CIT GROUP HOLDINGS INC /DE/
424B5, 1997-07-14
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: CHRYSLER FINANCIAL CORP, 424B3, 1997-07-14
Next: CONCORD FABRICS INC, 10-Q, 1997-07-14




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 without the delivery of a final prospectus  supplement
and  accompanying  prospectus.  This prospectus  supplement and the accompanying
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, DATED JULY 10, 1997

PROSPECTUS SUPPLEMENT 
(To Prospectus dated April 8, 1997)

                                  $500,000,000
                                 (Approximate)
                       CIT Home Equity Loan Trust 1997-1
           Home Equity Loan Asset Backed Certificates, Series 1997-1
                  THE CIT GROUP SECURITIZATION CORPORATION III
                                   Depositor
                      THE CIT GROUP/CONSUMER FINANCE, INC.
                           Seller and Master Servicer

     The Home Equity Loan Asset Backed Certificates,  Series 1997-1 will consist
of (i) the Class A-1  Certificates,  the Class A-2  Certificates,  the Class A-3
Certificates,  the Class A-4 Certificates, the Class A-5 Certificates, the Class
A-6 Certificates,  the Class A-7 Certificates,  the Class A-8 Certificates,  the
Class A-9 Certificates and the Class A-10 Certificates (collectively, the "Class
A Certificates"), (ii) the Class M-1 Certificates and the Class M-2 Certificates
(collectively,  the "Mezzanine Certificates"),  (iii) the Class B-1 Certificates
and the Class B-2  Certificates  (collectively,  the "Class B Certificates"  and
collectively with the Mezzanine Certificates,  the "Subordinate  Certificates"),
and (iv) the residual class of certificates (the "Class R  Certificates").  Only
the  Class  A  Certificates,  the  Mezzanine  Certificates  and  the  Class  B-1
Certificates  (collectively,  the "Offered  Certificates")  are offered  hereby.
Distributions   on  the  Class  M-1   Certificates   will  be   subordinated  to
distributions  on the  Class A  Certificates,  distributions  on the  Class  M-2
Certificates will be subordinated to distributions on the Class M-1 Certificates
and the Class A Certificates,  distributions on the Class B-1 Certificates  will
be subordinated to distributions  on the Mezzanine  Certificates and the Class A
Certificates  and   distributions   on  the  Class  B-2  Certificates   will  be
subordinated  to  distributions  on the Class B-1  Certificates,  the  Mezzanine
Certificates and the Class A Certificates, in each case, to the extent described
herein.

     The Certificates will represent the entire beneficial ownership interest in
a trust fund (the "Trust  Fund" or "Trust"),  designated  as the CIT Home Equity
Loan Trust 1997-1, to be created pursuant to a Pooling and Servicing  Agreement,
dated as of July 1, 1997,  among The CIT Group  Securitization  Corporation  III
(the  "Depositor"),  The CIT  Group/Consumer  Finance,  Inc., as master servicer
(referred  to herein as "CIT  Consumer  Finance," or the "Master  Servicer,"  as
applicable), The CIT Group/Consumer Finance, Inc. (the "Seller") and The Bank of
New York, as trustee (the  "Trustee").  

PROSPECTIVE  INVESTORS  SHOULD  REVIEW THE  INFORMATION  SET FORTH  UNDER  "RISK
FACTORS" ON PAGE S-26 HEREIN AND ON PAGE 22 IN THE ACCOMPANYING PROSPECTUS.  

THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR,
THE  SELLER,  THE  MASTER  SERVICER,  THE  TRUSTEE  OR ANY OF  THEIR  RESPECTIVE
AFFILIATES.  NEITHER  THE  CERTIFICATES  NOR THE  MORTGAGE  LOANS ARE INSURED OR
GUARANTEED  BY THE UNITED  STATES  GOVERNMENT,  THE  FEDERAL  DEPOSIT  INSURANCE
CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

<TABLE>
<CAPTION>
                             Original Certificate                                       Underwriting Discounts   Proceeds to
                                   Balance          Pass-Through Rate  Price to Public     and Commissions      Depositor (1)
                             --------------------  ------------------  ---------------  ----------------------  -------------       
<S>                          <C>                        <C>                <C>                 <C>                  <C>           
Per Class A-1 Certificate    $                           %(2)               %                    %                    %
Per Class A-2 Certificate    $                           %(2)               %                    %                    %
Per Class A-3 Certificate    $                           %(2)               %                    %                    %
Per Class A-4 Certificate    $                           %(2)               %                    %                    %
Per Class A-5 Certificate    $                           %(2)               %                    %                    %
Per Class A-6 Certificate    $                           %(2)               %                    %                    %
Per Class A-7 Certificate    $                           %(2)               %                    %                    %
Per Class A-8 Certificate    $                           %(2)               %                    %                    %
Per Class A-9 Certificate    $                           %(2)               %                    %                    %
Per Class A-10 Certificate   $                           (3)                %                    %                    %
Per Class M-1 Certificate    $                           %(2)               %                    %                    %
Per Class M-2 Certificate    $                           %(2)               %                    %                    %
Per Class B-1 Certificate    $                           %(2)               %                    %                    %
</TABLE>

- --------------
(1)  Before deducting expenses, estimated to be $757,000.
                                                                                
(2)  The Pass-Through Rate with respect to the Offered  Certificates (other than
     the Class A-10 Certificates) will on any Distribution Date equal the lesser
     of (x) the Pass-Through Rate for such Class set out above and (y) the Fixed
     Rate Group Available Funds Cap Rate (as defined herein)  applicable to such
     Distribution Date.

(3)  On  each  Distribution  Date,  the  Pass-Through  Rate  on the  Class  A-10
     Certificates  will  be  equal  to the  least  of (x)  with  respect  to any
     Distribution  Date which occurs on or prior to the  Clean-up  Call Date (as
     defined  herein),  One-month  LIBOR (as defined herein) plus .__% per annum
     and for any  Distribution  Date  thereafter,  One-month LIBOR plus .__% per
     annum,  (y) the Adjustable  Rate Group Available Funds Cap Rate (as defined
     herein) applicable to such Distribution Date and (z) ___% per annum.

     The Offered Certificates are offered by the Underwriters,  subject to prior
sale,  when, as and if delivered to and accepted by the Underwriters and subject
to their  right to  reject  orders  in whole  or in part.  It is  expected  that
delivery  of the  Offered  Certificates  will be made in  book-entry  form  only
through the  facilities of The  Depository  Trust Company  ("DTC") in the United
States or through Centrale de Livraison de Valeurs Mobiliers, S.A. ("CEDEL") and
the Euroclear System ("Euroclear") in Europe on or about July __, 1997.

MORGAN STANLEY DEAN WITTER
                 FIRST CHICAGO CAPITAL MARKETS, INC.
                                              LEHMAN BROTHERS
                                                            SALOMON BROTHERS INC

July __, 1997

<PAGE>

     The  Underwriters  intend  to  make  a  secondary  market  in  the  Offered
Certificates  but have no  obligation  to do so. There is currently no secondary
market for the Offered  Certificates  and there can be no assurance  that such a
market will develop or, if it does develop, that it will continue.

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

     This Prospectus  Supplement does not contain complete information about the
offering  of  the  Certificates.  Additional  information  is  contained  in the
Prospectus  of  the  Depositor  dated  April  8,  1997  (the  "Prospectus")  and
purchasers are urged to read both this Prospectus  Supplement and the Prospectus
in full.  Sales of the Offered  Certificates  may not be consummated  unless the
purchaser has received both this Prospectus  Supplement and the  Prospectus.  To
the extent,  if any,  that any statement in the final  Prospectus  Supplement is
inconsistent  with  statements  contained  in this  Prospectus  Supplement,  the
statements in the final Prospectus Supplement shall control.  Terms used and not
otherwise  defined  herein shall have the respective  meanings  ascribed to such
terms in the  Prospectus.  

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

     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN OR  OTHERWISE  AFFECT THE MARKET PRICE OF THE OFFERED
CERTIFICATES. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

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

               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Certain of the  matters  discussed  under the  caption  "The  Portfolio  of
Mortgage   Loans  --   Delinquency   and   Loss   Experience"   may   constitute
forward-looking  statements  within the meaning of Section 7A of the  Securities
Act of 1933,  as  amended,  and as such may  involve  known and  unknown  risks,
uncertainties and other factors which may cause the actual results,  performance
or  achievements  of  CIT  Consumer  Finance's  mortgage  loan  portfolio  to be
materially  different  from any  future  results,  performance  or  achievements
expressed or implied by such forward-looking statements.

                             AVAILABLE INFORMATION

     The Depositor has filed a Registration  Statement  under the Securities Act
of 1933,  as  amended  (the  "1933  Act"),  with  the  Securities  and  Exchange
Commission (the "Commission") on behalf of the Trust with respect to the Offered
Certificates  offered  pursuant to the  Prospectus  dated April 8, 1997 and this
Prospectus  Supplement.  For  further  information,  reference  is  made  to the
Registration Statement and amendments thereof and to the exhibits thereto, which
are available for inspection  without charge at the public reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
7 World  Trade  Center,  13th  Floor,  New  York,  New  York  10048;  and at The
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois 60661. The Commission maintains a site on the World Wide Web containing
reports, proxy materials,  information statements and other items. Copies of the
Registration  Statement  and  amendments  thereof  and  exhibits  thereto may be
obtained from the Public Reference Section of the Commission,  450 Fifth Street,
N.W., Washington, D.C. 20549 at prescribed rates.

                       REPORTS TO THE CERTIFICATEHOLDERS

     So long as the Offered  Certificates  are in book-entry  form,  monthly and
annual  reports  concerning the  Certificates  and the Trust will be sent by the
Trustee to Cede & Co.,  as the  nominee of DTC and as  registered  holder of the
Offered Certificates  pursuant to the Pooling and Servicing Agreement.  DTC will
supply such reports to the Certificateholders in accordance with its procedures.
See "Risk  Factors--Book-Entry  Registration" in the Prospectus and "Description
of the Certificates--Book-Entry  Certificates" herein and in the Prospectus. The
Depositor  will  file or cause to be filed  with the  Commission  such  periodic
reports with respect to the Trust as are required under the Securities  Exchange
Act of 1934 and the rules and  regulations of the Commission  thereunder.  It is
the  Depositor's  intent to suspend  the filing of such  reports as soon as such
reports are no longer statutorily required.


                                      S-2
<PAGE>

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

                                SUMMARY OF TERMS

     This  Summary of Terms is  qualified  in its  entirety by  reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying  Prospectus.  Certain capitalized terms used in this Summary of
Terms are defined elsewhere in this Prospectus  Supplement or in the Prospectus.
Reference is made to the Index to Defined  Terms for the location  herein of the
definitions of certain capitalized terms used herein.

Issuer .....................  CIT Home Equity Loan Trust 1997-1 (the "Issuer").

Depositor ..................  The CIT Group Securitization  Corporation III (the
                              "Depositor"), a Delaware corporation and a limited
                              purpose  finance   subsidiary  of  The  CIT  Group
                              Holdings,  Inc. ("CIT"),  a Delaware  corporation.
                              See "The CIT Group Securitization Corporation III,
                              The Depositor" herein and in the Prospectus.

Seller .....................  The  CIT   Group/Consumer   Finance,   Inc.  ("CIT
                              Consumer Finance" or "Seller," as applicable). The
                              Mortgage Loans (as defined herein) were originated
                              or  acquired by the Seller or its  affiliates  and
                              were acquired by the Depositor  from the Seller in
                              a privately negotiated transaction.

Master Servicer ............  CIT  Consumer  Finance (in its  capacity as master
                              servicer  of  the  Mortgage  Loans,   the  "Master
                              Servicer").    The   Master   Servicer   will   be
                              responsible  for  the  servicing  of the  Mortgage
                              Loans. See "Servicing of Mortgage Loans" herein.

Sub-Servicer ...............  The CIT Group/Sales Financing, Inc. ("CITSF") will
                              be  appointed  as a  Sub-Servicer  for  all of the
                              Mortgage  Loans in the  Mortgage  Pool (as defined
                              herein),  and as a Sub-Servicer,  will perform all
                              or   most   of  the   servicing   responsibilities
                              described   under  "The   Pooling  and   Servicing
                              Agreement"   herein  and  in  the  Prospectus  and
                              "Servicing of Mortgage Loans" herein, unless it is
                              replaced    as    described    under    "The   CIT
                              Group/Consumer  Finance,  Inc.,  Seller and Master
                              Servicer" herein.

Cut-off Date ...............  July 1, 1997 (the "Cut-off Date").

Closing Date ...............  On or about July __, 1997 (the "Closing Date").

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

The Certificates ...........  The Home  Equity Loan  Asset-Backed  Certificates,
                              Series 1997-1 (the "Certificates") will consist of
                              the Offered  Certificates (as defined herein), the
                              Class  B-2  Certificates  and a class of  residual
                              certificates  (the  "Class R  Certificates").  The
                              Class   B-2   Certificates   and   the   Class   R
                              Certificates   are   not   offered   hereby.   The
                              Certificates  will be issued pursuant to a pooling
                              and   servicing   agreement   (the   "Pooling  and
                              Servicing  Agreement")  to be  dated as of July 1,
                              1997 among the Depositor,  the Seller,  the Master
                              Servicer  and  the   Trustee.   Only  the  Offered
                              Certificates  are offered  hereby.  The  Depositor
                              will initially retain the Class B-2 Certificates.

                              Any information  contained  herein with respect to
                              the Class B-2  Certificates  is  provided  only to
                              permit  a  better  understanding  of  the  Offered
                              Certificates.

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


                                      S-3
<PAGE>

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

Denominations ..............  The Offered Certificates will be issued in minimum
                              denominations of $1,000 and integral  multiples of
                              $1,000  in   excess   thereof   except   that  one
                              Certificate in each Class (as defined  herein) may
                              be  issued  in  a  different  denomination.   Each
                              Offered Certificate and each Class B-2 Certificate
                              will   represent   a   percentage    interest   (a
                              "Percentage  Interest")  in the  respective  Class
                              determined  as of any  date  of  determination  by
                              dividing  the  Certificate   Balance  (as  defined
                              herein)  of such  Certificate  by the  Certificate
                              Balance for the related Class.

The Trust Property .........  The   Certificates   will   represent  the  entire
                              beneficial ownership interest in a trust fund (the
                              "Trust" or the "Trust  Fund"),  which will consist
                              primarily  of  a  pool  (the  "Mortgage  Pool"  or
                              "Pool") of certain  mortgage  related  assets (the
                              "Mortgage   Assets")   consisting   of  fixed  and
                              adjustable  rate mortgage loans (each, a "Mortgage
                              Loan")  evidenced by  promissory  notes  (each,  a
                              "Mortgage  Note")  secured by mortgages,  deeds of
                              trust or similar  security  instruments  (each,  a
                              "Mortgage") creating first or subordinate liens on
                              one- to four-family  residential properties (each,
                              a "Mortgaged  Property").  The Mortgage  Pool will
                              consist of two groups of Mortgage  Loans (each,  a
                              "Mortgage  Loan  Group").  One Mortgage Loan Group
                              consists of a group of Fixed Rate  Mortgage  Loans
                              (as defined  herein)  (the "Fixed Rate Group") and
                              the other  Mortgage Loan Group consists of a group
                              of  Adjustable  Rate  Mortgage  Loans (as  defined
                              herein) (the "Adjustable Rate Group").

Pass-Through Rates
  and Certificate
  Balances .................  Home Equity Loan Asset Backed Certificates, Series
                              1997-1,  to be  issued  in the  following  Classes
                              (each, a "Class") and  Certificate  Balances as of
                              the Closing Date, set forth below:
                              
                                                          Pass-
                                                         Through     Certificate
                               Class                      Rate         Balance
                               -----                    --------     ----------
                              Class A-1 Certificates         %(1)   $
                              Class A-2 Certificates         %(1)   $
                              Class A-3 Certificates         %(1)   $
                              Class A-4 Certificates         %(1)   $
                              Class A-5 Certificates         %(1)   $
                              Class A-6 Certificates         %(1)   $
                              Class A-7 Certificates         %(1)   $
                              Class A-8 Certificates         %(1)   $
                              Class A-9 Certificates         %(1)   $
                              Class A-10 Certificates        (2)    $
                              Class M-1 Certificates         %(1)   $
                              Class M-2 Certificates         %(1)   $
                              Class B-1 Certificates         %(1)   $
                              Class B-2 Certificates         %(1)   $
                              ----------------
                              (1) The  Pass-Through  Rate  with  respect  to the
                              Offered    Certificates    and   the   Class   B-2
                              Certificates    (other   than   the   Class   A-10
                              Certificates)  will on any Distribution Date equal
                              the lesser of (x) the  Pass-Through  Rate for such
                              Class set out above and (y) the Fixed  Rate  Group
                              Available  Funds  Cap  Rate  (as  defined  herein)
                              applicable to such Distribution Date.

                              (2) On each  Distribution  Date, the  Pass-Through
                              Rate on the Class A-10  Certificates will be equal
                              to  the   least  of  (x)  with   respect   to  any
                              Distribution  Date which occurs on or prior to the
                              Clean-up Call Date (as defined herein),  One-month
                              LIBOR (as defined  herein) plus .__% per annum and
                              for any Distribution  Date  thereafter,  One-month
                              LIBOR plus .__% per annum, (y) the Adjustable Rate
                              Group Available Funds Cap Rate (as defined herein)
                              applicable to such  Distribution Date and (z) ___%
                              per annum (the "Maximum Variable Rate"). 

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


                                      S-4
<PAGE>

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

                              The Fixed Rate Group  Available Funds Cap Rate and
                              the Adjustable Rate Group Available Funds Cap Rate
                              are  structured  to take into  account  in certain
                              circumstances the Mortgage Rates on Mortgage Loans
                              which are not in the related  Mortgage Loan Group.
                              Consequently,  under  certain loss and  prepayment
                              scenarios,  the amount of Current Interest payable
                              on one or more Classes of Fixed Rate  Certificates
                              on any Distribution  Date may be more or less than
                              the  amount of  Current  Interest  that would have
                              been  payable if the Fixed  Rate  Group  Available
                              Funds Cap Rate were based  solely on the  Mortgage
                              Rates  on the  Mortgage  Loans in the  Fixed  Rate
                              Group;  similarly,  the amount of Current Interest
                              payable on the Variable Rate  Certificates  on any
                              Distribution  Date  may be more or less  than  the
                              amount of  Current  Interest  that would have been
                              payable if the  Adjustable  Rate  Group  Available
                              Funds Cap Rate were based  solely on the  Mortgage
                              Rates on the Mortgage Loans in the Adjustable Rate
                              Group.

                              The "Fixed  Rate Group  Available  Funds Cap Rate"
                              means  as of any  Distribution  Date  (as  defined
                              herein), an amount,  expressed as a per annum rate
                              (calculated on the basis of a 360 day year assumed
                              to consist of twelve 30-day months),  equal to (i)
                              the weighted  average  interest rate on (A) all of
                              the  Mortgage  Loans in the Fixed Rate Group as of
                              the first day of the  related Due Period and (B) a
                              portion of each  Mortgage  Loan in the  Adjustable
                              Rate Group based on a fraction  (which shall in no
                              event be greater than one), the numerator of which
                              is  an   amount   equal  to  the   excess  of  the
                              Certificate Balance of the Fixed Rate Certificates
                              as of the first day of the related Due Period over
                              the  aggregate  Principal  Balance of the Mortgage
                              Loans in the Fixed  Rate Group as of the first day
                              of the related Due Period and the  denominator  of
                              which is equal to the aggregate  Principal Balance
                              of the Mortgage Loans in the Adjustable Rate Group
                              as of the first  day of the  related  Due  Period,
                              minus (ii) the Master  Servicing  Fee (as  defined
                              herein),  expressed  as a per  annum  rate,  minus
                              (iii) the Weighted Carve Out Fixed Rate.

                              The "Weighted  Carve Out Fixed Rate" means,  as of
                              any Distribution  Date, an amount,  expressed as a
                              per annum rate, equal to:

                              (I) if the  Certificate  Balance of the Fixed Rate
                              Certificates  as of the first  day of the  related
                              Due Period is less than or equal to the  aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              Fixed  Rate  Group  as of  the  first  day  of the
                              related Due Period, __%; or

                              (II) if the Certificate  Balance of the Fixed Rate
                              Certificates  as of the first  day of the  related
                              Due Period is greater than the aggregate Principal
                              Balance  of the  Mortgage  Loans in the Fixed Rate
                              Group  as of the  first  day of  the  related  Due
                              Period, the sum of:

                                   (i)  the  product  of  (x)  a  fraction   the
                                   numerator of which is the aggregate Principal
                                   Balance  of the  Mortgage  Loans in the Fixed
                                   Rate Group as of the first day of the related
                                   Due Period and the denominator of which is an
                                   amount  equal to the  Certificate  Balance of
                                   the Fixed Rate  Certificates  as of the first
                                   day of the  related  Due  Period and (y) __%,
                                   and

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


                                      S-5
<PAGE>

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

                                   (ii)  the  product  of  (x)  a  fraction  the
                                   numerator  of which is an amount equal to the
                                   aggregate  Principal  Balance of the fraction
                                   of the Mortgage Loans in the Adjustable  Rate
                                   Group  as  described  in  clause  (B)  of the
                                   definition  of  Fixed  Rate  Group  Available
                                   Funds Cap Rate and the  denominator  of which
                                   is an amount equal to the Certificate Balance
                                   of  the  Fixed  Rate  Certificates  as of the
                                   first day of the  related  Due Period and (y)
                                   __%.

                              The  "Adjustable  Rate Group  Available  Funds Cap
                              Rate"  means  as  of  any  Distribution  Date,  an
                              amount, expressed as a per annum rate, equal to:

                                   (x) the sum of (i)(a) the amount of  interest
                                   due and collected (or advanced) on all of the
                                   Mortgage Loans in the  Adjustable  Rate Group
                                   for the  related  Due  Period,  minus (b) the
                                   product of (A) 1/12 of the  weighted  average
                                   interest rate on all of the Mortgage Loans in
                                   the Adjustable Rate Group as of the first day
                                   of  the   related  Due  Period  and  (B)  the
                                   Principal Balance of the fractional  Mortgage
                                   Loans in the Adjustable  Rate Group described
                                   in clause (B) in the  definition of the Fixed
                                   Rate   Group   Available   Funds   Cap   Rate
                                   determined as of such Distribution Date, plus
                                   (ii) the  excess,  if any,  of the  amount of
                                   interest due and  collected  (or advanced) on
                                   all of the  Mortgage  Loans in the Fixed Rate
                                   Group for the  related  Due Period and on the
                                   fractional Mortgage Loans for such Due Period
                                   described  in clause  (i)(b)  above  over the
                                   amount  of  interest  due on the  Fixed  Rate
                                   Certificates on such Distribution Date, minus
                                   (iii) the  Master  Servicing  Fee  payable on
                                   such   Distribution   Date,  minus  (iv)  the
                                   Weighted Carve Out Adjustable Amount, divided
                                   by (y) the  Certificate  Balance of the Class
                                   A-10  Certificates as of the first day of the
                                   related Due Period, multiplied by (z) twelve.

                              The "Weighted Carve Out Adjustable  Amount" means,
                              as of any Distribution Date, $___________.

                              The   Class  A-1   Certificates,   the  Class  A-2
                              Certificates,  the  Class  A-3  Certificates,  the
                              Class    A-4    Certificates,    the   Class   A-5
                              Certificates,  the  Class  A-6  Certificates,  the
                              Class    A-7    Certificates,    the   Class   A-8
                              Certificates,  the Class A-9  Certificates and the
                              Class A-10 Certificates are collectively  referred
                              to herein as the "Class A Certificates." The Class
                              M-1  Certificates  and the Class M-2  Certificates
                              are  collectively  referred  to as the  "Mezzanine
                              Certificates."  The Class B-1 Certificates and the
                              Class B-2 Certificates  are collectively  referred
                              to as the "Class B  Certificates."  The  Mezzanine
                              Certificates  and  the  Class B  Certificates  are
                              collectively   referred  to  as  the  "Subordinate
                              Certificates."  The  Class  A  Certificates,   the
                              Mezzanine   Certificates   and   the   Class   B-1
                              Certificates are  collectively  referred to as the
                              "Offered Certificates."

                              In addition,  the Class A Certificates (other than
                              the  Class  A-10   Certificates),   the  Mezzanine
                              Certificates  and  the  Class B  Certificates  are
                              collectively   referred  to  as  the  "Fixed  Rate
                              Certificates"  and the 

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


                                      S-6
<PAGE>

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

                              Class A-10  Certificates are referred to herein as
                              the "Variable Rate Certificates."

                              The  Subordinate  Certificates  are subordinate in
                              right of  distribution to the Class A Certificates
                              to the  extent  described  herein.  The  Class M-1
                              Certificates   are   subordinate   in   right   of
                              distribution  to the Class A  Certificates  to the
                              extent   described    herein.    The   Class   M-2
                              Certificates   are   subordinate   in   right   of
                              distribution  to the Class A Certificates  and the
                              Class M-1  Certificates  to the  extent  described
                              herein. The Class B-1 Certificates are subordinate
                              in  right   of   distribution   to  the   Class  A
                              Certificates and the Mezzanine Certificates to the
                              extent   described    herein.    The   Class   B-2
                              Certificates   are   subordinate   in   right   of
                              distribution  to the  Class  A  Certificates,  the
                              Mezzanine   Certificates   and   the   Class   B-1
                              Certificates to the extent  described  herein.  

                              On any date after the Closing Date, the "Aggregate
                              Certificate Balance" is the sum of the Certificate
                              Balance of all Classes of the Offered Certificates
                              and the Class B-2 Certificates.

The Mortgage Loans .........  The statistical  information  presented  herein is
                              based on the number and the Principal  Balances of
                              the Mortgage Loans as of the Cut-off Date.  Unless
                              otherwise  noted,   all  statistical   percentages
                              presented  herein are  approximate and measured by
                              the  aggregate  Principal  Balance of the Mortgage
                              Loans in the Trust,  in relation  to the  Mortgage
                              Loans in the applicable  Mortgage Loan Group or of
                              all the Mortgage Loans in the Trust,  in each case
                              as of the Cut-off Date.  The  aggregate  Principal
                              Balance  of the  Mortgage  Loans in the Fixed Rate
                              Group  is   $410,062,866.73   and  the   aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              Adjustable  Rate  Group  is  $90,005,693.10.   

                              The  Mortgage  Pool will  consist of  conventional
                              adjustable  rate and  fixed  rate  mortgage  loans
                              secured  by  first  and  subordinate  liens on the
                              Mortgaged  Properties.  As of  the  Cut-off  Date,
                              75.05% of the Mortgage  Pool  consists of Mortgage
                              Loans  secured  by first  liens  on the  Mortgaged
                              Properties,   and  24.95%  of  the  Mortgage  Pool
                              consists of Mortgage  Loans secured by subordinate
                              liens on the  Mortgaged  Properties.  

                              The  interest  rate on  each  Mortgage  Loan  (the
                              "Mortgage  Rate") is either  fixed (a "Fixed Rate"
                              and a Mortgage Loan  relating  thereto is a "Fixed
                              Rate Mortgage  Loan") or adjustable  semi-annually
                              or annually (an  "Adjustable  Rate" and a Mortgage
                              Loan  relating  thereto  is  an  "Adjustable  Rate
                              Mortgage  Loan").  During  either  the first  six,
                              twelve, twenty-four or thirty-six months following
                              origination,  each such  Adjustable  Rate Mortgage
                              Loan will bear  interest at a Mortgage  Rate fixed
                              at origination.  Thereafter,  each Adjustable Rate
                              Mortgage  Loan will bear  interest  at a  Mortgage
                              Rate  equal  to  either  (i)  the  yield  on  U.S.
                              Treasury   securities   adjusted   to  a  constant
                              maturity of one year ("One-year  CMT") or (ii) the
                              London interbank offered rate for six-month United
                              States dollar deposits  ("Six-month LIBOR") plus a
                              fixed percentage (the "Gross Margin") set forth in
                              the  related   Mortgage   Note,   subject  to  the
                              limitation   that  the  Mortgage   Rate  will  not
                              increase  or  decrease  by more  than a  specified
                              percentage  on any  Adjustment  Date  (as  defined
                              herein) (the  "Periodic  Rate Cap").  In addition,
                              adjustments   

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


                                       S-7
<PAGE>

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

                              to the  Mortgage  Rate  for each  Adjustable  Rate
                              Mortgage  Loan are  subject to a lifetime  maximum
                              interest rate (the "Maximum Rate").

                              Payment of a  substantial  portion of the original
                              principal   balance  of  certain   Mortgage  Loans
                              ("Balloon   Loans")   will  be  due  on   maturity
                              ("Balloon  Payments").  Certain  of  the  Mortgage
                              Loans   permit  the   mortgagee   to  require  the
                              Mortgagor  (as defined in the  Prospectus)  to pay
                              the full principal balance of the Mortgage Loan on
                              a specified  date (the "Call  Date")  prior to the
                              maturity of the Mortgage Loan ("Call Loans").

Final Scheduled
   Distribution Dates ......  The Final  Scheduled  Distribution  Dates (each, a
                              "Final Scheduled  Distribution  Date") for each of
                              the respective Classes of Offered Certificates are
                              as follows,  although it is  anticipated  that the
                              actual final Distribution Date for each Class will
                              occur    earlier   than   the   Final    Scheduled
                              Distribution   Date.  See  "Yield  and  Prepayment
                              Considerations" herein.

                                                                Final Scheduled
                                        Class                  Distribution Date
                                        -----                  -----------------
                              Class A-1 Certificates:
                              Class A-2 Certificates:
                              Class A-3 Certificates:
                              Class A-4 Certificates:
                              Class A-5 Certificates:
                              Class A-6 Certificates:
                              Class A-7 Certificates:
                              Class A-8 Certificates:
                              Class A-9 Certificates:
                              Class A-10 Certificates:
                              Class M-1 Certificates:
                              Class M-2 Certificates:
                              Class B-1 Certificates:

Business Day ...............  Any day other than a  Saturday,  Sunday or any day
                              on which banking  institutions  or trust companies
                              in the states of New York,  New Jersey or Oklahoma
                              are  authorized  by law,  regulation  or executive
                              order to be closed (each, a "Business Day").

Distribution Date ..........  The 15th day of each  month or, if such day is not
                              a  Business   Day,  on  the  first   Business  Day
                              thereafter, commencing on August 15, 1997 (each, a
                              "Distribution Date").

Determination Date........    The   third    Business    Day   prior   to   each
                              Distribution Date (each, a "Determination Date").

Record Date ................  The calendar day preceding each  Distribution Date
                              or, if Definitive Certificates (as defined herein)
                              are  issued,  the last  Business  Day of the month
                              preceding  the  month  of such  Distribution  Date
                              (each, a "Record Date").

Due Period .................  With respect to any  Distribution  Date,  the "Due
                              Period"  is the  period  during  which  principal,
                              interest  and other  amounts  will be collected on
                              the  Mortgage  Loans for  application  towards the
                              payment  of   principal   

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


                                      S-8
<PAGE>

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

                              and  interest  to the  Certificateholders  and the
                              payment  of fees on such  Distribution  Date.  The
                              "Due   Period"   will   be  the   calendar   month
                              immediately  preceding the Distribution  Date. The
                              first Due Period will commence on and include July
                              1, 1997 and will end on and include July 31, 1997.

Distributions--General .....  For  each  Distribution  Date,  interest  due with
                              respect to the  Certificates  will be the interest
                              which  has  accrued   thereon  at  the  applicable
                              Pass-Through Rate (subject to the Fixed Rate Group
                              Available  Funds  Cap Rate or,  in the case of the
                              Class A-10 Certificates, determined by taking into
                              account the Adjustable  Rate Group Available Funds
                              Cap  Rate  and  the  Maximum   Variable   Rate  as
                              described herein) from the preceding  Distribution
                              Date (or from the Closing  Date in the case of the
                              first Distribution Date) to and including the date
                              prior  to the  current  Distribution  Date  (the "
                              Accrual Period").

                              All  calculations  of  interest  on the Fixed Rate
                              Certificates  will  be  made  on  the  basis  of a
                              360-day year  assumed to consist of twelve  30-day
                              months.

                              All  calculations of interest on the Variable Rate
                              Certificates  will  be made  on the  basis  of the
                              actual  number  of  days  elapsed  in the  related
                              Accrual Period and a 360-day year.

Interest ...................  On each Distribution Date, the Interest Remittance
                              Amount will be distributed in the following  order
                              of priority:

                              First, to the holders of the Class A Certificates,
                              the Class A  Current  Interest  plus the  Interest
                              Carry  Forward  Amount  with  respect to each such
                              Class of Class A Certificates without any priority
                              among such Class A Certificates; provided, that if
                              the Interest  Remittance  Amount is not sufficient
                              to  make  a full  distribution  of  interest  with
                              respect   to   all   Classes   of  the   Class   A
                              Certificates,  the Interest Remittance Amount will
                              be distributed  among the  outstanding  Classes of
                              Class  A  Certificates   pro  rata  based  on  the
                              aggregate  amount  of  interest  due on each  such
                              Class,  and the  amount of the  shortfall  will be
                              carried  forward  with  accrued  interest  at  the
                              applicable Pass-Through Rate;

                              Second,  to the extent of the Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              M-1 Certificates, the Class M-1 Current Interest;

                              Third,  to the extent of the  Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              M-2 Certificates, the Class M-2 Current Interest;

                              Fourth,  to the extent of the Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              B-1 Certificates,  the Class B-1 Current Interest;

                              Fifth,  to the extent of the  Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              B-2 Certificates,  the Class B-2 Current Interest;
                              and

                              Sixth,  the sum of (x) the amount,  if any, of the
                              Interest   Remittance   Amount  remaining  in  the
                              Certificate Account after application with respect
                              to the  priorities  set forth  above  plus (y) the
                              amount of any 

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


                                      S-9
<PAGE>

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

                              Overcollateralization   Release  Amount  for  such
                              Distribution  Date  (such  amounts,  the  "Monthly
                              Excess Cashflow  Amount" for a Distribution  Date)
                              shall  be  applied,   first,  to  pay  the  Master
                              Servicing  Fee  to  the  Master  Servicer  if  CIT
                              Consumer  Finance or one of its  affiliates is the
                              Master  Servicer and,  second,  as described below
                              under "Credit  Enhancement--Application of Monthly
                              Excess Cashflow Amounts" in this Summary. 

                              "Current  Interest"  with respect to each Class of
                              Offered    Certificates    and   the   Class   B-2
                              Certificates    means,   with   respect   to   any
                              Distribution   Date,   the  aggregate   amount  of
                              interest accrued during the related Accrual Period
                              on the Certificate Balance of the related Class of
                              Offered    Certificates    and   the   Class   B-2
                              Certificates at the applicable  Pass-Through  Rate
                              (subject to the Fixed Rate Group  Available  Funds
                              Cap  Rate  or,  in  the  case  of the  Class  A-10
                              Certificates,  determined  by taking into  account
                              the Adjustable Rate Group Available Funds Cap Rate
                              and  the  Maximum   Variable   Rate  as  described
                              herein).  

                              The "Interest  Remittance Amount" means, as of any
                              Distribution  Date,  the sum of (i)  all  interest
                              collected  or  advanced  by  the  Master  Servicer
                              during  the  related  Due  Period on the  Mortgage
                              Loans,  including any late fees,  prepayment  fees
                              and other similar fees on the Mortgage Loans (less
                              the Master  Servicing Fee if CIT Consumer  Finance
                              or  one  of  its  affiliates  is  not  the  Master
                              Servicer),  (ii)  all  Compensating  Interest  (as
                              defined  herein) paid by the Master  Servicer with
                              respect to such Due  Period;  (iii) the portion of
                              any  Substitution  Adjustment (as defined  herein)
                              relating  to interest  delivered  by the Seller in
                              connection  with a substitution of a Mortgage Loan
                              with  respect to the related Due Period,  (iv) the
                              interest portion of any Purchase Price (as defined
                              herein)  with respect to each  Mortgage  Loan that
                              was repurchased  from the Trust during the related
                              Due Period and (v) all  Liquidation  Proceeds  (as
                              defined herein)  actually  collected by the Master
                              Servicer  during  the  related  Due Period (to the
                              extent  such   Liquidation   Proceeds  related  to
                              interest).

                              The "Interest  Carry Forward  Amount" with respect
                              to any Class of the Offered  Certificates  and the
                              Class B-2 Certificates  for any Distribution  Date
                              is the sum of (x) the amount, if any, by which (i)
                              the  Current   Interest  as  of  the   immediately
                              preceding  Distribution  Date  plus  the  Interest
                              Carry   Forward   Amount   from  the   immediately
                              preceding   Distribution   Date  for  such   Class
                              exceeded   (ii)   the   amount   of   the   actual
                              distribution  with respect to interest made to the
                              holders of such Class of Offered  Certificates and
                              the Class  B-2  Certificates  on such  immediately
                              preceding  Distribution  Date plus (y) interest on
                              such amount  calculated  for the  related  Accrual
                              Period at the related  Pass-Through Rate in effect
                              with respect to such Class of Offered Certificates
                              and the Class B-2 Certificates.

Principal Before 
  the Stepdown Date 
  or if a Trigger Event
  is in Effect .............  On each  Distribution Date (a) before the Stepdown
                              Date (as  defined  herein)  or (b) on or after the
                              Stepdown  Date  if a  Trigger  Event  (as  defined
                              herein) is in effect,

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


                                      S-10
<PAGE>

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

                              (I) the holders of the Class A  Certificates  will
                              be  entitled  to  receive  payment  of  100% of an
                              amount  equal  to  the  Variable  Rate   Principal
                              Distribution  Amount (as defined  herein) for such
                              Distribution  Date in the  following  amounts  and
                              priorities:

                              First,   to  the   holders   of  the  Class   A-10
                              Certificates  until  the  Class  A-10  Certificate
                              Balance has been reduced to zero;  

                              Second,   to  the   holders   of  the   Class  A-9
                              Certificates,  in an amount equal to the Class A-9
                              Lockout Distribution Amount;

                              Third,  to the holders of the Class A Certificates
                              (other  than the  Class A-9  Certificates  and the
                              Class A-10 Certificates) in sequential order until
                              the  Certificate  Balance  of each  such  Class of
                              Class A Certificates has been reduced to zero; and

                              Fourth,   to  the   holders   of  the   Class  A-9
                              Certificates   until  the  Class  A-9  Certificate
                              Balance has been reduced to zero; and

                              (II) the holders of the Class A Certificates  will
                              be entitled to receive  payment of an amount equal
                              to 100% of the Fixed Rate  Principal  Distribution
                              Amount (as defined  herein) for such  Distribution
                              Date in the following amounts and priorities:

                              First,  to the extent not previously  distributed,
                              to the holders of the Class A-9 Certificates in an
                              amount equal to the Class A-9 Lockout Distribution
                              Amount;

                              Second, to the holders of the Class A Certificates
                              (other  than the  Class A-9  Certificates  and the
                              Class A-10 Certificates) in sequential order until
                              the  Certificate  Balance  of each  such  Class of
                              Class A Certificates has been reduced to zero;

                              Third,   to  the   holders   of  the   Class   A-9
                              Certificates   until  the  Class  A-9  Certificate
                              Balance has been reduced to zero; and

                              Fourth,   to  the   holders   of  the  Class  A-10
                              Certificates  until  the  Class  A-10  Certificate
                              Balance is reduced to zero.

