistent with its obligations hereunder.

         Section 10.19.  Authority of the Administrator.  Each of the parties to
this  Indenture  acknowledges  that the Issuer and the Owner  Trustee  have each
appointed  the  Administrator  to act as its agent to  perform  the  duties  and
obligations of the Issuer hereunder.  Unless otherwise  instructed by the Issuer
or the  Owner  Trustee,  copies  of all  notices,  requests,  demands  and other
documents  to be delivered  to the Issuer or the Owner  Trustee  pursuant to the
terms  hereof  shall  be  delivered  to  the  Administrator.   Unless  otherwise
instructed by the Issuer or the Owner Trustee,  all notices,  requests,  demands
and other documents to be executed or delivered,  and any action to be taken, by
the Issuer or the Owner  Trustee  pursuant to the terms  hereof may be executed,
delivered  and/or  taken by the  Administrator  pursuant  to the  Administration
Agreement.


                                       58

<PAGE>



         IN WITNESS  WHEREOF,  the Issuer and the Indenture  Trustee have caused
their names to be signed  hereto by their  respective  officers  thereunto  duly
authorized, all as of the day and year first above written.

                                            WMC MBN Trust Series 199_ -  _____,
                                            as Issuer


                                            By: _______________________________
                                                not in its individual capacity
                                                but solely as Owner Trustee

                                            By:
                                               Name:
                                               Title:


                                            ___________________________________,
                                            as Indenture Trustee, as Certificate
                                            Paying Agent and as Note Registrar


                                            By:  ______________________________
                                               Name:  _________________________
                                               Title:  ________________________


- ---------------------------------
hereby accepts the appointment as
Cer    tificate    Paying   Agent
pursuant  to Section  3.03 hereof
and  as   Certificate   Registrar
pursuant to Section 4.02 hereof.


_____________________________________
By: _________________________________
Title: ______________________________



<PAGE>



STATE OF NEW YORK                           )
                                            ) ss.:
COUNTY OF NEW YORK                          )

         On  this  ____  day  of  __________,   before  me  personally  appeared
______________,  to me known,  who being by me duly  sworn,  did depose and say,
that he resides at_________________,  __________________,  that he is the of the
Owner  Trustee,  one of the corpo  rations  described in and which  executed the
above  instrument;  that he knows  the seal of said  corporation;  that the seal
affixed to said  instrument is such  corporate  seal;  that it was so affixed by
order of the Board of Directors of said corporation; and that he signed his name
thereto by like order.


                                                 ---------------------------
                                                         Notary Public


[NOTARIAL SEAL]




STATE OF NEW YORK                           )
                                            ) ss.:
COUNTY OF NEW YORK                          )

         On  this  ____  day  of  __________,   before  me  personally  appeared
_______________,  to me known,  who being by me duly sworn,  did depose and say,
that he  resides  at  ___________________  , that  he is the  ______________  of
________________, as Indenture Trustee, one of the corporations described in and
which executed the above instrument; that he knows the seal of said corporation;
that the seal affixed to said  instrument is such corporate seal; that it was so
affixed  by order of the Board of  Directors  of said  corporation;  and that he
signed his name thereto by like order.

                                                  ---------------------------
                                                         Notary Public

<PAGE>


STATE OF NEW YORK      )
                       ) ss.:
COUNTY OF NEW YORK     )


         On  this  ____  day  of  __________,   before  me  personally  appeared
___________,  to me known,  who being by me duly sworn, did depose and say, that
he   resides   at   ________________,   that  he  is  an   ________________   of
_______________,  as Indenture Trustee, one of the corporations described in and
which executed the above instrument; that he knows the seal of said corporation;
that the seal affixed to said  instrument is such corporate seal; that it was so
affixed  by order of the Board of  Directors  of said  corporation;  and that he
signed his name thereto by like order.


                                                 ---------------------------
                                                         Notary Public


[NOTARIAL SEAL]


<PAGE>

                                   APPENDIX A

                                   DEFINITIONS


                  ADJUSTABLE RATE MORTGAGE LOAN: A Mortgage Loan with a Mortgage
Rate that is subject to periodic adjustment calculated on the basis of the
Index, plus an applicable Gross Margin. Each Adjustable Rate Mortgage Loan is
secured by a first lien on the related Mortgaged Property.

                  ADJUSTMENT DATE: As to each Adjustable Rate Mortgage Loan,
each date set forth in the related Mortgage Note on which an adjustment to the
interest rate on such Mortgage Loan becomes effective.

                  ADMINISTRATIVE FEE: The amount of the fee payable to the Owner
Trustee together with the amount of the premium payable to the Note Insurer,
which will accrue at ______% per annum based on the Note Principal Balance of
the Notes.

                  ADVANCE: As to any Mortgage Loan, any advance made by the
Master Servicer, pursuant to Section 4.04 of the Servicing Agreement.

                  AFFILIATE: With respect to any Person, any other Person
controlling, controlled by or under common control with such Person. For
purposes of this definition, "control" means the power to direct the management
and policies of a Person, directly or indirectly, whether through ownership of
voting securities, by contract or otherwise and "controlling" and "controlled"
shall have meanings correlative to the foregoing.

                  APPRAISED VALUE: The appraised value of a Mortgaged Property
based upon the lesser of (i) the appraisal made at the time of the origination
of the related Mortgage Loan, or (ii) the sales price of such Mortgaged Property
at such time of origination. With respect to a Mortgage Loan the proceeds of
which were used to refinance an existing mortgage loan, the appraised value of
the Mortgaged Property based upon the appraisal (as reviewed and approved by the
Seller) obtained at the time of refinancing.

                  ASSIGNMENT OF MORTGAGE: An assignment of Mortgage, notice of
transfer or equivalent instrument, in recordable form, which is sufficient under
the laws of the jurisdiction wherein the related Mortgaged Property is located
to reflect of record the sale of the Mortgage, which assignment, notice of
transfer or equivalent instrument may be in the form of one or more blanket
assignments covering Mortgages secured by Mortgaged Properties located in the
same county, if permitted by law.

                  AUTHORIZED NEWSPAPER: A newspaper of general circulation in
the Borough of Manhattan, The City of New York, printed in the English language
and customarily published on each Business Day, whether or not published on
Saturdays, Sundays or holidays.


                                        1

<PAGE>



                  AUTHORIZED OFFICER: With respect to the Issuer, any officer of
the Owner Trustee who is authorized to act for the Owner Trustee in matters
relating to the Issuer and who is identi fied on the list of Authorized Officers
delivered by the Owner Trustee to the Indenture Trustee on the Closing Date (as
such list may be modified or supplemented from time to time thereafter).

                  AVAILABLE FUNDS: As to any Payment Date, an amount equal to
the amount on deposit in the Payment Account on such Payment Date and available
for distribution to the Noteholders (minus, if the Notes have been declared due
and payable following an Event of Default on such Payment Date, any amounts owed
to the Indenture Trustee by the Issuer pursuant to Section 6.07 of the
Indenture).

                  AVAILABLE FUNDS CAP CARRY-FORWARD AMOUNT: With respect to the
Notes and any Payment Date, an amount equal to the sum of (x) the amount, if
any, by which (a) the lesser of (1) the amount payable if clause (i) of the
definition of Note Interest Rate is used to calculate interest and (2) the
amount payable if the Maximum Note Interest Rate is used to calculate interest
exceeds (b) the amount payable if clause (ii) of the definition of Note Interest
Rate is used to calculate interest and (y) the interest accrued during the prior
Interest Period on the amount of any Available Funds Cap Carry-Forward Amount
immediately prior to such Payment Date, calculated on the basis of a 360-day
year and the actual number of days elapsed and using the Note Interest Rate
applicable to such Payment Date minus (z) the aggregate of all amounts
distributed to the Noteholders on all prior Payment Dates pursuant to Section
3.05(v) of the Indenture.

                  AVAILABLE FUNDS INTEREST RATE: As to any Payment Date, a per
annum rate equal to the lesser of (x) the fraction, expressed as a percentage,
the numerator of which is (i) an amount equal to (A) 1/12 of the aggregate
Principal Balance of the then outstanding Mortgage Loans times the weighted
average of the Expense Adjusted Mortgage Rates on the then outstanding Mortgage
Loans minus (B) the Administrative Fee for such Payment Date, and the
denominator of which is (ii) an amount equal to (A) the then outstanding
aggregate Note Principal Balance of the Notes multiplied by (B) the actual
number of days elapsed in the related Interest Period divided by 360 and (y) the
Maximum Note Interest Rate.

                  BANKRUPTCY CODE:  The Bankruptcy Code of 1978, as amended.

                  BASIC DOCUMENTS: The Trust Agreement, the Certificate of
Trust, the Indenture, the Mortgage Loan Purchase Agreement, the Insurance
Agreement, the Servicing Agreement, and the other documents and certificates
delivered in connection with any of the above.

                  BENEFICIAL OWNER: With respect to any Note, the Person who is
the beneficial owner of such Note as reflected on the books of the Depository or
on the books of a Person maintaining an account with such Depository (directly
as a Depository Participant or indirectly through a Depository Participant, in
accordance with the rules of such Depository).

                  BOOK-ENTRY NOTES: Beneficial interests in the Notes, ownership
and transfers of which shall be made through book entries by the Depository as
described in Section 4.06 of the Indenture.


                                        2

<PAGE>



                  BUSINESS DAY: Any day other than (i) a Saturday or a Sunday or
(ii) a day on which banking institutions in the City of New York, Delaware or
California or in the city in which the corporate trust offices of the Indenture
Trustee or the Note Insurer are located, are required or authorized by law to be
closed.

                  BUSINESS TRUST STATUTE: Chapter 38 of Title 12 of the Delaware
Code, 12 DEL. Code ss.ss.3801 ET SEQ., as the same may be amended from time to
time.