                              Until  the  Stepdown  Date,  on each  Distribution
                              Date,  no  principal  will be  distributed  to the
                              Subordinate  Certificates.  Thereafter,  principal
                              will   be   distributed    to   the    Subordinate
                              Certificates  only if a  Trigger  Event  is not in
                              effect. 

                              "Fixed Rate Principal  Distribution Amount" means,
                              as of any  Distribution  Date,  the sum of (i) the
                              Principal  Remittance  Amount (as defined  herein)
                              with respect to the Fixed Rate Group,  minus,  for
                              Distribution  Dates  occurring  on and  after  the
                              related   Stepdown  Date,  the  Fixed  Rate  Group
                              Overcollateralization  Release Amount and (ii) the
                              Fixed  Rate  Group  Extra  Principal  Distribution
                              Amount.

                              "Variable  Rate  Principal   Distribution  Amount"
                              means, as of any Distribution Date, the sum of (i)
                              the  Principal  Remittance  Amount with respect to
                              the Adjustable Rate Group, minus, for Distribution
                              Dates occurring on and after the related  Stepdown
                              Date,the        Adjustable        Rate       Group
                              Overcollateralization  Release Amount and (ii) the
                              Adjustable Rate Group Extra Principal Distribution
                              Amount.

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


                                      S-11
<PAGE>

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

                              "Extra Principal Distribution Amount" means, as of
                              any  Distribution  Date,  the  lesser  of (x)  the
                              Monthly   Excess    Interest   Amount   for   such
                              Distribution       Date      and      (y)      the
                              Overcollateralization   Deficiency   (as   defined
                              herein) for such Distribution Date.

                              The "Fixed Rate Group Extra Principal Distribution
                              Amount" is equal to the sum of (x) the  greater of
                              (i)  zero  or (ii)  the  lesser  of (I) the  Extra
                              Principal  Distribution Amount or (II) the product
                              of (1) an amount equal to (A) the Realized  Losses
                              for the  Fixed  Rate  Group in the  preceding  Due
                              Period divided by the aggregate  Principal Balance
                              of the  Mortgage  Loans in the  Fixed  Rate  Group
                              minus (B) the Realized  Losses for the  Adjustable
                              Rate Group in the preceding Due Period  divided by
                              the  aggregate  Principal  Balance of the Mortgage
                              Loans in the  Adjustable  Rate  Group  and (2) the
                              aggregate  Principal Balance of the Mortgage Loans
                              in  the  Fixed  Rate  Group  and  (y)  a  pro-rata
                              portion,  based on the aggregate Principal Balance
                              of the Mortgage Loans in the related Mortgage Loan
                              Group, of any Extra Principal  Distribution Amount
                              remaining  after taking into account clause (x) of
                              this  definition  and clause (x) of the definition
                              of  the  Adjustable  Rate  Group  Extra  Principal
                              Distribution  Amount.  

                              The   "Adjustable   Rate  Group  Extra   Principal
                              Distribution  Amount"  is  equal to the sum of (x)
                              the  greater of (i) zero or (ii) the lesser of (I)
                              the Extra  Principal  Distribution  Amount or (II)
                              the  product  of (1) an  amount  equal  to (A) the
                              Realized  Losses for the Adjustable  Rate Group in
                              the preceding Due Period  divided by the aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              Adjustable  Rate  Group  minus  (B)  the  Realized
                              Losses for the Fixed  Rate Group in the  preceding
                              Due  Period  divided  by the  aggregate  Principal
                              Balance  of the  Mortgage  Loans in the Fixed Rate
                              Group and (2) the aggregate  Principal  Balance of
                              the Mortgage  Loans in the  Adjustable  Rate Group
                              and (y) a pro-rata portion, based on the aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              related   Mortgage   Loan  Group,   of  any  Extra
                              Principal   Distribution  Amount  remaining  after
                              taking into account clause (x) of this  definition
                              and clause (x) of the definition of the Fixed Rate
                              Group Extra  Principal  Distribution  Amount. 

                              The  "Fixed   Rate   Group   Overcollateralization
                              Release  Amount"  is  equal  to the sum of (x) the
                              greater  of (i) zero or (ii) the lesser of (I) the
                              Overcollateralization  Release  Amount or (II) the
                              product of (1) an amount equal to (A) the Realized
                              Losses  for  the  Adjustable  Rate  Group  in  the
                              preceding  Due  Period  divided  by the  aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              Adjustable  Rate  Group  minus  (B)  the  Realized
                              Losses for the Fixed  Rate Group in the  preceding
                              Due  Period  divided  by the  aggregate  Principal
                              Balance  of the  Mortgage  Loans in the Fixed Rate
                              Group and (2) the aggregate  Principal  Balance of
                              the Mortgage Loans in the Fixed Rate Group and (y)
                              a  pro-rata   portion,   based  on  the  aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              related    Mortgage    Loan    Group,    of    any
                              Overcollateralization   Release  Amount  remaining
                              after  taking  into  account  clause  (x) of  this
                              definition and clause (x) of the definition of the
                              Adjustable   Rate   Group    Overcollateralization
                              Release  Amount.   

                              The "Adjustable  Rate Group  Overcollateralization
                              Release  Amount"  is  equal  to the sum of (x) the
                              greater  of (i) zero or (ii) the lesser of (I) the

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


                                      S-12
<PAGE>

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

                              Overcollateralization  Release  Amount or (II) the
                              product of (1) an amount equal to (A) the Realized
                              Losses for the Fixed  Rate Group in the  preceding
                              Due  Period  divided  by the  aggregate  Principal
                              Balance  of the  Mortgage  Loans in the Fixed Rate
                              Group  minus  (B)  the  Realized  Losses  for  the
                              Adjustable  Rate Group in the preceding Due Period
                              divided by the aggregate  Principal Balance of the
                              Mortgage  Loans in the  Adjustable  Rate Group and
                              (2)  the  aggregate   Principal   Balance  of  the
                              Mortgage  Loans in the  Adjustable  Rate Group and
                              (y) a  pro-rata  portion,  based on the  aggregate
                              Principal  Balance  of the  Mortgage  Loans in the
                              related    Mortgage    Loan    Group,    of    any
                              Overcollateralization   Release  Amount  remaining
                              after  taking  into  account  clause  (x) of  this
                              definition and clause (x) of the definition of the
                              Fixed  Rate  Group  Overcollateralization  Release
                              Amount.   

                              The "Class A-9  Lockout  Distribution  Amount" for
                              any  Distribution  Date will be the product of (i)
                              the  applicable  Class A-9 Lockout  Percentage for
                              such  Distribution  Date and (ii)  the  Class  A-9
                              Lockout  Pro  Rata  Distribution  Amount  for such
                              Distribution Date.

                              The  "Class  A-9  Lockout   Percentage"  for  each
                              Distribution Date shall be as follows:

                              Distribution Dates              Lockout Percentage
                              ------------------              ------------------






                              In  no  event   shall  the   Class   A-9   Lockout
                              Distribution Amount for a Distribution Date exceed
                              the Fixed Rate Principal  Distribution  Amount for
                              such Distribution Date.

                              The  "Class  A-9  Lockout  Pro  Rata  Distribution
                              Amount"  for  any  Distribution  Date  will  be an
                              amount equal to the product of (x) a fraction, the
                              numerator of which is the  Certificate  Balance of
                              the Class A-9  Certificates  immediately  prior to
                              such  Distribution  Date  and the  denominator  of
                              which is the aggregate  Certificate Balance of all
                              Classes of the Class A  Certificates  (other  than
                              the Class A-10 Certificates)  immediately prior to
                              such   Distribution  Date  and  (y)  the  Class  A
                              Principal  Distribution  Amount  minus the Class A
                              Variable Allocation Amount (as defined herein) for
                              such  Distribution  Date. 

                              The  Class A  Certificates  (other  than the Class
                              A-10  Certificates and the Class A-9 Certificates)
                              are "sequential pay" classes such that the holders
                              of the  Class A-8  Certificates  will  receive  no
                              payments   of   principal   until  the  Class  A-7
                              Certificate   Balance  is  reduced  to  zero,  the
                              holders of the Class A-7 Certificates will receive
                              no  payments  of  principal  until  the  Class A-6
                              Certificate   Balance  is  reduced  to  zero,  the
                              holders of the Class A-6 Certificates will receive
                              no  payments  of  principal  until  the  Class A-5
                              Certificate   Balance  is  reduced  to  zero,  the
                              holders of the Class A-5 Certificates will receive
                              no  payments  of  principal  until  the  Class A-4
                              Certificate  Balance has been reduced to zero, the
                              holders of the Class A-4 Certificates will receive
                              no  payments  of  principal  until  the  Class A-3
                              Certificate  Balance has been reduced to zero, the
                              holders of the Class A-3 Certificates will receive
                              no  payments  

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


                                      S-13
<PAGE>

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

                              of  principal  until  the  Class  A-2  Certificate
                              Balance has been reduced to zero,  and the holders
                              of the  Class A-2  Certificates  will  receive  no
                              payments   of   principal   until  the  Class  A-1
                              Certificate  Balance  has  been  reduced  to zero;
                              provided,  however,  that on any Distribution Date
                              on which the sum of the Certificate Balance of the
                              Subordinate       Certificates       and       the
                              Overcollateralization  Amount is zero, any amounts
                              of principal payable to the holders of the Class A
                              Certificates  on such  Distribution  Date shall be
                              distributed pro rata and not sequentially.

Principal on or After the
  Stepdown Date if No Trigger
  Event is in Effect .......  On each  Distribution  Date  (a) on or  after  the
                              Stepdown  Date and (b) as long as a Trigger  Event
                              is not in effect,  the  holders of all  Classes of
                              the  Offered   Certificates   and  the  Class  B-2
                              Certificates  will be entitled to receive payments
                              of  principal,  in the amounts and the  priorities
                              set forth below and to the extent of the  Variable
                              Rate Principal  Distribution  Amount and the Fixed
                              Rate  Principal  Distribution  Amount as  follows:

                              First,  an amount  equal to (i) the  lesser of (x)
                              the Variable Rate  Principal  Distribution  Amount
                              and (y) the Class A Principal Distribution Amount,
                              shall be distributed in the following  amounts and
                              priorities:  

                              (1)  to the holders of the Class A-10 Certificates
                                   until the Class A-10 Certificate  Balance has
                                   been  reduced  to  zero  (such   distribution
                                   amount,  the  "Class  A  Variable  Allocation
                                   Amount");

                              (2)  to the holders of the Class A-9 Certificates,
                                   in an amount  equal to the Class A-9  Lockout
                                   Distribution Amount;

                              (3)  to the  holders  of the Class A  Certificates
                                   (other  than the Class A-9  Certificates  and
                                   the Class A-10  Certificates)  in  sequential
                                   order until the  Certificate  Balance of each
                                   such Class of Class A  Certificates  has been
                                   reduced to zero; and

                              (4)  to the holders of the Class A-9  Certificates
                                   until the Class A-9  Certificate  Balance has
                                   been reduced to zero; and

                              an  amount  equal  to (ii) the  lesser  of (x) the
                              Fixed Rate Principal  Distribution  Amount and (y)
                              the Class A Principal  Distribution  Amount  minus
                              the amount  distributed in clause (i) above, shall
                              be  distributed  in  the  following   amounts  and
                              priorities:  

                              (1)  to the extent not previously distributed,  to
                                   the holders of the Class A-9 Certificates, in
                                   an  amount  equal to the  Class  A-9  Lockout
                                   Distribution Amount;

                              (2)  to the  holders  of the Class A  Certificates
                                   (other  than the Class A-9  Certificates  and
                                   the Class A-10  Certificates)  in  sequential
                                   order until the  Certificate  Balance of each
                                   such Class of Class A  Certificates  has been
                                   reduced to zero;

                              (3)  to the holders of the Class A-9  Certificates
                                   until the Class A-9  Certificate  Balance has
                                   been reduced to zero; and

                              (4)  to the holders of the Class A-10 Certificates
                                   until the Class A-10  Certificate  Balance is
                                   reduced  to zero;  

                              Second,  the lesser of (x) the excess,  if any, of
                              (i)  the  sum  of (A)  the  Fixed  Rate  Principal
                              Distribution  Amount  and  (B) the  Variable  Rate

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


                                      S-14
<PAGE>

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

                              Principal Distribution Amount over (ii) the amount
                              distributed   to  the   holders  of  the  Class  A
                              Certificates  in clause  "First" above and (y) the
                              Class M-1 Principal  Distribution Amount, shall be
                              distributed  to  the  holders  of  the  Class  M-1
                              Certificates,  until  the  Class  M-1  Certificate
                              Balance has been reduced to zero;

                              Third,  the lesser of (x) the  excess,  if any, of
                              (i)  the  sum  of (A)  the  Fixed  Rate  Principal
                              Distribution  Amount  and  (B) the  Variable  Rate
                              Principal Distribution Amount over (ii) the sum of
                              the amount distributed to the holders of the Class
                              A  Certificates  in clause  "First"  above and the
                              amount distributed to the holders of the Class M-1
                              Certificates  in clause "Second" above and (y) the
                              Class M-2 Principal  Distribution Amount, shall be
                              distributed  to  the  holders  of  the  Class  M-2
                              Certificates,  until  the  Class  M-2  Certificate
                              Balance has been reduced to zero;

                              Fourth,  the lesser of (x) the excess,  if any, of
                              (i)  the  sum  of (A)  the  Fixed  Rate  Principal
                              Distribution  Amount  and  (B) the  Variable  Rate
                              Principal Distribution Amount over (ii) the sum of
                              the amount distributed to the holders of the Class
                              A  Certificates  pursuant to clause "First" above,
                              the amount distributed to the holders of the Class
                              M-1 Certificates pursuant to clause "Second" above
                              and the amount  distributed  to the holders of the
                              Class M-2 Certificates  pursuant to clause "Third"
                              above and (y) the Class B-1 Principal Distribution
                              Amount, shall be distributed to the holders of the
                              Class  B-1  Certificates,   until  the  Class  B-1
                              Certificate Balance has been reduced to zero;

                              Fifth,  the lesser of (x) the  excess,  if any, of
                              (i)  the  sum  of (A)  the  Fixed  Rate  Principal
                              Distribution  Amount  and  (B) the  Variable  Rate
                              Principal Distribution Amount over (ii) the sum of
                              the amount distributed to the holders of the Class
                              A  Certificates  pursuant to clause "First" above,
                              the amount distributed to the holders of the Class
                              M-1  Certificates   pursuant  to  clause  "Second"
                              above,  the amount  distributed  to the holders of
                              the  Class  M-2  Certificates  pursuant  to clause
                              "Third"  above and the amount  distributed  to the
                              holders of the Class B-1 Certificates  pursuant to
                              clause  "Fourth"  above  and  (y)  the  Class  B-2
                              Principal    Distribution    Amount,    shall   be
                              distributed  to  the  holders  of  the  Class  B-2
                              Certificates,  until  the  Class  B-2  Certificate
                              Balance has been reduced to zero; and

                              Sixth,  any portion of the Principal  Distribution
                              Amount   remaining   after   making   all  of  the
                              distributions   in  clauses   "First,"   "Second,"
                              "Third," "Fourth" and "Fifth" above above shall be
                              a part of the Monthly Excess  Cashflow  Amount and
                              shall be applied as described  below under "Credit
                              Enhancement--Application    of   Monthly    Excess
                              Cashflow Amounts" in this summary.

                              The  holders  of the  Class A-9  Certificates  are
                              entitled   to   receive,   from  funds   available
                              therefor,   payments  of  the  Class  A-9  Lockout
                              Distribution  Amount specified  herein;  provided,
                              that if on any  Distribution  Date the Certificate
                              Balance of the Class A  Certificates  (other  than
                              the Class A-9 and the Class A-10  Certificates) is
                              zero,  the  holders of the Class A-9  Certificates
                              will be  entitled  to receive  the entire  Class A
                              Principal    Distribution    Amount    for    such
                              Distribution  Date, and 

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


                                      S-15
<PAGE>

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

                              on any  Distribution  Date  that  the  Certificate
                              Balance of the Class A  Certificates  (other  than
                              the Class A-9 and Class  A-10  Certificates)  have
                              been reduced to zero, the holders of the Class A-9
                              Certificates  will  be  entitled  to  receive  any
                              remaining Class A Principal Distribution Amount.

                              "Principal Remittance Amount" means for a Mortgage
                              Loan Group and as of any  Distribution  Date,  the
                              sum of (i) the principal actually collected by the
                              Master  Servicer  on the  Mortgage  Loans  in such
                              Mortgage Loan Group during the related Due Period,
                              (ii) the  Principal  Balance of each Mortgage Loan
                              in such Mortgage  Loan Group that was  repurchased
                              from the Trust  with  respect to the  related  Due
                              Period,  (iii)  the  portion  of any  Substitution
                              Adjustment  relating to principal delivered by the
                              Seller  in  connection  with a  substitution  of a
                              Mortgage  Loan in such  Mortgage  Loan  Group with
                              respect to the related  Due  Period,  and (iv) all
                              Liquidation  Proceeds  actually  collected  by the
                              Master Servicer during the related Due Period with
                              respect to Mortgage  Loans in such  Mortgage  Loan
                              Group (to the  extent  such  Liquidation  Proceeds
                              related to principal).

                              A "Trigger  Event" has occurred  with respect to a
                              Distribution  Date if the  percentage  obtained by
                              dividing  (x) the  principal  amount  of  Mortgage
                              Loans as to which  payments  aggregating  at least
                              $65  are 60 days  or  more  delinquent  by (y) the
                              aggregate  outstanding  Principal  Balance  of the
                              Mortgage Loans, in each case as of the last day of
                              the  immediately  preceding Due Period,  equals or
                              exceeds ___% of the Senior Enhancement  Percentage
                              (as defined herein).

                              "Stepdown  Date" means the earlier to occur of (i)
                              the later to occur of (x) the Distribution Date in
                              _______  and (y) the  first  Distribution  Date on
                              which the  Senior  Enhancement  Percentage  (after
                              taking into account  distributions of principal on
                              such  Distribution  Date) is greater than or equal
                              to the Senior Specified Enhancement Percentage (as
                              defined herein) and (ii) the Distribution  Date on
                              which  the  Certificate  Balance  of the  Class  A
                              Certificates has been reduced to zero.

                              "Class A Principal  Distribution  Amount" means as
                              of any Distribution Date (a) prior to the Stepdown
                              Date or on or after the Stepdown Date if a Trigger
                              Event  is in  effect,  100%  of the sum of (A) the
                              Fixed Rate Principal  Distribution  Amount and (B)
                              the Variable Rate  Principal  Distribution  Amount
                              and (b) on or after the Stepdown  Date and as long
                              as a Trigger  Event is not in effect,  the greater
                              of (I) the lesser of (a) the  Certificate  Balance
                              of  the  Class  A-10   Certificates  and  (b)  the
                              Variable Rate  Principal  Distribution  Amount and
                              (II) the excess of (x) the  aggregate  Certificate
                              Balance  of the Class A  Certificates  immediately
                              prior  to  such  Distribution  Date  over  (y) the
                              lesser  of (A) the  product  of (i) ____% and (ii)
                              the outstanding  Principal Balance of the Mortgage
                              Loans as of the last day of the related Due Period
                              and (B) the outstanding  Principal  Balance of the
                              Mortgage  Loans as of the last day of the  related
                              Due Period minus $________.

                              "Class M-1 Principal Distribution Amount" means as
                              of any Distribution  Date on or after the Stepdown
                              Date  and as long  as a  

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


                                      S-16
<PAGE>

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

                              Trigger Event is not in effect,  the excess of (x)
                              the sum of (i) the aggregate  Certificate  Balance
                              of the Class A  Certificates  (after  taking  into
                              account  the  payment  of the  Class  A  Principal
                              Distribution Amount on such Distribution Date) and
                              (ii) the Class M-1 Certificate Balance immediately
                              prior  to  such  Distribution  Date  over  (y) the
                              lesser  of (A) the  product  of (i) ____% and (ii)
                              the outstanding  Principal Balance of the Mortgage
                              Loans as of the last day of the related Due Period
                              and (B) the outstanding  Principal  Balance of the
                              Mortgage  Loans as of the last day of the  related
                              Due Period minus $________.

                              "Class M-2 Principal Distribution Amount" means as
                              of any Distribution  Date on or after the Stepdown
                              Date  and as long  as a  Trigger  Event  is not in
                              effect,  the  excess  of (x)  the  sum of (i)  the
                              aggregate  Certificate  Balance  of  the  Class  A
                              Certificates   (after   taking  into  account  the
                              payment  of the  Class  A  Principal  Distribution
                              Amount on such Distribution  Date), (ii) the Class
                              M-1 Certificate Balance (after taking into account
                              the   payment   of   the   Class   M-1   Principal
                              Distribution Amount on such Distribution Date) and
                              (iii)   the   Class   M-2   Certificate    Balance
                              immediately  prior to such  Distribution Date over
                              (y) the  lesser of (A) the  product  of (i) _____%
                              and  (ii)  the  outstanding   aggregate  Principal
                              Balance of the  Mortgage  Loans as of the last day
                              of the related Due Period and (B) the  outstanding
                              Principal  Balance of the Mortgage Loans as of the
                              last  day  of  the   related   Due  Period   minus
                              $________.

                              "Class B-1 Principal Distribution Amount" means as
                              of any Distribution  Date on or after the Stepdown
                              Date  and as long  as a  Trigger  Event  is not in
                              effect,  the  excess  of (x)  the  sum of (i)  the
                              aggregate  Certificate  Balance  of  the  Class  A
                              Certificates   (after   taking  into  account  the
                              payment  of the  Class  A  Principal  Distribution
                              Amount on such Distribution  Date), (ii) the Class
                              M-1 Certificate Balance (after taking into account
                              the   payment   of   the   Class   M-1   Principal
                              Distribution  Amount on such  Distribution  Date),
                              (iii)  the Class M-2  Certificate  Balance  (after
                              taking  into  account the payment of the Class M-2
                              Principal Distribution Amount on such Distribution
                              Date) and (iv) the Class B-1  Certificate  Balance
                              immediately  prior to such  Distribution Date over
                              (y) the lesser of (A) the product of (i) ____% and
                              (ii) the outstanding  aggregate  Principal Balance
                              of the  Mortgage  Loans  as of the last day of the
                              related   Due  Period  and  (B)  the   outstanding
                              Principal  Balance of the Mortgage Loans as of the
                              last  day  of  the   related   Due  Period   minus
                              $________.

                              "Class B-2 Principal Distribution Amount" means as
                              of any Distribution  Date on or after the Stepdown
                              Date  and as long  as a  Trigger  Event  is not in
                              effect,  the  excess  of (x)  the  sum of (i)  the
                              aggregate  Certificate  Balance  of  the  Class  A
                              Certificates   (after   taking  into  account  the
                              payment  of the  Class  A  Principal  Distribution
                              Amount on such Distribution  Date), (ii) the Class
                              M-1 Certificate Balance (after taking into account
                              the   payment   of   the   Class   M-1   Principal
                              Distribution  Amount on such  Distribution  Date),
                              (iii)  the Class M-2  Certificate  Balance  (after
                              taking  into  account the payment of the Class M-2
                              Principal Distribution Amount on such Distribution
                              Date),  (iv) the  Class  B-1  Certificate  Balance
                              (after  taking  into  account  the  payment of the
                              Class B-1  Principal  Distribution  Amount on such
                              Distribution   Date)   

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


                                      S-17
<PAGE>

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

                              and  (v)  the   Class  B-2   Certificate   Balance
                              immediately  prior to such  Distribution Date over
                              (y) the lesser of (A) the product of (i) ____% and
                              (ii) the outstanding  aggregate  Principal Balance
                              of the  Mortgage  Loans  as of the last day of the
                              related   Due  Period  and  (B)  the   outstanding
                              Principal  Balance of the Mortgage Loans as of the
                              last  day  of  the   related   Due  Period   minus
                              $________.

                              "Overcollateralization  Amount"  means  as of  any
                              Distribution  Date the excess,  if any, of (x) the
                              Principal  Balance of the Mortgage Loans as of the
                              last day of the  immediately  preceding Due Period
                              over (y) the Aggregate Certificate Balance on such
                              Distribution  Date (after  taking into account all
                              distributions  of principal  on such  Distribution
                              Date).

                              "Senior    Enhancement    Percentage"    for   any
                              Distribution  Date is the  percentage  obtained by
                              dividing   (x)  the  sum  of  (i)  the   aggregate
                              Certificate    Balance    of    the    Subordinate
                              Certificates  and (ii)  the  Overcollateralization
                              Amount, in each case after taking into account the
                              distribution of the Principal  Distribution Amount
                              on such  Distribution  Date  by (y) the  aggregate
                              Principal  Balance of the Mortgage Loans as of the
                              last day of the related Due Period.

                              "Senior  Specified  Enhancement  Percentage" means
                              ____%.

                              "Overcollateralization  Deficiency"  means,  as of
                              any Distribution  Date, the excess, if any, of (x)
                              the Targeted Overcollateralization Amount for such
                              Distribution      Date      over      (y)      the
                              Overcollateralization Amount for such Distribution
                              Date,  calculated  for this  purpose  after taking
                              into account the  reduction  on such  Distribution
                              Date of the Certificate  Balance of all Classes of
                              the  Offered   Certificates   and  the  Class  B-2
                              Certificates  resulting from the  distribution  of
                              the   Principal    Remittance   Amount   on   such
                              Distribution   Date,  but  prior  to  taking  into
                              account  any  Realized  Loss with  respect  to the
                              related Due Period. 

                              "Overcollateralization Release Amount" means as of
                              any  Distribution  Date,  the  lesser  of (x)  the
                              related  Principal   Remittance  Amount  for  such
                              Distribution  Date and (y) the  excess  of (i) the
                              Overcollateralization Amount for such Distribution
                              Date,   assuming   that  100%  of  the   Principal
                              Remittance  Amount is applied on such Distribution
                              Date to the  payment of  principal  on the Offered
                              Certificates and the Class B-2  Certificates,  and
                              (ii) the Targeted Overcollateralization Amount (as
                              defined herein) for such Distribution Date.

                              "Targeted  Overcollateralization Amount" means, as
                              of  any  Distribution   Date,  (x)  prior  to  the
                              Stepdown  Date,  $____  and (y) on and  after  the
                              Stepdown  Date,  the  greater  of (i) ____% of the
                              aggregate  outstanding  Principal  Balance  of the
                              Mortgage  Loans as of the last day of the  related
                              Due Period and (ii) $________.

Credit Enhancement .........  The Credit Enhancement provided for the benefit of
                              the holders of the Class A  Certificates  consists
                              of   the    subordination   of   the   Subordinate
                              Certificates,   the  priority  of  application  of
                              Realized   Losses  (as  defined  herein)  and  the
                              application  of Monthly Excess  Cashflow  Amounts.
                              Distributions  and the priority of the application
                              of  Realized  Losses and Monthly  Excess  Cashflow
                              Amounts  on the  Class  M-1  Certificates  will be
                              subordinated to distributions  and the priority of
                              the  application  of  Realized  Losses and Monthly
                              Excess   Cashflow   Amounts   on   the   Class    

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


                                      S-18
<PAGE>

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

                              A Certificates,  distributions and the priority of
                              the  application  of  Realized  Losses and Monthly
                              Excess   Cashflow   Amounts   on  the   Class  M-2
                              Certificates will be subordinated to distributions
                              and the  priority of the  application  of Realized
                              Losses and Monthly Excess Cashflow  Amounts on the
                              Class   M-1   Certificates   and   the   Class   A
                              Certificates,  distributions  and the  priority of
                              the  application  of  Realized  Losses and Monthly
                              Excess   Cashflow   Amounts   on  the   Class  B-1
                              Certificates will be subordinated to distributions
                              and the  priority of the  application  of Realized
                              Losses and Monthly Excess Cashflow  Amounts on the
                              Mezzanine    Certificates    and   the   Class   A
                              Certificates,  and  distributions and the priority
                              of the  application of Realized Losses and Monthly
                              Excess   Cashflow   Amounts   on  the   Class  B-2
                              Certificates will be subordinated to distributions
                              and the  priority of the  application  of Realized
                              Losses and Monthly Excess Cashflow  Amounts on the
                              Class B-1 Certificates, the Mezzanine Certificates
                              and the Class A Certificates,  in each case to the
                              extent described herein.

                              Subordination  of  Subordinate  Certificates.  The
                              rights   of  the   holders   of  the   Subordinate
                              Certificates  and  the  Class  R  Certificates  to
                              receive distributions will be subordinated, to the
                              extent  described  herein,  to such  rights of the
                              holders   of  the  Class  A   Certificates.   This
                              subordination   is   intended   to   enhance   the
                              likelihood  of regular  receipt by the  holders of
                              the  Class A  Certificates  of the full  amount of
                              their  scheduled  monthly  payment of interest and
                              principal  and to afford such  holders  protection
                              against Realized Losses.  

                              The  protection  afforded  to the  holders  of the
                              Class A Certificates by means of the subordination
                              of the  Subordinate  Certificates  and the Class R
                              Certificates   will   be   accomplished   by   the
                              preferential  right of the  holders of the Class A
                              Certificates to receive, prior to any distribution
                              of interest being made on a  Distribution  Date in
                              respect  of  such  Subordinate  Certificates,  the
                              amounts  of  interest  due them and,  prior to any
                              distribution   of   principal   being  made  on  a
                              Distribution  Date in respect of such  Subordinate
                              Certificates,  the amounts of principal  due them,
                              and, if necessary,  by the right of the holders of
                              the  Class  A   Certificates   to  receive  future
                              distributions  of amounts that would  otherwise be
                              payable  to  the   holders   of  the   Subordinate
                              Certificates  and  the  Class R  Certificates.  

                              In  addition,  the  rights of the  holders  of the
                              Class  M-2,  Class  B-1,  Class  B-2  and  Class R
                              Certificates  to  receive  distributions  will  be
                              subordinated,  to the extent described  herein, to
                              such  rights  of the  holders  of the  Class A and
                              Class  M-1  Certificates.  This  subordination  is
                              intended  to  enhance  the  likelihood  of regular
                              receipt  by the  holders  of the Class A and Class
                              M-1  Certificates  of the amount of  interest  due
                              them and principal  available for distribution and
                              to afford such  holders  with  protection  against
                              Realized Losses.  

                              The rights of the holders of the Class B-1,  Class
                              B-2  and  the  Class  R  Certificates  to  receive
                              distributions  will be  subordinated  in the  same
                              manner to such  rights of the holders of the Class
                              A,  Class  M-1 and  Class  M-2  Certificates,  the
                              rights   of  the   holders   of  the   Class   B-2
                              Certificates  and  the  Class  R  Certificates  to
                              receive  distributions will be subordinated in the
                              same  manner to such  rights of the holders of the

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


                                      S-19
<PAGE>

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

                              Class  A,  Class  M-1,  Class  M-2 and  Class  B-1
                              Certificates,  and the  rights of  holders  of the
                              Class R Certificates to receive distributions will
                              be  subordinated in the same manner to such rights
                              of the holders of the Offered Certificates and the
                              Class B-2 Certificates.

                              Application of Realized Losses. To the extent that
                              the Mortgage  Loans  experience  Realized  Losses,
                              such  Realized  Losses will  reduce the  aggregate
                              outstanding  Principal  Balance  of  the  Mortgage
                              Loans (i.e., a reduction in the collateral balance
                              will  occur).   Since  the   Overcollateralization
                              Amount is the  excess,  if any,  of the  aggregate
                              Principal  Balance of the Mortgage  Loans over the
                              Aggregate Certificate Balance, any Realized Losses
                              will   in   the   first   instance    reduce   the
                              Overcollateralization Amount.

                              The Pooling and Servicing  Agreement requires that
                              the  Overcollateralization   Amount  be  initially
                              increased to, and  thereafter  maintained  at, the
                              Targeted    Overcollateralization   Amount.   This
                              increase and subsequent  maintenance  are intended
                              to be  accomplished  by the application of Monthly
                              Excess Interest Amounts (if any) to the funding of
                              the related Extra Principal  Distribution Amounts.
                              Such Extra Principal  Distribution Amounts,  which
                              are  funded  from  interest   collections  on  the
                              collateral but are distributed as principal on the
                              Offered    Certificates    and   the   Class   B-2
                              Certificates,   are   intended  to  increase   the
                              Overcollateralization  Amount.  However,  if there
                              are not sufficient  Extra  Principal  Distribution
                              Amounts, the Overcollateralization Amount will not
                              be  increased  to or  maintained  at the  Targeted
                              Overcollateralization Amount.

                              If, on any  Distribution  Date after  taking  into
                              account all Realized Losses experienced during the
                              prior Due Period and after taking into account the
                              distribution  of  principal  (including  the Extra
                              Principal Distribution Amount) with respect to the
                              Offered    Certificates    and   the   Class   B-2
                              Certificates  on  such   Distribution   Date,  the
                              Aggregate    Certificate   Balance   exceeds   the
                              aggregate  Principal Balance of the Mortgage Loans
                              as of the end of the related Due Period (i.e.,  if
                              the level of  overcollateralization  is negative),
                              then the  Certificate  Balance of the  Subordinate
                              Certificates will be reduced (in effect,  "written
                              down") so that the level of  overcollateralization
                              is zero,  rather  than  negative.  Such a negative
                              level  of  overcollateralization  is  an  "Applied
                              Realized Loss Amount,"  which will be applied as a
                              reduction  in  the  Certificate   Balance  of  the
                              Subordinate   Certificates  in  reverse  order  of
                              seniority  (i.e.,  first  against  the  Class  B-2
                              Certificate  Balance  until it is reduced to zero,
                              then  against  the Class B-1  Certificate  Balance
                              until it is  reduced  to zero,  then  against  the
                              Class M-2 Certificate  Balance until it is reduced
                              to zero and then against the Class M-1 Certificate
                              Balance until it is reduced to zero).  The Pooling
                              and Servicing Agreement does not permit the "write
                              down" of the  Certificate  Balance  of any Class A
                              Certificate.

                              Once  the  Certificate   Balance  of  a  Class  of
                              Subordinate  Certificates has been "written down,"
                              the amount of such write down will no longer  bear
                              interest,  nor  will  such  amount  thereafter  be
                              "reinstated"  or "written up," although the amount
                              of such  write  down may,  on future  

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


                                      S-20
<PAGE>

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

                              Distribution  Dates be paid (without  interest) to
                              holders  of  the  Subordinate  Certificates  which
                              experienced  the write  down,  in direct  order of
                              seniority    (i.e.,    first,    the   Class   M-1
                              Certificates,  second, the Class M-2 Certificates,
                              third, the Class B-1 Certificates and, fourth, the
                              Class B-2 Certificates).  The source of funding of
                              such payments  will be the amount,  if any, of the
                              Monthly Excess Cashflow  Amount  remaining on such
                              future Distribution Dates after the funding of the
                              related Extra Principal  Distribution  Amounts and
                              after  the  payment  of  Interest   Carry  Forward
                              Amounts   with   respect   to   the    Subordinate
                              Certificates    on   such    Distribution    Date.

                              Application of Monthly Excess Cashflow Amounts. As
                              of the Closing Date, the weighted average Mortgage
                              Rate for the Mortgage Loans is generally  expected
                              to be  higher  than the  weighted  average  of the
                              Pass-Through Rates on the Offered Certificates and
                              the  Class  B-2   Certificates   plus  the  Master
                              Servicing  Fee,  thus  generating  certain  excess
                              interest  collections  which,  in the  absence  of
                              losses,  will not be  necessary  to fund  interest
                              distributions on the Offered  Certificates and the
                              Class B-2 Certificates.  The Pooling and Servicing
                              Agreement  provides  that this excess  interest be
                              applied,   to  the  extent   available,   to  make
                              accelerated payments of principal (i.e., the Extra
                              Principal  Distribution  Amount)  to the  Class or
                              Classes then entitled to receive  distributions of
                              principal.   This   application   will  cause  the
                              Aggregate  Certificate  Balance to  amortize  more
                              rapidly  than the  Mortgage  Loans,  resulting  in
                              overcollateralization.  This excess interest for a
                              Due  Period,   together   with   interest  on  the
                              Overcollateralization   Amount   itself,   on  the
                              related  Distribution Date, is the "Monthly Excess
                              Interest  Amount"  for  such  Distribution   Date.
                              Prepayments  and  liquidations  of Mortgage  Loans
                              with higher  Mortgage  Rates would have the effect
                              of reducing or eliminating  this excess  interest.

                              The required  level of  overcollateralization  for
                              any    Distribution    Date   is   the    Targeted
                              Overcollateralization Amount for such Distribution
                              Date. The Targeted Overcollateralization Amount is
                              initially  (i.e.,  prior  to  the  Stepdown  Date)
                              $________.   Since   the   actual   level  of  the
                              Overcollateralization  Amount  as of  the  Closing
                              Date is expected to be zero,  in the early  months
                              of the transaction, subject to the availability of
                              Monthly Excess Interest  Amounts,  Extra Principal
                              Distribution Amounts will be paid, with the result
                              that the Overcollateralization  Amount is intended
                              to  increase  until  such  time,  if  ever,  as it
                              reaches the Targeted Overcollateralization Amount.

                              Realized  Losses  which occur  after the  Targeted
                              Overcollateralization Amount has been reached will
                              result  in  an  Overcollateralization   Deficiency
                              since Realized Losses reduce the Principal Balance
                              of the  Mortgage  Loans  without  giving rise to a
                              corresponding    reduction   of   the    Aggregate
                              Certificate  Balance.  The cashflow  priorities of
                              the Trust  require  that,  in this  situation,  an
                              Extra  Principal   Distribution   Amount  be  paid
                              (subject to the availability of any Monthly Excess
                              Interest    Amount)    for    the    purpose    of
                              re-establishing the  Overcollateralization  Amount
                              at  the  required  Targeted  Overcollateralization
                              Amount at that  date.  

                              On and  after  the  Stepdown  Date,  the  Targeted
                              Overcollateralization   Amount  is   permitted  to
                              decrease  or  "stepdown"  below the  

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


                                      S-21
<PAGE>

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

                              $____________  level to a level  equal to ____% of
                              the then current aggregate  outstanding  Principal
                              Balance of the Mortgage  Loans (subject to a floor
                              of      $_________).      If     the      Targeted
                              Overcollateralization   Amount  is   permitted  to
                              "stepdown" on a Distribution Date, the Pooling and
                              Servicing  Agreement  permits  a  portion  of  the
                              related  Principal   Remittance  Amount  for  such
                              Distribution  Date not to be passed  through  as a
                              distribution  of  principal  on such  Distribution
                              Date.  This has the  effect  of  decelerating  the
                              amortization of the Offered  Certificates  and the
                              Class B-2  Certificates  relative to the aggregate
                              outstanding  Principal  Balance  of  the  Mortgage
                              Loans,  thereby  reducing  the actual level of the
                              Overcollateralization  Amount  to the  new,  lower
                              Targeted    Overcollateralization   Amount.   This
                              portion  of the  Principal  Remittance  Amount not
                              distributed  as  principal  on  the   Certificates
                              therefore releases  overcollateralization from the
                              Trust with  respect  to the  Mortgage  Loans.  The
                              amount     of     such     releases     are    the
                              "Overcollateralization Release Amounts."

                              On any  Distribution  Date, the sum of the Monthly
                              Excess      Interest      Amount      and      the
                              Overcollateralization   Release   Amount   is  the
                              Monthly Excess Cashflow Amount,  which is required
                              to be applied in the  following  order of priority
                              on such  Distribution  Date:

                              (1)  to fund the Fixed Rate Group Extra  Principal
                                   Distribution  Amount and the Adjustable  Rate
                                   Group Extra Principal Distribution Amount for
                                   such Distribution Date;
                             
                              (2)  to fund the Class M-1 Interest  Carry Forward
                                   Amount, if any;

                              (3)  to  fund  the   Class   M-1   Realized   Loss
                                   Amortization  Amount (as defined  herein) for
                                   such Distribution Date;

                              (4)  to fund the Class M-2 Interest  Carry Forward
                                   Amount, if any;

                              (5)  to  fund  the   Class   M-2   Realized   Loss
                                   Amortization  Amount (as defined  herein) for
                                   such Distribution Date;
                             
                              (6)  to fund the Class B-1 Interest  Carry Forward
                                   Amount, if any;

                              (7)  to  fund  the   Class   B-1   Realized   Loss
                                   Amortization  Amount (as defined  herein) for
                                   such Distribution Date;

                              (8)  to fund the Class B-2 Interest  Carry Forward
                                   Amount, if any;

                              (9)  to  fund  the   Class   B-2   Realized   Loss
                                   Amortization  Amount (as defined  herein) for
                                   such Distribution Date;

                              (10) to the Master  Servicer  to the extent of any
                                   unreimbursed Advances; and

                              (11) to the holders of the Class R Certificates.

 Advances ..................  The  Master  Servicer  is  obligated  to make cash
                              advances  (any such advance,  an  "Advance")  with
                              respect to delinquent  payments of interest on any
                              Mortgage Loan to the extent described herein.  See
                              "Servicing of Mortgage Loans--Advances" herein.

Compensating Interest ......  Not  later  than  the  close of  business  on each
                              Determination  Date, with respect to each Mortgage
                              Loan as to which the  Master  Servicer  received a
                              principal  prepayment  in full in  advance  of the
                              final scheduled due date   

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


                                      S-22
<PAGE>

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

                              (a "Principal  Prepayment") during the related Due
                              Period,  the Master  Servicer is required to remit
                              to the  Trustee,  but  only to the  extent  of the
                              Master  Servicing  Fee for  such  Due  Period,  an
                              amount  ("Compensating  Interest")  equal  to  any
                              excess of (a) 30 days'  interest on the  Principal
                              Balance  of  each  such  Mortgage  Loan  as of the
                              beginning  of  the  related  Due  Period,  at  the
                              applicable  Mortgage  Rate over (b) the  amount of
                              interest actually received on the related Mortgage
                              Loan during such Due Period.

Servicing ..................  The Master Servicer is entitled to a servicing fee
                              of 0.50% per  annum of the  Principal  Balance  of
                              each  Mortgage  Loan  as of the  first  day of the
                              related Due Period (the  "Master  Servicing  Fee")
                              and payable  monthly from the Interest  Remittance
                              Amount.  The Master  Servicing Fee will be paid on
                              each  Distribution  Date  prior to  payment to the
                              Certificateholders  and will  reduce the  Interest
                              Remittance Amount available to pay interest on the
                              Certificates.  However,  if the Master Servicer is
                              CIT  Consumer  Finance  or  an  affiliate  of  CIT
                              Consumer  Finance  is  the  Master  Servicer,  the
                              Master   Servicing   Fee  will  be  paid  on  each
                              Distribution   Date   only   from   the   Interest
                              Remittance  Amount  remaining  after all  interest
                              payments   due  on  the   Certificates   on   such
                              Distribution Date have been made.

Registration of the Offered
  Certificates .............  The Offered  Certificates will initially be issued
                              in book-entry form.  Persons acquiring  beneficial
                              ownership  interests  in the Offered  Certificates
                              (each,  a  "beneficial  owner")  may elect to hold
                              their Certificate interests through The Depository
                              Trust  Company  ("DTC") in the United  States,  or
                              through   Centrale   de   Livraison   de   Valeurs
                              Mobiliers,  S.A. ("CEDEL") or the Euroclear System
                              ("Euroclear")  in Europe.  Transfers  within  DTC,
                              CEDEL or Euroclear, as the case may be, will be in
                              accordance  with the  usual  rules  and  operating
                              procedures of the relevant system.  So long as the
                              Offered  Certificates are Book-Entry  Certificates
                              (as defined  herein),  such  Certificates  will be
                              evidenced by one or more  Certificates  registered
                              in the name of Cede & Co. ("Cede"), as the nominee
                              of  DTC.  Crossmarket  transfers  between  persons
                              holding directly or indirectly through DTC, on the
                              one  hand,   and  persons   holding   directly  or
                              indirectly  through  CEDEL  or  Euroclear,  on the
                              other,  will be effected  in DTC through  Citibank
                              N.A. ("Citibank") or Morgan Guaranty Trust Company
                              of New York ("Morgan"),  the relevant depositories
                              of CEDEL and Euroclear,  respectively,  and each a
                              participating   member   of   DTC.   The   Offered
                              Certificates  will  initially be registered in the
                              name of Cede.  The interests of the holders of the
                              Offered  Certificates  will be represented by book
                              entries on the  records  of DTC and  participating
                              members  thereof.  No person  will be  entitled to
                              receive a Definitive Certificate representing such
                              person's  interest,   except  in  the  event  that
                              Definitive   Certificates  are  issued  under  the
                              limited circumstances  described herein and in the
                              Prospectus.

                              See "Risk Factors--Book-Entry Registration" in the
                              Prospectus,        "Description       of       the
                              Certificates--Book-Entry  Certificates" herein and
                              in the Prospectus and "ANNEX I" attached hereto.

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


                                      S-23
<PAGE>

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

Optional Termination .......  On any Distribution  Date on which the outstanding
                              aggregate Principal Balances of the Mortgage Loans
                              in the Trust have  declined  to 10% or less of the
                              aggregate Principal Balances of the Mortgage Loans
                              as of the Closing Date,  the Master  Servicer will
                              have  the  option  to  purchase,   in  whole,  the
                              Mortgage Loans and the REO Property (as defined in
                              the  Prospectus),  if any,  remaining in the Trust
                              Fund as of that date (the first such  Distribution
                              Date, the "Clean-up Call Date").  See "Description
                              of the Certificates--Optional Termination" herein.

Auction Sale ...............  Within ten days after the first  Distribution Date
                              on  which  the  outstanding   aggregate  Principal
                              Balances of the  Mortgage  Loans in the Trust have
                              declined to 5% or less of the aggregate  Principal
                              Balances of the  Mortgage  Loans as of the Closing
                              Date,  the  Trustee  shall  solicit  bids  for the
                              purchase  of  the  Mortgage   Loans  and  the  REO
                              Property remaining in the Trust. In the event that
                              satisfactory  bids are received as described under
                              "The  Pooling  and  Servicing   Agreement--Auction
                              Sale"  herein,  the  net  sale  proceeds  will  be
                              distributed  to  Certificateholders  on the second
                              Distribution Date succeeding such Due Period.  Any
                              purchaser  of  the  Mortgage  Loans  and  the  REO
                              Property  must  agree to the  continuation  of CIT
                              Consumer  Finance as Master  Servicer  (if at such
                              time  it  is  the   Master   Servicer)   on  terms
                              substantially  similar to those in the Pooling and
                              Servicing  Agreement.  Any such  sale  will  cause
                              early retirement of the Certificates.

Federal Income Tax
   Considerations ..........  An election will be made to treat  certain  assets
                              of the  Trust  Fund  as a  "real  estate  mortgage
                              investment  conduit"  ("REMIC") for federal income
                              tax  purposes.  The Offered  Certificates  and the
                              Class B-2  Certificates  will constitute  "regular
                              interests"   in  the   REMIC   and  the   Class  R
                              Certificates  will  constitute the sole class of "
                              residual  interests"  in the REMIC.  See  "Certain
                              Federal Income Tax Consequences" herein and in the
                              Prospectus.

ERISA Considerations .......  As described under "ERISA Considerations"  herein,
                              the  Class  A  Certificates  may be  purchased  by
                              employee  benefit plans that are subject to ERISA.
                              The Subordinate  Certificates may not be purchased
                              by  employee  benefit  plans  that are  subject to
                              ERISA.  See "ERISA  Considerations"  herein and in
                              the Prospectus.

Legal Investment ...........  The  Offered   Certificates  will  not  constitute
                              "mortgage  related  securi-  ties" for purposes of
                              the Secondary  Mortgage Market  Enhancement Act of
                              1984 ("SMMEA").  In addition,  institutions  whose
                              activities  are  subject  to review by  federal or
                              state regulatory  authorities may be or may become
                              subject    to    restrictions,    which   may   be
                              retroactively    imposed   by   such    regulatory
                              authorities,    on   the    investment   by   such
                              institutions in certain forms of mortgage  related
                              securities.   All   investors   whose   investment
                              authority is subject to legal restrictions  should
                              consult  their own  legal  advisors  to  determine
                              whether, and to what extent, the Certificates will
                              constitute legal investments for them.

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


                                      S-24
<PAGE>

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

Ratings ....................  It is a  condition  of  issuance  of  the  Offered
                              Certificates  that each Class of the  Certificates
                              receive  ratings from Moody's  Investors  Service,
                              Inc.  ("Moody's")  and  Standard & Poor's  Ratings
                              Group ("S&P") as set forth below:

                                Class         Moody's Rating       S&P Rating
                                -----         --------------       -----------
                              Class A              Aaa               AAA
                              Class M-1            Aa2               AA
                              Class M-2            A2                A-
                              Class B-1            Baa2              BBB-

                              A security rating is not a recommendation  to buy,
                              sell or hold  securities,  and may be  subject  to
                              revision or  withdrawal  at any time by the rating
                              agency.

Use of Proceeds ............  Substantially  all  of  the  net  proceeds  to  be
                              received from the sale of the Offered Certificates
                              will be  received  by the  Depositor,  which  will
                              apply  such  proceeds  to pay to  the  Seller  the
                              purchase  price for the Mortgage  Loans and to pay
                              certain expenses of the offering.

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

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


                                      S-25

<PAGE>

                                  RISK FACTORS

     Prospective  investors in the Offered  Certificates should consider,  among
other things,  the following risk factors in connection with the purchase of the
Offered Certificates:

     1. Limited Obligations.  The Certificates will not represent an interest in
or obligation of the Trustee, the Depositor, CITSF, CIT Consumer Finance, CIT or
any of their  respective  affiliates.  The  Certificates  will not be insured or
guaranteed by any government agency or instrumentality,  nor by the Trustee, the
Depositor,  CITSF,  CIT  Consumer  Finance,  CIT  or  any  of  their  respective
affiliates.  CIT will not provide a guarantee or assume other  obligations  with
respect to the Certificates.

     2. Limited  Liquidity.  There can be no assurance  that a secondary  market
will develop for the Certificates  or, if it does develop,  that it will provide
the holders of the  Certificates  with  liquidity of  investment or that it will
remain  for  the  term  of  such  Certificates.  Although  the  holders  of  the
Certificates  will receive monthly  statements  containing  certain  statistical
information  with  respect to the  Mortgage  Pool,  the  Depositor  publishes no
information  relating to the  Certificates  or any  Mortgage  Pool.  The limited
availability of any such published information may decrease the liquidity of the
Certificates.

     3.  Subordination  of  Payment.  The rights of the holders of the Class M-1
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinate to the rights of the holders of the Class A Certificates  to receive
such  distributions,  the  rights of holders  of the Class M-2  Certificates  to
receive  distributions with respect to the Mortgage Loans will be subordinate to
the  rights of the  holders  of the Class A and the  Class M-1  Certificates  to
receive  such  distributions,  the  rights  of  the  holders  of the  Class  B-1
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinate to the rights of the holders of the Class A, Class M-1 and Class M-2
Certificates to receive such  distributions and the rights of the holders of the
Class B-2  Certificates  to receive  distributions  with respect to the Mortgage
Loans will be  subordinate  to the  rights of the  holders of the Class A, Class
M-1, Class M-2 and Class B-1  Certificates  to receive such  distributions.  The
subordination  of  the  Subordinate   Certificates   relative  to  the  Class  A
Certificates (and of the lower-ranking  Classes of the Subordinate  Certificates
to the higher-ranking  Classes thereof) is intended to enhance the likelihood of
regular receipt by the holders of the Class A Certificates of the full amount of
the monthly  distributions  allocable  to them and  consequently  decreases  the
likelihood of receipt by the holders of the Subordinate  Certificates of amounts
otherwise  allocable  to  them.  See  "Risk  Factors  --  Subordination"  in the
Prospectus.

     4. Risk of Mortgage  Loan Rates or the Maximum  Variable  Rate Reducing the
Pass-Through  Rate on the Variable Rate  Certificates.  The  calculation  of the
Pass-Through  Rate on the Variable Rate Certificates is based upon (i) the value
of an index  (One-month  LIBOR) which is  different  from the value of the index
applicable to the Mortgage Loans in the Adjustable Rate Group as described under
"The Mortgage  Pool--Adjustable  Rate Group" (either as a result of the use of a
different  index,  rate   determination  date  or  rate  adjustment  date  or  a
combination of all of the  foregoing) and (ii) in part, the weighted  average of
the Mortgage Rates of the Mortgage Loans in the Adjustable  Rate Group which are
subject to periodic adjustment caps and maximum rate caps. The Pass-Through Rate
on the Variable Rate Certificates  adjusts monthly based upon LIBOR as described
under "Description of the Certificates--Calculation of LIBOR" herein, subject to
the  Adjustable  Rate Group  Available  Funds Cap Rate and the Maximum  Variable
Rate.  However,  69.99% of the Mortgage  Loans in the  Adjustable  Rate Group by
aggregate  Principal Balance as of the Cut-off Date adjust  semi-annually  based
upon the London  interbank  offered  rate for  six-month  United  States  dollar
deposits  ("Six-month LIBOR") and 30.01% adjust annually based upon the one-year
constant maturity treasury  ("One-year CMT").  Consequently,  the interest which
becomes  due on the  Mortgage  Loans in the  Adjustable  Rate  Group (net of the
Master Servicing Fee if CIT Consumer Finance or one of its affiliates is not the
Master Servicer and certain required  reductions)  during any Due Period may not
equal the amount of  interest  that  would  accrue at  One-month  LIBOR plus the
margin on the Variable Rate  Certificates  during the related Accrual Period. In
addition, 39.63% of the Mortgage Loans in the Adjustable Rate Group by aggregate
Principal Balance as of the Cut-off Date provide for a fixed interest rate for a
period  of  approximately  two  years  following  origination  and  4.47% of the
Mortgage Loans in the Adjustable Rate Group by aggregate Principal Balance as of
the Cut-off Date provide for a fixed interest rate for a period of approximately
three years following  origination.  Since the Pass-Through Rate on the Variable
Rate  Certificates  adjusts  monthly,  while the interest  rates of the Mortgage
Loans in the Adjustable Rate Group adjust less  frequently,  the Adjustable Rate
Group Available Funds Cap Rate may limit increases in the  Pass-Through  Rate on
the Variable Rate  Certificates  for extended  periods in a rising interest rate
environment. In addition,  One-month LIBOR, Six-month LIBOR and One-year CMT may
respond  differently  to  economic  and  market  factors  so that  there may not
necessarily be a correlation among them. Thus, it is possible, for example, that
One-month  LIBOR 


                                      S-26
<PAGE>

may rise during a period in which  Six-month  LIBOR or One-year CMT is stable or
is falling or that,  even if One-month  LIBOR,  Six-month LIBOR and One-year CMT
rise  during  the same  period,  One-month  LIBOR  may rise  more  rapidly  than
Six-month LIBOR or the One-year CMT.  Furthermore,  if the Adjustable Rate Group
Available   Funds  Cap  Rate  or  the  Maximum   Variable  Rate  determines  the
Pass-Through Rate on the Variable Rate Certificates for a Distribution Date, the
value of the Variable  Rate  Certificates  will be  temporarily  or  permanently
reduced.  Moreover, if interest on the Variable Rate Certificates  determined at
the Adjustable Rate Available  Funds Cap Rate (or at the Maximum  Variable Rate)
is less than  interest at the  Pass-Through  Rate  applicable  to the Class A-10
Certificates shown on the cover page, such excess will be foregone permanently.

     5.  Prepayments  on Fixed  Rate  Group May  Affect  Current  Interest.  The
Pass-Through  Rate on each  Class of Fixed Rate  Certificates  is subject to the
Fixed Rate Available  Funds Cap Rate.  Disproportionate  prepayments  (including
prepayments  due to  liquidations  and repurchases or purchases by the Seller or
the Master  Servicer as required by the  Pooling  and  Servicing  Agreement)  of
Mortgage  Loans  with  relatively  high  Mortgage  Rates  in  comparison  to the
Pass-Through  Rate  for a  Class  of  Offered  Certificates  and the  Class  B-2
Certificates  will increase the possibility that the Pass-Through  Rate for such
Class of Offered  Certificates and the Class B-2 Certificates will be limited by
the Fixed Rate Available Funds Cap Rate. As a result, if interest  determined at
the  applicable  fixed  Pass-Through  Rate  shown on the cover page is more than
interest determined at the Fixed Rate Available Funds Cap Rate, such excess will
be foregone permanently.

     6.  Yield  and  Prepayment  Considerations.  The yield to  maturity  of the
Offered  Certificates will depend on the rate of payment of principal (including
prepayments  due to  liquidations  and repurchases or purchases by the Seller or
the Master  Servicer as required by the Pooling and Servicing  Agreement) on the
Mortgage Loans and the price paid by holders of the Offered  Certificates.  Such
yield may be adversely  affected by a higher or lower than  anticipated  rate of
prepayments on the Mortgage Loans. The yield to maturity on Offered Certificates
purchased at premiums or  discounts  to par will be  extremely  sensitive to the
rate of prepayments on the related Mortgage Loans. The yields to maturity on the
Mezzanine  Certificates and Class B Certificates  will be sensitive,  in varying
degrees,  to the  frequency  and  number  of  defaults  on the  Mortgage  Loans.
Investors  should fully consider that the risks associated with an investment in
the Mezzanine  Certificates or Class B Certificates include the possibility that
they may not fully  recover  their  initial  investment  as a result of Realized
Losses on the Mortgage Loans.

     7.  Yields on  Subordinated  Certificates  will be  Adversely  Affected  by
Losses.  The  weighted  average  lives of,  and the yields to  maturity  on, the
Subordinate  Certificates  will be  sensitive to the rate and timing of defaults
and the severity of ensuing losses on the Mortgage Loans. The sensitivity of the
yields on the Subordinate  Certificates will increase as the payment priority of
the related  Class  decreases  so that the Class B-2  Certificates  will be more
sensitive than the Class B-1  Certificates,  the Class B-1 Certificates  will be
more sensitive  than the Class M-2  Certificate  and the Class M-2  Certificates
will be more sensitive than the Class M-1  Certificates.  If the actual rate and
severity  of losses on the  Mortgage  Loans is higher  than  those  assumed by a
holder of a  Subordinate  Certificate,  the  actual  yield to  maturity  of such
Certificates  will be lower than the yield expected by such holder based on such
assumption.  The  timing of losses on the  Mortgage  Loans  will also  affect an
investor's  actual yield to maturity,  even if the rate of defaults and severity
of losses over the life of the Mortgage Pool are  consistent  with an investor's
expectations.  In general,  the earlier a loss occurs, the greater the effect on
an investor's yield to maturity.

     8.  Geographic  Concentration  of Mortgaged  Properties.  As of the Cut-off
Date,  approximately 20% (by aggregate Principal Balance of the related Mortgage
Loan) of the  Mortgaged  Properties  in the Fixed Rate Group are  located in the
States of California  and Ohio and  approximately  38% (by  aggregate  Principal
Balance  of the  related  Mortgage  Loan)  of the  Mortgaged  Properties  in the
Adjustable  Rate  Group  are  located  in  the  States  of  Ohio,  Michigan  and
California.  As of the Cut-off Date,  approximately 20% (by aggregate  Principal
Balance  of the  related  Mortgage  Loan) of the  Mortgaged  Properties  (in the
Mortgage  Pool) are  located  in the States of Ohio and  California.  An overall
decline in these  residential  real estate  markets could  adversely  affect the
values of the Mortgaged  Properties  securing  such  Mortgage  Loans so that the
Principal Balances of the related Mortgage Loans could equal or exceed the value
of such Mortgaged  Properties.  As many factors  influence the residential  real
estate  market,  including  the general  condition  of the economy and  interest
rates,  residential  real estate markets may weaken.  If residential real estate
markets  experience  an overall  decline in property  values  after the dates of
origination  of the Mortgage  Loans,  the rates of losses on the Mortgage  Loans
would be expected to increase, and the increase could be substantial.

     9. Risk of Losses  Associated  with  Balloon and Call Loans.  15.68% of the
Mortgage  Loans in the Fixed Rate Group by  Principal  Balance as of the Cut-Off
Date represent Balloon Loans.15.04% and 8.09% of the Mortgage 


                                      S-27
<PAGE>

Loans in the Fixed Rate Group and the Adjustable  Rate Group,  respectively,  by
Principal  Balance  as of the  Cut-Off  Date  represent  Call  Loans.  See "Risk
Factors--Risk  of  Losses  Associated  with  Balloon  and  Call  Loans"  in  the
Prospectus.

     10. Risk of Losses  Associated  with Junior Liens.  29.62% and 3.67% of the
Mortgage  Loans  in  the  Fixed  Rate  Group  and  the  Adjustable  Rate  Group,
respectively,  by Principal  Balance as of the Cut-Off Date  represent  Mortgage
Loans  secured  by  subordinate  mortgages.  See "Risk  Factors--Risk  of Losses
Associated with Junior Liens" in the Prospectus.

     11. ERISA  Considerations.  An investment in the  Certificates by Plans (as
defined  herein)  may give  rise to a  prohibited  transaction  under  ERISA (as
defined herein) Section 406 and be subject to tax under Code (as defined herein)
Section  4975 unless a  statutory  or  administrative  exemption  is  available.
Accordingly,  fiduciaries  of any  employee  benefit  plan or  other  retirement
arrangement  should  consult  their  counsel  before  purchasing  any  class  of
Certificates.  The Subordinate Certificates will not be eligible for purchase by
Plans. See "ERISA Considerations" herein and in the Prospectus.

     12.  Certain Other Aspects of the Mortgage  Loans.A  variety of factors may
limit the  ability  of the  holders  of the  Certificates  to  realize  upon the
Mortgaged  Properties  securing  the  Mortgage  Loans or may  limit  the  amount
realized to less than the amount due.  See "Risk  Factors"  and  "Certain  Legal
Aspects of the Mortgage Loans" in the Prospectus.

     Each  Mortgage  Loan is  secured  by a Mortgage  on a  Mortgaged  Property.
Mortgages in the Mortgaged  Properties and enforcement of rights to realize upon
the value of the Mortgaged  Properties as collateral  for the Mortgage Loans are
subject to each  state's  real estate laws and other laws.  See " Certain  Legal
Aspects of the Mortgage Loans" in the Prospectus.

     CIT  Consumer  Finance  and the  Depositor  will not deliver to the Trustee
assignments  of the Mortgage  Loans  securing the Mortgaged  Properties.  In the
absence of the recordation of an assignment to the Trustee of the Mortgage Loans
securing the  Mortgaged  Properties,  the  assignment  to the Trustee may not be
effective against creditors of CIT Consumer Finance,  the Depositor or a trustee
in the  bankruptcy of CIT Consumer  Finance or the Depositor.  As a result,  the
Trust  would not be able to claim the  Mortgaged  Property as  collateral  for a
Mortgage  Loan.  See "The  Pooling and  Servicing  Agreement--Assignment  of the
Mortgage Loans" herein.

     CIT  Consumer  Finance  is  not  obligated  to  maintain  hazard  insurance
policies,  and does not currently pay hazard  insurance  premiums if a Mortgagor
has not paid  insurance  premiums  to  maintain  in effect the hazard  insurance
policy for the related Mortgaged Property.  As a result,  there may be Mortgaged
Properties  not  covered  by  hazard  insurance  policies.  To the  extent  such
Mortgaged Properties suffer Realized Losses as a result of insurable hazards and
such Realized Losses are not covered by  overcollateralization or Monthly Excess
Cashflow Amounts,  such Realized Losses will be allocated to the Certificates as
described  herein.  See "The  Home  Equity  Lending  Program--Underwriting-Other
Issues"  and "The  Pooling and  Servicing  Agreement--Hazard  Insurance"  in the
Prospectus.

     13. Risks Associated with the Structure.  Certain features of the structure
may pose additional risks to investors.  All of the Subordinate Certificates are
Fixed Rate Certificates. The Subordinate Certificates provide credit support for
both  the  Fixed  Rate   Certificates   and  the  Variable  Rate   Certificates.
Consequently, although the Subordinate Certificates are Fixed Rate Certificates,
they  may be  written  down as a  result  of  losses  on  Mortgage  Loans in the
Adjustable Rate Group. In addition,  the Interest Remittance Amount is comprised
of collections of interest from all Mortgage Loans and consequently,  the amount
available  to pay  interest  due on the Offered  Certificates  and the Class B-2
Certificates in either Mortgage Loan Group will depend, in part, on the payments
of interest on the Mortgage Loans in the other Mortgage Loan Group. In addition,
the Fixed  Rate Group  Available  Funds Cap Rate and the  Adjustable  Rate Group
Available  Funds  Cap  Rate are  structured  to take  into  account  in  certain
circumstances  the Mortgage Rates on Mortgage Loans which are not in the related
Mortgage Loan Group. Consequently,  under certain loss and prepayment scenarios,
the  amount of  Current  Interest  payable  on one or more  Classes  of  Offered
Certificates and the Class B-2 Certificates on any Distribution Date may be more
or less than the amount of Current  Interest that would have been payable if the
related Cap Rate were based solely on the Mortgage  Rates on the Mortgage  Loans
in the related Mortgage Loan Group.

     Although the  Principal  Remittance  Amount is based on principal  received
with  respect to the related  Mortgage  Loan  Group,  principal  collected  with
respect to one Mortgage Loan Group may be distributed on  Certificates  relating
to   the   other    Mortgage    Loan   Group.    Moreover,    because   of   the
cross-collateralization   features,   the   amortization   of  the  Fixed   Rate
Certificates  may  be  affected  by the  rate  and  timing  of  payments  on the
Adjustable  Rate  Group;  similarly,  the  amortization  of  the  Variable  Rate
Certificates  may be  affected  by the rate and timing of  payments on the Fixed
Rate  Group.  In making any  investment  in  Certificates,  an  investor  should
consider the  potential  effects of the other  Mortgage Loan Group on the credit
quality and expected yield on its Class of Offered Certificates.


                                      S-28
<PAGE>

                        THE PORTFOLIO OF MORTGAGE LOANS

General

     CIT Consumer  Finance,  as the Master Servicer,  is responsible for causing
the Mortgage Loans to be serviced in accordance  with the terms set forth in the
Pooling and Servicing Agreement. Prior to the issuance of the Certificates,  the
Master  Servicer  will  enter  into a  subservicing  agreement  with  CITSF (the
"Subservicing  Agreement") pursuant to which CITSF will agree to perform most of
the  servicing  responsibilities  of the Master  Servicer  under the Pooling and
Servicing Agreement (except that CIT Consumer Finance will not delegate to CITSF
the  responsibility  of confirming that the Mortgages are properly  recorded and
that title  policies,  if required,  are  properly  issued,  recording  Mortgage
releases and similar documents and maintaining loan files).  The Trustee will be
an intended third-party  beneficiary of the Subservicing Agreement and will have
the right to enforce such Subservicing  Agreement as if it were a party thereto.
Currently,  CIT Consumer Finance only performs those limited servicing functions
in connection with its portfolio  described  above. In the future,  CIT Consumer
Finance may  determine  that it will  perform  all or a material  portion of the
other  servicing  responsibilities  or that CIT  Consumer  Finance  will  retain
another  third  party to perform  all or a material  portion of these  servicing
responsibilities, instead of CITSF. The Pooling and Servicing Agreement provides
that CIT Consumer Finance may not permit CITSF to resign as Sub-Servicer nor may
CIT Consumer Finance  terminate or replace CITSF as Sub-Servicer,  or materially
reduce the  duties of CITSF as  Sub-Servicer  in  connection  with  collections,
lockbox arrangements, payment processing or foreclosure activities, unless (i) a
Termination Event has occurred and is continuing, in which event the Trustee may
terminate  both CIT Consumer  Finance and CITSF (See "The Pooling and  Servicing
Agreement--Termination   Events"),  or  (ii)  the  Rating  Agency  Condition  is
satisfied. "Rating Agency Condition" means the condition that each Rating Agency
shall have been given at least 30 days prior notice of a contemplated action and
that each of the Rating  Agencies  shall not have  notified the  Depositor,  the
Master  Servicer  and the  Trustee in writing  that such action will result in a
downgrade or withdrawal of the then current rating of the Offered Certificates.

     Notwithstanding any such subservicing arrangement, the Master Servicer will
remain liable for its  servicing  duties and  obligations  under the Pooling and
Servicing  Agreement as if the Master Servicer alone were servicing the Mortgage
Loans. See "The CIT Group/Sales  Financing,  Inc.,  Sub-Servicer"  and "The Home
Equity Lending Program--Servicing and Collections" in the Prospectus.

     As of March 31, 1997,  CITSF serviced or subserviced  for itself and others
approximately  43,400  residential first and second  mortgages,  representing an
outstanding  balance  of  approximately  $1.91  billion.  CIT  Consumer  Finance
currently does not service mortgages on behalf of other owners.

Delinquency and Loss Experience

     The following  tables set forth the  delinquency  and loss  experience with
respect to CIT Consumer  Finance's  entire  portfolio of  conventional  mortgage
loans secured by first or subordinate liens on mortgaged  properties,  including
home equity lines of credit and Institutional Bulk Portfolios (as defined in the
Prospectus) which are excluded from the Mortgage Pool.

     CIT Consumer  Finance  commenced  origination of mortgage loans in December
1992 and therefore, information prior to 1993 is not available.

                             Delinquency Experience
                          (Dollar amounts in millions)
<TABLE>
<CAPTION>
                                                                             December 31,
                                                 March 31,   -----------------------------------------------
                                                   1997        1996         1995        1994          1993
                                                 --------    --------     --------     -------       -------
<S>                                              <C>         <C>          <C>          <C>           <C> 
Number of Accounts (in thousands) ............       55.3        52.6         27.1        13.2           3.5 
Principal Balance ............................   $2,143.8    $2,005.5     $1,039.0     $ 570.8       $ 131.3
Principal Balance of Delinquent Accounts (1)    
     30-59 Days Past Due .....................   $   52.5    $   50.2     $   18.7     $   3.5       $   0.1
     60-89 Days Past Due .....................       17.1        14.6          7.2         0.6            --
     90 Days or More Past Due ................       31.7        27.4          9.6         0.5            --
                                                  -------     -------      -------      ------        ------
Total ........................................   $  101.3    $   92.2     $   35.5     $   4.6       $   0.1
                                                  =======     =======      =======      ======        ======
Principal Balance of Delinquent Accounts        
As a percentage of Principal Balance .........       4.73%       4.60%        3.42%       0.81%         0.02%
REO Property(2)                                 
Number of Properties .........................         47          43           --          --            --
Book Value(2) ................................   $   1.96    $   1.98           --          --            --
</TABLE>                                              
- ----------
(1)  Amounts include  balances for which the underlying  collateral is currently
     in the foreclosure process.
(2)  REO Property  represents  properties that secured  mortgage loans that were
     acquired by foreclosure or deed in lieu of  foreclosure.  Book value of REO
     Properties is adjusted to reflect  estimated fair value of property at time
     of foreclosure.

                                      S-29
<PAGE>

                                Loss Experience
                         (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                            
                                            Three months                   Year Ended December 31,
                                                Ended         -----------------------------------------------
                                           March 31, 1997       1996          1995         1994        1993
                                          ----------------    -------        -------      ------      ------
<S>                                            <C>            <C>           <C>            <C>         <C> 
Charge-offs(1)                                 $ 1,953        $ 4,706       $   783        $  54       $103
Valuation Reserve (Net) (2)                      2,433          3,474           630           14        (43)
                                                ------        -------       -------        -----       ----
   Total Net Losses                            $ 4,386        $ 8,180       $ 1,413        $  68       $ 60
                                                ======        =======       =======        =====       ====
Total Net Losses as a percentage
   of  average principal balance
   outstanding                                    0.85%(3)       0.61%         0.18%        0.02%      0.11%
Units Charged-off                                   75            176            36            6          5
</TABLE>

- ----------
(1)  Represents  actual  losses  (including  all  expenses  of  foreclosure  and
     liquidation  but  not  including  accrued  interest)  recorded  at  time of
     liquidation net of recoveries.
(2)  Represents net change in valuation  reserves  recorded  against  delinquent
     mortgage loans and REO Property.
(3)  Annualized.  This ratio has been  annualized and may not reflect the actual
     loss experience for the entire year.

     The data presented in the foregoing  tables are for  illustrative  purposes
only. CIT Consumer Finance's mortgage loan portfolio has experienced significant
growth over the periods  presented and the delinquency and loss  percentages may
be affected by its size and relative lack of seasoning.  In addition,  such data
relates to the  performance  of CIT  Consumer  Finance's  entire  mortgage  loan
portfolio,  and is not  historical  data  regarding  solely  the  portion of CIT
Consumer  Finance's  portfolio  constituting  the Mortgage Pool. While the above
delinquency  and  loss  rates  represent  recent  experience,  there  can  be no
assurance that the future  delinquency  and loss experience on the Mortgage Pool
will be similar.

     Historically,  several  factors  have  influenced  CIT  Consumer  Finance's
delinquency  and loss  experience  on its  portfolio  of mortgage  loans.  These
factors  include  the  seasoning  of  a  growing  portfolio,   varying  economic
conditions (which may or may not impact real property values) and changes to its
business  and  underwriting  strategy  made in October  1995  summarized  in the
Prospectus  under "The Home Equity Lending Program -- Underwriting  Policies and
Procedure -- Overview."

     The  increase in  delinquency  at March 31,  1997 and at December  31, 1996
reflects the seasoning of the portfolio as well as the aforementioned changes to
CIT Consumer  Finance's  business and  underwriting  strategies.  The effects of
these factors may result in different  delinquency  and loss  experience than is
shown in the above  tables  since the  mortgage  loans  included  in such tables
include mortgage loans which were originated using CIT Consumer Finance's former
underwriting guidelines.

     In  addition,  in October  1995,  minimum  credit  scores  were  raised for
applicants  of mortgage  loans with a Combined  Loan-to-Value  Ratio equal to or
greater than 80%  ("HLTV").  The increase in net loss  experience  for the three
months ended March 31, 1997 and the full year ended  December 31, 1996  reflects
portfolio  seasoning and  unfavorable  loss  experience on certain HLTV mortgage
loans  originated  prior to the above noted changes in business and underwriting
strategy of HLTV mortgage loans. All of the mortgage loans to be included in the
Mortgage  Pool were  originated or acquired  utilizing the revised  underwriting
guidelines adopted in October 1995.

Underwriting Standards

     The  underwriting  policies  employed by CIT  Consumer  Finance  during the
period when the Mortgage Loans were  originated  were  substantially  similar to
those   described   in  the   Prospectus.   See   "The   Home   Equity   Lending
Program--Underwriting Policies and Procedures" in the Prospectus.


                                      S-30
<PAGE>

                               THE MORTGAGE POOL

General

     The Certificates will represent the entire beneficial ownership interest in
a trust fund (the  "Trust  Fund" or the  "Trust").  The assets of the Trust Fund
will consist primarily of a pool ("Mortgage Pool" or "Pool") of certain mortgage
related assets (the "Mortgage  Assets")  consisting of fixed and adjustable rate
mortgage loans (each, a "Mortgage  Loan") evidenced by promissory notes (each, a
"Mortgage  Note")  secured  by  mortgages,  deeds of trust or  similar  security
instruments (each, a "Mortgage")  creating first or subordinate liens on one- to
four-family residential properties or condominium units in condominium buildings
together  with such  condominium  units'  appurtenant  interests  in the  common
elements of the condominium buildings (each, a "Mortgaged Property").  

Depositor and Seller Recourse

     The Depositor will purchase the Mortgage Loans from the Seller  pursuant to
the Purchase Agreement, dated as of the Cut-off Date, between the Seller and the
Depositor (the "Purchase Agreement"),  and will assign the Mortgage Loans to the
Trustee,  for the  benefit of  Certificateholders,  pursuant  to the Pooling and
Servicing Agreement.