                  CASH LIQUIDATION: As to any defaulted Mortgage Loan other than
a Mortgage Loan as to which an REO Acquisition occurred, a determination by the
Master Servicer that it has received all Insurance Proceeds, Liquidation
Proceeds and other payments or cash recoveries which the Master Servicer
reasonably and in good faith expects to be finally recoverable with respect to
such Mortgage Loan.

                  CERTIFICATE DISTRIBUTION ACCOUNT: The account or accounts
created and maintained pursuant to Section 3.10(d) of the Trust Agreement. The
Certificate Distribution Account shall be an Eligible Account.

                  CERTIFICATE PAYING AGENT: The meaning specified in Section
3.10 of the Trust Agreement.

                  CERTIFICATE PERCENTAGE INTEREST: With respect to each
Certificate, the Certificate Percentage Interest on the face thereof.

                  CERTIFICATE REGISTER: The register maintained by the
Certificate Registrar in which the Certificate Registrar shall provide for the
registration of Certificates and of transfers and exchanges of Certificates.

                  CERTIFICATE REGISTRAR: Initially, the Indenture Trustee, in
its capacity as Certificate Registrar, or any successor to the Indenture Trustee
in such capacity.

                  CERTIFICATE OF TRUST: The Certificate of Trust filed for the
Trust pursuant to Section 3810(a) of the Business Trust Statute.

                  CERTIFICATES: The WMC Secured Assets Corp., Mortgage-Backed
Certificates, Series 199_-_, evidencing the beneficial ownership interest in the
Issuer and executed by the Owner Trustee in substantially the form set forth in
Exhibit A to the Trust Agreement.

                  CERTIFICATEHOLDER: The Person in whose name a Certificate is
registered in the Certificate Register. Owners of Certificates that have been
pledged in good faith may be regarded as Holders if the pledgee establishes to
the satisfaction of the Indenture Trustee or the Owner Trustee, as the case may
be, the pledgee's right so to act with respect to such Certificates and that the
pledgee is not the Issuer, any other obligor upon the Certificates or any
Affiliate of any of the foregoing Persons.



                                        3

<PAGE>



                  CLOSING DATE:  ______ __, 199_.

                  CODE: The Internal Revenue Code of 1986, as amended, and the
rules and regulations promulgated thereunder.

                  COLLATERAL: The meaning specified in the Granting Clause of
the Indenture.

                  COLLECTION ACCOUNT: The account or accounts created and
maintained pursuant to Section 3.06(d) of the Servicing Agreement. The
Collection Account shall be an Eligible Account.

                  COMBINED LOAN-TO-VALUE RATIO: With respect to any Mortgage
Loan and any date, the percentage equivalent of a fraction, the numerator of
which is the Cut-Off Date Principal Balance of such Mortgage Loan and the
denominator of which is the outstanding principal balance as of the date of the
origination of such Mortgage Loan of any mortgage loan or mortgage loans that
are secured by liens on the Mortgaged Property that are senior or subordinate to
the Mortgage and the denominator of which is the Appraised Value of the related
Mortgaged Property.

                  COMPENSATING INTEREST: With respect to any Determination Date,
an amount equal to the lesser of (i) the aggregate amount of Prepayment Interest
Shortfall for the related Prepayment Period and (ii) the Servicing Fee for such
Determination Date.

                  CONVERTED MORTGAGE LOAN: Any Convertible Mortgage Loan with
respect to which the interest rate borne by such Mortgage Loan has been
converted from an adjustable interest rate to a fixed interest rate.

                  CONVERTIBLE MORTGAGE LOAN: Any Adjustable Rate Mortgage Loan
which by its terms grants to the related Mortgagor the option to convert the
interest rate borne by such Mortgage Loan from an adjustable interest rate to a
fixed interest rate.

                  CONVERTING MORTGAGE LOAN: Any Convertible Mortgage Loan with
respect to which the related Mortgagor has given notice of his intent to convert
from an adjustable interest rate to a fixed interest rate and prior to the
conversion of such Mortgage Loan.

                  CORPORATE TRUST OFFICE: With respect to the Indenture Trustee,
Certificate Registrar, Certificate Paying Agent and Paying Agent, the principal
corporate trust office of the Indenture Trustee and Note Registrar at which at
any particular time its corporate trust business shall be administered, which
office at the date of the execution of this instrument is located at
____________, __________, ______, __________ _____, Attention: ________ ___
______, except that for purposes of Section 4.02 of the Indenture and Section
3.09 of the Trust Agreement, such term shall include the Indenture Trustee's
office or agency at _______________, ________, ________ _____, Attention:
___________ _________. With respect to the Owner Trustee, the principal
corporate trust office of the Owner Trustee at which at any particular time its
corporate trust business shall be administered, which office at the date of the
execution of this Trust Agreement is located at ________________________, ______
____________,


                                        4

<PAGE>



                  ________________________, __________, ________ _____,
Attention: --------------------------------.

                  CUT-OFF DATE: With respect to the Mortgage Loans, ______ 1,
199_.

                  CUT-OFF DATE PRINCIPAL BALANCE: With respect to any Mortgage
Loan, the unpaid principal balance thereof as of the opening of business on the
last day of the related Due Period immediately prior to the Cut-Off Date.

                  DEBT SERVICE REDUCTION: With respect to any Mortgage Loan, a
reduction in the scheduled Monthly Payment for such Mortgage Loan by a court of
competent jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction constituting a Deficient Valuation or any reduction that results in a
permanent forgiveness of principal.

                  DEFAULT: Any occurrence which is or with notice or the lapse
of time or both would become an Event of Default.

                  DEFICIENCY AMOUNT: The meaning provided in the Note Insurance
Policy.

                  DEFICIENT VALUATION: With respect to any Mortgage Loan, a
valuation by a court of competent jurisdiction of the Mortgaged Property in an
amount less than the then outstanding indebtedness under the Mortgage Loan, or
any reduction in the amount of principal to be paid in connection with any
scheduled Monthly Payment that constitutes a permanent forgiveness of principal,
which valuation or reduction results from a proceeding under the Bankruptcy
Code.

                  DEFINITIVE NOTES: The meaning specified in Section 4.06 of the
Indenture.

                  DELETED MORTGAGE LOAN: A Mortgage Loan replaced or to be
replaced with an Eligible Substitute Mortgage Loan.

                  DEPOSITOR: WMC Secured Assets Corp., a Delaware corporation,
or its successor in interest.

                  DEPOSITORY OR DEPOSITORY AGENCY: The Depository Trust Company
or a successor appointed by the Indenture Trustee with the approval of the
Depositor. Any successor to the Depository shall be an organization registered
as a "clearing agency" pursuant to Section 17A of the Exchange Act and the
regulations of the Securities and Exchange Commission thereunder.

                  DEPOSITORY PARTICIPANT: A Person for whom, from time to time,
the Depository effects book-entry transfers and pledges of securities deposited
with the Depository.

                  DETERMINATION DATE: With respect to any Payment Date, the 15th
of the related month, or if the 15th day of such month is not a Business Day,
the immediately preceding Business Day.



                                        5

<PAGE>



                  DUE DATE: The first day of the month of the related Payment
Date.

                  DUE PERIOD: With respect to any Mortgage Loan and Due Date,
the period commencing on the second day of the month preceding the month of such
Payment Date (or, with respect to the first Due Period, the day following the
Cut-Off Date) and ending on the related Due Date.

                  ELIGIBLE ACCOUNT: An account that is any of the following: (i)
maintained with a depository institution the short term deposits of which have
been rated by each Rating Agency in its highest rating available, or (ii) an
account or accounts in a depository institution in which such accounts are fully
insured to the limits established by the FDIC, PROVIDED that any deposits not so
insured shall, to the extent acceptable to the Note Insurer and each Rating
Agency, as evidenced in writing, be maintained such that (as evidenced by an
Opinion of Counsel delivered to the Indenture Trustee, the Note Insurer and each
Rating Agency) the Indenture Trustee have a claim with respect to the funds in
such account or a perfected first security interest against any collateral
(which shall be limited to Eligible Investments) securing such funds that is
superior to claims of any other depositors or creditors of the depository
institution with which such account is main tained, or (iii) in the case of the
Collection Account, either (A) a trust account or accounts maintained at the
Corporate Trust Department of the Indenture Trustee or (B) an account or
accounts maintained at the Corporate Trust Department of the Indenture Trustee,
as long as its short term debt obligations are rated P-1 by Moody's and A-1 by
Standard & Poor's or better and its long term debt obligations are rated A2 by
Moody's and A by Standard & Poor's or better, or (iv) in the case of the
Collection Account and the Payment Account, a trust account or accounts
maintained in the corporate trust division of the Indenture Trustee, or (v) an
account or accounts of a depository institution acceptable to each Rating Agency
as evidenced in writing by each Rating Agency that use of any such account as
the Collection Account or the Payment Account will not reduce the rating
assigned to any of the Securities by such Rating Agency below investment grade
without taking into account the Note Insurance Policy and acceptable to the Note
Insurer as evidenced in writing.

                  ELIGIBLE INVESTMENTS: One or more of the following:

                         (i) direct obligations of, and obligations fully
         guaranteed by, the United States of America, the Federal Home Mortgage
         Corporation, the Federal National Mortgage Association, the Federal
         Home Loan Banks or any agency or instrumentality of the United States
         of America the obligations of which are backed by the full faith and
         credit of the United States of America;

                        (ii) (A) demand and time deposits in, certificates of
         deposit of, banker's acceptances issued by or federal funds sold by any
         depository institution or trust company (including the Indenture
         Trustee or its agent acting in their respective commercial capacities)
         incorporated under the laws of the United States of America or any
         State thereof and subject to supervision and examination by federal
         and/or state authorities, so long as at the time of such investment or
         contractual commitment providing for such investment, such depository
         institution or trust company has a short term unsecured debt rating in
         the


                                        6

<PAGE>



         highest available rating category of each of the Rating Agencies and
         provided that each such investment has an original maturity of no more
         than 365 days, and (B) any other demand or time deposit or deposit
         which is fully insured by the Federal Deposit Insurance Corporation;

                       (iii) repurchase obligations with a term not to exceed 30
         days with respect to any security described in clause (i) above and
         entered into with a depository institution or trust company (acting as
         a principal) rated "A" or higher by S&P and A2 or higher by Moody's;
         provided, however, that collateral transferred pursuant to such
         repurchase obligation must (A) be valued weekly at current market price
         plus accrued interest, (B) pursuant to such valuation, equal, at all
         times, 105% of the cash transferred by the Indenture Trustee in
         exchange for such collateral and (C) be delivered to the Indenture
         Trustee or, if the Indenture Trustee is supplying the collateral, an
         agent for the Indenture Trustee, in such a manner as to accomplish
         perfection of a security interest in the collateral by possession of
         certificated securities.