     Under the Purchase Agreement and the Pooling and Servicing  Agreement,  the
Seller will make certain representations,  warranties and covenants relating to,
among  other  things,  the due  execution  and  enforceability  of the  Purchase
Agreement and the Pooling and Servicing Agreement and certain characteristics of
the Mortgage Loans. Subject to the limitations  described under "The Pooling and
Servicing  Agreement--Assignment  of the  Mortgage  Loans,"  the Seller  will be
obligated  to  repurchase  or  substitute  a  conforming  mortgage  loan for any
Mortgage  Loan as to which there exists an uncured  material  deficiency  in the
documentation or an uncured material breach of any such representation, warranty
or covenant.  The Seller will represent and warrant that the Mortgage Loans were
selected  from  among  the  outstanding   adjustable  and  fixed  rate  one-  to
four-family  mortgage  loans in the Seller' s portfolio  at the Closing Date and
that the Seller selected the Mortgage Loans in a manner that would not adversely
affect the interests of the Certificateholders. See "Home Equity Lending Program
- -- Representations by Sellers; Repurchases" in the Prospectus. Under the Pooling
and   Servicing    Agreement,    the   holders   of   the   Certificates    (the
"Certificateholders")   will   have  the   benefit   of  all  of  the   Seller's
representations,  warranties and covenants  (including  the Seller's  repurchase
obligation).  The Depositor  will make no  representations  or  warranties  with
respect to the Mortgage Loans and will have no obligation to repurchase Mortgage
Loans  with  deficient  documentation  or which  are  otherwise  defective.  CIT
Consumer  Finance,  in its  capacity  as  Seller  of the  Mortgage  Loans to the
Depositor,  is selling such Mortgage  Loans  without  recourse.  Therefore,  CIT
Consumer Finance's only obligations as Seller of the Mortgage Loans arise out of
its  representations,  warranties,  covenants and  repurchase  obligations.  The
obligations of CIT Consumer  Finance,  as Master  Servicer under the Pooling and
Servicing Agreement,  are limited to the Master Servicer's contractual servicing
obligations under the Pooling and Servicing Agreement.

Mortgage Pool Characteristics

     The statistical information presented herein is based on the number and the
Principal  Balances  of the  Mortgage  Loans  as of  the  Cut-off  Date.  Unless
otherwise  noted, all statistical  percentages  presented herein are approximate
and measured by the  aggregate  Principal  Balance of the Mortgage  Loans in the
Trust,  in relation to the Mortgage Loans in the applicable  Mortgage Loan Group
or of all the Mortgage Loans in the Trust, in each case as of the Cut-off Date.

     The Mortgage  Pool is expected to consist of 9,555  Mortgage  Loans with an
initial  aggregate  Principal  Balance  expected  to  be  $500,068,559.83.   The
"Principal Balance" of any Mortgage Loan will be the unpaid principal balance of
such  Mortgage  Loan as of the  Cut-off  Date,  after  deducting  any  principal
payments due and paid before the Cut-off Date, reduced by all principal payments
previously  distributed  with  respect to such  Mortgage  Loan and  reported  as
allocable to principal.  The Mortgage Loans provide for the  amortization of the
amount financed over a series of monthly payments,  which payments are due as of
various  days  during  each  month.  The Seller or its  affiliates  acquired  or
originated the Mortgage Loans to be included in the Mortgage Pool  substantially
in  accordance  with  the  underwriting  criteria  specified  herein  and in the
Prospectus. At origination, all of the Mortgage Loans in the Mortgage Pool had a
stated maturity of not more than 360 months.


                                      S-31
<PAGE>

     The  Mortgage  Pool will consist of two groups of Mortgage  Loans (each,  a
"Mortgage  Loan Group").  One Mortgage  Loan Group  consists of a group of Fixed
Rate Mortgage  Loans (as defined  herein) (the "Fixed Rate Group") and the other
Mortgage Loan Group  consists of a group of Adjustable  Rate Mortgage  Loans (as
defined  herein) (the  "Adjustable  Rate Group").  As of the Cut-off  Date,  the
aggregate  Principal  Balance of the  Mortgage  Loans in the Fixed Rate Group is
$410,062,866.73 and the aggregate Principal Balance of the Mortgage Loans in the
Adjustable Rate Group is $90,005,693.10.

     As of the Cut-off Date,  93.32% of the Mortgage  Loans are Simple  Interest
Loans (as  defined in the  Prospectus).  As of the  Cut-off  Date,  6.68% of the
Mortgage Loans are Scheduled Accrual Loans (as defined in the Prospectus).

     The Mortgage Pool will include  Mortgage  Loans secured by Mortgages  which
create first liens on one- to four-family  residential  properties and Mortgages
which create  subordinate liens (which may be second,  third or fourth liens) on
such properties.

     Payment of a  substantial  portion  of the  original  principal  balance of
certain  Mortgage  Loans  ("Balloon  Loans")  will be due on maturity  ("Balloon
Payments").  Certain of the Mortgage  Loans permit the  mortgagee to require the
Mortgagor to pay the full principal balance of the loan on a specified date (the
"Call Date") prior to the maturity of the loan ("Call Loans"). As of the Cut-off
Date, the aggregate Principal Balance of Balloon Loans is $64,313,369.78 and the
aggregate Principal Balance of Call Loans is $68,942,188.87.

     As of the Cut-off Date, no Mortgage Loan was delinquent more than 30 days.

     No Mortgage Loan had a Combined  Loan-to-Value Ratio (as defined herein) of
more than 100.05% as of the time of its origination. The weighted average of the
Combined  Loan-to-Value  Ratios  (as of the  time of their  origination)  of the
Mortgage Loans was 78.25%.

     The "Combined  Loan-to-Value Ratio" of a Mortgage Loan at any given time is
the ratio, expressed as a percentage,  determined by dividing (x) the sum of the
original Principal Balance of the Mortgage Loan plus the then-current  Principal
Balance of any loan or loans secured by a senior lien on the Mortgaged Property,
by (y) the value of the related Mortgaged Property,  based upon the appraisal or
other valuation made at the time of origination of the Mortgage Loan.

     11.07%  and 9.89% of the  Mortgage  Loans (by  Principal  Balance as of the
Cut-off  Date)  will be  secured  by  Mortgaged  Properties  located in Ohio and
California,  respectively.  Otherwise,  no more than 5.72% of the Mortgage Loans
(by  Principal  Balance as of the  Cut-off  Date)  will be secured by  Mortgaged
Properties  located in any one state.  No more than 0.28% of the Mortgage  Loans
(by  Principal  Balance as of the  Cut-off  Date)  will be secured by  Mortgaged
Properties located in any one postal zip code area.

     The Mortgage Pool  includes  Mortgage  Loans  originated or acquired by CIT
Consumer  Finance under its No Income  Verification  program,  No Income Qualify
program and Lite Documentation  program. See "The Home Equity Lending Program --
Specialized  Underwriting  Programs" in the Prospectus.  In the following tables
the  references to "Full  Documentation  Loans" are to Mortgage Loans which were
not originated or acquired under these specialized programs.

     The Mortgage Pool also includes Mortgage Loans originated or acquired under
CIT  Consumer  Finance's  specialized  high loan to value loan program (see "The
Home  Equity  Lending  Program  --  Underwriting   Policies  and  Procedures  --
Overview"), as shown in the following tables entitled "Distribution of CLTVs."

     The Mortgage Pool includes 40 Mortgage Loans (with Principal Balances as of
the Cut-off Date aggregating $1,790,547.25) which are refinancings and which are
secured by Mortgages on manufactured  homes and the related real property.  Each
such Mortgage  Loan is  represented  in the following  tables as a single family
residence.

Fixed Rate Group

     Each Fixed Rate  Mortgage  Loan was  originated or acquired by CIT Consumer
Finance on or after  December 26, 1996. As of the Cut-off Date,  the latest date
on which any Fixed Rate  Mortgage  Loan matures is July 5, 2027 and the earliest
stated maturity date of any Fixed Rate Mortgage Loan is February 1, 2000.


                                      S-32
<PAGE>

     As of the  Cut-off  Date,  70.38%  of the  Fixed  Rate  Mortgage  Loans (by
Principal Balance) were secured by first mortgages, and 29.62% of the Fixed Rate
Mortgage Loans (by Principal  Balance) were "subordinate  mortgages"  subject to
senior mortgages.

     The weighted average of the Combined  Loan-to-Value  Ratios (as of the time
of their origination) of the Fixed Rate Mortgage Loans was approximately 78.09%.

     9.96% and 9.56% of the Fixed Rate Mortgage  Loans (by Principal  Balance as
of the Cut-off Date) were secured by Mortgaged  Properties located in California
and Ohio, respectively. Otherwise, no more than 6.22% of the Fixed Rate Mortgage
Loans (by  Principal  Balance as of the Cut-off  Date) were secured by Mortgaged
Properties  located  in any one  state.  No more than  0.27% of the  Fixed  Rate
Mortgage  Loans (by  Principal  Balance as of the Cut-off  Date) were secured by
Mortgaged Properties located in any one postal zip code area.

     The following information sets forth in tabular format certain information,
as of the Cut-off Date, relating to the Fixed Rate Mortgage Loans.


                                      S-33
<PAGE>

                Geographic Distribution of Mortgaged Properties
<TABLE>
<CAPTION>

                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
State                      Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>           <C>   
California                  731    $ 40,835,397.86         9.96%       10.714%   $55,862        79.277%        84.68%        95.43%
Ohio                        778      39,210,133.22         9.56        10.818     50,399        78.302         97.44         96.03
Pennsylvania                532      25,493,601.97         6.22        10.258     47,920        78.261         95.95         98.96
Indiana                     602      24,212,236.75         5.90        10.644     40,220        74.967         95.20         97.79
Florida                     483      24,102,227.93         5.88        11.018     49,901        74.969         85.48         94.50
New York                    298      20,874,871.82         5.09        11.121     70,050        75.542         91.81         90.74
Kentucky                    493      20,214,817.77         4.93        10.644     41,004        77.278         96.19         98.32
New Jersey                  336      18,442,541.83         4.50        11.470     54,889        78.132         93.72         98.41
Georgia                     305      14,773,656.74         3.60        10.915     48,438        80.609         91.55         98.34
Arizona                     334      14,021,744.95         3.42        10.883     41,981        78.083         87.92         97.64
North Carolina              302      13,617,331.54         3.32        10.610     45,091        78.390         97.91         99.53
Maryland                    244      13,320,664.61         3.25        11.119     54,593        82.070         96.08         98.97
Colorado                    262      13,019,747.87         3.18        10.738     49,694        83.223         91.93         99.20
Washington                  262      12,585,044.80         3.07        10.859     48,035        80.739         87.15         96.98
Michigan                    228      11,521,760.13         2.81        12.075     50,534        79.161         94.02         97.44
Illinois                    264      11,306,024.18         2.76        10.843     42,826        75.480         95.31         99.04
Tennessee                   218      11,078,688.35         2.70        11.620     50,820        78.106         96.29         98.87
Utah                        241      10,819,916.89         2.64        10.832     44,896        78.761         81.89         97.32
Oklahoma                    254      10,750,308.38         2.62        10.263     42,324        78.001         96.70         96.50
Wisconsin                   180       9,752,644.00         2.38        11.581     54,181        75.699         96.69         96.47
Missouri                    215       8,417,598.84         2.05        10.982     39,152        76.335         95.54         98.41
Nevada                      173       7,596,751.92         1.85        11.020     43,912        83.075         91.99         94.90
Oregon                      165       7,589,454.28         1.85        10.985     45,997        78.680         73.46         98.78
Louisiana                    78       3,263,339.61         0.80        12.771     41,838        73.866         97.77         95.46
Connecticut                  52       3,075,351.90         0.75        11.065     59,141        76.436         88.76         99.14
South Carolina               70       2,901,421.56         0.71        12.356     41,449        73.443         96.48         99.21
Idaho                        58       2,312,532.44         0.56        10.470     39,871        81.673         93.17         94.99
Mississippi                  58       2,100,454.79         0.51        13.003     36,215        77.191        100.00         96.38
New Mexico                   39       1,783,064.56         0.43        10.702     45,720        77.189         89.95        100.00
Delaware                     35       1,715,508.09         0.42        10.930     49,015        77.959        100.00         95.64
Minnesota                    32       1,644,844.25         0.40        12.296     51,401        74.188         87.15        100.00
Virginia                     30       1,579,253.41         0.39        11.785     52,642        81.751        100.00        100.00
Kansas                       41       1,196,396.47         0.29         0.959     29,180        77.001         92.18        100.00
Montana                      34       1,150,628.16         0.28        10.628     33,842        82.370         97.18        100.00
Iowa                         27       1,116,549.61         0.27        10.714     41,354        73.530         93.03         97.49
Massachusetts                11         776,527.00         0.19        11.079     70,593        73.444        100.00         78.76
Nebraska                     15         693,128.02         0.17        11.983     46,209        80.792         87.81        100.00
Wyoming                      21         613,733.80         0.15        11.302     29,225        80.776         84.02        100.00
West Virginia                 7         276,304.00         0.07        12.452     39,472        80.924         85.56        100.00
District of Columbia          4         218,481.77         0.05        11.704     54,620        73.153        100.00        100.00
Rhode Island                  1          74,499.22         0.02        13.990     74,499        97.620        100.00        100.00
South Dakota                  1          13,681.44         0.00         9.100     13,681        37.840        100.00        100.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>


                                      S-34
<PAGE>

                   Distribution by Current Principal Balances
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Current Balance            Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
$      1 - $ 10,000          56    $    523,978.68         0.13%       12.247%  $  9,357        71.668%        98.87%        98.21%
$ 10,001 - $ 20,000       1,314      20,767,257.54         5.06        11.810     15,805        73.515         95.98         97.31
$ 20,001 - $ 30,000       1,693      42,674,020.95        10.41        11.516     25,206        75.896         94.81         95.40
$ 30,001 - $ 40,000       1,458      51,187,431.85        12.48        11.453     35,108        76.753         95.08         96.69
$ 40,001 - $ 50,000       1,082      48,839,183.74        11.91        11.169     45,138        76.689         93.90         96.37
$ 50,001 - $ 60,000         872      48,037,049.51        11.71        10.891     55,088        77.595         93.86         97.84
$ 60,001 - $ 70,000         529      34,284,388.74         8.36        10.795     64,810        78.391         94.64         98.14
$ 70,001 - $ 80,000         388      28,979,637.08         7.07        10.672     74,690        79.742         90.39         98.42
$ 80,001 - $ 90,000         259      22,031,318.73         5.37        10.549     85,063        79.003         91.92         98.12
$ 90,001 - $100,000         216      20,537,719.49         5.01        10.591     95,082        80.090         88.43         97.72
$100,001 - $120,000         270      29,540,630.66         7.20        10.537    109,410        79.416         91.17         96.60
$120,001 - $140,000         130      16,883,822.37         4.12        10.412    129,876        79.925         88.67         96.13
$140,001 - $160,000          99      14,865,152.79         3.63        10.433    150,153        83.403         89.04         97.99
$160,001 - $180,000          51       8,641,051.72         2.11        10.331    169,432        80.981         84.00         97.95
$180,001 - $200,000          35       6,642,294.82         1.62        10.364    189,780        82.170         91.51         97.03
$200,001 - $220,000          16       3,317,605.53         0.81         9.976    207,350        80.200         80.68         93.72
$220,001 - $240,000          17       3,903,392.62         0.95        10.407    229,611        81.019         64.76        100.00
$240,001 - $260,000           9       2,251,594.60         0.55        10.541    250,177        76.338         66.29        100.00
$260,001 - $280,000           6       1,622,335.26         0.40         9.676    270,389        85.179         83.13        100.00
$280,001 - $300,000           6       1,743,633.61         0.43        10.253    290,606        77.884        100.00         83.18
$300,001 - $320,000           1         312,529.73         0.07         8.990    312,530        79.810        100.00        100.00
$320,001 - $340,000           3         997,502.20         0.24        10.506    332,501        78.184        100.00         66.23
$340,001 - $360,000           2         691,341.63         0.17         8.739    345,671        77.109         50.38        100.00
$360,001 - $380,000           1         367,764.74         0.09         9.990    367,765        99.590        100.00        100.00
Over $400,000                 1         420,228.14         0.10        11.990    420,228        74.910        100.00        100.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%  $ 48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                         Distribution by Mortgage Rates
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Mortgage Rates             Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
 7.501% -  8.000%            14     $ 1,778,556.08         0.43%        7.915%  $127,040        73.619%       100.00%       100.00%
 8.001% -  8.500%            64       4,420,753.61         1.08         8.424     69,074        73.911        100.00        100.00
 8.501% -  9.000%           377      26,174,462.15         6.38         8.864     69,428        74.322         96.04         98.70
 9.001% -  9.500%           656      36,026,852.55         8.79         9.336     54,919        74.031         96.22         99.17
 9.501% - 10.000%         1,073      64,538,275.05        15.74         9.847     60,148        77.310         92.43         98.15
10.001% - 10.500%         1,085      56,583,016.57        13.80        10.334     52,150        78.070         91.00         94.91
10.501% - 11.000%         1,309      64,726,952.07        15.78        10.833     49,448        77.665         87.08         95.23
11.001% - 11.500%           630      29,861,509.17         7.28        11.338     47,399        77.970         89.67         94.96
11.501% - 12.000%           912      38,977,681.90         9.51        11.861     42,739        78.583         91.10         97.58
12.001% - 12.500%           722      27,051,130.33         6.60        12.338     37,467        81.506         95.12         97.06
12.501% - 13.000%           627      24,123,229.20         5.88        12.840     38,474        82.154         94.55         97.50
13.001% - 13.500%           346      11,901,704.76         2.90        13.342     34,398        85.146         95.53         98.29
13.501% - 14.000%           393      13,134,058.80         3.21        13.835     33,420        84.931         95.57         98.87
14.001% - 14.500%           119       4,585,991.69         1.12        14.302     38,538        78.868         96.89         98.59
14.501% - 15.000%            91       3,295,522.44         0.81        14.860     36,215        74.772         83.24         98.61
15.001% - 15.500%            35       1,278,027.27         0.31        15.364     36,515        77.013        100.00         96.39
15.501% - 16.000%            26         699,939.67         0.17        15.794     26,921        71.933        100.00         96.70
16.001% - 16.500%             9         216,281.59         0.05        16.246     24,031        59.274        100.00        100.00
16.501% - 17.000%             9         246,281.08         0.06        16.780     27,365        63.507         85.48        100.00
17.001% - 17.500%             9         258,638.64         0.06        17.330     28,738        58.861        100.00        100.00
17.501% - 18.000%             5         105,278.32         0.03        17.821     21,056        55.374        100.00        100.00
18.001% - 18.500%             1          15,496.87         0.00        18.250     15,497        50.000        100.00        100.00
18.501% - 19.000%             1          44,823.18         0.01        18.750     44,823        65.000        100.00        100.00
19.501% - 20.000%             1          18,403.74         0.00        19.700     18,404        52.860        100.00        100.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%  $ 48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>


                                      S-35
<PAGE>

              Distribution by Remaining Months to Stated Maturity
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
Remaining Months         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
to Stated Maturity         Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>           <C>           <C>   
 25 -  36                     3     $    38,656.31         0.01%        9.613%   $12,885        62.319%       100.00%       100.00%
 37 -  48                     4         105,115.27         0.03         9.273     26,279        43.806        100.00        100.00
 49 -  60                    93       1,790,398.97         0.44        10.812     19,252        65.379         93.85        100.00
 61 -  72                     7         173,043.86         0.04        10.586     24,721        67.332         91.42        100.00
 73 -  84                    41       1,616,299.30         0.39        11.026     39,422        76.452         94.40         87.59
 85 -  96                     5         138,459.54         0.03        11.133     27,692        76.888        100.00        100.00
 97 - 108                     4          78,938.02         0.02        10.706     19,735        75.456        100.00        100.00
109 - 120                   637      15,140,711.45         3.69        11.217     23,769        75.738         97.82         98.58
121 - 132                     3          99,802.20         0.03        10.191     33,267        71.931        100.00         64.17
133 - 144                    20         730,802.76         0.18        11.017     36,540        75.607        100.00         93.82
145 - 156                     7         283,494.39         0.07        11.095     40,499        66.228        100.00        100.00
157 - 168                     9         305,700.26         0.07        10.701     33,967        76.723        100.00        100.00
169 - 180                 5,267     218,829,826.78        53.36        11.329     41,547        78.131         91.72         97.06
181 - 192                     1          34,138.76         0.01        11.800     34,139        54.440        100.00        100.00
193 - 204                     2          64,617.68         0.02         9.990     32,309        69.259        100.00         43.74
205 - 216                     1          48,391.34         0.01        12.500     48,391        78.130        100.00        100.00
229 - 240                   708      38,720,133.36         9.44        10.765     54,689        75.697         95.62         96.56
253 - 264                     2         145,758.29         0.04        10.965     72,879        79.524        100.00        100.00
277 - 288                     1          75,759.00         0.02         9.750     75,759        79.750        100.00        100.00
289 - 300                    25       1,494,675.15         0.37         9.911     59,787        76.846         96.49         97.66
337 - 348                     1          57,390.58         0.01         9.240     57,391        64.160        100.00        100.00
349 - 360                 1,673     130,090,753.46        31.72        10.326     77,759        79.328         91.27         97.04
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                  Distribution by Number of Months of Seasoning
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Months of Seasoning        Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>          <C>           <C>   
      0                     103    $  4,613,745.86          1.13%      10.662%   $44,794        75.014%        98.33%        96.50%
 1 -  6                   7,868     376,643,258.97         91.85       10.928     47,870        78.002         92.03         97.04
 7 - 12                     536      28,424,972.43          6.93       11.148     53,032        79.889         94.36         96.91
13 - 18                       3          96,961.22          0.02       11.522     32,320        86.790        100.00        100.00
19 - 24                       1          48,391.34          0.01       12.500     48,391        78.130        100.00        100.00
25 - 30                       1          76,567.70          0.02       14.250     76,568        48.230        100.00        100.00
31 - 36                       1          68,491.55          0.02       11.500     68,492        45.450        100.00        100.00
37 - 42                       1          90,477.66          0.02       10.500     90,478        76.460          0.00        100.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73        100.00%      10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>


                                      S-36
<PAGE>

             Distribution by Original Combined Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
Original Combined        Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan-to-Value Ratios       Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>          <C>           <C>   
  5.01% -  10.00%             2    $     34,737.64         0.01%       10.982%  $17,369         7.920%       100.00%       100.00%
 10.01% -  15.00%            24         519,035.53         0.13        10.631    21,626        13.261         73.56         88.24
 15.01% -  20.00%            29         666,158.20         0.16        10.672    22,971        17.367         74.19         97.03
 20.01% -  25.00%            40       1,023,694.69         0.25        10.653    25,592        22.410         95.83         92.63
 25.01% -  30.00%            65       1,912,556.30         0.47        10.716    29,424        27.806         87.15         88.26
 30.01% -  35.00%            82       2,309,967.70         0.56        10.922    28,170        32.726         81.06         96.80
 35.01% -  40.00%            94       2,918,442.65         0.71        10.773    31,047        37.461         91.40         94.79
 40.01% -  45.00%           139       4,666,106.86         1.14        10.955    33,569        42.708         89.86         97.55
 45.01% -  50.00%           166      6,391,957.05         1.56        11.040    38,506        48.037         88.75         96.31
 50.01% -  55.00%           205       7,826,758.05         1.91        10.843    38,179        52.958         79.44         96.40
 55.01% -  60.00%           279      11,796,091.54         2.87        11.224    42,280        57.861         82.11         95.22
 60.01% -  65.00%           393      17,671,102.89         4.31        10.794    44,965        63.122         83.89         90.66
 65.01% -  70.00%           636      30,007,065.93         7.32        11.156    47,181        68.442         87.15         91.14
 70.01% -  75.00%         1,084      53,529,357.36        13.05        11.006    49,381        73.630         84.03         92.76
 75.01% -  80.00%         1,940     105,034,564.74        25.61        10.535    54,142        79.071         94.79         98.01
 80.01% -  85.00%         1,515      80,166,142.33        19.55        10.384    52,915        84.211         94.83         99.92
 85.01% -  90.00%           414      22,533,707.81         5.50        11.299    54,429        89.133         96.88         99.91
 90.01% -  95.00%           330      14,513,247.59         3.54        12.098    43,980        93.046        100.00         99.85
 95.01% - 100.00%           999      42,665,343.94        10.40        12.154    42,708        99.038        100.00        100.00
100.01% - 101.00%            78       3,876,827.93         0.95        11.435    49,703       100.028        100.00        100.00
- ---------------------     -----    ---------------       ------        ------   -------       -------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%  $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------   -------       -------        ------        ------
</TABLE>

                  Distribution by Original Loan-to-Value Ratios
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
Original                 Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan-to-Value Ratios       Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
  0.01% -   5.00%            18    $    349,022.46         0.09%       11.207%  $ 19,390        73.951%        90.75%       100.00%
  5.01% -  10.00%           235       5,171,208.71         1.26        11.569     22,005        78.002         80.71         99.55
 10.01% -  15.00%           694      17,157,543.63         4.18        11.579     24,723        78.998         85.76         99.00
 15.01% -  20.00%           894      25,345,240.63         6.18        11.766     28,350        82.194         88.48         99.46
 20.01% -  25.00%           768      24,810,589.75         6.05        11.581     32,305        80.626         91.93         97.67
 25.01% -  30.00%           565      20,111,846.02         4.90        11.500     35,596        78.375         91.30         98.19
 30.01% -  35.00%           329      11,843,647.83         2.89        11.446     35,999        74.714         89.05         98.37
 35.01% -  40.00%           267      11,054,592.16         2.70        11.316     41,403        72.250         84.89         98.33
 40.01% -  45.00%           212       8,611,532.83         2.10        11.099     40,620        63.670         90.30         98.01
 45.01% -  50.00%           186       7,835,112.73         1.91        11.227     42,124        60.260         87.89         96.49
 50.01% -  55.00%           192       8,346,400.81         2.04        10.882     43,471        60.939         85.89         97.29
 55.01% -  60.00%           229      10,930,746.11         2.67        11.241     47,733        60.796         83.91         94.27
 60.01% -  65.00%           293      14,559,757.86         3.55        10.790     49,692        64.354         90.13         89.65
 65.01% -  70.00%           442      23,535,132.55         5.74        11.176     53,247        68.938         92.20         89.59
 70.01% -  75.00%           698      40,441,523.99         9.86        11.004     57,939        73.787         89.25         91.67
 75.01% -  80.00%         1,271      83,914,319.17        20.46        10.452     66,022        79.233         95.56         97.85
 80.01% -  85.00%           782      56,069,179.27        13.67        10.205     71,700        84.283         96.08         99.88
 85.01% -  90.00%           195      15,441,285.78         3.77        10.928     79,186        89.355         97.43         99.86
 90.01% -  95.00%            63       5,849,910.23         1.43        11.032     92,856        93.182        100.00         99.64
 95.01% - 100.00%           163      16,617,869.09         4.05        10.862    101,950        99.334        100.00        100.00
100.01% - 101.00%            18       2,066,405.12         0.50        10.368    114,800       100.025        100.00        100.00
- ---------------------     -----    ---------------       ------        ------   --------       -------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%  $ 48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------   --------       -------        ------        ------
</TABLE>

                                      S-37
<PAGE>

                       Distribution by Junior Lien Ratios

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                          Mortgage      Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Junior Lien Ratio          Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
 0.01% -   5.00%              3     $    62,210.94         0.05%       11.873%   $20,737        86.562%       100.00%       100.00%
 5.01% -  10.00%             96       1,932,332.30         1.59        11.844     20,128        85.175         82.55        100.00
10.01% -  15.00%            419       9,824,580.76         8.09        11.925     23,448        86.763         88.79        100.00
15.01% -  20.00%            695      18,180,604.20        14.97        12.061     26,159        88.057         92.62         99.27
20.01% -  25.00%            668      20,340,953.68        16.74        11.821     30,451        85.877         89.50         99.60
25.01% -  30.00%            544      17,689,157.10        14.56        11.677     32,517        83.385         91.33         99.44
30.01% -  35.00%            424      15,193,898.71        12.51        11.411     35,835        82.179         90.48         97.16
35.01% -  40.00%            259       9,485,833.64         7.81        11.363     36,625        80.897         87.29         99.68
40.01% -  45.00%            182       7,641,382.88         6.29        11.156     41,986        79.005         88.37         97.73
45.01% -  50.00%            124       4,841,877.57         3.99        11.293     39,047        77.733         88.95         99.48
50.01% -  55.00%             80       3,826,962.26         3.15        11.000     47,837        75.114         77.28         98.60
55.01% -  60.00%             67       2,891,298.68         2.38        11.190     43,154        74.459         75.64         97.56
60.01% -  65.00%             38       1,918,122.17         1.58        11.212     50,477        70.347         76.06        100.00
65.01% -  70.00%             43       2,001,482.20         1.65        11.024     46,546        71.881         78.12        100.00
70.01% -  75.00%             34       1,630,217.73         1.34        10.483     47,948        66.139         95.05         97.58
75.01% -  80.00%             34       1,561,262.78         1.29        10.744     45,919        65.233         98.59         95.13
80.01% -  85.00%             20       1,011,296.97         0.83        10.597     50,565        68.513         93.57         96.15
85.01% -  90.00%             13         684,696.54         0.56        10.278     52,669        66.170        100.00        100.00
90.01% -  95.00%             10         457,555.35         0.37        10.358     45,756        77.228        100.00         94.05
95.01% - 100.00%              4         300,963.45         0.25        10.551     75,241        55.467        100.00        100.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     3,757    $121,476,689.91       100.00%       11.572%   $32,333        82.313%        89.16%        98.95%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                          Distribution by Property Type

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Property Type             Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
Single Family
    Residence             7,974    $384,513,198.93        93.77%       10.943%   $48,221        78.378%        92.18%        97.72%
2-4 Family                  215      12,508,538.74         3.05        10.881     58,179        69.820         94.34         78.72
Townhouse                   186       7,614,593.67         1.86        10.947     40,939        76.931         96.51         92.63
Condo                       139       5,426,535.39         1.32        10.972     39,040        78.362         86.40         96.29
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                          Distribution by Loan Purpose
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan-Purpose               Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
Purchase                    269    $ 18,196,854.77         4.44%       11.006%   $67,646        78.560%        94.57%        93.71%
Refinance and/or
    Cashout               8,245     391,866,011.96        95.56        10.939     47,528        78.068         92.14         97.18
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                        Distribution by Occupancy Status
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                       Aggregate      by  Aggregate                           Original      of Full        of Owner
                         Number of     Principal    Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage       Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Occupancy Status          Loans      Outstanding         Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                       <C>      <C>                     <C>         <C>      <C>             <C>            <C>           <C>   
Owner Occupied            8,248    $397,878,002.92        97.03%       10.939%   $48,239        78.398%        92.01%       100.00%
Non-Owner Occupied          266      12,184,863.81         2.97        11.030     45,808        68.029        100.00          0.00
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
Total                     8,514    $410,062,866.73       100.00%       10.942%   $48,163        78.090%        92.25%        97.03%
- ---------------------     -----    ---------------       ------        ------    -------        ------        ------        ------
</TABLE>

                                      S-38
<PAGE>

Adjustable Rate Group

     Other than during the first six, twelve,  twenty-four or thirty-six  months
following origination, during which time each Adjustable Rate Mortgage Loan will
bear  interest at a Mortgage Rate fixed at  origination,  each  Adjustable  Rate
Mortgage Loan has a Mortgage Rate subject to semi-annual or annual adjustment on
the day of the month specified in the related  Mortgage Note (each such date, an
"Adjustment Date") to equal the sum of (i) either (x) the yield on United States
Treasury securities adjusted to a constant maturity of one year ("One-year CMT")
generally  calculated  as the  one-year  constant  maturity  treasury  index  as
published in The Wall Street  Journal as a Key Interest  Rate each week (usually
on Tuesday) or (y) the London interbank offered rate for six-month United States
dollar  deposits  ("Six-month  LIBOR"  and,  together  with the CMT  Index,  the
"Index")  generally  calculated  as the average of interbank  offered  rates for
six-month U.S. dollar-denominated deposits in the London market, as published in
The Wall Street  Journal and (ii) a fixed  percentage  amount  specified  in the
related Mortgage Note (the "Gross Margin"); provided, however, that the Mortgage
Rate  will not  increase  or  decrease  by more than a fixed  percentage  on any
Adjustment Date (the "Periodic Rate Cap").

     Generally, the Adjustable Rate Mortgage Loans provide that over the life of
the  Adjustable  Rate  Mortgage  Loan the Mortgage Rate will in no event be more
than the initial  Mortgage Rate plus a fixed percentage (such rate, the "Maximum
Rate"). Effective with the first payment due on an Adjustable Rate Mortgage Loan
after each related  Adjustment  Date, the monthly payment will be adjusted to an
amount  which will  fully  amortize  the  outstanding  principal  balance of the
Adjustable Rate Mortgage Loan over its remaining term.

     If the index ceases to be published or is otherwise unavailable, the Master
Servicer will select an alternative  index for mortgage  loans on  single-family
residential properties, based upon comparable information,  over which it has no
control and which is readily verifiable by mortgagors.

     Each  Adjustable  Rate  Mortgage  Loan was  originated  or  acquired by CIT
Consumer Finance on or after January 2, 1997.

     As of the  Cut-off  Date,  the  latest  date on which any  Adjustable  Rate
Mortgage Loan matures is July 8, 2027 and the earliest  stated  maturity date of
any Adjustable Rate Mortgage Loan is January 21, 2000.

     96.33% of the Adjustable  Rate Mortgage  Loans (by Principal  Balance as of
the Cut-off Date) were secured by first  mortgages,  and 3.67% of the Adjustable
Rate  Mortgage  Loans  (by  Principal  Balance  as of  the  Cut-off  Date)  were
"subordinate mortgages" subject to senior mortgages.

     The weighted average of the Combined  Loan-to-Value  Ratios (as of the time
of their origination) of the Adjustable Rate Mortgage Loans was 78.99%.

     17.93% and  10.07% of the  Adjustable  Rate  Mortgage  Loans (by  Principal
Balance as of the Cut-off Date) were secured by Mortgaged  Properties located in
Ohio and Michigan, respectively. Otherwise, no more than 9.57% of the Adjustable
Rate Mortgage  Loans (by Principal  Balance as of the Cut-off Date) were secured
by  Mortgaged  Properties  located in any one  state.  No more than 0.80% of the
Adjustable  Rate Mortgage  Loans (by  Principal  Balance as of the Cut-off Date)
were secured by Mortgaged Properties located in any one postal zip code area.


                                      S-39
<PAGE>

     The following information sets forth in tabular format certain information,
as of the Cut-off Date, relating to the Adjustable Rate Mortgage Loans.

                 Geographic Distribution of Mortgaged Properties

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
State                      Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>           <C>   
Ohio                        231    $16,141,374.85          17.93%       9.651%  $ 69,876        78.592%         95.82%       99.63%
Michigan                    145      9,065,665.83          10.07       10.629     62,522        77.746          93.90        99.06
California                   55      8,617,937.60           9.57        8.980    156,690        82.460          87.73       100.00
Washington                   66      7,310,299.96           8.12        9.138    110,762        79.586          80.64       100.00
Colorado                     51      5,728,376.57           6.36        8.750    112,321        80.176          93.00       100.00
Oregon                       44      4,921,947.15           5.47        9.293    111,862        77.573          78.00        93.26
Utah                         41      4,192,453.44           4.66        9.062    102,255        80.073          98.01        98.56
Indiana                      54      3,783,723.94           4.21        9.726     70,069        77.874          90.38       100.00
Pennsylvania                 40      3,126,176.36           3.47        8.764     78,154        78.214         100.00        98.27
Arizona                      27      2,684,750.58           2.98        9.378     99,435        81.283          75.90       100.00
Maryland                     21      2,627,942.49           2.92        8.379    125,140        78.511          99.00       100.00
Kentucky                     37      2,551,783.73           2.84        9.498     68,967        78.320         100.00       100.00
Wisconsin                    32      2,542,106.92           2.82        9.815     79,441        79.512         100.00       100.00
New York                     19      2,450,374.74           2.72        9.568    128,967        81.232          87.97        85.51
Nevada                       16      2,060,847.14           2.29        8.911    128,803        79.077          81.70        95.52
Missouri                     24      1,783,764.19           1.98        9.041     74,324        79.578          93.76       100.00
North Carolina               23      1,378,274.71           1.53        8.955     59,925        73.449          96.15       100.00
New Jersey                   10      1,368,529.39           1.52        9.896    136,853        75.953          94.09       100.00
Georgia                      13      1,114,787.65           1.24       10.212     85,753        79.265          93.90       100.00
Florida                      17      1,060,736.93           1.18        9.589     62,396        76.307          91.52       100.00
Illinois                     16        955,660.17           1.06       10.299     59,729        77.762         100.00       100.00
Oklahoma                     12        924,808.59           1.03        9.047     77,067        79.031         100.00       100.00
Connecticut                   8        914,004.14           1.02        8.981    114,251        69.962         100.00       100.00
Idaho                        10        734,849.71           0.82        9.192     73,485        80.688          83.39       100.00
Minnesota                     6        449,880.43           0.50       10.526     74,980        78.897         100.00       100.00
Kansas                        7        345,959.49           0.38        9.614     49,423        78.940          90.98        73.36
Iowa                          3        257,992.86           0.29       10.317     85,998        83.063         100.00       100.00
Virginia                      4        213,931.75           0.24       10.812     53,483        72.778         100.00       100.00
New Mexico                    2        196,100.00           0.22        9.047     98,050        81.039         100.00       100.00
Massachusetts                 1        155,000.00           0.17        8.750    155,000        73.810         100.00       100.00
Montana                       2        137,950.00           0.15        8.989     68,975        68.262          67.38        32.62
South Carolina                2         87,817.25           0.10       10.283     43,909        64.757         100.00       100.00
Louisiana                     1         60,384.54           0.07        7.900     60,385        84.450         100.00       100.00
Tennessee                     1         59,500.00           0.07        8.900     59,500        85.000         100.00       100.00
- ---------------------     -----    --------------         ------        -----   --------        ------          -----        ----- 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------        -----   --------        ------          -----        ----- 
</TABLE>

                                      S-40
<PAGE>

                   Distribution by Current Principal Balances

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Current Balance            Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
$ 10,001 - $ 20,000          19    $   286,695.32           0.32%      10.589%  $ 15,089        60.522%         83.28%      100.00%
$ 20,001 - $ 30,000          56      1,436,381.52           1.60       10.099     25,650        65.258          90.93       100.00
$ 30,001 - $ 40,000          77      2,754,452.22           3.06       10.180     35,772        70.278          98.87        98.85
$ 40,001 - $ 50,000          96      4,411,460.22           4.90       10.157     45,953        75.028          95.81       100.00
$ 50,001 - $ 60,000         151      8,339,820.16           9.27        9.884     55,231        77.111          95.50        98.63
$ 60,001 - $ 70,000         116      7,533,032.46           8.37        9.885     64,940        78.188          95.54        97.55
$ 70,001 - $ 80,000          73      5,506,396.76           6.12        9.740     75,430        79.151          93.08        98.66
$ 80,001 - $ 90,000          75      6,367,330.13           7.07        9.402     84,898        80.519          94.62        98.67
$ 90,001 - $100,000          69      6,590,557.34           7.32        9.465     95,515        79.455          97.13        95.77
$100,001 - $120,000         109     11,974,566.01          13.30        9.188    109,858        80.394          96.38        99.16
$120,001 - $140,000          61      7,849,426.39           8.72        9.186    128,679        80.151          86.61       100.00
$140,001 - $160,000          46      6,889,758.83           7.65        8.991    149,777        81.729          93.43       100.00
$160,001 - $180,000          31      5,278,635.80           5.86        9.190    170,279        81.075          80.49       100.00
$180,001 - $200,000          21      4,001,685.72           4.45        9.356    190,556        76.996          76.35       100.00
$200,001 - $220,000           9      1,851,910.68           2.06        9.410    205,768        81.511          66.80       100.00
$220,001 - $240,000          14      3,216,895.57           3.57        8.608    229,778        83.172          92.66       100.00
$240,001 - $260,000           4        985,640.36           1.10        8.517    246,410        81.190          49.78       100.00
$260,001 - $280,000           4      1,059,443.92           1.18        8.883    264,861        83.702         100.00       100.00
$300,001 - $320,000           5      1,537,665.99           1.71        8.928    307,533        80.663          80.44       100.00
$340,001 - $360,000           1        355,133.39           0.39        9.350    355,133        59.810         100.00         0.00
$360,001 - $380,000           1        374,629.64           0.42        9.500    374,630        75.000         100.00       100.00
Over $400,000                 3      1,404,174.67           1.56        8.489    468,058        84.251         100.00       100.00
- ---------------------     -----    --------------         ------        -----   --------        ------          -----       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------        -----   --------        ------          -----       ------ 
</TABLE>

                     Distribution by Current Mortgage Rates

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Current Mortgage Rate      Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
 6.501% -  7.000%             2    $   242,052.96           0.27%       6.957%  $121,026        79.714%        100.00%      100.00%
 7.001% -  7.500%            26      3,343,120.28           3.72        7.382    128,582        80.621         100.00       100.00
 7.501% -  8.000%            55      6,988,017.26           7.77        7.803    127,055        81.352          94.81        96.74
 8.001% -  8.500%            84      8,894,536.53           9.88        8.391    105,887        80.782          96.60        98.95
 8.501% -  9.000%           183     16,711,825.62          18.57        8.869     91,321        80.022          91.71        99.45
 9.001% -  9.500%           155     14,093,554.75          15.66        9.339     90,926        78.737          89.66        97.48
 9.501% - 10.000%           199     17,427,096.31          19.36        9.816     87,573        79.107          87.70        99.45
10.001% - 10.500%           142     10,722,505.61          11.91       10.302     75,511        79.484          92.61        98.70
10.501% - 11.000%            99      5,719,942.76           6.36       10.833     57,777        75.328          92.69        97.90
11.001% - 11.500%            37      2,469,092.54           2.74       11.291     66,732        76.578          94.40       100.00
11.501% - 12.000%            32      2,074,713.95           2.31       11.766     64,835        72.754          78.70        95.16
12.001% - 12.500%             6        292,271.15           0.32       12.214     48,712        70.134          76.55       100.00
12.501% - 13.000%             7        433,807.79           0.48       12.749     61,973        72.409         100.00       100.00
13.001% - 13.500%             2         64,217.42           0.07       13.400     32,109        51.228         100.00       100.00
13.501% - 14.000%             4        172,177.04           0.19       13.813     43,044        64.981         100.00       100.00
14.001% - 14.500%             3        165,936.71           0.18       14.151     55,312        50.322          59.05       100.00
14.501% - 15.000%             5        190,824.42           0.21       14.677     38,165        54.889         100.00       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                                      S-41
<PAGE>

                         Distribution by Gross Margins
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Gross Margin               Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
3.001% - 3.500%              16    $ 2,181,880.21           2.42%       8.411%  $136,368       179.468%        100.00%      100.00%
3.501% - 4.000%              51      7,337,074.33           8.15        8.411    143,864        87.210          96.68       100.00
4.001% - 4.500%              37      5,319,495.07           5.91        8.923    143,770        80.336          68.10       100.00
4.501% - 5.000%             109     11,368,312.10          12.63        8.813    104,296        78.247          92.94        95.59
5.001% - 5.500%             186     16,501,656.47          18.34        8.958     88,719        80.278          91.28        99.63
5.501% - 6.000%             149     12,216,539.65          13.57        9.252     81,990        78.730          93.01        98.14
6.001% - 6.500%             147     12,158,885.39          13.51        9.633     82,714        78.158          93.75        99.24
6.501% - 7.000%             287     18,825,229.91          20.92       10.562     65,593        76.623          95.89        98.96
7.001% - 7.500%              31      2,011,820.23           2.24       10.411     64,897        75.506          82.46        97.02
7.501% - 8.000%              18      1,145,340.36           1.27       10.765     63,630        73.893          76.61        92.58
8.001% - 8.500%               4        353,408.18           0.39       10.516     88,352        62.248          49.14       100.00
8.501% - 9.000%               6        586,051.20           0.65       12.117     97,675        71.388          64.55       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                     Distribution by Maximum Mortgage Rates

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Maximum Mortgage Rate      Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>            <C>   
11.501% - 12.000%             1     $  198,000.00           0.22%      10.000%  $198,000        90.000%        100.00%      100.00%
12.001% - 12.500%             1        133,992.25           0.15        8.380    133,992        84.960         100.00       100.00
12.501% - 13.000%             2        242,052.96           0.27        6.957    121,026        79.714         100.00       100.00
13.001% - 13.500%            25      3,163,185.01           3.51        7.375    126,527        80.086         100.00       100.00
13.501% - 14.000%            48      6,105,809.69           6.79        7.796    127,204        81.251          95.89        99.01
14.001% - 14.500%            85      9,118,087.84          10.13        8.443    107,272        81.047          94.63       100.00
14.501% - 15.000%           179     16,599,713.87          18.44        8.878     92,736        80.336          92.39        98.44
15.001% - 15.500%           144     12,947,915.37          14.39        9.293     89,916        78.252          88.75        96.54
15.501% - 16.000%           196     17,062,430.16          18.96        9.756     87,053        78.965          87.08        99.63
16.001% - 16.500%           140     10,619,603.05          11.80       10.234     75,854        79.618          94.90        98.69
16.501% - 17.000%           104      6,390,326.79           7.10       10.559     61,445        75.982          93.03        98.56
17.001% - 17.500%            43      3,089,519.07           3.43       10.882     71,849        77.404          92.96       100.00
17.501% - 18.000%            41      2,585,304.94           2.87       11.429     63,056        73.760          85.93        93.78
18.001% - 18.500%             8        412,150.96           0.46       11.669     51,519        69.770          83.37       100.00
18.501% - 19.000%             9        705,311.43           0.78       12.424     78,368        74.724          70.54       100.00
19.001% - 19.500%             3        103,351.54           0.12       12.946     34,451        62.123         100.00       100.00
19.501% - 20.000%             4        172,177.04           0.19       13.813     43,044        64.981         100.00       100.00
20.001% - 20.500%             3        165,936.71           0.18       14.151     55,312        50.322          59.05       100.00
20.501% - 21.000%             5        190,824.42           0.21       14.677     38,165        54.889         100.00       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                                      S-42
<PAGE>

                  Distribution by Month of Next Adjustment Date

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                           Average       Percent        Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance  Weighted  Average      Combined   Documentation     Occupied
Month of Next             Mortgage      Balance       of Mortgage      Average   Current    Loan-to-Value   Mortgage       Mortgage
Adjustment Date             Loans     Outstanding        Loans         Coupon    Balance        Ratio        Loans           Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
July 1997                    16    $ 1,151,319.62           1.28%       8.806%  $ 71,957        80.494%        100.00%      100.00%
August 1997                  29      2,671,712.80           2.97        8.834     92,128        80.358          92.22       100.00
September 1997               28      2,059,548.05           2.29        9.120     73,555        78.762         100.00        97.09
October 1997                 98      7,159,497.59           7.95       10.373     73,056        78.957          95.36       100.00
November 1997               131      9,474,615.81          10.53       10.102     72,325        77.945          95.07        98.94
December 1997                64      4,680,673.47           5.20       10.088     73,136        78.295         100.00        98.18
January 1998                 36      2,827,634.83           3.14        8.674     78,545        77.048         100.00        87.53
February 1998                46      4,786,038.39           5.32        8.301    104,044        80.375         100.00       100.00
March 1998                   60      4,881,908.52           5.42        8.729     81,365        80.613          94.10        98.76
April 1998                   64      5,632,846.80           6.26        9.044     88,013        77.501          93.99        93.70
May 1998                     28      2,753,858.11           3.06        9.189     98,352        83.005          79.37       100.00
June 1998                    25      2,078,772.51           2.31        8.775     83,151        77.817          80.16       100.00
July 1998                     2        154,150.00           0.17        9.525     77,075        81.370         100.00       100.00
October 1998                  1         23,896.47           0.03       10.700     23,896        79.570         100.00       100.00  
December 1998                 2         76,884.36           0.09       11.606     38,442        82.455         100.00       100.00
March 1999                   15      1,929,788.59           2.14        9.042    128,653        79.092          77.78       100.00
April 1999                   98      9,342,706.39          10.38        9.351     95,334        78.338          86.10        99.66
May 1999                    101      9,101,234.36          10.11        9.555     90,111        80.378          89.37        99.30
June 1999                   147     13,963,922.73          15.51        9.592     94,993        79.096          90.50       100.00
July 1999                    15      1,232,003.38           1.37        9.591     82,134        79.812          93.00       100.00 
January 2000                  1        145,349.33           0.16       11.300    145,349        80.000         100.00       100.00
May 2000                      6        664,095.66           0.74        9.089    110,683        80.826         100.00       100.00
June 2000                    26      2,905,252.33           3.23        9.263    111,740        78.175          74.26        96.06
July 2000                     2        307,983.00           0.34        9.113    153,992        48.366          64.94       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

               Distribution by Remaining Months to Stated Maturity

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
Remaining Months         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
to Stated Maturity         Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
 25 -  36                     1    $    25,142.36           0.03%       7.110%  $25,142         45.900%        100.00%      100.00%
 49 -  60                     2         46,007.41           0.05        8.555    23,004         54.270         100.00       100.00
109 - 120                     8        303,186.40           0.34        9.186    37,898         73.704         100.00       100.00
145 - 156                     1         32,765.86           0.04       10.700    32,766         56.900         100.00       100.00
169 - 180                    91      5,071,457.53           5.63        9.171    55,730         74.238          86.11        93.00
229 - 240                    21      1,220,722.25           1.36        9.195    58,130         75.762          89.84       100.00
289 - 300                     1         39,345.73           0.04        9.360    39,346         42.890         100.00       100.00
349 - 360                   916     83,267,065.56          92.51        9.449    90,903         79.398          91.89        98.96
- ---------------------     -----    --------------         ------       ------   -------         ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $86,461         78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   -------         ------         ------       ------ 
</TABLE>

                  Distribution by Number of Months of Seasoning

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Months of Seasoning        Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
     0                       24    $ 2,125,123.75           2.36%       9.338%   $88,547        74.625%         90.86%       87.75%
1 -  6                    1,007     87,338,984.43          97.04        9.430     86,732        79.105          91.55        98.90
7 - 12                       10        541,584.92           0.60        9.640     54,158        77.982         100.00       100.00
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%   $86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
</TABLE>

                                      S-43
<PAGE>

             Distribution by Original Combined Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by Principal                            Original      of Full        of Owner
                         Number of    Principal         Balance       Weighted   Average      Combined    Documentation    Occupied
Original Combined         Mortgage      Balance        of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan-to-Value Ratios       Loans     Outstanding         Loans         Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
 5.01% -  10.00%              1    $    44,200.00           0.05%       9.350%  $ 44,200         5.110%        100.00%      100.00%
10.01% -  15.00%              2         50,378.57           0.06       10.739     25,189        14.437         100.00       100.00
15.01% -  20.00%              1         25,426.23           0.03        9.870     25,426        15.280           0.00       100.00
20.01% -  25.00%              3         74,742.45           0.08       11.150     24,914        23.784          33.45       100.00
25.01% -  30.00%              2        222,025.78           0.25        8.432    111,013        28.347         100.00       100.00
30.01% -  35.00%              4        141,964.04           0.16       10.726     35,491        33.005         100.00       100.00
35.01% -  40.00%              6        170,436.89           0.19       10.480     28,406        37.645         100.00       100.00
40.01% -  45.00%             10        395,511.24           0.44       10.296     39,551        42.455          76.15       100.00
45.01% -  50.00%             14        561,589.48           0.62       10.679     40,114        47.809          90.72       100.00
50.01% -  55.00%             11        599,012.90           0.66        9.408     54,456        53.229         100.00        89.99
55.01% -  60.00%             18      1,468,414.70           1.63        9.986     81,579        58.534          75.03        63.19
60.01% -  65.00%             51      3,149,287.94           3.50       10.077     61,751        63.499          85.00        97.05
65.01% -  70.00%             51      4,117,829.76           4.57        9.784     80,742        68.394          77.60       100.00
70.01% -  75.00%            148     11,332,351.92          12.59        9.753     76,570        74.244          81.97        97.85
75.01% -  80.00%            371     32,114,767.16          35.68        9.503     86,563        79.275          94.07        99.11
80.01% -  85.00%            245     24,162,273.80          26.85        9.134     98,622        84.320          93.63       100.00
85.01% -  90.00%             84      9,234,396.22          10.26        9.126    109,933        89.482          98.83       100.00
90.01% -  95.00%             17      1,987,367.92           2.21        8.475    116,904        90.612         100.00       100.00
95.01% - 100.00%              2        153,716.10           0.17        9.730     76,858        98.778         100.00       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                  Distribution by Original Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by Principal                            Original      of Full        of Owner
                         Number of    Principal          Balance       Weighted  Average      Combined    Documentation    Occupied
Original                  Mortgage      Balance       of Mortgage      Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan-to-Value Ratios       Loans     Outstanding         Loans         Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- ---------  -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
 0.01% -   5.00%              1     $   44,200.00           0.05%       9.350%  $ 44,200         5.110%        100.00%      100.00%
 5.01% -  10.00%              8        171,031.18           0.19        9.829     21,379        82.553          54.00       100.00
10.01% -  15.00%             15        659,837.56           0.73        8.725     43,989        64.207          82.31       100.00
15.01% -  20.00%             12        664,830.34           0.74        9.647     55,403        78.448          84.90       100.00
20.01% -  25.00%             15        974,598.65           1.08        9.511     64,973        71.337          96.94        63.56
25.01% -  30.00%              6        375,928.85           0.42        9.162     62,655        41.945          71.18       100.00
30.01% -  35.00%              8        327,720.91           0.36       10.254     40,965        56.201         100.00       100.00
35.01% -  40.00%              9        441,905.14           0.49       10.001     49,101        65.206          54.92       100.00
40.01% -  45.00%              9        357,477.02           0.40       10.872     39,720        47.626          80.99       100.00
45.01% -  50.00%             12        493,362.89           0.55       10.795     41,114        47.995         100.00       100.00
50.01% -  55.00%             13        730,512.29           0.81        9.377     56,193        59.097         100.00        91.79
55.01% -  60.00%             15      1,075,275.41           1.19       10.208     71,685        58.090          65.90        82.75
60.01% -  65.00%             48      3,055,411.25           3.39       10.045     63,654        63.725          86.35        96.96
65.01% -  70.00%             50      4,073,086.16           4.53        9.782     81,462        68.385          78.46       100.00
70.01% -  75.00%            138     10,888,319.21          12.10        9.729     78,901        74.272          82.58        97.77
75.01% -  80.00%            357     31,302,569.51          34.78        9.519     87,682        79.316          93.98        99.08
80.01% -  85.00%            230     23,532,357.12          26.15        9.131    102,315        84.309          94.36       100.00
85.01% -  90.00%             78      8,780,994.41           9.76        9.112    112,577        89.483          98.77       100.00
90.01% -  95.00%             15      1,902,559.10           2.11        8.423    126,837        90.613         100.00       100.00
95.01% - 100.00%              2        153,716.10           0.17        9.730     76,858        98.778         100.00       100.00
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>


                                      S-44
<PAGE>

                       Distribution by Junior Lien Ratios

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Junior Lien Ratio          Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
 5.01% - 10.00%               3     $   93,157.48           2.82%       9.949%  $ 31,052        84.672%         45.65%      100.00%
10.01% - 15.00%               8        200,981.40           6.08        9.118     25,123        83.813          86.05       100.00
15.01% - 20.00%               7        375,491.42          11.36        8.166     53,642        76.908          88.08       100.00
20.01% - 25.00%              12        745,352.19          22.55        9.643     62,113        84.657          93.49       100.00
25.01% - 30.00%               8        295,872.55           8.95        9.268     36,984        80.485         100.00       100.00
30.01% - 35.00%               3        156,692.83           4.74       10.161     52,231        60.718          66.75       100.00
35.01% - 40.00%               4        195,182.79           5.90        8.864     48,796        43.683          86.48       100.00
40.01% - 45.00%               4        514,381.40          15.56        9.702    128,595        63.992          89.69        30.96
45.01% - 50.00%               4        299,915.57           9.07        9.795     74,979        77.332          15.13       100.00
50.01% - 55.00%               1         48,775.12           1.48        9.750     48,775        74.510         100.00       100.00
55.01% - 60.00%               4        138,602.34           4.19       10.106     34,651        69.226         100.00       100.00
60.01% - 65.00%               1         19,883.28           0.60       10.990     19,883        22.770           0.00       100.00
65.01% - 70.00%               2        124,847.99           3.77        9.344     62,424        79.964         100.00       100.00
75.01% - 80.00%               1         21,921.30           0.66        8.960     21,921        38.120         100.00       100.00
80.01% - 85.00%               1         74,913.75           2.27        8.750     74,914        75.020         100.00       100.00
- ---------------------     -----     -------------         ------       ------   --------        ------         ------       ------ 
Total                        63     $3,305,971.41         100.00%       9.413%  $ 52,476        74.046%         82.52%       89.26%
- ---------------------     -----     -------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                          Distribution by Property Type

 <TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Property Type              Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
Single
  Family Residence          996    $86,116,742.19          95.68%       9.430%   $86,463        79.000%         91.61%       98.75%
Condo                        20      1,722,361.69           1.91        9.803     86,118        76.741          91.36        96.87
2-4 Family                   13      1,250,824.28           1.39        9.150     96,217        79.486          88.82        92.57
Townhouse                    12        915,764.94           1.02        8.955     76,314        81.875          92.83       100.00
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
   Total                  1,041    $90,005,693.10         100.00%       9.429%   $86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
</TABLE>

                          Distribution by Loan Purpose
<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Loan Purpose               Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
Purchase                    142    $15,525,978.07          17.25%       9.125%  $109,338        82.047%         92.11%       98.41%
Refinance and/or
    Cashout                 899     74,479,715.03          82.75        9.492     82,847        78.356          91.47        98.69
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%  $ 86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------   --------        ------         ------       ------ 
</TABLE>

                        Distribution by Occupancy Status

<TABLE>
<CAPTION>
                                                      Percentage of                           Weighted
                                                      Mortgage Pool                            Average       Percent       Percent
                                      Aggregate       by  Aggregate                           Original      of Full        of Owner
                         Number of    Principal     Principal Balance Weighted   Average      Combined    Documentation    Occupied
                         Mortgage      Balance         of Mortgage     Average   Current    Loan-to-Value    Mortgage      Mortgage
Occupancy Status          Loans     Outstanding          Loans        Coupon    Balance        Ratio          Loans         Loans
- ----------------------   --------- ---------------  ----------------- --------   -------    ------------- --------------   --------
<S>                         <C>    <C>                     <C>         <C>       <C>            <C>            <C>          <C>   
Owner Occupied            1,028    $88,782,343.51          98.64%       9.428%   $86,364        79.152%         91.46%      100.00%
Non-Owner Occupied           13      1,223,349.59           1.36        9.456     94,104        67.426         100.00         0.00
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
Total                     1,041    $90,005,693.10         100.00%       9.429%   $86,461        78.993%         91.58%       98.64%
- ---------------------     -----    --------------         ------       ------    -------        ------         ------       ------ 
</TABLE>

                                      S-45
<PAGE>

                       YIELD AND PREPAYMENT CONSIDERATIONS

     The  weighted  average  life of, and, if  purchased  at other than par, the
yield to maturity on an Offered Certificate will be directly related to the rate
of payment of  principal  of the  Mortgage  Loans,  including  for this  purpose
voluntary  payment  in whole of the  Mortgage  Loans  prior to stated  maturity,
liquidations due to defaults,  casualties and condemnations,  and repurchases or
purchases  of Mortgage  Loans by the Seller or the Master  Servicer.  The actual
rate of principal  prepayments  on pools of mortgage  loans is  influenced  by a
variety of  economic,  tax,  geographic,  demographic,  social,  legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal  prepayments  may differ among pools of mortgage  loans at any time
because of specific  factors  relating to the mortgage  loans in the  particular
pool,  including,  among  other  things,  the  age of the  mortgage  loans,  the
geographic  locations of the properties  securing the mortgage loans, the extent
of the  mortgagors'  equity in such  properties,  and changes in the mortgagors'
housing needs, job transfers and unemployment.

     The timing of changes in the rate of prepayments may  significantly  affect
the actual yield to investors, even if the average rate of principal prepayments
is consistent with the  expectations of investors.  In general,  the earlier the
payment  of  principal  of the  Mortgage  Loans,  the  greater  the effect on an
investor's yield to maturity.  As a result, the effect on an investor's yield of
prepayments  occurring at a rate higher (or lower) than the rate  anticipated by
the investor during the period immediately following the issuance of the Offered
Certificates  will not be offset by a subsequent like reduction (or increase) in
the rate of principal prepayments. Investors must make their own decisions as to
the  appropriate  prepayment  assumptions  to be used  in  deciding  whether  to
purchase any of the Offered Certificates. The Depositor makes no representations
or  warranties  as to the rate of  prepayment or the factors to be considered in
connection with such determination.

Projected Prepayments and Yields for Offered Certificates

     If  purchased  at other  than par,  the  yield to  maturity  on an  Offered
Certificate  will be  affected by the rate of the  payment of  principal  of the
Mortgage  Loans.  If the actual rate of payments on the Mortgage Loans is slower
than the rate anticipated by an investor who purchases an Offered Certificate of
the related class at a discount, the actual yield to such investor will be lower
than such  investor's  anticipated  yield. If the actual rate of payments on the
Mortgage Loans is faster than the rate  anticipated by an investor who purchases
an Offered  Certificate  of the related class at a premium,  the actual yield to
such investor will be lower than such investor's anticipated yield.

     The  Mortgage  Loans in the Fixed Rate  Group are all fixed  rate  mortgage
loans. The rate of prepayments with respect to conventional  fixed rate mortgage
loans has fluctuated  significantly  in recent years. In general,  if prevailing
interest  rates  fall  significantly  below  the  interest  rates on fixed  rate
mortgage  loans,  such  mortgage  loans  are  likely  to be  subject  to  higher
prepayment  rates than if prevailing  rates remain at or above the interest rate
on such mortgage loans.  However,  the monthly payment on mortgage loans similar
to  the  Mortgage   Loans  is  often  lower  than  the  monthly   payment  on  a
purchase-money  first  mortgage loan.  Consequently,  a decrease in the interest
rate payable as a result of a  refinancing  would  result in a relatively  small
reduction in the amount of the mortgagor's  monthly payment,  as a result of the
relatively  small loan balance.  Conversely,  if prevailing  interest rates rise
appreciably above the interest rates on fixed rate mortgage loans, such mortgage
loans may experience a lower  prepayment rate than if prevailing rates remain at
or below the interest rates on such mortgage loans. 54.12% of the Mortgage Loans
with  respect  to the  Fixed  Rate  Group by  aggregate  principal  balance  had
prepayment penalties.

     All of the Mortgage Loans in the Adjustable  Rate Group are adjustable rate
mortgage  loans.  As is the case with  conventional  fixed rate mortgage  loans,
adjustable  rate  mortgage  loans may be subject to a greater  rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest  rates fall  significantly,  adjustable  rate  mortgage  loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant  because the  availability  of fixed rate mortgage loans at competitive
interest  rates may encourage  mortgagors  to refinance  their  adjustable  rate
mortgage  loans  to  "lock  in" a  lower  fixed  interest  rate.  69.30%  of the
Adjustable Rate Group by aggregate  principal balance were subject to prepayment
penalties.

     The level and rate of  prepayments  on the Mortgage Loans in the Fixed Rate
Group and Adjustable  Rate Group are subject to the factors  described above and
are  difficult  to  predict.  Moreover,  because  the  Mortgage  Loan Groups are
cross-collateralized, prepayments (including as a result of liquidations) in the
Fixed Rate Group


                                      S-46
<PAGE>

may affect the rate and timing of payments on the Variable Rate Certificates and
prepayments (including as a result of liquidations) in the Adjustable Rate Group
may affect the timing and amount of payments on the Fixed Rate Certificates.

     In addition to the foregoing factors affecting the weighted average life of
each Class of the Offered Certificates, the overcollateralization  provisions of
the Trust result in an additional  reduction of the Certificate  Balances of the
Class A Certificates  relative to the  amortization of the Mortgage Loans in the
early months of the transaction. The accelerated amortization is achieved by the
application  of  the  Monthly  Excess  Interest  Amount  to the  payment  of the
Certificate Balance of the Classes of the Offered Certificates and the Class B-2
Certificates.  This creates  overcollateralization which results from the excess
of the  aggregate  Principal  Balances of the Mortgage  Loans over the Aggregate
Certificate Balance. Once the Targeted  Overcollateralization Amount is reached,
the application of the Monthly Excess Interest Amount to pay down principal will
cease, unless necessary to maintain the Targeted Overcollateralization Amount.

     "Weighted  average  life"  refers to the  average  amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of the
Offered  Certificates  of each  class  will be  influenced  by the rate at which
principal  payments on the Mortgage Loans are paid,  which may be in the form of
scheduled amortization,  accelerated  amortization or prepayments or as a result
of an early termination of the Trust.

     The Fixed Rate Group Available Funds Cap Rate and the Adjustable Rate Group
Available  Funds Cap Rate on a  Distribution  Date will depend,  in part, on the
weighted average of the then-current  Mortgage Rates of the outstanding Mortgage
Loans. If the Mortgage Loans bearing higher  Mortgage Rates were to prepay,  the
weighted  average  Mortgage Rate of the Mortgage Loans,  and  consequently,  the
Fixed  Rate  Group  Available  Funds  Cap Rate  and the  Adjustable  Rate  Group
Available Funds Cap Rate, would be lower than otherwise would be the case.

     The following  table sets forth,  with respect to all home equity  mortgage
loans  originated  or acquired by CIT  Consumer  Finance  (excluding  whole loan
sales,  Institutional  Bulk Portfolios and home equity lines of credit which are
not  included  in the  Mortgage  Pool) in each year since  1993,  the  aggregate
initial  principal  balance of the mortgage loans originated or acquired in that
year, the approximate  aggregate  principal balance  outstanding on the mortgage
loans  originated  at the end of  such  year  and at the end of each  subsequent
fiscal quarter.

                    Information Regarding Principal Reduction
  of Home Equity Mortgage Loans Originated or Acquired by CIT Consumer Finance
                          (Dollar amounts in Millions)

   Year of Origination or Acquisition       1993      1994     1995     1996
   ------------------------------          -----     -----     -----    ----- 
        Volume (1) ...................... $110.5     $388.7   $590.5    $756.4
Aggregate Principal Balance as of (2)               
          12/31/93 ...................... $102.3    
           3/31/94 ......................   95.9    
           6/30/94 ......................   90.9    
           9/30/94 ......................   86.3    
          12/31/94 ......................   81.7     $387.0
           3/31/95 ......................   78.4      368.2
           6/30/95 ......................   74.0      346.2
           9/30/95 ......................   69.7      324.8
          12/31/95 ......................   65.8      302.2   $577.0
           3/31/96 ......................   61.0      278.5    540.4
           6/30/96 ......................   56.8      255.2    498.2
           9/30/96 ......................   52.4      236.5    464.0
          12/31/96 ......................   48.6      214.7    429.1    $741.6
           3/31/97 ......................   44.4      196.7    397.9     710.6

- -------------                                                    
(1) Volume  represents the aggregate  initial principal balance of each mortgage
    loan originated or acquired in a particular year which was not  subsequently
    sold in a  whole  loan  sale.  Also  excluded  are  all  Institutional  Bulk
    Portfolios and home equity lines of credit.

(2) Represents the approximate  aggregate  principal  balance  outstanding as of
    each date for the mortgages included in the volume reported for each year of
    origination or acquisition.


                                      S-47
<PAGE>

                 THE CIT GROUP SECURITIZATION CORPORATION III,
                                  THE DEPOSITOR

     The  CIT  Group  Securitization   Corporation  III  (the  "Depositor")  was
incorporated  in the State of Delaware  on April 8, 1996 and is a  wholly-owned,
limited purpose finance subsidiary of CIT. The Depositor maintains its principal
office at 650 CIT Drive,  Livingston,  New Jersey 07039. Its telephone number is
(201) 535-3512.

     The   Depositor   will   have   no   ongoing   servicing   obligations   or
responsibilities  with respect to any Mortgage Loans. CIT Consumer Finance is an
affiliate of the  Depositor.  The Depositor will acquire the Mortgage Loans in a
privately negotiated transaction from CIT Consumer Finance.

     Neither CIT nor any of its  affiliates,  including  the  Depositor  and CIT
Consumer   Finance,   will  be  obligated  with  respect  to  the  Certificates.
Accordingly,  the Depositor has determined  that the financial  condition of CIT
Consumer Finance and its affiliates, including the Depositor, is not material to
the offering of the Certificates.

                      THE CIT GROUP/CONSUMER FINANCE, INC.,
                           SELLER AND MASTER SERVICER

     The  Mortgage  Loans  and any  other  applicable  Mortgage  Assets  will be
purchased by the  Depositor,  either  directly or through  affiliates,  from CIT
Consumer Finance or its affiliates, as Seller. The Mortgage Loans so acquired by
the Depositor will have been originated or purchased by CIT Consumer  Finance or
its affiliates in accordance with the underwriting criteria specified herein and
in the  Prospectus.  

     CIT  Consumer  Finance  will  be  appointed  pursuant  to the  Pooling  and
Servicing   Agreement  as  the  master  servicer  for  the  Trust  (the  "Master
Servicer").

     CIT  Consumer  Finance  is  a  Delaware   corporation  and  a  wholly-owned
subsidiary  of CIT.  It has its  principal  executive  office at 650 CIT  Drive,
Livingston,  New Jersey 07039, and its telephone  number is (201) 740-5000. 

     CIT  Consumer  Finance  offers  loans to  consumers  secured  by first  and
subordinate  mortgages  on  residential  real estate  (including  condominiums).
Business is generated through several distribution  channels across the country.
CIT Consumer Finance originates loans directly to consumers,  using both its own
employees and mortgage  brokers.  CIT Consumer Finance also purchases loans from
mortgage   bankers   and  other   mortgage   lenders,   often   referred  to  as
"correspondents."  CIT Consumer  Finance  purchases  loans  individually  and in
larger batches, including bulk portfolio purchases.

     CIT  Consumer  Finance  is the  master  servicer  for the loans held in its
portfolio.  CITSF  performs  most of the  servicing  functions  for CIT Consumer
Finance as its  Sub-Servicer  from  CITSF's  Asset  Service  Center as described
below.  CIT Consumer  Finance has a network of offices  nationwide  which handle
business origination,  credit,  administration and management.  In addition, CIT
Consumer  Finance  maintains  its quality  control  department  and its original
document retention and processing facility at its Marlton, New Jersey office.

     Prior to the issuance of the  Certificates,  the Master Servicer will enter
into a subservicing agreement with CITSF (the "Subservicing Agreement") pursuant
to which CITSF will agree to perform all of the  servicing  responsibilities  of
the Master Servicer under the Pooling and Servicing  Agreement  (except that CIT
Consumer  Finance will not delegate to CITSF the  responsibility  of  confirming
that the Mortgages are properly  recorded and that title policies,  if required,
are properly  issued,  recording  Mortgage  releases and similar  documents  and
maintaining loan files). The Trustee will be an intended third-party beneficiary
of  the  Subservicing  Agreement  and  will  have  the  right  to  enforce  such
Subservicing  Agreement as if it were a party thereto.  Currently,  CIT Consumer
Finance only performs those limited  servicing  functions in connection with its
portfolio  described  above. In the future,  CIT Consumer  Finance may determine
that  it  will  perform  all  or a  material  portion  of  the  other  servicing
responsibilities or that CIT Consumer Finance will retain another third party to
perform all or a material portion of these servicing  responsibilities,  instead
of CITSF. The Pooling and Servicing Agreement provides that CIT Consumer Finance
may not permit  CITSF to resign as  Sub-Servicer  nor may CIT  Consumer  Finance
terminate or replace CITSF as Sub-Servicer,  or materially  reduce the duties of
CITSF as Sub-Servicer,  in connection with  collections,  lockbox  arrangements,
payment processing or foreclosure  activities unless (i) a Termination Event has
occurred and is  continuing,  in which event the Trustee may terminate  both CIT
Consumer    Finance    and   CITSF    (See   "The    Pooling    and    Servicing
Agreement--Termination   Events"),  or  (ii)  the  Rating  Agency  Condition  is
satisfied.


                                      S-48
<PAGE>

                THE CIT GROUP/SALES FINANCING, INC., SUB-SERVICER

     CITSF will be appointed as a Sub-Servicer  for all of the Mortgage Loans in
each  Mortgage  Pool,  and as a  Sub-Servicer,  will  perform all or most of the
servicing responsibilities described under "The Pooling and Servicing Agreement"
herein and in the Prospectus.

     CITSF is a Delaware  corporation  and a wholly-owned  subsidiary of CIT. It
has its  principal  executive  office at 650 CIT Drive,  Livingston,  New Jersey
07039 and its telephone number is (201) 740-5000.

     CITSF   originates,   purchases  and  services  retail   installment  sales
contracts,  direct loans and mortgages for  manufactured  housing,  recreational
vehicles,  recreational  marine and other consumer  goods  throughout the United
States and services  mortgage  loans  originated  and  purchased by CIT Consumer
Finance and other  affiliates  of CIT.  CITSF has a  centralized  asset  service
facility  (the  "Asset  Service  Center")  in  Oklahoma  City,  Oklahoma.  CITSF
services, on behalf of other owners, retail installment contracts,  direct loans
and  mortgage  loans  that  were  not  originated  by  CITSF.   These  servicing
arrangements  may be made  with  respect  to the  portfolios  of  other  lending
institutions or finance  companies,  the portfolios of governmental  agencies or
instrumentalities,  or  portfolios  that  have  been  sold by CITSF or others to
securitization trusts.

     The Asset Service Center of CITSF services consumer credit  transactions in
50 states and the District of Columbia.  It provides  full  servicing for retail
installment  contracts,  direct loans and  mortgages.  In order to service these
transactions, CITSF uses sub-servicers, outside collectors and field remarketers
located throughout the United States.

     At March 31, 1997,  CITSF serviced  approximately  215,000 consumer finance
accounts  (including  recreational  vehicle,  marine,  manufactured  housing and
mortgage  receivables)  at its Asset  Service  Center.  In  addition to expected
growth in its  serviced  portfolio,  in 1997 CITSF will take over  servicing  of
approximately  43,000  additional   recreational  vehicle  and  marine  consumer
contracts for another  financial  institution,  which CITSF will also service at
its Asset  Service  Center.  The addition of these  contracts  to its  servicing
portfolio  will require CITSF to increase  staffing  levels at the Asset Service
Center to  support  these  contracts.  The  effect of this  increase  on CITSF's
performance as a servicer or subservicer cannot be determined at this time.

                          SERVICING OF MORTGAGE LOANS

Servicing Compensation and Payment of Expenses

     The servicing fees for each Mortgage Loan are generally  payable out of the
interest payments on such Mortgage Loan. The servicing  compensation  payable to
the Master Servicer in respect of its master  servicing  activities (the "Master
Servicing Fee") will be payable on each  Distribution Date in an amount equal to
1/12 of the product of .50% per annum and the Principal Balance of each Mortgage
Loan as of the first day of the related Due Period.  If CIT Consumer  Finance or
one of its affiliates is no longer the Master Servicer, the Master Servicing Fee
will be  payable  before any  distributions  are made on the  Certificates  on a
Distribution  Date,  and will  reduce  the  amount  of  available  funds to make
distributions  of interest and principal on the  Certificates.  However,  if the
Master Servicer is CIT Consumer  Finance or an affiliate of CIT Consumer Finance
is the  Master  Servicer,  the  Master  Servicing  Fee  will  be  paid  on  each
Distribution  Date only from the Interest  Remittance Amount remaining after all
interest  payments due on the Certificates on such  Distribution  Date have been
made.  The Master  Servicer  will be  responsible  for the  compensation  of the
Sub-Servicer.

     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.  The Master Servicer
will pay these amounts out of the Master  Servicing Fee. The Master  Servicer is
also  entitled to retain all  investment  income earned on amounts on deposit in
the Certificate Account.

Compensating Interest

     When a  Mortgage  Loan is  prepaid  between  monthly  payment  dates  ("Due
Dates"),  the Mortgagor is required to pay interest on the amount prepaid to the
date of prepayment and not  thereafter.  Prepayments  received during a calendar
month will be distributed to  Certificateholders on the Distribution Date in the
month  following  the month of receipt.  Pursuant  to the Pooling and  Servicing
Agreement, the Master Servicer will pay to the Trust, but


                                      S-49
<PAGE>

only to the extent of the Master  Servicing Fee for such month,  with respect to
each  Mortgage  Loan as to  which  the  Master  Servicer  received  a  Principal
Prepayment  during the  related Due Period an amount  ("Compensating  Interest")
equal to the excess of (i) 30 days'  interest on the  Principal  Balance of each
such Mortgage Loan as of the beginning of the related Due Period at the Mortgage
Rate over, (ii) the amount of interest actually received on the related Mortgage
Loan  during  such Due  Period.  Any  shortfalls  in  interest  as a  result  of
prepayments  which cause the  Compensating  Interest to exceed the amount of the
Master  Servicing  Fee for the month,  or any  shortfalls  in interest  due to a
partial  prepayment,  will  reduce  the  amount  of  interest  available  to  be
distributed  to  Certificateholders  from the amount which would  otherwise have
been available.

     In addition,  with respect to each Simple  Interest Loan,  when a Mortgagor
makes a principal prepayment that exceeds the principal portion of the scheduled
payment,  but the Mortgagor does not intend to satisfy the Mortgage Loan in full
or to cure a  delinquency,  interest  will cease to accrue on the  principal  so
prepaid as of the date of prepayment. Moreover, if a Mortgagor makes a scheduled
payment on a Simple Interest Loan prior to its scheduled due date, the Mortgagor
pays less than 30 days'  interest at the  Mortgage  Rate in such Due Period with
respect to such Mortgage  Loan.  These types of  prepayments  and early payments
will   reduce  the  amount  of  interest   available   to  be   distributed   to
Certificateholders from the amount which would otherwise have been available.