                        (iv) securities bearing interest or sold at a discount
         issued by any corporation incorporated under the laws of the United
         States of America or any State thereof which has a long term unsecured
         debt rating in the highest available rating category of each of the
         Rating Agencies at the time of such investment;

                         (v) commercial paper having an original maturity of
         less than 365 days and issued by an institution having a short term
         unsecured debt rating in the highest available rating category of each
         of the Rating Agencies at the time of such investment;

                        (vi) a guaranteed investment contract approved by each
         of the Rating Agencies and the Note Insurer and issued by an insurance
         company or other corporation having a long term unsecured debt rating
         in the highest available rating category of each of the Rating Agencies
         at the time of such investment;

                       (vii) money market funds having ratings in the highest
         available long-term rating category of each of the Rating Agencies at
         the time of such investment; any such money market funds which provide
         for demand withdrawals being conclusively deemed to satisfy any
         maturity requirement for Eligible Investments set forth in the
         Indenture; and

                        (viii) any investment approved in writing by each of the
         Rating Agencies and the Note Insurer.

The Indenture Trustee may purchase from or sell to itself or an affiliate, as
principal or agent, the Eligible Investments listed above.

PROVIDED, HOWEVER, that each such instrument shall be acquired in an arm's
length transaction and no such instrument shall be an Eligible Investment if it
represents, either (1) the right to receive only interest payments with respect
to the underlying debt instrument or (2) the right to receive both principal and
interest payments derived from obligations underlying such instrument and the


                                        7

<PAGE>



principal and interest payments with respect to such instrument provide a yield
to maturity greater than 120% of the yield to maturity at par of such underlying
obligations; PROVIDED FURTHER, HOWEVER, that each such instrument acquired shall
not be acquired at a price in excess of par.

                  ELIGIBLE SUBSTITUTE MORTGAGE LOAN: A Mortgage Loan substituted
by the Seller for a Deleted Mortgage Loan which must, on the date of such
substitution, as confirmed in an Officer's Certificate delivered to the
Indenture Trustee, (i) have an outstanding principal balance, after deduction of
the principal portion of the monthly payment due in the month of substitution
(or in the case of a substitution of more than one Mortgage Loan for a Deleted
Mortgage Loan, an aggregate outstanding principal balance, after such
deduction), not in excess of the outstanding principal balance of the Deleted
Mortgage Loan (the amount of any shortfall to be deposited by the Seller in the
Collection Account in the month of substitution); (ii) comply with each
representa tion and warranty set forth in clauses (ii) through (lxxvii) of
Section 3.1(b) of the Mortgage Loan Purchase Agreement other than clauses (ii),
(iii), (v)-(xi), (xiii)-(xiv), (l), (lxvi), (lxviii), (lxxi)- (lxxiii); (iii)
have a Mortgage Rate and Gross Margin no lower than and not more than 1% per
annum higher than the Mortgage Rate and Gross Margin, respectively, of the
Deleted Mortgage Loan as of the date of substitution; (iv) have a Combined
Loan-to-Value Ratio at the time of substitution no higher than that of the
Deleted Mortgage Loan at the time of substitution; (v) have a remaining term to
stated maturity not greater than (and not more than one year less than) that of
the Deleted Mortgage Loan and (vi) not be 30 days or more delinquent.

                  ERISA: The Employee Retirement Income Security Act of 1974, as
amended.

                  EVENT OF DEFAULT: With respect to the Indenture, any one of
the following events (whatever the reason for such Event of Default and whether
it shall be voluntary or involuntary or be effected by operation of law or
pursuant to any judgment, decree or order of any court or any order, rule or
regulation of any administrative or governmental body):

                         (i) a default in (a) the payment of the Interest
         Payment Amount or the Principal Payment Amount with respect to a
         Payment Date on such Payment Date or (b) the Subordination Increase
         Amount or the Available Funds Cap Carry-Forward Amount, but only, with
         respect to clause (b), to the extent funds are available to make such
         payment as provided in the Indenture; or

                        (ii) the failure by the Issuer on the Final Scheduled
         Payment Date to reduce the Note Principal Balance to zero; or

                       (iii) there occurs a default in the observance or
         performance of any covenant or agreement of the Issuer made in the
         Indenture, or any representation or warranty of the Issuer made in the
         Indenture or in any certificate or other writing delivered pursuant
         hereto or in connection herewith proving to have been incorrect in any
         material respect as of the time when the same shall have been made, and
         such default shall continue or not be cured, or the circumstance or
         condition in respect of which such representation or warranty was
         incorrect shall not have been eliminated or otherwise cured, for a
         period of 30 days after there shall have been given, by registered or
         certified mail, to the Issuer


                                        8

<PAGE>



         by the Indenture Trustee or to the Issuer and the Indenture Trustee by
         the Note Insurer, or if a Note Insurer Default exists the Holders of at
         least 25% of the Outstanding Amount of the Notes, a written notice
         specifying such default or incorrect representation or warranty and
         requiring it to be remedied and stating that such notice is a notice of
         default hereunder; or

                        (iv) there occurs the filing of a decree or order for
         relief by a court having jurisdiction in the premises in respect of the
         Issuer or any substantial part of the Trust Estate in an involuntary
         case under any applicable federal or state bankruptcy, insolvency or
         other similar law now or hereafter in effect, or appointing a receiver,
         liquidator, assignee, custodian, trustee, sequestrator or similar
         official of the Issuer or for any substantial part of the Trust Estate,
         or ordering the winding-up or liquidation of the Issuer's affairs, and
         such decree or order shall remain unstayed and in effect for a period
         of 60 consecutive days; or

                         (v) there occurs the commencement by the Issuer of a
         voluntary case under any applicable federal or state bankruptcy,
         insolvency or other similar law now or hereafter in effect, or the
         consent by the Issuer to the entry of an order for relief in an
         involuntary case under any such law, or the consent by the Issuer to
         the appointment or taking possession by a receiver, liquidator,
         assignee, custodian, trustee, sequestrator or similar official of the
         Issuer or for any substantial part of the assets of the Trust Estate,
         or the making by the Issuer of any general assignment for the benefit
         of creditors, or the failure by the Issuer generally to pay its debts
         as such debts become due, or the taking of any action by the Issuer in
         furtherance of any of the foregoing.

                  EVENT OF SERVICER TERMINATION:  With respect to the Servicing
Agreement, a Servicing Default as defined in Section 6.01 of the Servicing
Agreement.

                  EXCESS SUBORDINATION AMOUNT: With respect to any Payment Date,
the excess, if any, of (a) the Subordination Amount that would apply on such
Payment Date after taking into account all distributions to be made on such
Payment Date (exclusive of any reductions thereto attributable to Subordination
Reduction Amounts on such Payment Date) over (b) the Required Subordination
Amount for such Payment Date.

                  EXCHANGE ACT: The Securities Exchange Act of 1934, as amended,
and the rules and regulations promulgated thereunder.

                  EXPENSE ADJUSTED MORTGAGE RATE: For any Mortgage Loan, the
rate equal to the then applicable Mortgage Rate thereon minus the sum of (i) the
Minimum Spread and (ii) the Servicing Fee Rate and (iii) the Indenture Trustee
Fee Rate.

                  EXPENSES: The meaning specified in Section 7.02 of the Trust
Agreement.

                  FDIC: The Federal Deposit Insurance Corporation or any
successor thereto.



                                        9

<PAGE>



                  FHLMC: The Federal Home Loan Mortgage Corporation, or any
successor thereto.

                  FINAL SCHEDULED PAYMENT DATE: The Payment Date occurring in
_________ 202_.

                  FIXED RATE MORTGAGE LOAN: Any Mortgage Loan with a fixed rate
of interest.

                  FNMA: The Federal National Mortgage Association, or any
successor thereto.

                  FORECLOSURE PROFIT: With respect to a Liquidated Mortgage
Loan, the amount, if any, by which (i) the aggregate of its Net Liquidation
Proceeds exceeds (ii) the related Principal Balance (plus accrued and unpaid
interest thereon at the applicable Mortgage Rate from the date interest was last
paid through the date of receipt of the final Liquidation Proceeds) of such
Liquidated Mortgage Loan immediately prior to the final recovery of its
Liquidation Proceeds.

                  GRANT: Pledge, bargain, sell, warrant, alienate, remise,
release, convey, assign, transfer, create, and grant a lien upon and a security
interest in and right of set-off against, deposit, set over and confirm pursuant
to the Indenture. A Grant of the Collateral or of any other agreement or
instrument shall include all rights, powers and options (but none of the
obligations) of the granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for principal
and interest payments in respect of such collateral or other agreement or
instrument and all other moneys payable thereunder, to give and receive notices
and other communications, to make waivers or other agreements, to exercise all
rights and options, to bring proceedings in the name of the granting party or
otherwise, and generally to do and receive anything that the granting party is
or may be entitled to do or receive thereunder or with respect thereto.

                  GROSS MARGIN: With respect to any Adjustable Rate Mortgage
Loan, the percentage set forth as the "Gross Margin" for such Mortgage Loan on
the Mortgage Loan Schedule, as adjusted from time to time in accordance with the
terms of the Servicing Agreement.

                  INDEMNIFIED PARTY: The meaning specified in Section 7.02 of
the Trust Agreement.

                  INDENTURE: The indenture dated as of ______ 1, 199_, between
the Issuer, as debtor, and the Indenture Trustee, as Indenture Trustee.

                  INDENTURE TRUSTEE: _________________________________________,
a national banking association, and its successors and assigns or any successor
indenture trustee appointed pursuant to the terms of the Indenture.

                  INDENTURE TRUSTEE FEE: With respect to each Mortgage Loan and
any Payment Date the product of (i) the Indenture Trustee Fee Rate divided by 12
and (ii) the Principal Balance of such Mortgage Loans as of such date.

                  INDENTURE TRUSTEE FEE RATE: _____% per annum.


                                       10

<PAGE>



                  INDEPENDENT: When used with respect to any specified Person,
the Person (i) is in fact independent of the Issuer, any other obligor on the
Notes, the Seller, the Issuer, the Depositor and any Affiliate of any of the
foregoing Persons, (ii) does not have any direct financial interest or any
material indirect financial interest in the Issuer, any such other obligor, the
Seller, the Issuer, the Depositor or any Affiliate of any of the foregoing
Persons and (iii) is not connected with the Issuer, any such other obligor, the
Seller, the Issuer, the Depositor or any Affiliate of any of the foregoing
Persons as an officer, employee, promoter, underwriter, trustee, partner,
director or person performing similar functions.

                  INDEPENDENT CERTIFICATE: A certificate or opinion to be
delivered to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 10.01 of the
Indenture, made by an Independent appraiser or other expert appointed by an
Issuer Order and approved by the Indenture Trustee in the exercise of reasonable
care, and such opinion or certificate shall state that the signer has read the
definition of "Independent" in this Indenture and that the signer is Independent
within the meaning thereof.

                  INDEX: With respect to any Adjustable Rate Mortgage Loan,
index for the adjustment of the Mortgage Rate set forth as such on the related
Mortgage Note.

                  INITIAL NOTE PRINCIPAL BALANCE: With respect to the Notes,
$______________.

                  INITIAL SUBSERVICER: _____________, a __________ corporation.

                  INSOLVENCY EVENT: With respect to a specified Person, (a) the
filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable bankruptcy, insolvency or other similar
law now or hereafter in effect, or appointing a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or ordering the winding-up or liquidation of
such Person's affairs, and such decree or order shall remain unstayed and in
effect for a period of 60 consecutive days; or (b) the commencement by such
Person of a voluntary case under any applicable bankruptcy, insolvency or other
similar law now or hereafter in effect, or the consent by such Person to the
entry of an order for relief in an involuntary case under any such law, or the
consent by such Person to the appointment of or taking possession by a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for any substantial part of its property, or the making by such
Person of any general assignment for the benefit of creditors, or the failure by
such Person generally to pay its debts as such debts become due or the admission
by such Person in writing (as to which the Indenture Trustee shall have notice)
of its inability to pay its debts generally, or the adoption by the Board of
Directors or managing member of such Person of a resolution which authorizes
action by such Person in furtherance of any of the foregoing.

                  INSURANCE AGREEMENT: The insurance and reimbursement agreement
dated as of _____ 1, 199_, among the Master Servicer, the Seller, the Depositor,
the Issuer, Indenture Trustee and the Note Insurer, including any amendments and
supplements thereto.



                                       11

<PAGE>



                  INSURANCE PROCEEDS: Proceeds paid by any insurer (other than
the Note Insurer) pursuant to any insurance policy covering a Mortgage Loan
which are required to be remitted to the Master Servicer, or amounts required to
be paid by the Master Servicer pursuant to the Servicing Agreement, net of any
component thereof (i) covering any expenses incurred by or on behalf of the
Master Servicer in connection with obtaining such proceeds, (ii) that is applied
to the restoration or repair of the related Mortgaged Property, (iii) released
to the Mortgagor in accordance with the Master Servicer's normal servicing
procedures or (iv) required to be paid to any holder of a mortgage senior to
such Mortgage Loan.

                  INSURED PAYMENT: Shall have the meaning set forth in the Note
Insurance Policy.

                  INTEREST DETERMINATION DATE: With respect to any Interest
Period, the second London Business Day preceding the commencement of such
Interest Period.

                  INTEREST PAYMENT AMOUNT: With respect to any Payment Date, an
amount equal to interest accrued during the related Interest Period on the Note
Principal Balance thereof at the then-applicable Note Interest Rate, minus any
Prepayment Interest Shortfalls and Relief Act Shortfalls to the extent not
covered by the Master Servicer by Compensating Interest for such Payment Date.

                  INTEREST PERIOD: With respect to any Payment Date other than
the first Payment Date, the period beginning on the preceding Payment Date and
ending on the day preceding such Payment Date, and in the case of the first
Payment Date, the period beginning on the Closing Date and ending on the day
preceding the first Payment Date.

                  INTEREST RATE ADJUSTMENT DATE: With respect to each Mortgage
Loan, the date or dates on which the Mortgage Rate is adjusted in accordance
with the related Mortgage Note.

                  ISSUER: The WMC MBN Trust Series 199_-1, a Delaware business
trust, or its successor in interest.

                  ISSUER REQUEST: A written order or request signed in the name
of the Issuer by any one of its Authorized Officers and approved in writing by
the Note Insurer, so long as no Note Insurer Default exists and delivered to the
Indenture Trustee.

                  LIBOR BUSINESS DAY: Any day other than (i) a Saturday or a
Sunday or (ii) a day on which banking institutions in the State of New York,
Delaware or California, or in the city of London, England are required or
authorized by law to be closed.

                  LIEN: Any mortgage, deed of trust, pledge, conveyance,
hypothecation, assignment, participation, deposit arrangement, encumbrance, lien
(statutory or other), preference, priority right or interest or other security
agreement or preferential arrangement of any kind or nature whatsoever,
including, without limitation, any conditional sale or other title retention
agree ment, any financing lease having substantially the same economic effect as
any of the foregoing


                                       12

<PAGE>



and the filing of any financing statement under the UCC (other than any such
financing statement filed for informational purposes only) or comparable law of
any jurisdiction to evidence any of the foregoing; PROVIDED, HOWEVER, that any
assignment pursuant to Section 6.02 of the Servicing Agreement shall not be
deemed to constitute a Lien.

                  LIFETIME RATE CAP: With respect to each Mortgage Loan with
respect to which the related Mortgage Note provides for a lifetime rate cap, the
maximum Mortgage Rate permitted over the life of such Mortgage Loan under the
terms of such Mortgage Note, as set forth on the Mortgage Loan Schedule and
initially as set forth on Exhibit A to the Servicing Agreement.

                  LIQUIDATED MORTGAGE LOAN: With respect to any Payment Date,
any Mortgage Loan in respect of which the Master Servicer has determined, in
accordance with the servicing procedures specified in the Servicing Agreement,
as of the end of the related Prepayment Period that substantially all
Liquidation Proceeds which it reasonably expects to recover with respect to the
disposition of the related REO Property have been recovered.

                  LIQUIDATION EXPENSES: Out-of-pocket expenses (exclusive of
overhead) which are incurred by or on behalf of the Master Servicer in
connection with the liquidation of any Mortgage Loan and not recovered under any
insurance policy, such expenses including, without limitation, legal fees and
expenses, any unreimbursed amount expended (including, without limitation,
amounts advanced to correct defaults on any mortgage loan which is senior to
such Mortgage Loan and amounts advanced to keep current or pay off a mortgage
loan that is senior to such Mortgage Loan) respecting the related Mortgage Loan
and any related and unreimbursed expenditures for real estate property taxes or
for property restoration, preservation or insurance against casualty loss or
damage.

                  LIQUIDATION PROCEEDS: Proceeds (including Insurance Proceeds
but not including amounts drawn under the Note Insurance Policy) received in
connection with the liquidation of any Mortgage Loan or related REO Property,
whether through trustee's sale, foreclosure sale or otherwise.

                  LOAN YEAR: With respect to any Mortgage Loan, the one year
period commencing on the day succeeding the origination of such Mortgage Loan
and ending on the anniversary date of such Mortgage Loan, and each annual period
thereafter.

                  LONDON BUSINESS DAY: Any day on which banks in the City of
London, England are open and conducting transactions in United States dollars.

                  LOST NOTE AFFIDAVIT: With respect to any Mortgage Loan as to
which the original Mortgage Note has been permanently lost or destroyed and has
not been replaced, an affidavit from the Seller certifying that the original
Mortgage Note has been lost, misplaced or destroyed (together with a copy of the
related Mortgage Note).

                  MASTER SERVICER: _______________________, a __________
corporation, and its successors and assigns.


                                       13

<PAGE>



                  MASTER SERVICING FEE: With respect to each Mortgage Loan and
any Payment Date the product of (i) the Master Servicing Fee Rate divided by 12
and (ii) the Principal Balance of such Mortgage Loans as of such date.

                  MASTER SERVICING FEE RATE: With respect to each Mortgage Loan,
____% per annum.

                  MAXIMUM NOTE INTEREST RATE: With respect to any Payment Date,
the per annum rate equal to the fraction, expressed as a percentage, the
numerator of which is (i) an amount equal to (A) 1/12 of the aggregate Principal
Balance of the then outstanding Mortgage Loans times the weighted average of the
Expense Adjusted Maximum Mortgage Rates on the then outstanding Mortgage Loans
minus (B) the Administrative Fee for such Payment Date, and the denominator of
which is (ii) an amount equal to (A) the aggregate Note Principal Balance of the
Notes multiplied by (B) the actual number of days elapsed in the related
Interest Period divided by 360.

                  MAXIMUM MORTGAGE RATE: With respect to each Adjustable Rate
Mortgage Loan, the maximum Mortgage Rate.

                  MINIMUM MORTGAGE RATE: With respect to each Adjustable Rate
Mortgage Loan, the minimum Mortgage Rate.