Advances

     The Master Servicer will be required to make an advance of its own funds no
later than the day prior to the  Distribution  Date and in no event earlier than
the seventh Business Day of such month, in the amount, if any, by which 30 days'
interest at the Mortgage  Rate on the then  outstanding  Principal  Balance of a
Mortgage Loan exceeds the amount  received by the Master  Servicer in respect of
interest on the Mortgage  Loan during the related Due Period (any such  advance,
an "Advance"), subject to limitations set forth below.

     Advances  are  intended to maintain a regular  flow of  scheduled  interest
payments on the Certificates and not to guarantee or insure against losses.  The
Master  Servicer  is  obligated  to make  Advances  with  respect to  delinquent
payments  of  interest  on each  Mortgage  Loan  only if in its  judgment,  such
Advances are reasonably  recoverable from future payments and collections of the
related  Mortgage Loan. If the Master Servicer  determines on any  Determination
Date to make an Advance,  such Advance will be included with the distribution to
Certificateholders on the related Distribution Date.

                         DESCRIPTION OF THE CERTIFICATES

General

     Persons  in  whose  name  an  Offered  Certificate  is  registered  in  the
Certificate  Register maintained by the Trustee are the "holders" of the Offered
Certificates.  For so long as the Offered  Certificates  are in book-entry  form
with DTC, the only "holder" of the Offered Certificates as the term " holder" is
used in the Pooling and Servicing  Agreement will be Cede. No person acquiring a
Book-Entry  Certificate (each, a "beneficial owner") will be entitled to receive
a  physical   certificate   representing   such   Certificate   (a   "Definitive
Certificate"), except in the event that Definitive Certificates are issued under
limited  circumstances  set forth in the Pooling and  Servicing  Agreement.  All
references herein to the holders of Offered  Certificates shall mean and include
the rights of beneficial owners, as such rights may be exercised through DTC and
its participating  organizations,  except as otherwise  specified in the Pooling
and  Servicing  Agreement.  See  "Description  of  the  Certificates--Book-Entry
Certificates" herein and in the Prospectus.

Book-Entry Certificates

     The Offered  Certificates will be book-entry  certificates (the "Book-Entry
Certificates").   The  beneficial   owners  may  elect  to  hold  their  Offered
Certificates  through DTC in the United States,  or CEDEL or Euroclear in Europe
if they are  Participants  (as defined in the  Prospectus)  of such systems,  or
indirectly  through  organizations  which are Participants in such systems.  The
Book-Entry  Certificates will be issued in one or more certificates per Class of
Offered  Certificates which in the aggregate equal the principal balance of such
Offered Certificates and will initially be registered in the name of Cede & Co.,
the nominee of DTC. CEDEL and Euroclear will hold omnibus positions on behalf of
their  Participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositories  which in turn
will hold such positions in


                                      S-50
<PAGE>

customers'  securities  accounts in the depositories' names on the books of DTC.
Citibank will act as depositary  for CEDEL and Morgan will act as depository for
Euroclear.  Investors  may hold  such  beneficial  interests  in the  Book-Entry
Certificates in minimum denominations  representing  principal amounts of $1,000
and in integral  multiples  in excess  thereof.  Except as described  below,  no
beneficial  owner will be entitled to receive a Definitive  Certificate.  Unless
and until Definitive  Certificates  are issued,  it is anticipated that the only
"holder"  of such  Offered  Certificates  will be Cede & Co., as nominee of DTC.
Beneficial  owners  will not be holders as that term is used in the  Pooling and
Servicing  Agreement.  Beneficial  owners are only  permitted to exercise  their
rights  indirectly  through  Participants  and  DTC.  See  "Description  of  the
Certificates--Book-Entry Certificates" in the Prospectus.

     Definitive  Certificates  will be issued to beneficial owners of Book-Entry
Certificates,  or their  nominees,  rather  than to DTC,  only if (i) DTC or the
Depositor  advises  the  Trustee  in  writing  that  DTC is no  longer  willing,
qualified or able to  discharge  properly  its  responsibilities  as nominee and
depository with respect to the Book-Entry  Certificates and the Depositor or the
Trustee is unable to locate a qualified  successor;  (ii) the Depositor,  at its
sole option,  elects to terminate the  book-entry  system  through DTC; or (iii)
after the  occurrence  of a  Termination  Event (as  defined in the  Pooling and
Servicing  Agreement),  beneficial owners of Certificates  representing not less
than  51% of the  aggregate  Percentage  Interests  evidenced  by each  Class of
Certificates  issued as  Book-Entry  Certificates  advise  the  Trustee  and DTC
through the Financial  Intermediaries  (as defined in the Prospectus) in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto)  is no longer  in the best  interests  of the  beneficial  owners.  See
"Description of the  Certificates--Definitive  Certificates"  in the Prospectus.

Distribution Dates

     Distributions  on the  Certificates are required to be made on the 15th day
of each month or, if such day is not a Business  Day, on the first  Business Day
thereafter  (the  "Distribution  Date")  commencing  on August 15, 1997,  to the
holders on each Record Date in an amount  equal to the product of such  holder's
Percentage   Interest   and  the   amount   distributed   in   respect  of  such
Certificateholders' Class of such Certificates on such Distribution Date.

     On each  Distribution  Date,  the  holders  of each  Class  of the  Offered
Certificates  and the Class B-2  Certificates  will be entitled to receive  from
amounts then on deposit in the certificate account established and maintained by
the  Trustee  in  accordance  with the  Pooling  and  Servicing  Agreement  (the
"Certificate  Account")  and  until the  Certificate  Balance  of such  Class of
Offered  Certificates  and the Class B-2 Certificates is reduced to zero, and to
the extent funds are  available  therefor,  the related  Current  Interest,  any
Interest  Carry  Forward  Amount and the portion of the  Principal  Distribution
Amount,  if any,  allocated  therefor as of such  Distribution  Date,  among the
Classes of the Offered  Certificates and the Class B-2 Certificates as described
below.  On each  Distribution  Date on or  after  the  date  (if  ever) on which
Definitive  Certificates are issued,  distributions  will be made in immediately
available  funds  to  holders  of  Offered   Certificates   and  the  Class  B-2
Certificates by wire transfer,  to the account of such holder at a domestic bank
or other entity having appropriate  facilities therefor, if such holder holds an
aggregate Percentage Interest of at least 5% of the Offered Certificates and the
Class B-2  Certificates  and if such  holder so  requests  pursuant  to  written
instructions   delivered  to  the  Trustee  at  least  10  days  prior  to  such
Distribution Date, which instructions,  until revised, will remain effective for
all  Distribution  Dates  thereafter,  or by check  mailed to the address of the
person  entitled  thereto  as it  appears  on  the  register  (the  "Certificate
Register") maintained by the Trustee as registrar (the "Certificate Registrar").
Certificateholders  may  experience  some delay in the receipt of their payments
due to the operations of DTC. See "Risk Factors--Book-Entry Registration" in the
Prospectus and "Description of the Certificates--Book-Entry Certificates" herein
and in the Prospectus.

     The  Pooling  and  Servicing  Agreement  will  provide  that a  holder  who
possesses a physical  certificate  will be required to send such  Certificate to
the  Trustee  in  order to  receive  the  final  distribution  on such  holder's
Certificate.

     Each holder of record of the related Class of the Offered  Certificates and
the Class B-2 Certificates will be entitled to receive such holder's  Percentage
Interest in the amounts due such Class on such Distribution Date.

Distributions

     Upon  receipt  from the Master  Servicer on the Deposit Date (as defined in
the  Prospectus),  the Trustee will be required to deposit into the  Certificate
Account with respect to each  Mortgage Loan Group (i) the total of the principal
and interest  collections  and any late fees,  prepayment fees and other similar
fees on the Mortgage Loans,


                                      S-51
<PAGE>

including  all cash  amounts  (net of  Liquidation  Expenses  (as defined in the
Prospectus))  received  and  retained  in  connection  with the  liquidation  of
defaulted Mortgage Loans, by foreclosure or otherwise  ("Liquidation  Proceeds")
and any Advances or Compensating Interest due from the Master Servicer, together
with any Substitution  Adjustment and any Purchase Price (as defined herein) and
(ii) the proceeds of any liquidation of the Trust.

     The Pooling and Servicing Agreement establishes a pass-through rate on each
Class of the  Offered  Certificates  and the Class  B-2  Certificates  (each,  a
"Pass-Through Rate") as set forth in the Summary of Terms herein, subject to the
Fixed  Rate  Group  Available  Funds Cap Rate or, in the case of the Class  A-10
Certificates,  determined  by taking  into  account  the  Adjustable  Rate Group
Available Funds Cap Rate and the Maximum Variable Rate.

     On each  Distribution  Date,  the Trustee is required to make the following
disbursements  and  transfers  from  monies  then on deposit in the  Certificate
Account as  specified  below in the  following  order of  priority  of each such
transfer and disbursement with respect to interest and principal:

     Interest: On each Distribution Date, the Interest Remittance Amount will be
distributed in the following order of priority:

          First, to the holders of the Class A Certificates, the Class A Current
          Interest plus the Class A Interest  Carry Forward  Amount with respect
          to each such Class of Class A Certificates  without any priority among
          such Class A Certificates;  provided,  that if the Interest Remittance
          Amount is not sufficient to make a full  distribution of interest with
          respect  to all  Classes  of the Class A  Certificates,  the  Interest
          Remittance Amount will be distributed among the outstanding Classes of
          Class A  Certificates  pro  rata  based  on the  aggregate  amount  of
          interest due on each such Class,  and the amount of the shortfall will
          be  carried   forward   with  accrued   interest  at  the   applicable
          Pass-Through Rate;

          Second,  to  the  extent  of  the  Interest   Remittance  Amount  then
          remaining, to the holders of the Class M-1 Certificates, the Class M-1
          Current Interest;

          Third, to the extent of the Interest Remittance Amount then remaining,
          to the  holders of the Class M-2  Certificates,  the Class M-2 Current
          Interest;

          Fourth,  to  the  extent  of  the  Interest   Remittance  Amount  then
          remaining, to the holders of the Class B-1 Certificates, the Class B-1
          Current Interest;

          Fifth, to the extent of the Interest Remittance Amount then remaining,
          to the  holders of the Class B-2  Certificates,  the Class B-2 Current
          Interest; and

          Sixth, the sum of (x) the amount,  if any, of the Interest  Remittance
          Amount  remaining in the Certificate  Account after  application  with
          respect to the  priorities  set forth above plus (y) the amount of any
          Overcollateralization  Release Amount for such Distribution Date (such
          amounts, the "Monthly Excess Cashflow Amount" for a Distribution Date)
          shall be applied, first, to pay the Master Servicing Fee to the Master
          Servicer  if CIT  Consumer  Finance  or one of its  affiliates  is the
          Master   Servicer   and,   second,    as   described   under   "Credit
          Enhancement--Application of Monthly Excess Cashflow Amounts."

     Principal  Before  the  Stepdown  Date or if a Trigger  Event is in effect.
Until the  Stepdown  Date and then  only if a Trigger  Event is not in effect on
each  Distribution  Date, no principal  shall be distributed to the  Subordinate
Certificates.  On each  Distribution Date (a) before the Stepdown Date or (b) on
or after the Stepdown Date if a Trigger Event is in effect,

          (I) the  holders  of the  Class A  Certificates  will be  entitled  to
     receive  payment of an amount equal to 100% of the Variable Rate  Principal
     Distribution Amount for such Distribution Date in the following amounts and
     priorities:

          First, to the holders of the Class A-10  Certificates  until the Class
          A-10 Certificate Balance has been reduced to zero;

          Second,  to the  holders of the Class A-9  Certificates,  in an amount
          equal to the Class A-9 Lockout Distribution Amount;

          Third,  to the  holders of the Class A  Certificates  (other  than the
          Class A-9 Certificates and the Class A-10  Certificates) in sequential
          order  until the  Certificate  Balance  of each such  Class of Class A
          Certificates has been reduced to zero; and


                                      S-52
<PAGE>

          Fourth,  to the holders of the Class A-9 Certificates  until the Class
          A-9 Certificate Balance has been reduced to zero; and

          (II) the  holders  of the Class A  Certificates  will be  entitled  to
     receive  payment  of an amount  equal to 100% of the Fixed  Rate  Principal
     Distribution Amount for such Distribution Date in the following amounts and
     priorities:

          First, to the extent not previously distributed, to the holders of the
          Class A-9  Certificates  in an amount  equal to the Class A-9  Lockout
          Distribution Amount;

          Second,  to the  holders of the Class A  Certificates  (other than the
          Class A-9 Certificates and the Class A-10  Certificates) in sequential
          order  until the  Certificate  Balance  of each such  Class of Class A
          Certificates has been reduced to zero;

          Third,  to the holders of the Class A-9  Certificates  until the Class
          A-9 Certificate Balance has been reduced to zero; and

          Fourth, to the holders of the Class A-10 Certificates  until the Class
          A-10 Certificate Balance is reduced to zero.

     The Class A Certificates  (other than the Class A-10  Certificates  and the
Class A-9  Certificates)  are "sequential  pay" classes such that the holders of
the Class A-8 Certificates will receive no payments of principal until the Class
A-7  Certificate  Balance  is  reduced  to zero,  the  holders  of the Class A-7
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-6
Certificate   Balance  is  reduced  to  zero,  the  holders  of  the  Class  A-6
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-5
Certificate   Balance  is  reduced  to  zero,  the  holders  of  the  Class  A-5
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-4
Certificate  Balance  has been  reduced  to zero,  the  holders of the Class A-4
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-3
Certificate  Balance  has been  reduced  to zero,  the  holders of the Class A-3
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-2
Certificate  Balance has been reduced to zero,  and the holders of the Class A-2
Certificates  will  receive  no  payments  of  principal  until  the  Class  A-1
Certificate  Balance has been reduced to zero;  provided,  however,  that on any
Distribution Date on which the sum of the Certificate Balance of the Subordinate
Certificates  and the  Overcollateralization  Amount  is zero,  any  amounts  of
principal   payable  to  the  holders  of  the  Class  A  Certificates  on  such
Distribution Date shall be distributed pro rata and not sequentially.

     Principal On or After the Stepdown  Date if No Trigger  Event is in Effect.
On each Distribution Date (a) on or after the Stepdown Date and (b) as long as a
Trigger  Event is not in  effect,  the  holders of all  Classes  of the  Offered
Certificates and the Class B-2 Certificates will be entitled to receive payments
of  principal,  in the  amounts  and the  priorities  set forth below and to the
extent of the Variable  Rate  Principal  Distribution  Amount and the Fixed Rate
Principal Distribution Amount as follows:

          First,  an amount  equal to (i) the  lesser of (x) the  Variable  Rate
     Principal  Distribution  Amount and (y) the Class A Principal  Distribution
     Amount, shall be distributed in the following amounts and priorities:

          (1)  to the  holders  of the Class A-10  Certificates  until the Class
               A-10   Certificate   Balance  has  been  reduced  to  zero  (such
               distribution amount, the "Class A Variable Allocation Amount");

          (2)  to the holders of the Class A-9 Certificates,  in an amount equal
               to the Class A-9 Lockout Distribution Amount;

          (3)  to the holders of the Class A Certificates  (other than the Class
               A-9 Certificates  and the Class A-10  Certificates) in sequential
               order until the Certificate Balance of each such Class of Class A
               Certificates has been reduced to zero; and

          (4)  to the holders of the Class A-9 Certificates  until the Class A-9
               Certificate Balance has been reduced to zero; and

     an  amount  equal  to (ii)  the  lesser  of (x) the  Fixed  Rate  Principal
     Distribution Amount and (y) the Class A Principal Distribution Amount minus
     the amount  distributed  in clause (i) above,  shall be  distributed in the
     following amounts and priorities:


                                      S-53
<PAGE>

          (1)  to the extent not previously  distributed,  to the holders of the
               Class  A-9  Certificates,  in an  amount  equal to the  Class A-9
               Lockout Distribution Amount;

          (2)  to the holders of the Class A Certificates  (other than the Class
               A-9 Certificates  and the Class A-10  Certificates) in sequential
               order until the Certificate Balance of each such Class of Class A
               Certificates  has been reduced to zero; 

          (3)  to the holders of the Class A-9 Certificates  until the Class A-9
               Certificate Balance has been reduced to zero; and

          (4)  to the  holders  of the Class A-10  Certificates  until the Class
               A-10 Certificate Balance is reduced to zero;

          Second,  the lesser of (x) the  excess,  if any, of (i) the sum of (A)
          the Fixed Rate Principal Distribution Amount and (B) the Variable Rate
          Principal  Distribution Amount over (ii) the amount distributed to the
          holders of the Class A  Certificates  in clause  "First" above and (y)
          the Class M- 1 Principal  Distribution Amount, shall be distributed to
          the  holders  of the  Class  M-1  Certificates,  until  the  Class M-1
          Certificate Balance has been reduced to zero;

          Third, the lesser of (x) the excess, if any, of (i) the sum of (A) the
          Fixed Rate  Principal  Distribution  Amount and (B) the Variable  Rate
          Principal  Distribution  Amount  over  (ii)  the  sum  of  the  amount
          distributed  to the  holders  of the  Class A  Certificates  in clause
          "First" above and the amount  distributed  to the holders of the Class
          M-1  Certificates  in  clause  "Second"  above  and (y) the  Class M-2
          Principal  Distribution Amount, shall be distributed to the holders of
          the Class M-2  Certificates,  until the Class M-2 Certificate  Balance
          has been reduced to zero;

          Fourth,  the lesser of (x) the  excess,  if any, of (i) the sum of (A)
          the Fixed Rate Principal Distribution Amount and (B) the Variable Rate
          Principal  Distribution  Amount  over  (ii)  the  sum  of  the  amount
          distributed  to the  holders of the Class A  Certificates  pursuant to
          clause  "First"  above,  the amount  distributed to the holders of the
          Class  M-1  Certificates  pursuant  to clause  "Second"  above and the
          amount  distributed  to the  holders  of the  Class  M-2  Certificates
          pursuant  to clause  "Third"  above  and (y) the  Class B-1  Principal
          Distribution  Amount, shall be distributed to the holders of the Class
          B-1  Certificates,  until the Class B-1  Certificate  Balance has been
          reduced to zero;

          Fifth, the lesser of (x) the excess, if any, of (i) the sum of (A) the
          Fixed Rate  Principal  Distribution  Amount and (B) the Variable  Rate
          Principal  Distribution  Amount  over  (ii)  the  sum  of  the  amount
          distributed  to the  holders of the Class A  Certificates  pursuant to
          clause  "First"  above,  the amount  distributed to the holders of the
          Class M-1  Certificates  pursuant to clause "Second" above, the amount
          distributed to the holders of the Class M-2  Certificates  pursuant to
          clause "Third" above and the amount  distributed to the holders of the
          Class B-1  Certificates  pursuant to clause "Fourth" above and (y) the
          Class B-2 Principal  Distribution  Amount, shall be distributed to the
          holders of the Class B-2 Certificates, until the Class B-2 Certificate
          Balance has been reduced to zero; and

          Sixth,  any portion of the  Principal  Distribution  Amount  remaining
          after making all of the  distributions in clauses  "First,"  "Second,"
          "Third,"  "Fourth"  and  "Fifth"  above shall be a part of the Monthly
          Excess  Cashflow  Amount and shall be applied as described below under
          "Credit Enhancement--Application of Monthly Excess Cashflow Amounts."

     Notwithstanding the foregoing, in the event that the Certificate Balance of
all of the  Class A  Certificates  has been  reduced  to zero,  all  amounts  of
principal that would have been distributed to such Class A Certificates  will be
distributed to the Subordinate Certificates sequentially in the following order:
first, to the Class M-1  Certificates,  second,  to the Class M-2  Certificates,
third, to the Class B-1 Certificates and, fourth, to the Class B-2 Certificates.
Similarly,  if the Certificate  Balance of the Class M-1  Certificates  has been
reduced to zero,  all amounts of principal  that would have been  distributed to
such Class M-1 Certificates  will be distributed to the Class M-2, Class B-1 and
Class B-2  Certificates in that order.  If the Certificate  Balance of the Class
M-2  Certificates  has been reduced to zero, all amounts of principal that would
have been distributed on such Class M-2 Certificates  will be distributed to the
Class B-1 and Class B-2 Certificates in that order.  Finally, if the Certificate
Balance of the Class B- 1 Certificates  has been reduced to zero, all amounts of
principal that would have been distributed on such Class B-1  Certificates  will
be distributed to the Class B-2 Certificates.


                                      S-54
<PAGE>

     The holders of the Class A-9  Certificates  are  entitled to receive,  from
funds available therefor,  payments of the Class A-9 Lockout Distribution Amount
specified  herein;  provided,  that if on any Distribution  Date the Certificate
Balance of the Class A Certificates (other than the Class A-9 and the Class A-10
Certificates)  is zero,  the  holders  of the  Class  A-9  Certificates  will be
entitled to receive the entire  Class A Principal  Distribution  Amount for such
Distribution Date, and on any Distribution Date that the Certificate  Balance of
the  Class  A  Certificates  (other  than  the  Class  A-9 and  the  Class  A-10
Certificates)  have  been  reduced  to  zero,  the  holders  of  the  Class  A-9
Certificates  will be  entitled  to  receive  any  remaining  Class A  Principal
Distribution Amount.

Calculation of LIBOR

     On the second business day preceding each Distribution Date or, in the case
of the first Distribution Date, on the second business day preceding the Closing
Date (each such date,  an  "Interest  Determination  Date"),  the  Trustee  will
determine the London  interbank  offered rate for one-month U.S. dollar deposits
("One-month   LIBOR")  for  the  next  Accrual  Period  for  the  Variable  Rate
Certificates  on the  basis of the  offered  rates of the  Reference  Banks  for
one-month U.S. dollar deposits,  as such rates appear in the Telerate Page 3750,
as of 11:00 a.m. (London time) on such Interest  Determination  Date. As used in
this section, (i) "business day" means a day on which banks are open for dealing
in foreign  currency  and exchange in London and New York City;  (ii)  "Telerate
Page 3750" means the  display  page  currently  so  designated  on the Dow Jones
Telerate  Service (or such other page as may replace  that page on that  service
for the purpose of displaying  London  interbank  offered rates of major banks);
and (iii)  "Reference  Banks" means  leading  banks  selected by the Trustee and
engaged in transactions in Eurodollar deposits in the international Eurocurrency
market.

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

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

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

     The establishment of One-month LIBOR on each Interest Determination Date by
the Trustee and the Trustee's  calculation of the rate of interest applicable to
the Variable  Rate  Certificates  for the related  Accrual  Period shall (in the
absence of manifest error) be final and binding.  Each such rate of interest may
be obtained by telephoning the Trustee at 212-815-2297.

                               CREDIT ENHANCEMENT

     The Credit Enhancement provided for the benefit of the holders of the Class
A Certificates  consists of the  subordination of the Subordinate  Certificates,
the priority of  application of Realized  Losses and the  application of Monthly
Excess Cashflow  Amounts.  Distributions  and the priority of the application of
Realized  Losses  and  Monthly  Excess   Cashflow   Amounts  on  the  Class  M-1
Certificates  will be  subordinated  to  distributions  and the  priority of the
application of Realized Losses and Monthly Excess Cashflow  Amounts on the Class
A  Certificates  distributions  and the priority of the  application of Realized
Losses and Monthly Excess Cashflow Amounts on the Class M-2 Certificates will be
subordinated  to  distributions  and the priority of the application of Realized
Losses and Monthly Excess Cashflow Amounts on the Class M-1 Certificates and the
Class A  Certificates,  distributions  and the  priority of the  application  of
Realized  Losses  and  Monthly  Excess   Cashflow   Amounts  on  the  Class  B-1
Certificates  will be  subordinated  to  distributions  and the  priority of the
application  of  Realized  Losses and  Monthly  Excess  Cashflow  Amounts on the
Mezzanine  Certificates and the Class A Certificates,  and distributions 


                                      S-55
<PAGE>

and the  priority  of the  application  of Realized  Losses and  Monthly  Excess
Cashflow  Amounts  on  the  Class  B-2  Certificates  will  be  subordinated  to
distributions and the priority of the application of Realized Losses and Monthly
Excess  Cashflow   Amounts  on  the  Class  B-1   Certificates,   the  Mezzanine
Certificates and the Class A Certificates,  in each case to the extent described
herein.

Subordination of Subordinate Certificates

     The rights of the holders of the Subordinate  Certificates  and the Class R
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinated,  to the extent described  herein, to such rights of the holders of
the  Class A  Certificates.  This  subordination  is  intended  to  enhance  the
likelihood of regular  receipt by the holders of the Class A Certificates of the
full amount of their scheduled  monthly payment of interest and principal and to
afford such holders protection against Realized Losses.

     The protection afforded to the holders of the Class A Certificates by means
of  the   subordination  of  the  Subordinate   Certificates  and  the  Class  R
Certificates  will be accomplished by the  preferential  right of the holders of
the Class A Certificates to receive, prior to any distribution of interest being
made on a Distribution  Date in respect of such  Subordinate  Certificates,  the
amounts of interest due them and, prior to any  distribution  of principal being
made on a Distribution  Date in respect of such  Subordinate  Certificates,  the
amounts of principal due them, and, if necessary, by the right of the holders of
the Class A Certificates to receive future  distributions  of amounts that would
otherwise  be payable to the  holders of the  Subordinate  Certificates  and the
Class R Certificates.

     In addition,  the rights of the holders of the Class M-2, Class B and Class
R Certificates  to receive  distributions  will be  subordinated,  to the extent
described  herein,  to such  rights of the  holders of the Class A and Class M-1
Certificates.  This  subordination  is  intended to enhance  the  likelihood  of
regular receipt by the holders of the Class A and Class M-1  Certificates of the
amount of interest due them and  principal  available  for  distribution  and to
afford such holders with protection against Realized Losses.

     The  rights  of the  holders  of the  Class  B-1,  Class  B-2  and  Class R
Certificates to receive distributions will be subordinated in the same manner to
such rights of the holders of the Class A, Class M-1 and Class M-2 Certificates,
the  rights  of the  holders  of the  Class  B-2  Certificates  and the  Class R
Certificates to receive distributions will be subordinated in the same manner to
such  rights of the  holders of the Class A, Class M-1,  Class M-2 and Class B-1
Certificates,  and the rights of holders of the Class R Certificates  to receive
distributions  will be  subordinated  in the same  manner to such  rights of the
holders of the Offered Certificates and the Class B-2 Certificates.

Application of Realized Losses

     If a  Mortgage  Loan  becomes a  Liquidated  Mortgage  (as  defined  in the
Prospectus) during a Due Period,  the Liquidation  Proceeds relating thereto and
allocated to principal may be less than the  Principal  Balance of such Mortgage
Loan.  The  Pooling and  Servicing  Agreement  provides  that the amount of such
insufficiency is a "Realized Loss." Realized Losses which occur will, in effect,
be absorbed first, by the Class R Certificates  (both through the application of
the  Monthly  Excess  Interest  Amount to fund  such  deficiency  and  through a
reduction in the  Overcollateralization  Amount),  second, by the holders of the
Class B-2  Certificates,  third,  by the holders of the Class B-1  Certificates,
fourth, by the holders of the Class M-2 Certificates, and, fifth, by the holders
of the Class M-1 Certificates.

     Any Realized Losses on Mortgage Loans will reduce the aggregate outstanding
Principal  Balance of the Mortgage  Loans (i.e.,  a reduction in the  collateral
balance will occur).  Since the  Overcollateralization  Amount is the excess, if
any, of the aggregate Principal Balance of the Mortgage Loans over the Aggregate
Certificate  Balance,  any Realized Losses will in the first instance reduce the
Overcollateralization  Amount. 

     The Pooling and Servicing Agreement requires that the Overcollateralization
Amount be initially  increased to, and  thereafter  maintained  at, the Targeted
Overcollateralization  Amount.  This  increase and  subsequent  maintenance  are
intended  to be  accomplished  by the  application  of Monthly  Excess  Interest
Amounts  (if any) to the  funding of the related  Extra  Principal  Distribution
Amounts.  Such Extra  Principal  Distribution  Amounts,  which are  funded  from
interest  collections on the collateral but are  distributed as principal on the
Offered  Certificates and the Class B-2  Certificates,  are intended to increase
the  Overcollateralization  Amount.  However,  if there are not sufficient Extra
Principal  Distribution  Amounts, the  Overcollateralization  Amount will not be
increased to or maintained at the Targeted Overcollateralization Amount.


                                      S-56
<PAGE>

     If, on any Distribution  Date after taking into account all Realized Losses
experienced  during the prior Due  Period  and after  taking  into  account  the
distribution of principal  (including the Extra Principal  Distribution  Amount)
with respect to the Offered  Certificates and the Class B-2 Certificates on such
Distribution  Date,  the  Aggregate  Certificate  Balance  exceeds the aggregate
Principal  Balance of the Mortgage Loans as of the end of the related Due Period
(i.e., if the level of overcollateralization is negative),  then the Certificate
Balance of the  Subordinate  Certificates  will be reduced (in effect,  "written
down") so that the level of overcollateralization is zero, rather than negative.
Such a negative  level of  overcollateralization  is an "Applied  Realized  Loss
Amount," which will be applied as a reduction in the Certificate  Balance of the
Subordinate  Certificates in reverse order of seniority (i.e., first against the
Class B-2  Certificate  Balance  until it is reduced to zero,  then  against the
Class B-1  Certificate  Balance  until it is reduced to zero,  then  against the
Class M-2  Certificate  Balance until it is reduced to zero and then against the
Class M-1  Certificate  Balance  until it is reduced to zero).  The  Pooling and
Servicing  Agreement does not permit the "write down" of the Certificate Balance
of any Class A Certificate.

     Once the  Certificate  Balance of a Class of Subordinate  Certificates  has
been "written down," the amount of such write down will no longer bear interest,
nor will such amount  thereafter be  "reinstated"  or "written up," although the
amount of such write down may,  on future  Distribution  Dates be paid  (without
interest) to holders of the Subordinate Certificates which experienced the write
down, in direct order of seniority  (i.e.,  first,  the Class M-1  Certificates,
second,  the Class M-2  Certificates,  third,  the Class B-1  Certificates  and,
fourth, the Class B-2 Certificates). The source of funding of such payments will
be the amount,  if any, of the Monthly Excess Cashflow Amount  remaining on such
future  Distribution  Dates  after the funding of the  related  Extra  Principal
Distribution  Amounts and after the payment of Interest  Carry  Forward  Amounts
with respect to the Subordinate Certificates on such Distribution Date.

Application of Monthly Excess Cashflow Amounts

     As of the Closing Date, the weighted average Mortgage Rate for the Mortgage
Loans is  generally  expected  to be higher  than the  weighted  average  of the
Pass-Through  Rates on the Offered  Certificates  and the Class B-2 Certificates
plus  the  Master  Servicing  Fee,  thus  generating   certain  excess  interest
collections  which,  in the  absence of losses,  will not be  necessary  to fund
interest   distributions   on  the  Offered   Certificates  and  the  Class  B-2
Certificates.  The Pooling and  Servicing  Agreement  provides  that this excess
interest be applied,  to the extent available,  to make accelerated  payments of
principal  (i.e.,  the  Extra  Principal  Distribution  Amount)  to the Class or
Classes then entitled to receive  distributions  of principal.  This application
will cause the Aggregate  Certificate  Balance to amortize more rapidly than the
Mortgage Loans, resulting in  overcollateralization.  This excess interest for a
Due Period, together with interest on the  Overcollateralization  Amount itself,
on the related  Distribution  Date is the "Monthly Excess  Interest  Amount" for
such  Distribution  Date.  Prepayments  and  liquidations of Mortgage Loans with
higher  Mortgage  Rates would have the effect of reducing  or  eliminating  this
excess interest.

     The required level of  overcollateralization  for any Distribution  Date is
the  Targeted  Overcollateralization  Amount  for such  Distribution  Date.  The
Targeted  Overcollateralization Amount is initially (i.e., prior to the Stepdown
Date) $_________.  Since the actual level of the Overcollateralization Amount as
of the  Closing  Date  is  expected  to be  zero,  in the  early  months  of the
transaction,  subject to the  availability of Monthly Excess  Interest  Amounts,
Extra  Principal  Distribution  Amounts  will be paid,  with the result that the
Overcollateralization  Amount is intended to increase  until such time, if ever,
as it reaches the Targeted  Overcollateralization  Amount.  CIT Consumer Finance
and its  affiliates  have  no  obligation  to  provide  funds  to  increase  the
Overcollateralization Amount to the Targeted  Overcollateralization Amount or to
maintain it at that level.

     Realized Losses which occur after the Targeted Overcollateralization Amount
has been  reached  will  result  in an  Overcollateralization  Deficiency  since
Realized  Losses  reduce the  Principal  Balance of the Mortgage  Loans  without
giving rise to a corresponding  reduction of the Aggregate  Certificate Balance.
The cashflow  priorities of the Trust require that, in this situation,  an Extra
Principal  Distribution  Amount  be paid  (subject  to the  availability  of any
Monthly  Excess  Interest  Amount)  for  the  purpose  of  re-establishing   the
Overcollateralization  Amount  to the  required  Targeted  Overcollateralization
Amount for such date.

     On and after the Stepdown Date, the Targeted  Overcollateralization  Amount
is permitted  to decrease or  "step-down"  below the  $_______  level to a level
equal to ___% of the then current aggregate outstanding Principal Balance of the
Mortgage   Loans  (subject  to  a  floor  of   $__________).   If  the  Targeted
Overcollateralization Amount is permitted to "step-down" on a Distribution Date,
the  Pooling  and  Servicing  


                                      S-57
<PAGE>

Agreement  permits  a  portion  of the  Principal  Remittance  Amount  for  such
Distribution  Date not to be passed  through as a  distribution  of principal on
such Distribution  Date. This has the effect of decelerating the amortization of
the  Offered  Certificates  and  the  Class  B-2  Certificates  relative  to the
aggregate  outstanding Principal Balance of the Mortgage Loans, thereby reducing
the actual level of the related  Overcollateralization  Amount to the new, lower
Targeted  Overcollateralization Amount. This portion of the Principal Remittance
Amount not  distributed  as principal  on the  Certificates  therefore  releases
overcollateralization  from the Trust with  respect to the Mortgage  Loans.  The
amount of such releases are the "Overcollateralization Release Amounts."

     On any Distribution Date, the sum of the Monthly Excess Interest Amount and
the Overcollateralization  Release Amount is the Monthly Excess Cashflow Amount,
which is  required  to be applied in the  following  order of  priority  on such
Distribution Date:

     (1)  to fund the Fixed Rate Group Extra Principal  Distribution  Amount and
          the Adjustable Rate Group Extra Principal Distribution Amount for such
          Distribution Date;

     (2)  to fund the Class M-1 Interest Carry Forward Amount, if any;

     (3)  to fund the Class  M-1  Realized  Loss  Amortization  Amount  for such
          Distribution Date;

     (4)  to fund the Class M-2 Interest Carry Forward Amount, if any;

     (5)  to fund the Class  M-2  Realized  Loss  Amortization  Amount  for such
          Distribution Date;

     (6)  to fund the Class B-1 Interest Carry Forward Amount, if any;

     (7)  to fund the Class  B-1  Realized  Loss  Amortization  Amount  for such
          Distribution Date;

     (8)  to fund the Class B-2 Interest Carry Forward Amount, if any;

     (9)  to fund the Class  B-2  Realized  Loss  Amortization  Amount  for such
          Distribution Date;

     (10) to the Master Servicer to the extent of any unreimbursed Advances; and

     (11) to the holders of the Class R Certificates.

     The  "Certificate  Balance" of any Class of the Class A Certificates  as of
any date of determination is the original  Certificate  Balance of such Class as
reduced by all  amounts  actually  distributed  to the  holders of such Class of
Class A Certificates on account of principal on all prior Distribution Dates.

     "Class  B-1  Applied  Realized  Loss  Amount"  means,  as to the  Class B-1
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class B-1
Certificate Balance (after taking into account the distribution of the Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class B-1 Applied Realized Loss Amount, if any, on such  Distribution  Date)
and  (y)  the  excess  of (i)  the  Applied  Realized  Loss  Amount  as of  such
Distribution  Date over (ii) the Class B-2  Applied  Realized  Loss Amount as of
such Distribution Date.

     "Class B-1 Certificate Balance" means, as to the Class B-1 Certificates and
as of any date of determination,  the original Class B-1 Certificate  Balance as
reduced by the sum of (x) all amounts actually distributed to the holders of the
Class B-1 Certificates on all prior  Distribution  Dates on account of principal
and (y) the  aggregate  cumulative  amount of Class B-1  Applied  Realized  Loss
Amounts on all prior Distribution Dates.

     "Class B-1 Realized Loss  Amortization  Amount" means,  as to the Class B-1
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class B-1
Unpaid Realized Loss Amount as of such  Distribution  Date and (y) the excess of
(i) the Monthly Excess  Cashflow Amount over (ii) the sum of the Extra Principal
Distribution  Amount, the Class M-1 Realized Loss Amortization Amount, the Class
M-2 Realized  Loss  Amortization  Amount,  the Class M-1 Interest  Carry Forward
Amount,  the Class M-2 Interest  Carry Forward Amount and the Class B-1 Interest
Carry Forward Amount, in each case for such Distribution Date.

     "Class  B-2  Applied  Realized  Loss  Amount"  means,  as to the  Class B-2
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class B-2
Certificate Balance (after taking into account the distribution of the Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class B-2 Applied Realized Loss Amount, if any, on such  Distribution  Date)
and (y) the Applied Realized Loss Amount as of such Distribution Date.


                                      S-58
<PAGE>

     "Class B-2 Certificate Balance" means, as to the Class B-2 Certificates and
as of any date of determination,  the original Class B-2 Certificate  Balance as
reduced by the sum of (x) all amounts actually distributed to the holders of the
Class B-2 Certificates on all prior  Distribution  Dates on account of principal
and (y) the  aggregate  cumulative  amount of Class B-2  Applied  Realized  Loss
Amounts on all prior Distribution Dates.

     "Class B-2 Realized Loss  Amortization  Amount" means,  as to the Class B-2
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class B-2
Unpaid Realized Loss Amount as of such  Distribution  Date and (y) the excess of
(i) the Monthly Excess  Cashflow Amount over (ii) the sum of the Extra Principal
Distribution  Amount, the Class B-1 Realized Loss Amortization Amount, the Class
M-1 Realized Loss Amortization  Amount, the Class M-2 Realized Loss Amortization
Amount,  the Class M-1 Interest  Carry  Forward  Amount,  the Class M-2 Interest
Carry Forward Amount,  the Class B-1 Interest Carry Forward Amount and the Class
B-2 Interest Carry Forward Amount, in each case for such Distribution Date.