                  MINIMUM SPREAD: ____% per annum.

                  MONTHLY PAYMENT: With respect to any Mortgage Loan (including
any REO Property) and any Due Date, the payment of principal and interest due
thereon in accordance with the amortization schedule at the time applicable
thereto (after adjustment, if any, for partial Prepayments and for Deficient
Valuations occurring prior to such Due Date but before any adjustment to such
amortization schedule by reason of any bankruptcy, other than a Deficient
Valuation, or similar proceeding or any moratorium or similar waiver or grace
period).

                  MOODY'S: Moody's Investors Service, Inc. or its successor in
interest.

                  MORTGAGE: The mortgage, deed of trust or other instrument
creating a first or second lien on an estate in fee simple interest in real
property securing a Mortgage Loan.

                  MORTGAGE FILE: The file containing the Related Documents
pertaining to a particular Mortgage Loan and any additional documents required
to be added to the Mortgage File pursuant to the Mortgage Loan Purchase
Agreement or the Servicing Agreement.

                  MORTGAGE LOAN PURCHASE AGREEMENT: The Mortgage Loan Purchase
Agreement, dated as of the Cut-Off Date, between the Seller, as seller, and the
Purchaser, as purchaser, with respect to the Mortgage Loans, dated as of ______
1, 199_.

                  MORTGAGE LOAN SCHEDULE: With respect to any date, the schedule
of Mortgage Loans held by the Issuer on such date. The initial schedule of
Mortgage Loans as of the Cut-Off


                                       14

<PAGE>



Date is the schedule set forth in Exhibit A of the Servicing Agreement, which
schedule sets forth as to each Mortgage Loan

                (i)        the loan number and name of the Mortgagor;

               (ii)        the street address, city, state and zip code of the 
                           Mortgaged Property;

              (iii)        the Mortgage Rate;

               (iv)        the Maximum Rate;

                (v)        the maturity date;

               (vi)        the original principal balance;

              (vii)        the first payment date;

             (viii)        the type of Mortgaged Property;

               (ix)        the Monthly Payment in effect as of the Cut-Off Date;

                (x)        the Cut-off Date Principal Balance;

               (xi)        the occupancy status;

              (xii)        the purpose of the Mortgage Loan;

             (xiii)        the Appraised Value of the Mortgaged Property;

              (xiv)        the original term to maturity;

               (xv)        the paid-through date of the Mortgage Loan;

              (xvi)        the Loan-to-Value Ratio; and

             (xvii)        whether or not the Mortgage Loan was underwritten 
                           pursuant to a limited documentation program.

                  The Mortgage Loan Schedule shall also set forth the total of
the amounts described under (ix) above for all of the Mortgage Loans.

                  MORTGAGE LOANS: At any time, collectively, all Mortgage Loans
that have been sold to the Depositor under the Mortgage Loan Purchase Agreement
or substituted for pursuant to Section 2.1 and 3.1 of the Mortgage Loan Purchase
Agreement and transferred and conveyed to


                                       15

<PAGE>



the Issuer, in each case together with the Related Documents, and that remain
subject to the terms thereof.

                  MORTGAGE NOTE: The note or other evidence of the indebtedness
of a Mortgagor under a Mortgage Loan.

                  MORTGAGE RATE: With respect to any Mortgage Loan, the annual
rate at which interest accrues on such Mortgage Loan.

                  MORTGAGED PROPERTY: The underlying property, including real
property and improvements thereon, securing a Mortgage Loan.

                  MORTGAGOR:  The obligor or obligors under a Mortgage Note.

                  NET LIQUIDATION PROCEEDS: With respect to any Liquidated
Mortgage Loan, Liquidation Proceeds net of Liquidation Expenses.

                  NET MONTHLY EXCESS CASHFLOW: For any Payment Date, the amount
of Available Funds and any Insured Payment remaining after distributions
pursuant to clauses (i) through (iii) of Section 3.05 of the Indenture (minus
any Insured Payment and any Subordination Reduction Amount).

                  NET MORTGAGE RATE: With respect to any Mortgage Loan and any
day, the related Mortgage Rate less the sum of the related Servicing Fee Rate,
the Administrative Fee Rate and the Indenture Trustee Fee Rate.

                  NONRECOVERABLE ADVANCE: Any advance (i) which was previously
made or is proposed to be made by the Master Servicer; and (ii) which, in the
good faith judgment of the Master Servicer, will not or, in the case of a
proposed advance, would not, be ultimately recoverable by the Master Servicer
from Liquidation Proceeds, Insurance Proceeds or future payments on any Mortgage
Loan.

                  NOTE INSURANCE POLICY: The bond guaranty insurance policy
number 21885, issued by the Note Insurer to the Indenture Trustee for the
benefit of the Noteholders.

                  NOTE INSURER: MBIA Insurance Corporation, a New York insurance
company, any successor thereto or any replacement bond insurer substituted
pursuant to Section 3.29 of the Indenture.

                  NOTE INSURER DEFAULT: The existence and continuance of any of
the following: (a) a failure by the Note Insurer to make a payment required
under the Note Insurance Policy in accordance with its terms; or (b)(i) the Note
Insurer (A) files any petition or commences any case or proceeding under any
provision or chapter of the Bankruptcy Code or any other similar federal or
state law relating to insolvency, bankruptcy, rehabilitation, liquidation or
reorganization, (B) makes a general assignment for the benefit of its creditors,
or (C) has an order for relief entered


                                       16

<PAGE>



against it under the Bankruptcy Code or any other similar federal or state law
relating to insolvency, bankruptcy, rehabilitation, liquidation or
reorganization which is final and nonappealable; or (ii) a court of competent
jurisdiction, the New York Department of Insurance or other competent regulatory
authority enters a final and nonappealable order, judgment or decree (A)
appointing a custodian, trustee, agent or receiver for the Note Insurer or for
all or any material portion of its property or (B) authorizing the taking of
possession by a custodian, trustee, agent or receiver of the Note Insurer (or
the taking of possession of all or any material portion of the property of the
Note Insurer).

                  NOTE INTEREST RATE: With respect to each Payment Date after
the first Payment Date, a floating rate equal to the lesser of (i) with respect
to each Payment Date up to and including the Payment Date in _________ 200_,
One-Month LIBOR plus ____%, and with respect to each Payment Date thereafter,
One-Month LIBOR plus ____% and (ii) the Available Funds Interest Rate with
respect to such Payment Date. The Note Interest Rate for the first Payment Date
will equal ____% per annum.

                  NOTE OWNER:  The Beneficial Owner of a Note.

                  NOTE PERCENTAGE: With respect to any Payment Date and any
Note, the ratio expressed as a percentage of the Note Principal Balance of such
Note to the aggregate Note Principal Balance of all Notes immediately prior to
such Payment Date.

                  NOTE PRINCIPAL BALANCE: With respect to any Note, the initial
Note Principal Balance thereof minus all amounts distributed in respect of
principal with respect to such Note.

                  NOTE REGISTER: The register maintained by the Note Registrar
in which the Note Registrar shall provide for the registration of Notes and of
transfers and exchanges of Notes.

                  NOTE REGISTRAR: The Indenture Trustee, in its capacity as Note
Registrar.

                  NOTEHOLDER: The Person in whose name a Note is registered in
the Note Register, except that, any Note registered in the name of the
Depositor, the Issuer or the Indenture Trustee or any Affiliate of any of them
shall be deemed not to be outstanding and the registered holder will not be
considered a Noteholder or holder for purposes of giving any request, demand,
authorization, direction, notice, consent or waiver under the Indenture or the
Trust Agreement provided that, in determining whether the Indenture Trustee
shall be protected in relying upon any such request, demand, authorization,
direction, notice, consent or waiver, only Notes that the Indenture Trustee or
the Owner Trustee knows to be so owned shall be so disregarded. Owners of Notes
that have been pledged in good faith may be regarded as Holders if the pledgee
establishes to the satisfaction of the Indenture Trustee or the Owner Trustee
the pledgee's right so to act with respect to such Notes and that the pledgee is
not the Issuer, any other obligor upon the Notes or any Affiliate of any of the
foregoing Persons. Any bonds on which payments are made under the Note Insurance
Policy shall be deemed Outstanding until the Note Insurer has been reimbursed
with respect thereto and the Note Insurer shall be deemed the Noteholder thereof
to the extent of such unreimbursed payment.


                                       17

<PAGE>



                  NOTES:  The Notes designated as the "Notes" in the Indenture.

                  OFFICER'S CERTIFICATE: With respect to the Master Servicer, a
certificate signed by the President, Managing Director, a Director, a Vice
President or an Assistant Vice President, of the Master Servicer and delivered
to the Indenture Trustee. With respect to the Issuer, a certificate signed by
any Authorized Officer of the Issuer, under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 10.01 of the
Indenture, and delivered to the Indenture Trustee. Unless otherwise specified,
any reference in the Indenture to an Officer's Certificate shall be to an
Officer's Certificate of any Authorized Officer of the Issuer.

                  ONE-MONTH LIBOR: With respect to any Interest Period, the rate
determined by the Indenture Trustee on the related Interest Determination Date
on the basis of the offered rates of the Reference Banks for one-month United
States dollar deposits, as such rates appear on the Reuters Screen LIBO Page, as
of 11:00 a.m. (London time) on such Interest Determination Date. On each
Interest Determination Date, One-Month LIBOR for the related Interest Period
will be established by the Indenture Trustee as follows:

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

               (ii)        If on such Interest Determination Date fewer than two
                           Reference Banks provide such offered quotations,
                           One-Month LIBOR for the related Interest Period shall
                           be the higher of (i) One-Month LIBOR as determined on
                           the previous Interest Determination Date and (ii) the
                           Reserve Interest Rate.

                  OPINION OF COUNSEL: A written opinion of counsel acceptable to
Note Insurer who may be in-house counsel for the Master Servicer if acceptable
to the Indenture Trustee, the Note Insurer and the Rating Agencies or counsel
for the Depositor, as the case may be.

                  ORIGINAL SPECIFIED SUBORDINATION AMOUNT: An amount equal to
____% of the aggregate Principal Balance of the Mortgage Loans as of the Cut-Off
Date.

                  ORIGINAL VALUE: Except in the case of a refinance Mortgage
Loan, the lesser of the Appraised Value or sales price of Mortgaged Property at
the time a Mortgage Loan is closed, and for a refinance Mortgage Loan, the
Original Value is the value of such property set forth in an appraisal
acceptable to the Master Servicer.

                  OUTSTANDING: With respect to the Notes, as of the date of
determination, all Notes theretofore executed, authenticated and delivered under
this Indenture except:


         (i)      Notes theretofore canceled by the Note Registrar or delivered 
         to the Indenture Trustee for cancellation; and


                                       18

<PAGE>



                        (ii) Notes in exchange for or in lieu of which other
         Notes have been executed, authenticated and delivered pursuant to the
         Indenture unless proof satisfactory to the Indenture Trustee is
         presented that any such Notes are held by a holder in due course;

all Notes that have been paid with funds provided under the Note Insurance
Policy shall be deemed to be Outstanding until the Note Insurer has been
reimbursed with respect thereto.

                  OWNER TRUST : The WMC MBN Trust Series 199_-1 to be created
pursuant to the Trust Agreement.

                  OWNER TRUST ESTATE: The corpus of the Issuer created by the
Trust Agreement which consists of items in Section 2.01 of the Trust Agreement.

                  OWNER TRUSTEE: ________________________ and its successors and
assigns or any successor owner trustee appointed pursuant to the terms of the
Trust Agreement.

                  OWNER TRUSTEE FEE:

                  OWNER TRUSTEE FEE RATE:  ______% per annum.

                  PAYING AGENT: Any paying agent or co-paying agent appointed
pursuant to Section 3.03 of the Indenture, which initially shall be the
Indenture Trustee.

                  PAYMENT ACCOUNT: The account established by the Indenture
Trustee pursuant to Section 8.02 of the Indenture and Section 4.03 of the
Servicing Agreement. The Payment Account shall be an Eligible Account.

                  PAYMENT DATE: The 25th day of each month, or if such day is
not a Business Day, then the next Business Day.

                  PERCENTAGE INTEREST: With respect to any Note, the percentage
obtained by dividing the Note Principal Balance of such Note by the aggregate of
the Note Principal Balances of all Notes. With respect to any Certificate, the
percentage on the face thereof.

                  PERSON: Any individual, corporation, partnership, joint
venture, association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

                  POOL BALANCE: With respect to any date, the aggregate of the
Principal Balances of all Mortgage Loans as of such date.

                  PREFERENCE AMOUNT: Any amount previously distributed to an
Owner on the Notes that is recoverable and sought to be recovered as a voidable
preference by a trustee in bankruptcy


                                       19

<PAGE>



pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended from time
to time, in accordance with a final nonappealable order of a court having
competent jurisdiction.

                  PREMIUM AMOUNT: The amount of premium due to the Note Insurer
in accordance with the terms of the Insurance Agreement.

                  PREPAYMENT INTEREST SHORTFALL: As to any Payment Date and any
Mortgage Loan (other than a Mortgage Loan relating to an REO Property) that was
the subject of (a) a Principal Prepayment in full during the related Prepayment
Period, an amount equal to the excess of interest accrued during the related
Prepayment Period at the Net Mortgage Rate on the Principal Balance of such
Mortgage Loan over the amount of interest (adjusted to the Net Mortgage Rate)
paid by the Mortgagor for such Prepayment Period to the date of such Principal
Prepayment in full or (b) a partial Prepayment during the prior calendar month,
an amount equal to interest accrued during the related Prepayment Period at the
Net Mortgage Rate on the amount of such partial Prepayment.

                  PREPAYMENT PERIOD: As to any Payment Date, the calendar month
preceding the month of distribution.

                  PRIMARY INSURANCE POLICY: Each primary policy of mortgage
guaranty insurance issued by a Qualified Insurer or any replacement policy
therefor.

                  PRINCIPAL BALANCE: With respect to any Mortgage Loan or
related REO Property, at any given time, (i) the Cut-off Date Principal Balance
of the Mortgage Loan, minus (ii) the sum of (a) the principal portion of the
Monthly Payments due with respect to such Mortgage Loan or REO Property during
each Due Period ending prior to the most recent Payment Date which were received
or with respect to which an Advance was made, and (b) all Principal Prepayments
with respect to such Mortgage Loan or REO Property, and all Insurance Proceeds,
Liquidation Proceeds and REO Proceeds, to the extent applied by the Master
Servicer as recoveries of principal in accordance with the Servicing Agreement
with respect to such Mortgage Loan or REO Property, and (c) any Realized Loss
with respect thereto for any previous Payment Date.

                  PRINCIPAL PAYMENT AMOUNT: With respect to any Payment Date (a)
other than the Final Scheduled Payment Date, and the first Payment Date
following any acceleration of the Notes following an Event of Default, the
lesser of (a) the sum of the Available Funds remaining after distributions
pursuant to clause (i) of Section 3.05 of the Indenture and any portion of any
Insured Payment for such Payment Date representing a Subordination Deficit and
(b) the sum of:

                           (1)      the principal portion of all Monthly 
                           Payments received during the related Due 
                           Period or advanced on each Mortgage Loan;



                                       20

<PAGE>



                           (2) the Principal Balance of any Mortgage Loan
                           repurchased during the related Prepayment Period (or
                           deemed to have been so repurchased) pursuant to the
                           Mortgage Loan Purchase Agreement or Section 3.18 of
                           the Servicing Agreement and the amount of any
                           Substitution Adjustment Amounts during the related
                           Prepayment Period;

                           (3) the principal portion of all other unscheduled
                           collections (including, without limitation, Principal
                           Prepayments in full, partial Prepayments, Insurance
                           Proceeds, Liquidation Proceeds and REO Proceeds)
                           received during the related Prepayment Period to the
                           extent applied by the Master Servicer as payments or
                           recoveries of principal of the related Mortgage Loan;

                           (4  any Insured Payment made with respect to any 
                           Subordination Deficit; and

                                                       MINUS

                           (5)  the amount of any Subordination Reduction Amount
                           for such Payment  Date;

and (b) with respect to the Final Scheduled Payment Date, and the first Payment
Date following any acceleration of the Notes following an Event of Default, the
amount necessary to reduce the Note Principal Balance to zero.

                  PRINCIPAL PREPAYMENT: Any payment of principal made by the
Mortgagor on a Mortgage Loan which is received in advance of its scheduled Due
Date and which is not accompanied by an amount of interest representing
scheduled interest due on any date or dates in any month or months subsequent to
the month of prepayment.

                  PROCEEDING: Any suit in equity, action at law or other
judicial or administrative proceeding.

                  PURCHASE PRICE: The meaning specified in Section 2.2(a) of the
Mortgage Loan Purchase Agreement.

                  PURCHASER: WMC Secured Assets Corp., a Delaware corporation,
and its successors and assigns.

                  QUALIFIED INSURER: A mortgage guaranty insurance company duly
qualified as such under the laws of the state of its principal place of business
and each state having jurisdiction over such insurer in connection with the
insurance policy issued by such insurer, duly authorized and licensed in such
states to transact a mortgage guaranty insurance business in such states and to
write the insurance provided by the insurance policy issued by it, approved as
an insurer by the Master Servicer and as a FNMA-approved mortgage insurer.


                                       21

<PAGE>



                  RATING AGENCY: Any nationally recognized statistical rating
organization, or its successor, that rated the Notes at the request of the
Depositor at the time of the initial issuance of the Notes. Initially, Moody's
or Standard & Poor's. If such organization or a successor is no longer in
existence, "Rating Agency" shall be such nationally recognized statistical
rating organization, or other comparable Person, designated by the Note Insurer
so long as no Note Insurer Default exists, notice of which designation shall be
given to the Indenture Trustee. References herein to the highest short term
unsecured rating category of a Rating Agency shall mean A-1 or better in the
case of Standard & Poor's and P-1 or better in the case of Moody's and in the
case of any other Rating Agency shall mean such equivalent ratings. References
herein to the highest long-term rating category of a Rating Agency shall mean
"AAA" in the case of Standard & Poor's and "Aaa" in the case of Moody's and in
the case of any other Rating Agency, such equivalent rating.

                  REALIZED LOSS: With respect to each Mortgage Loan (or REO
Property) as to which a Cash Liquidation or REO Disposition has occurred, an
amount (not less than zero) equal to (i) the Principal Balance of the Mortgage
Loan (or REO Property) as of the date of Cash Liquidation or REO Disposition,
plus (ii) interest (and REO Imputed Interest, if any) at the Net Mortgage Rate
from the Due Date as to which interest was last paid or advanced to Noteholders
up to the last day of the month in which the Cash Liquidation (or REO
Disposition) occurred on the Principal Balance of such Mortgage Loan (or REO
Property) outstanding during each Due Period that such interest was not paid or
advanced, minus (iii) the proceeds, if any, received during the month in which
such Cash Liquidation (or REO Disposition) occurred, to the extent applied as
recoveries of interest at the Net Mortgage Rate and to principal of the Mortgage
Loan, net of the portion thereof reimbursable to the Master Servicer or any
Subservicer with respect to related Advances or expenses as to which the Master
Servicer or Subservicer is entitled to reimbursement thereunder but which have
not been previously reimbursed. With respect to each Mortgage Loan which has
become the subject of a Deficient Valuation, the difference between the
principal balance of the Mortgage Loan outstanding immediately prior to such
Deficient Valuation and the principal balance of the Mortgage Loan as reduced by
the Deficient Valuation. With respect to each Mortgage Loan which has become the
object of a Debt Service Reduction, the amount of such Debt Service Reduction.

                  RECORD DATE: With respect to the Notes and any Payment Date,
the last day of the calendar month preceding such Payment Date.