     "Class  M-1  Applied  Realized  Loss  Amount"  means,  as to the  Class M-1
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class M-1
Certificate Balance (after taking into account the distribution of the Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class M-1 Applied Realized Loss Amount, if any, on such  Distribution  Date)
and  (y)  the  excess  of (i)  the  Applied  Realized  Loss  Amount  as of  such
Distribution  Date  over (ii) the sum of the Class  M-2  Applied  Realized  Loss
Amount,  the Class B-1  Applied  Realized  Loss Amount and the Class B-2 Applied
Realized Loss Amount, in each case as of such Distribution Date.

     "Class M-1 Certificate Balance" means, as to the Class M-1 Certificates and
as of any date of determination,  the original Class M-1 Certificate  Balance of
such Class as reduced by the sum of (x) all amounts actually  distributed to the
holders of the Class M-1 Certificates on all prior Distribution Dates on account
of  principal  and (y) the  aggregate  cumulative  amount of Class  M-1  Applied
Realized Loss Amounts on all prior Distribution Dates.

     "Class M-1 Realized Loss  Amortization  Amount" means,  as to the Class M-1
Certificates  of any  Distribution  Date, the lesser of (x) the Class M-1 Unpaid
Realized Loss Amount as of such  Distribution Date and (y) the excess of (i) the
Monthly  Excess  Cashflow  Amount  over  (ii)  the  sum of the  Extra  Principal
Distribution  Amount and the Class M-1 Interest  Carry Forward  Amount,  in each
case for such Distribution Date.

     "Class  M-2  Applied  Realized  Loss  Amount"  means,  as to the  Class M-2
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class M-2
Certificate Balance (after taking into account the distribution of the Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class M-2 Applied Realized Loss Amount, if any, on such  Distribution  Date)
and  (y)  the  excess  of (i)  the  Applied  Realized  Loss  Amount  as of  such
Distribution  Date  over (ii) the sum of the Class  B-1  Applied  Realized  Loss
Amount and the Class B-2 Applied  Realized  Loss Amount as of such  Distribution
Date.

     "Class M-2 Certificate Balance" means, as to the Class M-2 Certificates and
as of any date of determination,  the original Class M-2 Certificate  Balance of
such Class as reduced by the sum of (x) all amounts actually  distributed to the
holders of the Class M-2 Certificates on all prior Distribution Dates on account
of  principal  and (y) the  aggregate  cumulative  amount of Class  M-2  Applied
Realized Loss Amounts on all prior Distribution Dates.

     "Class M-2 Realized Loss  Amortization  Amount" means,  as to the Class M-2
Certificates  and as of any  Distribution  Date, the lesser of (x) the Class M-2
Unpaid Realized Loss Amount as of such  Distribution  Date and (y) the excess of
(i) the Monthly Excess  Cashflow Amount over (ii) the sum of the Extra Principal
Distribution  Amount, the Class M-1 Realized Loss Amortization Amount, the Class
M-1  Interest  Carry  Forward  Amount and the Class M-2 Interest  Carry  Forward
Amount, in each case for such Distribution Date.

     "Unpaid  Realized  Loss  Amount"  means,  for any Class of the  Subordinate
Certificates  and as of any  Distribution  Date, the excess of (x) the aggregate
cumulative  amount of Applied  Realized  Loss Amounts with respect to such Class
for all prior  Distribution  Dates over (y) the aggregate  cumulative  amount of
Realized  Loss  Amortization  Amounts  with  respect to such Class for all prior
Distribution Dates.


                                      S-59
<PAGE>

                       THE POOLING AND SERVICING AGREEMENT

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

Assignment of the Mortgage Loans

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

     In  connection  with such  transfer  and  assignment,  the  Seller  and the
Depositor  will  deliver or cause to be  delivered to the Trustee or a custodian
for the Trustee,  within 90 days of the Closing Date,  among other  things,  the
original Mortgage Note (and any modification or amendment thereto), the original
Mortgage with evidence of recording  indicated  thereon (except for any Mortgage
which has been lost or which was not returned from the public recording  office,
a copy of which (together with a certificate  that the original of such Mortgage
was delivered to such  recording  office)  shall be delivered  initially and the
original  of  which  will be  delivered  to the  Trustee  as soon as the same is
available to the Depositor),  and, if applicable, any riders or modifications to
such Mortgage Note and Mortgage,  any title  insurance  policies with respect to
the Mortgages and any assumption or modification  agreement  (collectively,  the
"Mortgage Documents").  Subsequent to the issuance of the Certificates, if CIT's
long-term  senior  debt is rated  below A- by S&P or  below A3 by  Moody's,  the
Seller will be required  to deliver to the  Trustee  assignments  of the related
Mortgages in recordable form (at the expense of the Seller),  unless opinions of
counsel  are  delivered  to  the  Trustee  to the  effect  that  recordation  of
assignments  is not  required  to protect  the  interests  of the Trustee in the
Mortgage Loans and the related Mortgaged Property.  The Trustee will be required
(at the  expense  of the  Seller)  to record  such  assignments  of the  related
Mortgages  in favor of the  Trustee.  The Seller will be required  either (i) to
repurchase  from the Trustee any Mortgage Loan the related  Mortgage of which is
not recorded due to defective documentation,  at the Purchase Price with respect
to repurchases or (ii) to substitute  therefor one or more Qualified  Substitute
Mortgage  Loans if within two years from the Closing  Date.  This  repurchase or
substitution   obligation   constitutes   the  sole  remedy   available  to  the
Certificateholders or the Trustee for failure of a Mortgage to be recorded.

     The Trustee (or the custodian)  will review each Mortgage  Document  within
180 days of delivery of such Mortgage Document and if any such document is found
to be missing or defective in a material respect,  is not properly executed,  is
unrelated to the  Mortgage  Loans of the Trust or does not conform in a material
respect to the  description  thereof  provided  by or on behalf of CIT  Consumer
Finance, the Trustee will notify the Master Servicer and the Depositor,  and the
Master Servicer will notify the related Seller. If the Seller does not cure such
defect within 90 days after notice thereof from the Trustee or knowledge thereof
and the defect materially and adversely affects the interest of the Trust in the
related  Mortgage  Loan,  the Seller will be obligated to repurchase the related
Mortgage  Loan from the Trust Fund at a price (the  "Purchase  Price")  equal to
100% of the outstanding  principal  balance thereof as of the date of repurchase
plus accrued and unpaid interest  thereon to the first day of the month in which
the  Purchase  Price is to be  distributed  at its  Mortgage  Rate.  Rather than
repurchase  the  Mortgage  Loan as  provided  above,  the Seller may remove such
Mortgage Loan (a "Deleted  Mortgage Loan") from the Trust Fund and substitute in
its place another Mortgage Loan of like kind (a "Qualified  Substitute  Mortgage
Loan");  however,  such  substitution  is permitted only within two years of the
Closing  Date,  and may not be made  unless an opinion of counsel is provided to
the effect that such substitution would not disqualify the Trust Fund as a REMIC
or result in a  "prohibited  transaction"  tax as defined in Section 860F of the
Code.  Any Qualified  Substitute  Mortgage Loan  generally  will, on the date of
substitution, among other characteristics set forth in the Pooling and Servicing
Agreement,  (i) have a Principal  Balance not in excess of the Principal Balance
of the Deleted  Mortgage  Loan (the amount of any  shortfall,  plus  accrued and
unpaid  interest,  to be deposited by the Seller in the Certificate  Account not
later  than  the   Determination   Date  and  held  for   distribution   to  the
Certificateholders   on  the   related   Distribution   Date  (a   "Substitution
Adjustment")),  (ii)  have a  Maximum  Rate not less than (and not more than two
percentage  points greater than) the Maximum Rate of the Deleted  Mortgage 


                                      S-60
<PAGE>

Loan,  (iii) have the same index and Periodic  Rate Cap as the Deleted  Mortgage
Loan and a Gross Margin not less than that of the Deleted  Mortgage  Loan,  (iv)
have a  Mortgage  Rate not lower than  1.00%,  and not more than 1.00% per annum
higher  than,   that  of  the  Deleted   Mortgage  Loan,  (v)  have  a  Combined
Loan-to-Value Ratio not higher than that of the Deleted Mortgage Loan; (vi) have
a remaining  term to maturity  not greater than (and not more than one year less
than) that of the Deleted  Mortgage Loan,  (vii) be of the same or better credit
risk category under the Seller's underwriting guidelines; and (viii) comply with
all of the representations and warranties set forth in the Pooling and Servicing
Agreement as of the date of substitution.  This cure, repurchase or substitution
obligation  constitutes the sole remedy available to  Certificateholders  or the
Trustee for omission of, or a material defect in, a Mortgage Document.

Reports to Certificateholders

     On each Distribution  Date, the Master Servicer or the Trustee will furnish
to each holder a statement setting forth, among other things:

     (i)    the Interest  Remittance Amount,  separately  identifying  Advances,
            Compensating   Interest   and  the   portion  of  any   Substitution
            Adjustment,  Purchase  Price and  Liquidation  Proceeds  relating to
            interest;

     (ii)   the Principal  Remittance  Amount separately  identifying  Principal
            Prepayments,  and the portion of any  Purchase  Price,  Substitution
            Adjustment  and  Liquidation   Proceeds  relating  to  principal  by
            Mortgage Loan Group;

     (iii)  the Fixed Rate Principal  Distribution  Amount and the Variable Rate
            Principal Distribution Amount;

     (iv)   the Fixed Rate  Group  Available  Funds Cap Rate and the  Adjustable
            Rate Group Available Funds Cap Rate, if the applicable  Pass-Through
            Rate is limited by such Cap Rate;

     (v)    the  amount of the  distribution  with  respect to the each Class of
            Certificates  (based  on a  Certificate  in the  original  principal
            amount of $1,000);

     (vi)   the amount of such distribution allocable to principal on each Class
            of  Certificates  (based on a Certificate in the original  principal
            amount of $1,000);

     (vii)  the amount of such distribution  allocable to interest on each Class
            of  Certificates  (based on a Certificate in the original  principal
            amount of $1,000);

     (viii) the Interest Carry Forward Amount for each Class;

     (ix)   the  principal  amount  of each  Class of  Certificates  (based on a
            Certificate in the original  principal  amount of $1,000) which will
            be  outstanding  after giving  effect to any payment of principal on
            such Distribution Date;

     (x)    the  aggregate  Principal  Balance  of all  Mortgage  Loans  and the
            aggregate  Principal  Balance of the Mortgage Loans in each Mortgage
            Loan Group after  giving  effect to any payment of principal on such
            Distribution Date;

     (xi)   the  weighted   average  Mortgage  Rate  and  the  weighted  average
            remaining  stated  term to maturity  of the  Mortgage  Loans in each
            Mortgage Loan Group;

     (xii)  whether a Trigger Event has occurred;  (xiii) the Senior Enhancement
            Percentage;

     (xiv)  the Overcollateralization Amount, the Targeted Overcollateralization
            Amount,   the   Overcollateralization   Release   Amount   and   the
            Overcollateralization Deficiency; and

     (xv)   the  amount of any  Applied  Realized  Loss  Amount,  Realized  Loss
            Amortization  Amount and Unpaid  Realized Loss Amount for each Class
            as of the close of such Distribution Date.

     In addition,  on each  Distribution Date the Master Servicer or the Trustee
will distribute to each holder,  together with the information  described above,
the following information prepared by the Servicer with respect to each Mortgage
Loan Group:

     (a)  the number and aggregate Principal Balance of Mortgage Loans (i) 30-59
          days delinquent,  (ii) 60-89 days delinquent and (iii) 90 or more days
          delinquent,  as of the close of business on the last  business


                                      S-61
<PAGE>

          day of the calendar month next preceding the Distribution Date and the
          number and  aggregate  Principal  Balances of the  Mortgage  Loans and
          related data;

     (b)  the number and aggregate  Principal  Balance of all Mortgage  Loans in
          foreclosure  proceedings  as of the  close  of  business  on the  last
          business day of the calendar month preceding such Distribution Date;

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

     (d)  the amount of cumulative Realized Losses; and

     (e)  the aggregate Principal Balance of Mortgage Loans as to which payments
          aggregating $65 are 60 days or more delinquent.

Optional Termination

     On any  Distribution  Date on which  the  outstanding  aggregate  Principal
Balances of the Mortgage  Loans in the Trust have declined to 10% or less of the
aggregate  Principal  Balances of the Mortgage Loans as of the Closing Date, the
Master Servicer will have the option to purchase,  in whole,  the Mortgage Loans
and the REO Property (as defined in the  Prospectus),  if any,  remaining in the
Trust Fund as of that date (the first such Distribution Date, the "Clean-up Call
Date").

Auction Sale

     Within ten days after the first  Distribution Date on which the outstanding
aggregate Principal Balances of the Mortgage Loans in the Trust have declined to
5% or less of the aggregate  Principal  Balances of the Mortgage Loans as of the
Closing  Date,  the Trustee  shall solicit bids for the purchase of the Mortgage
Loans  and  the  REO  Property  remaining  in  the  Trust.  In  the  event  that
satisfactory bids are received as described below, the net sale proceeds will be
distributed to  Certificateholders  on the second  Distribution  Date succeeding
such  Due  Period.  Any  purchaser  of the  Mortgage  Loans  must  agree  to the
continuation  of CIT Consumer  Finance as Master Servicer (if at such time it is
the Master Servicer) on terms substantially  similar to those in the Pooling and
Servicing  Agreement.  Any  such  sale  will  effect  early  retirement  of  the
Certificates.

     The  Trustee  must  receive at least two bids from  prospective  purchasers
which are  considered at the time to be competitive  participants  in the market
for home equity  mortgage  loans.  The highest bid may not be less than the fair
market value of such  Mortgage  Loans and REO Property and must equal the sum of
(i) the  greater of (a) the  aggregate  Purchase  Price for the  Mortgage  Loans
(including  Liquidated Mortgages) plus the appraised value of any other property
held by the Trust (less Liquidation Expenses),  or (b) an amount that when added
to amounts on deposit in the Certificate  Account  available for distribution to
Certificateholders  for the second succeeding  Distribution Date would result in
proceeds sufficient to distribute the Aggregate Certificate Balance and interest
for such  Distribution  Date and any unpaid interest with respect to one or more
prior Distribution  Dates, (ii) the sum of (a) an amount sufficient to reimburse
the Master  Servicer for any  unreimbursed  Advances for which it is entitled to
reimbursement,   and  (b)  the  Master  Servicing  Fee  payable  on  such  final
Distribution  Date,  including any unpaid Master  Servicing Fees with respect to
one or more prior Due Periods and (iii) the expenses of such auction  sale.  The
Trustee may consult with  financial  advisors,  including  any  Underwriter,  to
determine  if a bid is equal to or greater  than the fair  market  value of such
Mortgage  Loans.  Upon the  receipt of such bids,  such  Trustee  shall sell and
assign  such  Mortgage  Loans and REO  Property  to the  highest  bidder and the
Certificates  shall be retired on such second succeeding  Distribution  Date. If
any of the  foregoing  conditions  are not met,  the  Trustee  shall  decline to
consummate  such  sale and  shall not be under any  obligation  to  solicit  any
further bids or otherwise  negotiate any further sale of Mortgage  Loans and REO
Property  remaining in the Trust. In such event,  however,  the Trustee may from
time to time solicit bids in the future for the purchase of such Mortgage  Loans
and REO Property upon the same terms described above.

Termination Events

     "Termination  Events"  will  consist  of:  (i) any  failure  by the  Master
Servicer to deposit in the Certificate  Account the required amounts or remit to
the Trustee any payment (other than an Advance or Servicing  Advance (as defined
in the  Prospectus)  required  to be made  under  the terms of the  Pooling  and
Servicing Agreement) which


                                      S-62
<PAGE>

continues  unremedied  for five Business Days after the giving of written notice
of such failure,  requiring the same to be remedied,  to the Master  Servicer by
the  Trustee or the  Depositor  or to the  Master  Servicer  and the  Trustee by
holders  of  Certificates  (or,  in the  case of  Book-Entry  Certificates,  the
beneficial  interests  therein) of any Class evidencing not less than 51% of the
aggregate Percentage Interests  constituting such Class; (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 and  Servicing  Agreement,  which
failure continues  unremedied for 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 Trustee or the  Depositor or to the Master  Servicer and
the  Trustee  by  holders  of  Certificates  (or,  in  the  case  of  Book-Entry
Certificates, the beneficial interests therein) of any Class evidencing not less
than 51% of the aggregate  Percentage  Interests  constituting such Class; (iii)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar  proceedings,  and certain actions by or on behalf of the
Master Servicer  indicating its insolvency or inability to pay its  obligations;
or (iv) any  failure of the  Master  Servicer  to make an  Advance or  Servicing
Advance,  to the  extent  such  failure  materially  or  adversely  affects  the
interests of the  Certificateholders,  which failure continues  unremedied for a
period of five  Business  Days after the date on which  notice of such  failure,
requiring the same to be remedied,  shall have been given to the Master Servicer
by the Trustee.

Rights Upon Termination Event

     So long as a  Termination  Event remains  unremedied,  the Depositor or the
Trustee  may,  and  upon  the  receipt  of  instructions  from  the  holders  of
Certificates  (or,  in the  case  of  Book-Entry  Certificates,  the  beneficial
interests  therein)  evidencing  not less than 51% of the  aggregate  Percentage
Interests  of the  Offered  Certificates  and the  Class B-2  Certificates,  the
Depositor or Trustee shall  terminate all of the rights and  obligations  of the
Master  Servicer  under the Pooling and  Servicing  Agreement  and in and to the
Mortgage   Loans,   whereupon   the   Trustee   will   succeed  to  all  of  the
responsibilities,  duties,  and  liabilities  of the Master  Servicer  under the
Pooling and Servicing Agreement, including the obligation to make Advances.

     No  Certificateholder,  solely  by  virtue  of such  holder's  status  as a
Certificateholder, will have any right under the Pooling and Servicing Agreement
to institute any proceeding with respect thereto,  unless such holder previously
has given to the Trustee  written  notice of a Termination  Event and unless the
holders of Certificates evidencing not less than 25% of the aggregate Percentage
Interests of the Offered  Certificates and the Class B-2 Certificates  have made
written  request to the Trustee to institute such  proceeding in its own name as
Trustee thereunder and have offered to the Trustee reasonable indemnity, and the
Trustee for 60 days has neglected or refused to institute any such proceeding.

The Trustee

     The Bank of New York will be the trustee  under the  Pooling and  Servicing
Agreement (the  "Trustee").  The Depositor and CIT Consumer Finance may maintain
other banking relationships in the ordinary course of business with the Trustee.
Certificates  may be  surrendered  to the corporate  trust office of the Trustee
located at 101 Barclay  Street,  12 East, New York,  New York 10286,  Attention:
Mortgage  Backed  Securities  or at such  other  addresses  as the  Trustee  may
designate from time to time.


                                      S-63
<PAGE>

                                 USE OF PROCEEDS

     The  Depositor  will  apply  the net  proceeds  of the sale of the  Offered
Certificates  to pay to the Seller the purchase  price of the Mortgage Loans and
to pay certain expenses of the offering.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following is a general discussion of certain of the anticipated federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
Offered  Certificates.  The discussion,  and the opinions referred to below, are
based on laws,  regulations,  rulings and decisions now in effect,  all of which
are  subject to change or possibly  differing  interpretations.  The  discussion
below does not purport to deal with federal tax  consequences  applicable to all
categories  of  investors,  some of  which  may be  subject  to  special  rules.
Investors  should  consult  their own tax advisors in  determining  the federal,
state,  local and other tax consequences to them of the purchase,  ownership and
disposition  of the Offered  Certificates.  For purposes of this tax  discussion
(except with respect to information  reporting,  or where the context  indicates
otherwise),  the terms  "Certificateholder  " and "holder"  mean the  beneficial
owner of a Certificate.

REMIC Election

     Under the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  an
election  will be made to treat the Trust as a REMIC.  The Offered  Certificates
and the Class B-2 Certificates will be designated as "regular  interests" in the
REMIC  (within  the meaning of Section  860G(a)(1)  of the Code) and the Class R
Certificate  will be designated as the "residual  interest" in the REMIC (within
the meaning of Section 860G(a)(2) of the Code).

     Qualification  as a  REMIC.  Qualification  as  a  REMIC  involves  ongoing
compliance with certain  requirements and the following  discussion assumes that
such  requirements  will be  satisfied  by the  Trust as long as  there  are any
Certificates  outstanding.  If the Trust fails to comply with one or more of the
ongoing requirements for qualification as a REMIC, the Trust will not be treated
as a REMIC for the year during which such failure occurs and  thereafter  unless
the Internal Revenue Service (the "Service") determines, in its discretion, that
such  failure  was  inadvertent  (in which  case,  the  Service  may require any
adjustments which it deems  appropriate).  Failure to treat the Trust as a REMIC
may cause the Trust to be treated as an  association  taxable as a  corporation.
Such  treatment  could result in income of the Trust being  subject to corporate
tax  and  in  a   reduced   amount   being   available   for   distribution   to
Certificateholders as a result of the payment of such taxes.

Certificates

     The Trustee will elect to treat the Trust as a REMIC.  Schulte Roth & Zabel
LLP, counsel to the Depositor,  will deliver its opinion generally to the effect
that under existing law and assuming (i) a proper and timely REMIC election, and
(ii) ongoing compliance with the provisions of the Pooling & Servicing Agreement
and applicable  provisions of the Code and applicable  Treasury  regulations and
rulings,  and in reliance upon the representations and warranties in the Pooling
& Servicing  Agreement,  the Trust will be a REMIC, the Offered Certificates and
the Class B-2 Certificates will be considered to evidence  ownership of "regular
interests" in the REMIC within the meaning of Section 860G(a)(1) of the Code and
the Class R Certificates  will be considered to evidence  ownership of "residual
interests"  in the REMIC  within the  meaning of the Section  860G(a)(2)  of the
Code.

     Status of  Certificates as Real Property Loans.  The  Certificates  will be
"real  estate  assets" for  purposes of Section  856(c)(5)(A)  of the Code and a
"regular  .  .  .   interest   in  a  REMIC"   within  the  meaning  of  Section
7701(a)(19)(C)(xi)  of the Code  (assets  qualifying  under one or more of those
sections,  applying each section separately,  "qualifying assets") to the extent
that the REMIC's assets are qualifying assets.  However,  if at least 95 percent
of  the  REMIC's  assets  are  qualifying  assets,   then  100  percent  of  the
Certificates will be qualifying  assets.  Similarly,  income on the Certificates
will be  treated as  "interest  on  obligations  secured  by  mortgages  on real
property" within the meaning of Section 856(c)(3)(B) of the Code, subject to the
limitations of the preceding two sentences.  The Mortgage Assets  generally will
be qualifying assets under the foregoing sections of the Code. However, Mortgage
Assets that are not secured by  residential  real property or real property used
primarily for church purposes may not constitute qualifying assets under Section
7701(a)(19)(c)(v)  of the Code. The REMIC Regulations treat credit  enhancements
as part of the mortgage or pool of mortgages to which they relate, and 


                                      S-64
<PAGE>

therefore credit enhancements generally should be qualifying assets. Regulations
issued in conjunction  with the REMIC  Regulations  provide that amounts paid on
Mortgage  Assets  and held  pending  distribution  to  holders  of  Certificates
("Cashflow  investments")  will be  treated  as  qualifying  assets.  In certain
instances,  the principal balance of a Mortgage Loan may exceed the value of the
Mortgaged  Property  which  secures  such  Mortgage  Loan.  Although no specific
authority  addresses this issue, in such  instances,  the extent to which such a
Mortgage  Loan may be  treated  as a  qualifying  asset and the  extent to which
interest on such a Mortgage Loan comprises  "interest on obligations  secured by
mortgages  on real  property"  under  Section  856(c)(3)(B)  of the  Code may be
limited.  Offered  Certificates held by a regulated investment company or a real
estate investment trust will not constitute  "Government  Securities" within the
meaning of Sections 851(b)(4)(A)(i) and 856(c)(5)(A) of the Code, respectively.

Offered Certificates

     Current  Income  on  Offered  Certificates--General.  Except  as  otherwise
indicated  herein,  the Offered  Certificates will be treated for federal income
tax purposes (but not  necessarily  for  accounting  or other  purposes) as debt
instruments  that are issued by the REMIC on the date of issuance of the Offered
Certificates and not as ownership  interests in the REMIC or the REMIC's assets.
Stated interest on an Offered  Certificate  will be taxable as ordinary  income.
Holders of Offered  Certificates  who would otherwise report income under a cash
method of  accounting  will be required to report income with respect to Offered
Certificates under an accrual method.

     Original Issue Discount.  Some or all of the Classes of Certificates may be
issued with "original issue  discount"  within the meaning of Section 1273(a) of
the Code . Holders of Offered  Certificates  issued with original issue discount
generally  must  include  original  issue  discount in gross  income for federal
income  tax  purposes  as  it  accrues,  in  advance  of  receipt  of  the  cash
attributable  to  such  income,  under  a  method  that  takes  account  of  the
compounding of interest.  The Code requires that information with respect to the
original  issue  discount  accruing  on  any  Offered  Certificate  be  reported
periodically to the Service and to certain categories of holders of such Offered
Certificates.

     The Trustee will report original issue discount,  if any, to the holders of
Offered  Certificates  based  on  Sections  1271-1273  and  1275  of  the  Code,
regulations  issued  thereunder  ("OID  Regulations")  and  related  legislative
history.  Certificateholders  should be aware that OID Regulations  have not yet
been issued to address certain issues relevant to prepayable  securities such as
the  Offered  Certificates.  These  rules  provide  that,  in the case of a debt
instrument such as an Offered Certificate, (i) the amount and rate of accrual of
original  issue  discount  will be  calculated  based  on a  reasonable  assumed
prepayment rate (the "Prepayment Assumption"), and (ii) adjustments will 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 method for
determining the appropriate assumed prepayment rate will eventually be set forth
in Treasury  regulations,  but those  regulations have not yet been issued.  The
applicable  legislative history indicates,  however,  that such regulations will
provide  that  the  assumed  prepayment  rate  for  securities  as  the  Offered
Certificates  will be the rate  used in  pricing  the  initial  offering  of the
securities.  The Prepayment  Assumption is ____________ but no representation is
made that the Offered  Certificates will, in fact, prepay at a rate based on the
Prepayment Assumption or at any other rate.

     In general,  an Offered  Certificate  will be  considered to be issued with
original issue discount if its stated  redemption  price at maturity exceeds its
issue  price.  Unless  interest  payable on an Offered  Certificate  constitutes
"qualified  stated interest" for purposes of the OID Regulations,  such interest
payments will be includable  in the stated  redemption  price at maturity of the
Offered  Certificate.  Interest  payments  will not qualify as qualified  stated
interest  unless the interest  payments are  "unconditionally  payable" at least
annually.  Under the OID  Regulations,  there is some uncertainty as to treating
stated  interest  on  a  debt   obligation   like  an  Offered   Certificate  as
"unconditionally  payable."  In the absence of authority  to the  contrary,  the
Trustee   expects  to  treat  stated   interest  of  Offered   Certificates   as
unconditionally  payable.  The  issue  price of an  Offered  Certificate  is the
initial  offering  price to the public  (excluding  bond houses and  brokers) at
which a substantial  amount of the class of Offered  Certificates are sold. If a
portion of the initial offering price of an Offered  Certificate is allocable to
interest that has accrued prior to its date of issue, the issue price of such an
Offered Certificate will be computed by including pre-issuance accrued interest.
Notwithstanding the general definition of original issue discount, such discount
will be considered to be zero for any Offered Certificate on which such discount
is de minimis,  i.e., less than 0.25% of 


                                      S-65
<PAGE>

its stated redemption price at maturity multiplied by its weighted average life.
Although there is some uncertainty, in the absence of authority to the contrary,
the  Trustee  expects  to  compute  the  weighted  average  life  of an  Offered
Certificate  for  purposes  of  this  de  minimis  rule  as  the  sum,  for  all
distributions,  included  in the  stated  redemption  price at  maturity  of the
Offered Certificate,  of the amounts determined by multiplying (i) the number of
complete  years  (rounding  down for partial years) from the Closing Date to the
date on which each such  distribution is expected to be made,  determined  under
the  Prepayment  Assumption,  by (ii) a fraction,  the numerator of which is the
amount  of such  distribution  and  the  denominator  of  which  is the  Offered
Certificate's  stated  redemption  price at  maturity.  Generally,  the original
holder of an Offered  Certificate  that includes a de minimis amount of original
issue  discount  includes  that original  issue  discount in income as principal
payments  are made.  The  amount  includable  in  income  with  respect  to each
principal  payment  equals a pro rata portion of the entire amount of de minimis
original issue discount with respect to that Offered Certificate. Any de minimis
amount of original issue discount includable in income by a holder of an Offered
Certificate is generally treated as a capital gain if the Offered Certificate is
a capital asset in the hands of the holder.

     The holder of an Offered  Certificate  issued with original  issue discount
must  include in gross income the sum of the "daily  portions" of such  original
issue  discount  for each day  during  its  taxable  year on which it held  such
Offered  Certificate.   In  the  case  of  an  original  holder  of  an  Offered
Certificate,  the daily portions of original issue discount are determined first
by  calculating  the portion of the original  issue discount that accrued during
each  period  (an  "accrual  period")  that  begins  on  the  date  following  a
Distribution  Date (or in the  case of the  first  such  period,  begins  on the
Closing Date) and ends on the next  succeeding  Distribution  Date. The original
issue discount  accruing during each accrual period is then allocated ratably to
each day during such period to  determine  the daily  portion of original  issue
discount for that day.

     The portion of the  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 to be made on
the Offered  Certificate,  if any, in future periods,  and (B) the distributions
made on the Offered  Certificate  during the accrual period that are included in
such Offered  Certificate's  stated redemption price at maturity,  over (ii) the
adjusted issue price of such Offered 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 the Offered Certificates
will be prepaid in future  periods at a rate  computed  in  accordance  with the
Prepayment  Assumption,  and (ii)  using a discount  rate equal to the  original
yield to maturity of the Offered Certificates.  For these purposes, the original
yield to maturity of the Offered  Certificates will be calculated based on their
issue  price and  assuming  that the  Offered  Certificates  will be  prepaid in
accordance  with the  Prepayment  Assumption.  The  adjusted  issue  price of an
Offered  Certificate at the beginning of any accrual period will equal the issue
price of such  Offered  Certificate,  increased  by the portion of the  original
issue discount that has accrued during prior accrual periods, and reduced by the
amount of any  distributions  made on such Offered  Certificate in prior accrual
periods that were included in such Offered Certificate's stated redemption price
at  maturity.  The daily  portions of original  issue  discount  may increase or
decrease  depending  on the  extent  to which  the  actual  rate of  prepayments
diverges from the Prepayment Assumption. As described above, OID accrual will be
adjusted for the actual prepayments.

     Under the OID Regulations,  "variable rate debt instruments" are subject to
special  rules.  An Offered  Certificate  will qualify as a "variable  rate debt
instrument"  if (i) its issue  price  does not  exceed  the total  noncontingent
principal payments due under the Offered Certificate by more than a specified de
minimis amount, and (ii) it provides for stated interest,  paid or compounded at
least annually,  at (A) one or more qualified floating rates, (B) a single fixed
rate and one or more qualified  floating rates,  (C) a single objective rate, or
(D) a single fixed rate and a single objective rate that is a qualified  inverse
floating  rate.  The  Trustee  intends  to treat  the  Offered  Certificates  as
qualifying as such "variable rate debt instruments."

     For variable rate debt  instruments,  original issue  discount,  if any, is
computed as described  above by assuming  generally  that the index used for the
variable  rate  will be  fixed  throughout  the  term of the  debt.  Approximate
adjustments are made for the actual variable rate.

     The OID  Regulations  do not clearly  address the  treatment  of an Offered
Certificate  that is  based  on a  weighted  average  of the  interest  rates on
underlying Mortgage Loans. Under the OID Regulations,  interest payments on such
an Offered  Certificate may be  characterized as qualified stated interest which
is  includable in income in a manner  similar to that  described in the previous
paragraph.  However,  it is also  possible  that  interest 


                                      S-66
<PAGE>

payments on such an Offered  Certificate would be treated as contingent interest
(possibly  includable in income when the payments become fixed) or in some other
manner.  Furthermore,  if the Offered  Certificates  do not qualify as "variable
rate  debt  instruments"  under  the OID  Regulations,  then  some or all of the
Offered  Certificates would be treated as a contingent payment debt obligations.
It is not clear under current law how an Offered  Certificate  would be taxed if
it were treated as a contingent payment debt obligation.

     A subsequent  holder which  purchases  an Offered  Certificate  issued with
original  issue  discount at a cost less than its  remaining  stated  redemption
price at maturity  will also  generally be required to include in gross  income,
for each day on which it holds such Offered  Certificate,  the daily portions of
original issue discount with respect to the Offered  Certificate,  calculated as
described above.  However,  if (i) the excess of the remaining stated redemption
price at maturity over such cost is less than (ii) the aggregate  amount of such
daily portions for all days after the date of purchase until final retirement of
such   Offered   Certificate,   then  such  daily   portions   will  be  reduced
proportionately in determining the income of such holder.

     Premium. A purchaser of an Offered  Certificate that purchases such Offered
Certificate  at a cost greater than its  remaining  stated  redemption  price at
maturity will be  considered to have  purchased  such Offered  Certificate  at a
premium,  and may, under Section 171 of the Code, elect to amortize such premium
under a constant  yield  method  over the life of the  Offered  Certificate.  In
addition,  it appears  that the same methods that apply to the accrual of market
discount on  installment  obligations  are  intended to apply in  computing  the
amortizable bond premium deduction with respect to an Offered Certificate. It is
not clear,  however,  (i) whether the alternatives to the constant-yield  method
which may be  available  for the accrual of market  discount are  available  for
amortizing  premium on Offered  Certificates,  and (ii)  whether the  Prepayment
Assumption  should be taken into account in  determining  the term of an Offered
Certificate  for this purpose.  Except as provided in  regulations,  amortizable
premium  will  be  treated  as an  offset  to  interest  income  on the  Offered
Certificate.

     Market Discount.  A holder that acquires an Offered Certificate at a market
discount  (that  is, a  discount  that  exceeds  any  unaccrued  original  issue
discount)  will  recognize  gain  upon  receipt  of  a  principal  distribution,
regardless  of whether the  distribution  is  scheduled or is a  prepayment.  In
particular,  the Offered  Certificateholder  will be  required to allocate  that
principal  distribution  first to the  portion  of the market  discount  on such
Offered  Certificate  that has accrued but has not previously been includable in
income,  and will recognize  ordinary  income to that extent.  In general terms,
unless Treasury  regulations when issued state otherwise,  market discount on an
Offered Certificate may be treated, at the Offered Certificateholder's election,
as accruing  either (i) under a constant  yield method,  taking into account the
Prepayment  Assumption,  or (ii) in  proportion  to accruals  of original  issue
discount (or, if there is no original issue discount,  in proportion to payments
of interest at the Pass-Through Rate).

     In addition,  a holder may be required to defer deductions for a portion of
the holder's  interest  expense on any debt incurred or continued to purchase or
carry an Offered  Certificate  purchased  with  market  discount.  The  deferred
portion of any  interest  deduction  would not exceed the  portion of the market
discount on the Offered  Certificate  that  accrues  during the taxable  year in
which such  interest  would  otherwise be deductible  and, in general,  would be
deductible  when such market  discount  is included in income upon  receipt of a
principal  distribution  on, or upon the sale of, the Offered  Certificate.  The
Code requires that information  necessary to compute accruals of market discount
be reported  periodically to the Service and to certain categories of holders of
Offered Certificates.

     Notwithstanding  the above rules, market discount on an Offered Certificate
will be  considered  to be  zero if such  discount  is less  than  0.25%  of the
remaining  stated  redemption  price at  maturity  of such  Offered  Certificate
multiplied  by its  weighted  average  remaining  life.  Although  there is some
uncertainty, in the absence of authority to the contrary, the Trustee expects to
calculate the weighted  average  remaining  life in a manner similar to weighted
average   life    (described    above   under   "Current   Income   on   Offered
Certificates--Original  Issue  Discount"),  taking  into  account  distributions
(including  prepayments)  prior  to the  date of  acquisition  of  such  Offered
Certificate  by the  subsequent  purchaser.  If market  discount  on an  Offered
Certificate  is  treated as zero  under  this  rule,  the actual  amount of such
discount  must be  allocated to the  remaining  principal  distributions  on the
Offered Certificate,  and when each such distribution is made, gain equal to the
discount, if any, allocated to the distribution will be recognized.


                                      S-67
<PAGE>

     Election to Treat All  Interest  Under the Constant  Yield  Rules.  The OID
Regulations  provide  that all holders may elect to include in gross  income all
interest that accrues on a debt  instrument by using the constant  yield method.
For purposes of this election, interest includes stated interest, original issue
discount  (including de minimis  original issue  discount),  and market discount
(including  any de minimis  market  discount),  as  adjusted  to account for any
premium.   Holders  should   consult  their  own  tax  advisors   regarding  the
availability or advisability of such an election.

     Sales of Offered  Certificates.  If an  Offered  Certificate  is sold,  the
seller will recognize  gain or loss equal to the  difference  between the amount
realized  on the  sale and its  adjusted  basis in the  Offered  Certificate.  A
holder's adjusted basis in an Offered  Certificate  generally equals the cost of
the Offered  Certificate  to the  holder,  increased  by income  reported by the
holder with respect to the Offered  Certificate and reduced (but not below zero)
by  distributions  on the  Offered  Certificate  received  by the  holder and by
amortized premium. Except as indicated in the next two paragraphs, any such gain
or loss generally will be capital gain or loss provided the Offered  Certificate
is held as a capital asset.

     Gain  from the sale of an  Offered  Certificate  that  might  otherwise  be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includable in the seller's  income with respect to the Offered  Certificate  had
income accrued thereon at a rate equal to 110% of "the applicable  Federal rate"
(generally, an average of current yields on Treasury securities),  determined as
of the date of  purchase  of the  Offered  Certificate,  over  (ii)  the  amount
actually includable in the seller's income. In addition,  gain recognized on the
sale of an Offered Certificate by a seller who purchased the Offered Certificate
at a market  discount  would be  taxable  as  ordinary  income in an amount  not
exceeding  the  portion  of such  discount  that  accrued  during the period the
Offered  Certificate  was held by such  seller,  reduced by any market  discount
includable in income under the rules  described  above under "Current  Income on
Offered Certificates--Market Discount."

     Offered Certificates will be "evidences of indebtedness" within the meaning
of Section 582(c)(1) of the Code, so that gain or loss recognized from a sale of
an Offered  Certificate by a bank or other  financial  institution to which such
section  applies would be ordinary  income or loss. 