                  REFERENCE BANKS: Bankers Trust Company, Barclay's Bank PLC,
The Bank of Tokyo and National Westminster Bank PLC and their successors in
interest; PROVIDED that if any of the foregoing banks are not suitable to serve
as a Reference Bank, then any leading banks selected by the Indenture Trustee
which are engaged in transactions in Eurodollar deposits in the international
Eurocurrency market (i) with an established place of business in London, (ii)
not controlling, under the control of or under common control with the Company
or any Affiliate thereof, (iii) whose quotations appear on the Reuters Screen
LIBO Page on the relevant Interest Determination Date and (iv) which have been
designated as such by the Indenture Trustee.



                                       22

<PAGE>



                  REGISTERED HOLDER: The Person in whose name a Note is
registered in the Note Register on the applicable Record Date.

                  RELATED DOCUMENTS: With respect to each Mortgage Loan, the
documents specified in Section 2.1(b) of the Mortgage Loan Purchase Agreement
and any documents required to be added to such documents pursuant to the
Mortgage Loan Purchase Agreement, the Trust Agree ment, Indenture or the
Servicing Agreement.

                  RELIEF ACT: The Soldiers' and Sailors' Civil Relief Act of
1940, as amended.

                  RELIEF ACT SHORTFALL: For any Payment Date, As to any Payment
Date and any Mortgage Loan (other than a Mortgage Loan relating to an REO
Property) any shortfalls relating to the Relief Act or similar legislation or
regulations.

                  REO ACQUISITION: The acquisition by the Master Servicer on
behalf of the Indenture Trustee for the benefit of the Noteholders of any REO
Property pursuant to Section 3.13 of the Servicing Agreement.

                  REO DISPOSITION: As to any REO Property, a determination by
the Master Servicer that it has received substantially all Insurance Proceeds,
Liquidation Proceeds, REO Proceeds and other payments and recoveries (including
proceeds of a final sale) which the Master Servicer expects to be finally
recoverable from the sale or other disposition of the REO Property.

                  REO IMPUTED INTEREST: As to any REO Property, for any period,
an amount equivalent to interest (at the Net Mortgage Rate that would have been
applicable to the related Mortgage Loan had it been outstanding) on the unpaid
principal balance of the Mortgage Loan as of the date of acquisition thereof for
such period.

                  REO PROCEEDS: Proceeds, net of expenses, received in respect
of any REO Property (including, without limitation, proceeds from the rental of
the related Mortgaged Property) which proceeds are required to be deposited into
the Collection Account only upon the related REO Disposition.

                  REO PROPERTY: A Mortgaged Property that is acquired by the
Issuer in foreclosure or by deed in lieu of foreclosure.

                  REPURCHASE EVENT: With respect to any Mortgage Loan, either
(i) a discovery that, as of the Closing Date the related Mortgage was not a
valid lien on the related Mortgaged Property subject only to (A) the lien of any
prior mortgage indicated on the Mortgage Loan Schedule, (B) the lien of real
property taxes and assessments not yet due and payable, (C) covenants,
conditions, and restrictions, rights of way, easements and other matters of
public record as of the date of recording of such Mortgage and such other
permissible title exceptions as are permitted and (D) other matters to which
like properties are commonly subject which do not materially adversely affect
the value, use, enjoyment or marketability of the related Mortgaged Property or
(ii) with respect to any Mortgage Loan as to which the Seller delivers an
affidavit certifying that the


                                       23

<PAGE>



original Mortgage Note has been lost or destroyed, a subsequent default on such
Mortgage Loan if the enforcement thereof or of the related Mortgage is
materially and adversely affected by the absence of such original Mortgage Note.

                  REPURCHASE PRICE: With respect to any Mortgage Loan required
to be repurchased on any date pursuant to the Mortgage Loan Purchase Agreement
or purchased by the Master Servicer pursuant to the Servicing Agreement, an
amount equal to the sum, without duplication, of (i) 100% of the Principal
Balance thereof (without reduction for any amounts charged off) and (ii) unpaid
accrued interest at the Mortgage Rate on the outstanding principal balance
thereof from the Due Date to which interest was last paid by the Mortgagor to
the first day of the month following the month of purchase plus (iii) the amount
of Advances and any unreimbursed Servicing Advances or unreimbursed Advances
made with respect to such Mortgage Loan plus (iv) any other amounts owed to the
Master Servicer or the Subservicer pursuant to Section 3.07 of the Servicing
Agreement not included in clause (iii) of this definition.

                  REQUIRED SUBORDINATION AMOUNT: With respect to any Payment
Date occurring from the initial Payment Date and ending on the later of (i) the
date on which the aggregate Principal Balance of the Mortgage Loans is 50% of
the initial aggregate Principal Balance of the Mortgage Loans and (ii) the 30th
Payment Date, the greater of:

         (a)      the Original Specified Subordination Amount; and

         (b) two times the excess of (1) 50% of the aggregate Principal Balance
of the Mortgage Loans which are 91 or more days delinquent (including Mortgage
Loans in foreclosure and REO Properties) as of such date over (2) two times the
current Net Monthly Excess Cash Flow for such Payment Date; and

         with respect to any Payment Date thereafter, the greatest of:

         (a) the lesser of (1) the Original Specified Subordination Amount and
(2) two times ____% times the aggregate Note Principal Balance as of such
Payment Date;

         (b) two times the excess of (A) 50% of the aggregate Principal Balance
of the Mortgage Loans which are 91 or more days delinquent (including Mortgage
Loans in foreclosure and REO Properties) as of such date over (B) two times the
current Net Monthly Excess Cash Flow for such Payment Date;

         (c)  0.5% of the Cut-Off Date Principal Balance of the Mortgage Loans; 
and

         (d) an amount equal to the outstanding balance of the four largest 
Mortgage Loans as of the Cut-Off Date;

PROVIDED, HOWEVER, that if (x) a Servicer Default has occurred and is continuing
as of such Payment Date, and such Servicer Default has not been waived by the
Note Insurer or (y) a claim


                                       24

<PAGE>



has been made on the Note Insurance Policy by the Indenture Trustee, the
Required Subordination Amount shall not decrease on any Payment Date.

                  RESERVE INTEREST RATE: With respect to any Interest
Determination Date, the rate per annum that the Indenture Trustee determines to
be either (i) the arithmetic mean (rounded upwards if necessary to the nearest
whole multiple of 1/16%) of the three-month United States dollar lending rates
which New York City banks selected by the Indenture Trustee are quoting on the
relevant Interest Determination Date to the principal London offices of leading
banks in the London interbank market or (ii) in the event that the Indenture
Trustee can determine no such arithmetic mean, the lowest three-month United
States dollar lending rate which New York City banks selected by the Indenture
Trustee are quoting on such Interest Determination Date to leading European
banks.

                  RESPONSIBLE OFFICER: With respect to the Indenture Trustee,
any officer of the Indenture Trustee with direct responsibility for the
administration of the Trust Agreement and also, with respect to a particular
matter, any other officer to whom such matter is referred because of such
officer's knowledge of and familiarity with the particular subject.

                  SECURITIES ACT: The Securities Act of 1933, as amended, and
the rules and regulations promulgated thereunder.

                  SECURITY:  Any of the Certificates or Notes.

                  SECURITYHOLDER or HOLDER: Any Noteholder or a
Certificateholder.

                  SECURITY INSTRUMENT: A written instrument creating a valid
first lien on a Mortgaged Property securing a Mortgage Note, which may be any
applicable form of mortgage, deed of trust, deed to secure debt or security
deed, including any riders or addenda thereto.

                  SELLER: _______________________, a __________ corporation, and
its successors and assigns.

                  SERVICING ACCOUNT: The separate trust account created and
maintained by the Master Servicer or each Subservicer with respect to the
Mortgage Loans or REO Property, which shall be an Eligible Account, for
collection of taxes, assessments, insurance premiums and comparable items as
described in Section 3.08 of the Servicing Agreement.

                  SERVICING ADVANCES: All customary, reasonable and necessary
"out of pocket" costs and expenses incurred in connection with a default,
delinquency or other unanticipated event in the performance by the Master
Servicer of its servicing obligations, including, without duplication, but not
limited to, the cost of (i) the preservation, restoration and protection of a
Mortgaged Property, (ii) any enforcement or judicial proceedings, including
foreclosures, (iii) the management and liquidation of any REO Property and (iv)
compliance with the obligations under Sections 3.10, 3.11, 3.13 of the Servicing
Agreement.



                                       25

<PAGE>



                  SERVICING AGREEMENT: The Servicing Agreement dated as of
______ 1, 199_, between the Master Servicer and the Issuer.

                  SERVICING CERTIFICATE: A certificate completed and executed by
a Servicing Officer on behalf of the Master Servicer in accordance with Section
4.01 of the Servicing Agreement.

                  SERVICING DEFAULT: The meaning assigned in Section 6.01 of the
Servicing Agreement.

                  SERVICING FEE: With respect to any Mortgage Loan, the sum of
the related Master Servicing Fee and the related Subservicing Fee.

                  SERVICING FEE RATE: With respect to any Mortgage Loan, the sum
of the related Master Servicing Fee Rate and the Subservicing Fee Rate.

                  SERVICING OFFICER: Any officer of the Master Servicer involved
in, or responsible for, the administration and servicing of the Mortgage Loans
whose name and specimen signature appear on a list of servicing officers
furnished to the Indenture Trustee (with a copy to the Note Insurer) by the
Master Servicer, as such list may be amended from time to time.

                  SINGLE NOTE:  A Note in the amount of $1,000.

                  STANDARD & POOR'S: Standard & Poor's Ratings Service, or its
successor in interest.

                  SUBORDINATION AMOUNT: As of any Payment Date, the excess, if
any, of (x) the sum of the aggregate Principal Balances of the Mortgage Loans as
of the close of business on the last day of the related Due Period as of such
Payment Date over (y) the Note Principal Balance of the Notes as of such Payment
Date (and following the making of all distributions on such Payment Date)

                  SUBORDINATION DEFICIT: With respect to any Payment Date, the
amount, if any, by which (x) the aggregate Note Principal Balance of the Notes
as of such Payment Date, and following the making of all distributions to be
made on such Payment Date (except for any payment to be made as to principal
from proceeds of the Note Insurance Policy), exceeds (y) the aggregate Principal
Balances of the Mortgage Loans as of the close of business on the preceding Due
Date on such Payment Date.

                  SUBORDINATION INCREASE AMOUNT: With respect to any Payment
Date, the amount of any Net Monthly Excess Cashflow (including any Subordination
Reduction Amount) available in the Payment Account to increase the Subordination
Amount up to the Required Subordination Amount.

                  SUBORDINATION REDUCTION AMOUNT: With respect to any Payment
Date, an amount equal to the lesser of (a) the Excess Subordination Amount and
(b) the principal collections received by the Master Servicer with respect to
the prior Due Period.


                                       26

<PAGE>



                  SUBSERVICER: Any Person with whom the Master Servicer has
entered into a Subservicing Agreement as a Subservicer by the Master Servicer
and acceptable to the Note Insurer and the Indenture Trustee, including the
Initial Subservicers.

                  SUBSERVICING ACCOUNT: An Eligible Account established or
maintained by a Sub servicer as provided for in Section 3.06(e) of the Servicing
Agreement.

                  SUBSERVICING AGREEMENT: The written contract between the
Master Servicer and any Subservicer relating to servicing and administration of
certain Mortgage Loans as provided in Section 3.02 of the Servicing Agreement.

                  SUBSERVICING FEE: With respect to each Mortgage Loan and any
date of determination, the product of (i) the Subservicing Fee Rate divided by
12 and (ii) the Principal Balance of such Mortgage Loans as of such date.

                  SUBSERVICING FEE RATE: For any date of determination, ____%
per annum.

                  SUBSTITUTION ADJUSTMENT AMOUNT: With respect to any Eligible
Substitute Mortgage Loan, the amount as defined in Section 2.03 of the Servicing
Agreement.

                  TELERATE SCREEN PAGE 3750: The display designated as page 3750
on the Telerate Service (or such other page as may replace page 3750 on that
service for the purpose of displaying London interbank offered rates of major
banks). If such rate does not appear on such page (or such other page as may
replace that page on that service, or if such service is no longer offered, such
other service for displaying One-Month LIBOR or comparable rates as may be
selected by the Issuer after consultation with the Indenture Trustee), the rate
will be the Reference Bank Rate.

                  TREASURY REGULATIONS: Regulations, including proposed or
temporary Regulations, promulgated under the Code. References herein to specific
provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

                  TRUST AGREEMENT: The Trust Agreement dated as of ______ 1,
199_ between the Owner Trustee and the Depositor.

                  TRUST ESTATE: The meaning specified in the Granting Clause of
the Indenture.

                  TRUST INDENTURE ACT OR TIA: The Trust Indenture Act of 1939,
as amended from time to time, as in effect on any relevant date.

                  UCC: The Uniform Commercial Code, as amended from time to
time, as in effect in any specified jurisdiction.

                  WEIGHTED AVERAGE NET MORTGAGE RATE: With respect to the
Mortgage Loans in the aggregate, and any Due Date, the average of the Net
Mortgage Rate for each Mortgage Loan as


                                       27

<PAGE>


of the last day of the related Due Period weighted on the basis of the related
Principal Balances outstanding as of the last day of the related Due Period for
each Mortgage Loan as determined by the Master Servicer in accordance with the
Master Servicer's normal servicing procedures.


                                       28



                                                      Exhibits 5.1, 8.1 and 23.1
                                                      --------------------------



                                                               November 26, 1997


WMC Secured Assets Corp.
6320 Canoga Avenue
Woodland Hills, California 91367

               Re:         WMC Secured Assets Corp.
                           Mortgage-Backed Certificates and Notes
                           Registration Statement on Form S-3
                           --------------------------------------

Dear Sirs:

               We are counsel to WMC Secured Assets Corp., a Delaware
corporation (the "Registrant"), in connection with the registration under the
Securities Act of 1933, as amended (the "Act"), of Mortgage- Backed Certificates
("Certificates") and Mortgage-Backed Notes ("Notes"; and together with
Certificates, "Securities"), and the related preparation and filing of a
Registration Statement on Form S-3 (the "Registration Statement"). The
Certificates are issuable in series under separate pooling and servicing
agreements (each such agreement, a "Pooling and Servicing Agreement"), among the
Registrant, a master servicer to be identified in the prospectus supplement for
such series of Certificates and a trustee to be identified in the prospectus
supplement for such series of Certificates. Each Pooling and Servicing Agreement
will be substantially in the forms filed as an Exhibit to the Registration
Statement. The Notes are issuable in series pursuant to separate indentures
(each such indenture, an "Indenture"), between an issuer and an indenture
trustee, each to be identified in the prospectus supplement for such series of
Notes. Each Indenture will be substantially in the form filed as an Exhibit to
the Registration Statement.

                           In connection with rendering this opinion letter, we
have examined the forms of the Pooling and Servicing Agreements and Indenture
contained as Exhibits in the Registration Statement, the Registration Statement
and such records and other documents as we have deemed necessary. As to matters
of fact, we have examined and relied upon representations or certifications of
officers of the Registrant or public officials. We have assumed the authenticity
of all documents submitted to us as originals, the genuineness of all
signatures, the legal capacity of natural persons and the conformity to the
originals of all documents. We have assumed that all parties, other than the
Registrant, had the corporate power and authority to enter into and perform all
obligations thereunder, and, as to such parties, we also have assumed the
enforceability of such documents.


<PAGE>


WMC Secured Assets Corp.
November 26, 1997                                                      Page 2.



                           In rendering this opinion letter, we express no 
opinion as to the laws of any jurisdiction other than the laws of the State of
New York, nor do we express any opinion, either implicitly or otherwise, on any
issue not expressly addressed below. In rendering this opinion letter, we have
not passed upon and do not pass upon the application of "doing business" or the
securities laws of any jurisdiction. This opinion letter is further subject to
the qualification that enforceability may be limited by (i) bankruptcy,
insolvency, liquidation, receivership, moratorium, reorganization or other laws
affecting the enforcement of the rights of creditors generally and (ii) general
principles of equity, whether enforcement is sought in a proceeding in equity or
at law.

                           Based on the foregoing, we are of the opinion that:

                           1.       When a Pooling and Servicing Agreement for a
series of Certificates has been duly authorized by all necessary action and duly
executed and delivered by the parties thereto, such Pooling and Servicing
Agreement will be a legal and valid obligation of the Registrant.

                           2.       When an Indenture for a series of Notes has
been duly authorized by all necessary action and duly executed and delivered by
the parties thereto, such Indenture will be a legal and valid obligation of the
applicable issuer.

                           3.       When a Pooling and Servicing Agreement for a
series of Certificates has been duly authorized by all necessary action and duly
executed and delivered by the parties thereto, and when the Certificates of such
series have been duly executed and authenticated in accordance with the
provisions of that Pooling and Servicing Agreement, and issued and sold as
contemplated in the Registration Statement and the prospectus and prospectus
supplement delivered in connection therewith, such Certificates will be legally
and validly issued and outstanding, fully paid and non-assessable, and the
holders of such Certificates will be entitled to the benefits of that Pooling
and Servicing Agreement.

                           4.       When an Indenture for a series of Notes has 
been duly authorized by all necessary action and duly executed and delivered by
the parties thereto, and when the Notes of such series have been duly executed
and authenticated in accordance with the provisions of that Indenture, and
issued and sold as contemplated in the Registration Statement and the prospectus
and prospectus supplement delivered in connection therewith, such Notes will be
legally and validly issued and outstanding, fully paid and non-assessable, and
will be binding obligations of the applicable issuer, and the holders of such
Notes will be entitled to the benefits of that Indenture.

                           5.       The description of federal income tax 
consequences appearing under the heading "Certain Federal Income Tax
Consequences" in the prospectus contained in the Registration Statement, while
not purporting to discuss all possible federal income tax consequences of an
investment in Securities, is accurate with respect to those tax consequences
which are discussed.



<PAGE>


WMC Secured Assets Corp.
November 26, 1997                                                        Page 3.


                           We hereby consent to the filing of this opinion 
letter as an Exhibit to the Registration Statement, and to the use of our name
in the prospectus and prospectus supplement included in the Registration
Statement under the heading "Legal Matters", and in the prospectus included in
the Registration Statement under the heading "Certain Federal Income Tax
Consequences", without admitting that we are "experts" within the meaning of the
Act, and the rules and regulations thereunder, with respect to any part of the
Registration Statement, including this Exhibit.

                                       Very truly yours,

                                       THACHER PROFFITT & WOOD


                                       By /s/ Thacher Proffitt & Wood



                                                                    EXHIBIT 24.1
                                                                    ------------


                            WMC SECURED ASSETS CORP.

                                POWER OF ATTORNEY


         KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints any of Scott A. McAfee, Todd Wallace or
Steve Wright as his true and lawful attorney-in-fact and agents, with full power
of substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities (including his capacity as director and/or officer of WMC
Secured Assets Corp.), to sign any or all amendments (including post-effective
amendments) to the Registration Statement on Form S-3, and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorney-in-fact and
agents 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 and to
all intents and purposes as he might or could do in person, hereby ratifying and
confirming that said attorney-in-fact and agent, or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

SIGNATURE
TITLE
DATE


/s/ Scott A. McAfee           President & Director            November 26, 1997
- --------------------------
Scott A. McAfee







/s/ Todd Wallace              Vice-President, Treasurer       November 26, 1997
- --------------------------     & Director   
Todd Wallace              






/s/ Steve Wright              Vice-President, Secretary &     November 26, 1997
- --------------------------     Director  
Steve Wright  



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