     Certain Taxes on the REMIC.  The REMIC provisions of the Code impose a 100%
tax on any net income derived by a REMIC from certain  prohibited  transactions.
Such  transactions are (i) any disposition of a qualified  mortgage,  other than
pursuant to the substitution of a qualified replacement mortgage for a qualified
mortgage (or the repurchase in lieu of substitution of a defective  obligation),
a disposition  incident to the  foreclosure,  default,  or imminent default of a
mortgage,  the bankruptcy or insolvency of the REMIC, or a qualified liquidation
of the  REMIC;  (ii) the  receipt of income  from  assets  other than  qualified
mortgages  and  permitted  investments;  (iii) the receipt of  compensation  for
services;  and (iv)  the  receipt  of gain  from the  dispositions  of  Cashflow
investments. The REMIC Regulations provide that the modification of the terms of
a Mortgage Asset  occasioned by default or a reasonably  foreseeable  default of
the Mortgage  Asset,  the  assumption  of the Mortgage  Asset or the waiver of a
due-on-sale  clause will not be treated as a disposition of the Mortgage  Asset.
The Code also  imposes a 100% tax on  contributions  to a REMIC  made  after the
Closing  Date,  unless such  contributions  are  payments  made to  facilitate a
cleanup call or a qualified  liquidation of the REMIC, payments in a nature of a
guaranty,  contributions  during the three-month period beginning on the Closing
Date or contributions to a qualified  reserve fund of the REMIC by a holder of a
residual  interest in the REMIC.  The Code also  imposes a tax on a REMIC at the
highest corporate rate on certain net income from foreclosure  property that the
REMIC derives from property acquired by the REMIC in connection with the default
or imminent default of a loan.  Generally,  it is not anticipated that the Trust
will generate a significant amount of such income.

     Liquidation of the REMIC.  A REMIC may liquidate  without the imposition of
entity-level tax only in a "qualified  liquidation." A liquidation is considered
qualified if a REMIC adopts a plan of complete  liquidation and sells all of its
assets (other than cash) within the ninety-day  period  beginning on the date of
the adoption of the plan of liquidation, provided that it distributes to holders
of Offered Certificates or the Class R Certificate, on or before the last day of
the ninety-day liquidation period, all the proceeds of the liquidation (plus all
cash), less amounts retained to meet claims.

     Termination. The REMIC will terminate shortly following the REMIC's receipt
of the final payment in respect of the Mortgage Assets. The last distribution on
an Offered  Certificate  should be treated as a payment in full  retirement of a
debt instrument. 


                                      S-68
<PAGE>

     Realized Losses.  Under Section 166 of the Code, both corporate  holders of
Offered  Certificates  and  noncorporate  holders of 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 on the Mortgage  Loans that are allocable
to such 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 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 an Offered  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  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 taxable
income  reported  in any period by the holder of an  Offered  Certificate  could
exceed the amount of  economic  income  actually  realized by the holder in such
period.  Although the holder of an Offered 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.

Foreign Investors

     For purposes of this discussion,  a "Foreign Holder" is a Certificateholder
who holds an Offered Certificate and who is not (i) a citizen or resident of the
United States, (ii) a corporation,  partnership, or other entity organized in or
under the laws of the United States or a political subdivision thereof, (iii) an
estate or trust the  income of which is  includable  in gross  income for United
States tax  purposes  regardless  of its source or (iv) a trust with  respect to
which a court within the United States is able to exercise  primary  supervision
over its  administration  and one or more  United  States  fiduciaries  have the
authority to control all of its substantial decisions. Unless the interest on an
Offered  Certificate  is  effectively  connected with the conduct by the Foreign
Holder of a trade or business  within the United  States,  the Foreign Holder is
not subject to federal income or withholding  tax on interest (or original issue
discount,  if  any)  on an  Offered  Certificate  (subject  to  possible  backup
withholding  of tax,  discussed  below),  provided  the Foreign  Holder is not a
controlled foreign corporation related to the Depositor (or subsequent holder of
the REMIC Residual Certificates) and does not own actually or constructively 10%
or more of the voting stock of the Depositor (or subsequent  holder of the REMIC
Residual  Certificates).  To qualify for this tax exemption,  the Foreign Holder
will be required to provide  periodically a statement  signed under penalties of
perjury  certifying that the Foreign Holder meets the requirements for treatment
as a Foreign  Holder and  providing the Foreign  Holder's name and address.  The
statement,  which may be made on a Form W-8 or substantially  similar substitute
form,  generally  must be provided in the year a payment  occurs or in either of
the two preceding  years.  The  statement  must be provided  either  directly or
through a clearing  organization  financial institution  intermediaries,  to the
person that  otherwise  would  withhold tax.  This  exemption may not apply to a
Foreign  Holder  of  an  Offered   Certificate  which  also  owns,  actually  or
constructively, a Class R Certificate. If the interest on an Offered Certificate
is  effectively  connected  with the  conduct by a Foreign  Holder of a trade or
business  within the United  States,  then the Foreign Holder will be subject to
tax  at the  regular  graduated  rates  and  such a  Foreign  Holder  may  avoid
withholding of tax on such interest (or original issue discount,  if any) if the
Foreign  Holder  provides  a  properly   completed  Form  4224.  Under  Proposed
Regulations, which are proposed to be effective for Payments made after December
31,  1997,  Form W-8 and Form 4224,  as well as certain  other  forms,  would be
combined into a new Form W-8 which would generally be valid from the date signed
through the end of the third  succeeding  calendar  year,  unless the beneficial
owner's  taxpayer  identification  number is  provided,  in which  case the form
generally  would be valid  indefinitely.  The  proposed  regulations  would also
provide  certain  alternative  means for  qualifying  for  interest  withholding
exemptions.

     Any gain  recognized by a Foreign  Holder upon a sale,  retirement or other
taxable disposition of an Offered  Certificate  generally will not be subject to
United  States  federal  income tax unless  either (i) the  Foreign  Holder is a
non-resident  alien  individual  who holds the Offered  Certificate as a capital
asset  and who is  present  in the  United  States  for 183  days or more in the
taxable year of the disposition and either the gain is attributable to an office
or other fixed place of business maintained in the U.S. by the individual or the
individual  has a "tax  home"  in  the  United  States,  or  (ii)  the  gain  is
effectively  connected  with the  conduct  by the  Foreign  Holder of a trade or
business within the United States.


                                      S-69
<PAGE>

     An Offered  Certificate  will not be  includable in the estate of a Foreign
Holder who does not own  actually  or  constructively  10% or more of the voting
stock of the Depositor (or subsequent holder of the Class R Certificates).

Backup Withholding

     Under certain circumstances,  a Certificateholder may be subject to "backup
withholding" at a 31% rate. Backup withholding may apply to a  Certificateholder
who is a United States person if the holder, among other circumstances, fails to
furnish his Social  Security number or other taxpayer  identification  number to
the Trustee.  Backup  withholding may apply, under certain  circumstances,  to a
Certificateholder  who is a  foreign  person if the  Certificateholder  fails to
provide  the  trustee  or the  Certificateholder's  securities  broker  with the
statement   necessary  to  establish  the  exemption  from  federal  income  and
withholding tax on interest on the  Certificate.  Backup  withholding,  however,
does not apply to payments on a Certificate  made to certain exempt  recipients,
such as  corporations  and  tax-exempt  organizations,  and to  certain  foreign
persons.

Reporting Requirements and Tax Administration

     The Trustee will report  annually to the Service,  holders of record of the
Offered Certificates that are not excepted from the reporting  requirements and,
to the extent required by the Code, other interested  parties,  information with
respect to the interest  paid or accrued on the Offered  Certificates,  original
issue discount,  if any,  accruing on the Offered  Certificates  and information
necessary to compute the accrual of any market  discount or the  amortization of
any premium on the Offered Certificates.


                                      S-70
<PAGE>

                              ERISA CONSIDERATIONS

     The  following   describes  certain   considerations   under  the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA") and the Code, which
apply to the Certificates.

     ERISA imposes  requirements on employee benefit plans (and on certain other
retirement plans and arrangements,  including individual retirement accounts and
annuities,  Keogh plans and collective  investment funds,  separate accounts and
insurance company general accounts in which such plans, accounts or arrangements
are  invested)  (collectively  "Plans")  subject to ERISA and on persons who are
fiduciaries with respect to such Plans. Generally,  ERISA applies to investments
made by Plans.  Among other things,  ERISA  requires that the assets of Plans be
held in trust and that the trustee,  or other duly  authorized  fiduciary,  have
exclusive  authority  and  discretion  to manage and  control the assets of such
Plans.  ERISA also  imposes  certain  duties on persons who are  fiduciaries  of
Plans. Under ERISA, any person who exercises any authority or control respecting
the  management  or  disposition  of the assets of a Plan is  considered to be a
fiduciary  of such Plan  (subject  to  certain  exceptions  not here  relevant).
Certain employee benefit plans, such as governmental  plans (as defined in ERISA
Section  3(32)) and, if no election  has been made under  Section  410(d) of the
Code, church plans (as defined in ERISA Section 3(33)), are not subject to ERISA
requirements.  Accordingly,  assets  of such  plans may be  invested  in Class A
Certificates  without  regard to the ERISA  considerations  described  above and
below, subject to the provisions of applicable state law. Any such plan which is
qualified  and exempt  from  taxation  under Code  Sections  401(a) and  501(a),
however,  is  subject  to the  prohibited  transaction  rules  set forth in Code
Section 503.

     On November 13, 1986,  the United  States  Department  of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in which a Plan  makes an  "equity"  investment  could be  deemed  for
purposes of ERISA to be assets of the investing  Plan in certain  circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of ERISA to
be assets of such Plan if the equity interest  acquired by the investing Plan is
a publicly-offered  security. A publicly-offered  security,  as defined in Labor
Reg. Section 2510.3-101,  is a security that is widely held, freely transferable
and registered under the Securities Exchange Act of 1934, as amended.

     In addition to the imposition of general fiduciary  standards of investment
prudence  and  diversification,  ERISA  prohibits a broad range of  transactions
involving  Plan  assets and  persons  ("Parties  in  Interest")  having  certain
specified  relationships  to a Plan and imposes  additional  prohibitions  where
Parties in  Interest  are  fiduciaries  with  respect to such Plan.  Because the
Mortgage   Loans  may  be  deemed  Plan  assets  of  each  Plan  that  purchases
Certificates,  an investment in the Certificates by a Plan might be a prohibited
transaction  under ERISA Sections 406 and 407 and subject to an excise tax under
Code Section 4975 unless a statutory or administrative exemption applies.

     The  U.S.  Department  of  Labor  has  granted  to  Morgan  Stanley  &  Co.
Incorporated,  an administrative  exemption  (Prohibited  Transaction  Exemption
90-22;  Exemption  Application No. D-7938) (the "Exemption") from certain of the
prohibited  transaction  rules of ERISA and the related excise tax provisions of
Section 4975 of the Code with respect to the initial  purchase,  the holding and
the  subsequent  resale by Plans of  certificates  in  pass-through  trusts that
consist  of  certain  receivables,  loans  and other  obligations  that meet the
conditions and requirements of the Exemption.  The Exemption applies to mortgage
loans such as the Mortgage Loans in the Trust Fund.

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

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

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


                                      S-71
<PAGE>

     (3)  The Class A  Certificates  acquired by the Plan have received a rating
          at the time of such  acquisition  that is in one of the three  highest
          generic  rating  categories  from either S&P,  Moody's,  Duff & Phelps
          Credit Rating Co. or Fitch Investors Service, L.P.;

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

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

     (6)  The Plan  investing  in the  Class A  Certificates  is an  "accredited
          investor"  as  defined  in  Rule  501(a)(1)  of  Regulation  D of  the
          Commission under the 1933 Act.

     Moreover,    the   Exemption    would    provide    relief   from   certain
self-dealing/conflict  of interest prohibited  transactions only if, among other
requirements,  (i) in the case of the  acquisition  of Class A  Certificates  in
connection with the initial issuance, at least fifty (50) percent of the Class A
Certificates  are acquired by persons  independent of the  Restricted  Group (as
defined  below),  (ii) the Plan's  investment in Class A  Certificates  does not
exceed  twenty-five (25) percent of all of the Class A Certificates  outstanding
at the time of the acquisition and (iii) immediately  after the acquisition,  no
more than  twenty-five  (25)  percent of the assets of the Plan are  invested in
certificates  representing an interest in one or more trusts  containing  assets
sold or  serviced  by the same  entity.  The  Exemption  does not apply to Plans
sponsored by the Depositor, the Underwriters,  the Trustee, the Master Servicer,
any  obligor  with  respect  to  Mortgage  Loans  included  in  the  Trust  Fund
constituting  more than five  percent  of the  aggregate  unamortized  principal
balance of the assets in the Trust Fund,  or any  affiliate of such parties (the
"Restricted Group").

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

     Prospective  Plan  investors  should  consult  with  their  legal  advisors
concerning  the  impact of ERISA and the Code,  the  applicability  of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences in
their  specific  circumstances,  prior to  making an  investment  in the Class A
Certificates.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the Class A Certificates is appropriate for the Plan,  taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.

     No transfer of Subordinate  Certificates  will be permitted to be made to a
Plan.  Each  person  acquiring  a  Subordinate  Certificate  will be  deemed  to
represent to the Trustee, the Depositor and the Master Servicer that such person
is neither a Plan nor acting on behalf of a Plan  subject to ERISA or to Section
4975 of the Code.

                                LEGAL INVESTMENT

     The Offered  Certificates will not constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
In addition,  institutions  whose activities are subject to review by federal or
state regulatory authorities may be or may become subject to restrictions, which
may be retroactively imposed by such regulatory  authorities,  on the investment
by such  institutions  in certain  forms of  mortgage  related  securities.  All
investors whose  investment  authority is subject to legal  restrictions  should
consult their own legal advisors to determine  whether,  and to what extent, the
Certificates will constitute legal investments for them.


                                      S-72
<PAGE>

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting Agreement
between the Depositor and the Underwriters,  the Depositor has agreed to sell to
the  Underwriters,  and the Underwriters  have severally agreed to purchase from
the Depositor,  the respective principal amount of the Offered Certificates,  as
set forth opposite their respective names below:

                             Class A-1 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-2 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              ------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-3 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-4 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-5 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-6 Certificates

   Underwriters                                              Certificate Balance
   -----------                                               -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

                             Class A-7 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $


                                      S-73
<PAGE>

                             Class A-8 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $                  
   First Chicago Capital Markets, Inc.                       $                  
   Lehman Brothers Inc.                                      $                  
   Salomon Brothers Inc                                      $                  
                                                             
                             Class A-9 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $                  
   First Chicago Capital Markets, Inc.                       $                  
   Lehman Brothers Inc.                                      $                  
   Salomon Brothers Inc                                      $                  
                                                             
                             Class A-10 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $                  
   First Chicago Capital Markets, Inc.                       $                  
   Lehman Brothers Inc.                                      $                  
   Salomon Brothers Inc                                      $                  
                                                             
                             Class M-1 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $                  
   First Chicago Capital Markets, Inc.                       $                  
   Lehman Brothers Inc.                                      $                  
   Salomon Brothers Inc                                      $                  
                                                             
                             Class M-2 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $                  
   First Chicago Capital Markets, Inc.                       $                  
   Lehman Brothers Inc.                                      $                  
   Salomon Brothers Inc                                      $                  
                                                             
                             Class B-1 Certificates

   Underwriters                                              Certificate Balance
   ------------                                              -------------------
   Morgan Stanley & Co. Incorporated                         $
   First Chicago Capital Markets, Inc.                       $
   Lehman Brothers Inc.                                      $
   Salomon Brothers Inc                                      $

     Distribution of the Offered  Certificates  will be made by the Underwriters
from time to time in negotiated  transactions  or otherwise at varying prices to
be determined  at the time of sale.  In connection  with the sale of the Offered
Certificates,  the Underwriters may be deemed to have received compensation from
the Depositor in the form of underwriting discounts.

     The  Underwriters  have  advised the  Depositor  that they intend to make a
market in the Offered  Certificates but have no obligation to do so. A secondary
market for the Offered  Certificates may not develop or, if it does develop,  it
may not continue.

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


                                      S-74
<PAGE>

                                  LEGAL MATTERS

     Certain legal matters will be passed upon for the Depositor by Schulte Roth
& Zabel LLP, New York, New York, for the Seller and Master Servicer by Martin B.
Schwam,  Esq., General Counsel of CIT Consumer Finance, and for the Underwriters
by Stroock & Stroock & Lavan  LLP,  New York,  New York.  The  material  federal
income  tax  consequences  of the  Certificates  will  be  passed  upon  for the
Depositor by Schulte Roth & Zabel LLP, New York, New York.

                                    RATINGS

     It is a condition of issuance of the Offered  Certificates  that each Class
of the Offered Certificates receive ratings from Moody's Investors Service, Inc.
("Moody's")  and  Standard & Poor's  Ratings  Group  ("S&P" and,  together  with
Moody's, the "Rating Agencies") as set forth below:

   Class                           Moody's Rating          S&P Rating
   -----                           --------------          ----------
   Class A                         Aaa                     AAA
   Class M-1                       Aa2                     AA
   Class M-2                       A2                      A-
   Class B-1                       Baa2                    BBB-

     Explanations  of the  significance  of such  ratings may be  obtained  from
Moody's,  99 Church Street,  New York, New York 10007 and S&P, 25 Broadway,  New
York,  New York  10004.  Such  ratings  will be the  views  only of such  rating
agencies.  Such  ratings  may not  continue  for any  period  of time and may be
revised or  withdrawn.  Any such revision or withdrawal of such ratings may have
an adverse  effect on the market price of the Offered  Certificates.  A security
rating is not a recommendation  to buy, sell or hold securities.  The ratings of
the Offered Certificates should be evaluated  independently from similar ratings
on other types of securities.

     The Depositor  has not requested  that any rating agency other than Moody's
and S&P  rate  the  Offered  Certificates  and the  Depositor  has not  provided
information  relating to the Offered  Certificates  or the Mortgage Loans to any
rating  agency other than Moody's and S&P.  However,  another  rating agency may
assign a different or lower rating to the Offered  Certificates  than the rating
assigned to such Offered Certificates by either or both of Moody's and S&P.


                                      S-75
<PAGE>

                                     ANNEX I

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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

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

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


                                      S-76
<PAGE>

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

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

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

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

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

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

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


                                      S-77
<PAGE>

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

     On April 22, 1996, the IRS proposed  regulations  relating to  withholding,
backup  withholding and information  reporting that, if adopted in their current
form would, among other things, unify current certification procedures and forms
and clarify  certain  reliance  standards.  The  regulations  are proposed to be
effective  for  payments   made  after   December  31,  1997  but  provide  that
certificates  issued on or before  the date that is 60 days  after the  proposed
regulations are made final will continue to be valid until they expire. Proposed
regulations,  however,  are subject to change  prior to their  adoption in final
form.

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


                                      S-78
<PAGE>

                             INDEX TO DEFINED TERMS

                                                                            Page
                                                                            ----
1933 Act ......................................................................2
Accrual Period ................................................................9
Adjustable Rate ...............................................................7
Adjustable Rate Group .....................................................4, 32
Adjustable Rate Group Available Funds Cap Rate ................................6
Adjustable Rate Group Extra Principal Distribution Amount ....................12
Adjustable Rate Group Overcollateralization Release Amount ...................12
Adjustable Rate Mortgage Loan .................................................7
Adjustment Date ..............................................................39
Advance ..................................................................22, 50
Aggregate Certificate Balance .................................................7
Applied Realized Loss Amount ............................................ 20, 57
Asset Service Center .........................................................49
Balloon Loans .............................................................8, 32
Balloon Payments ..........................................................8, 32
beneficial owner .........................................................23, 50
Book-Entry Certificates ......................................................50
Business Day ..................................................................8
Call Date .................................................................8, 32
Call Loans ................................................................8, 32
Cede .........................................................................23
CEDEL .....................................................................1, 23
Certificate Account ..........................................................51
Certificate Balance ..........................................................58
Certificate Register .........................................................51
Certificate Registrar ........................................................51
Certificateholders ...........................................................31
Certificates ..................................................................3
CIT ...........................................................................3
CIT Consumer Finance .......................................................1, 3
Citibank .....................................................................23
CITSF .........................................................................3
Class .........................................................................4
Class A Certificates .......................................................1, 6
Class A Principal Distribution Amount ........................................16
Class A Variable Allocation Amount ...........................................53
Class A-9 Lockout Distribution Amount ........................................13
Class A-9 Lockout Percentage .................................................13
Class A-9 Lockout Pro Rata Distribution Amount ...............................13
Class B Certificates .......................................................1, 6
Class B-1 Applied Realized Loss Amount .......................................58
Class B-1 Certificate Balance ................................................58
Class B-1 Principal Distribution Amount ......................................17
Class B-1 Realized Loss Amortization Amount ..................................58
Class B-2 Applied Realized Loss Amount .......................................58
Class B-2 Certificate Balance ................................................59
Class B-2 Principal Distribution Amount ......................................17
Class B-2 Realized Loss Amortization Amount ..................................59
Class M-1 Applied Realized Loss Amount .......................................59
Class M-1 Certificate Balance ................................................59
Class M-1 Principal Distribution Amount ......................................16


                                      S-79
<PAGE>

                                                                            Page
                                                                            ----
Class M-1 Realized Loss Amortization Amount ..................................59
Class M-2 Applied Realized Loss Amount .......................................59
Class M-2 Certificate Balance ................................................59
Class M-2 Principal Distribution Amount ......................................17
Class M-2 Realized Loss Amortization Amount ..................................59
Class R Certificates .......................................................1, 3
Clean-up Call Date .......................................................24, 62
Closing Date ..................................................................3
Code .........................................................................64
Combined Loan-to-Value Ratio .................................................32
Commission ....................................................................2
Compensating Interest ....................................................23, 50
Current Interest .............................................................10
Cut-off Date ..................................................................3
Definitive Certificate .......................................................50
Deleted Mortgage Loan ........................................................60
Depositor ..............................................................1, 3, 48
Determination Date ............................................................8
Distribution Date .........................................................8, 51
DOL ..........................................................................71
DTC .......................................................................1, 23
Due Dates ....................................................................49
Due Period ....................................................................8
ERISA ........................................................................71
Euroclear .................................................................1, 23
Exemption ....................................................................71
Extra Principal Distribution Amount ..........................................12
Final Scheduled Distribution Date .............................................8
Fixed Rate ....................................................................7
Fixed Rate Certificates .......................................................6
Fixed Rate Group ..........................................................4, 32
Fixed Rate Group Available Funds Cap Rate .....................................5
Fixed Rate Group Extra Principal Distribution Amount .........................12
Fixed Rate Group Overcollateralization Release Amount ........................12
Fixed Rate Mortgage Loan ......................................................7
Fixed Rate Principal Distribution Amount .....................................11
Gross Margin ..............................................................7, 39
HLTV .........................................................................30
Index ........................................................................39
Interest Carry Forward Amount ................................................10
Interest Determination Date ..................................................55
Interest Remittance Amount ...................................................10
Issuer ........................................................................3
Liquidation Proceeds .........................................................52
Master Servicer ........................................................1, 3, 48
Master Servicing Fee .....................................................22, 49
Maximum Rate ..............................................................8, 39
Maximum Variable Rate .........................................................4
Mezzanine Certificates .....................................................1, 6
Monthly Excess Cashflow Amount ...........................................10, 52
Monthly Excess Interest Amount ...........................................21, 57
Moody's ..................................................................25, 75


                                      S-80
<PAGE>

                                                                            Page
                                                                            ----
Morgan .......................................................................23
Mortgage ..................................................................4, 31
Mortgage Assets ...........................................................4, 31
Mortgage Documents ...........................................................60
Mortgage Loan .............................................................4, 31
Mortgage Loan Group .......................................................4, 32
Mortgage Note .............................................................4, 31
Mortgage Pool .............................................................4, 31
Mortgage Rate .................................................................7
Mortgaged Property ........................................................4, 31
Offered Certificates .......................................................1, 6
OID Regulations ..............................................................65
One-month LIBOR ..............................................................55
One-year CMT ..........................................................7, 26, 39
Overcollateralization Amount .................................................18
Overcollateralization Deficiency .............................................18
Overcollateralization Release Amount .................................18, 22, 58
Pass-Through Rate ......................................................1, 4, 52
Percentage Interest ...........................................................4
Periodic Rate Cap .........................................................7, 39
Plans ........................................................................71
Pool ......................................................................4, 31
Pooling and Servicing Agreement ...............................................3
Prepayment Assumption ........................................................65
Principal Balance ............................................................31
Principal Prepayment .........................................................23
Principal Remittance Amount ..................................................16
Prospectus ....................................................................2
Purchase Agreement ...........................................................31
Purchase Price ...............................................................60
Qualified Substitute Mortgage Loan ...........................................60
Rating Agencies ..............................................................75
Rating Agency Condition ......................................................29
Realized Loss ................................................................56
Record Date ...................................................................8
Reference Banks ..............................................................55
REMIC ........................................................................24
Reserve Interest Rate ........................................................55
Restricted Group .............................................................72
S&P ......................................................................25, 75
Seller .....................................................................1, 3
Senior Enhancement Percentage ................................................18
Senior Specified Enhancement Percentage ......................................18
Service ......................................................................64
Six-month LIBOR .......................................................7, 26, 39
SMMEA ....................................................................24, 72
Stepdown Date ................................................................16
Subordinate Certificates ...................................................1, 6
Sub-Servicer ..................................................................3
Subservicing Agreement ...................................................29, 48
Substitution Adjustment ......................................................60
Targeted Overcollateralization Amount ........................................18


                                      S-81
<PAGE>

                                                                            Page
                                                                            ----
Telerate Page 3750 ...........................................................55
Termination Events ...........................................................62
Trigger Event ................................................................16
Trust ..................................................................1, 4, 31
Trust Fund .............................................................1, 4, 31
Trustee ................................................................1, 3, 63
Unpaid Realized Loss Amount ..................................................59
Variable Rate Certificates ....................................................7
Variable Rate Principal Distribution Amount ..................................11
Weighted Carve Out Fixed Rate .................................................5
Weighted Carve Out Adjustable Amount ..........................................6


                                      S-82
<PAGE>

PROSPECTUS


                  THE CIT GROUP SECURITIZATION CORPORATION III

                                   Depositor

                   Home Equity Loan Asset Backed Certificates

                              (Issuable in Series)

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

     This Prospectus relates to Home Equity Loan Asset Backed  Certificates (the
"Certificates"),  which  may be sold  from  time  to time in one or more  series
(each,  a  "Series")  by The  CIT  Group  Securitization  Corporation  III  (the
"Depositor"),  on terms  determined  at the time of sale and  described  in this
Prospectus and the related Prospectus  Supplement.  The Certificates of a Series
will evidence  fractional  undivided  beneficial  ownership interests in a trust
fund (a  "Trust  Fund" or  "Trust").  As  specified  in the  related  Prospectus
Supplement, the primary assets of a Trust Fund for a Series of Certificates will
include one or more pools of certain  mortgage  related  assets  (the  "Mortgage
Assets")  consisting of (i) mortgage loans (or participation or other beneficial
interests  therein)  secured by  mortgages,  deeds of trust or similar  security
instruments  (the  "Mortgages")  creating first or subordinate  liens on one- to
four-family   residential   properties  (the  "Mortgage  Loans"),  (ii)  Private
Mortgage-Backed  Securities  (as  defined  herein),  together  with  payments in
respect of such Mortgage Assets,  and (iii) certain other accounts,  obligations
or agreements,  in each case as specified in the related Prospectus  Supplement.
The  Mortgage  Assets  will be  acquired by the  Depositor,  either  directly or
indirectly,  from The CIT Group/Consumer  Finance, Inc. ("CIT Consumer Finance")
and/or other affiliates of the Depositor (each, a "Seller"), and conveyed by the
Depositor  to the related  Trust Fund.  The related  Prospectus  Supplement  may
provide  that  monies  will be on  deposit  in a  separate  trust  account  (the
"Pre-Funding  Account") not to exceed 25% of the Certificate Balance (as defined
herein) to be  maintained  with the Trustee (as defined  herein),  which will be
used to purchase  additional  Mortgage  Assets from the  Depositor or any Seller
from  time to time  during  the  funding  period  specified  in such  Prospectus
Supplement  in the  manner  set  forth  therein.  If  specified  in the  related
Prospectus Supplement,  certain Certificates may evidence a fractional undivided
ownership  interest  in a Trust  Fund  which  will hold a  beneficial  ownership
interest in another trust fund which will contain the Mortgage  Assets.  A Trust
Fund also may include insurance policies,  cash accounts,  reinvestment  income,
limited  guarantees  by The  CIT  Group  Holdings,  Inc.  ("CIT"),  third  party
guarantees  (any of which may be limited in  nature),  letters of credit,  other
forms of credit  enhancement  or other  assets to the  extent  described  in the
related  Prospectus  Supplement.  In  addition  to or in lieu of the  foregoing,
credit enhancement may be provided by means of subordination as described herein
and in the related Prospectus Supplement.  See "Description of the Certificates"
and "Credit Enhancement" herein.                  

                                                  (cover continued on next page)

     THE  CERTIFICATES  OF EACH  SERIES  WILL NOT  REPRESENT  AN  INTEREST IN OR
OBLIGATION  OF THE  DEPOSITOR,  THE  MASTER  SERVICER,  THE  CIT  GROUP/CONSUMER
FINANCE, INC., THE CIT GROUP/SALES FINANCING, INC., THE CIT GROUP HOLDINGS, INC.
OR ANY OF THEIR  RESPECTIVE  AFFILIATES,  EXCEPT AS SET FORTH  HEREIN AND IN THE
RELATED  PROSPECTUS  SUPPLEMENT.  NEITHER THE  CERTIFICATES  NOR THE  UNDERLYING
MORTGAGE  LOANS WILL BE  INSURED  OR  GUARANTEED  BY THE  DEPOSITOR,  THE MASTER
SERVICER,  THE CIT GROUP/CONSUMER  FINANCE, INC., THE CIT GROUP/SALES FINANCING,
INC.,  THE CIT GROUP  HOLDINGS,  INC. OR ANY OF THEIR  AFFILIATES  EXCEPT AS SET
FORTH HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

SEE "RISK FACTORS"  BEGINNING ON PAGE 22 FOR CERTAIN FACTORS TO BE CONSIDERED IN
PURCHASING THE CERTIFICATES.

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

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

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

     Prior to issuance  there will have been no market for the  Certificates  of
any  Series,  and there can be no  assurance  that a  secondary  market  for any
Certificates  will develop or, if it does develop,  that it will  continue.  The
Depositor  does not  intend to list any of the  Certificates  on any  securities
exchange and has not made any other  arrangements  for secondary  trading of the
Certificates. This Prospectus may not be used to consummate sales of a Series of
Certificates unless accompanied by a Prospectus Supplement.

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



     The date of the Prospectus is April 8, 1997.




<PAGE>

     Each Series of Certificates  will be issuable in one or more classes.  Each
class of Certificates of a Series will evidence  beneficial  ownership interests
of a  specified  percentage  (which  may be 0%) or  portion  of future  interest
payments  and a  specified  percentage  (which  may be 0%) or  portion of future
principal  payments  on the  Mortgage  Assets in the related  Trust.  A class of
Certificates  may be divided into two or more  sub-classes,  as specified in the
related Prospectus Supplement.  A Series of Certificates may include one or more
classes  that are senior in right of  payment  to one or more  other  classes of
Certificates of such Series.  Certain Series or classes of  Certificates  may be
covered  by  insurance   policies,   surety  bonds  or  other  forms  of  credit
enhancement,  in each case as  described  herein and in the  related  Prospectus
Supplement.  One or more classes of  Certificates of a Series may be entitled to
receive  distributions  of  principal,  interest  or  any  combination  thereof.
Distributions  on one or more  classes of a Series of  Certificates  may be made
prior to one or more other  classes of  Certificates  of such Series,  after the
occurrence of specified events, in accordance with a schedule or formula, on the
basis of  collections  from  designated  portions of the Mortgage  Assets in the
related Trust,  or on a different  basis,  or one or more classes of a Series of
Certificates  may be required to absorb one or more types of losses prior to one
or more other classes of Certificates of such Series,  in each case as specified
in  the  related  Prospectus   Supplement.   The  timing  and  amounts  of  such
distributions  may vary among  classes or over time as  specified in the related
Prospectus Supplement.

     Distributions to holders of Certificates (the "Certificateholders") will be
made  monthly,  quarterly,  semiannually  or at such other  intervals and on the
dates  specified  in the related  Prospectus  Supplement.  Distributions  on the
Certificates  of a Series will be made from the assets of the related Trust Fund
or funds or other  assets  held for the  benefit  of the  Certificateholders  as
specified in the related Prospectus Supplement.

     The  Certificates  of any Series will not be insured or  guaranteed  by any
governmental  agency or  instrumentality  or, unless otherwise  specified in the
related Prospectus  Supplement,  by any other person. Unless otherwise specified
in the related Prospectus Supplement, the only obligations of the Depositor with
respect to a Series of  Certificates  will be to obtain certain  representations
and  warranties  from each  Seller and to assign to the  Trustee for the related
Series  of   Certificates   the   Depositor's   rights  with   respect  to  such
representations  and  warranties.  Unless  otherwise  specified  in the  related
Prospectus Supplement,  the Master Servicer for each Series of Certificates will
be The CIT Group/Consumer  Finance, Inc. The principal obligations of the Master
Servicer named in the related Prospectus  Supplement with respect to the related
Series of  Certificates  will be  limited  to  obligations  pursuant  to certain
representations  and warranties and to its  contractual  servicing  obligations,
including  any  obligation  it may have to advance  delinquent  payments  on the
Mortgage Assets in the related Trust Fund to the extent described in the related
Prospectus Supplement.

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

     Each Trust Fund will be held in trust for the benefit of the holders of the
related Certificates of a Series pursuant to an Agreement (as defined herein) as
more fully described herein. If specified in the related  Prospectus  Supplement
for the Certificates of a Series, one or more elections may be made to treat the
related  Trust Fund or  specified  portions  thereof as one or more "real estate
mortgage investment conduits" (each, a "REMIC") for federal income tax purposes.
See "Certain Federal Income Tax Consequences" herein.


                                      -2-
<PAGE>

                              PROSPECTUS SUPPLEMENT

     The Prospectus Supplement relating to the Certificates of each Series to be
offered  hereunder  will,  among other  things,  set forth with  respect to such
Certificates,  as  appropriate:  (i) a  description  of the class or  classes of
Certificates and the related  Pass-Through Rate (as defined herein) or method of
determining  the amount of interest,  if any, to be passed  through to each such
class,  (ii) the initial  aggregate  Certificate  Balance (as defined herein) of
each class of  Certificates  included  in such  Series,  Distribution  Dates (as
defined  herein)  relating to such Series  and, if  applicable,  the initial and
final scheduled  Distribution  Dates for each class; (iii) information as to the
assets comprising the Trust Fund,  including the general  characteristics of the
Mortgage Assets included therein and, if applicable, the insurance surety bonds,
guarantees,  financial guaranty insurance  policies,  letters of credit or other
instruments or agreements included in the Trust Fund, any overcollateralization,
and the amount and source of any Reserve  Fund (as defined  herein) or any other
cash account; (iv) the circumstances,  if any, under which the Trust Fund may be
subject to early  termination;  (v) the method used to  calculate  the amount of
principal, if any, to be distributed with respect to each class of Certificates;
(vi) the order of  application  of  distributions  to each of the classes within
such Series,  whether  sequential,  pro rata,  or  otherwise;  (vii)  additional
information  with  respect  to the plan of  distribution  of such  Certificates;
(viii) whether one or more REMIC  elections will be made and  designation of the
regular interests and residual interests; (ix) the aggregate original percentage
ownership  interest  in  the  Trust  Fund  to be  evidenced  by  each  class  of
Certificates;  (x) information as to the nature and extent of subordination with
respect to any class of Certificates  that is subordinate in right of payment to
any other class of  Certificates;  and (xi)  information  as to the Seller,  the
Master Servicer, CIT and the Trustee.

                              AVAILABLE INFORMATION

     The  Depositor  and  CIT  have  filed  with  the  Securities  and  Exchange
Commission  (the  "Commission")  on behalf  of each  Trust  Fund a  Registration
Statement (together with all amendments and exhibits thereto,  the "Registration
Statement"),  of which this  Prospectus is a part,  under the  Securities Act of
1933,  as amended,  with respect to the  Certificates  offered  pursuant to this
Prospectus. This Prospectus does not contain all of the information set forth in
the  Registration  Statement,  certain  parts  of which  have  been  omitted  in
accordance  with the  rules  and  regulations  of the  Commission.  For  further
information, reference is made to such Registration Statement including exhibits
filed as part thereof. Such Registration Statement and exhibits can be inspected
without charge and copied at prescribed rates at the public reference facilities
of the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549, and at its
Regional  Offices  located as  follows:  Chicago  Regional  Office,  Suite 1400,
Northwestern  Atrium Center, 500 West Madison Street,  Chicago,  Illinois 60661;
and New York  Regional  Office,  Seven World Trade  Center,  New York,  New York
10048. Both registrants also file electronically. The Commission maintains a Web
site  that  contains  reports,   proxy  and  information  statements  and  other
information  regarding registrants that file electronically with the Commission.
The address of the Commission's Web site is http://www.sec.gov.  Statements made
in this  Prospectus  as to the  contents  of any  contract,  agreement  or other
document filed as an exhibit to the  Registration  Statement,  while complete in
all material  respects,  do not necessarily  describe all terms or provisions of
such  contract,  agreement  or  other  document.  For  a  complete  description,
reference is made to each such contract, agreement or other document filed as an
exhibit to the Registration  Statement.  The Master Servicer,  on behalf of each
Trust  Fund,  will  also  file or  cause to be filed  with the  Commission  such
periodic  reports as are required under the Securities  Exchange Act of 1934, as
amended (the "Exchange  Act"),  and the rules and  regulations of the Commission
thereunder.  However,  in  accordance  with the  Exchange  Act and the rules and
regulations  of the  Commission  thereunder,  the  Depositor  expects  that each
Trust's obligation to file such reports will be terminated  following the end of
the year in which such Trust Fund is formed.  Such reports and other information
filed on behalf of each Trust Fund will be available for inspection as set forth
above.


                                      -3-
<PAGE>

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE


     CIT's  Annual  Report on Form 10-K for the year  ended  December  31,  1996
together with the report of KPMG Peat Marwick LLP, independent  certified public
accountants,  has been filed with the Commission by CIT and is  incorporated  by
reference in this Prospectus.


All documents  filed by CIT pursuant to Sections  13(a) and (c), 14, or 15(d) of
the  Exchange  Act after the date  hereof  and prior to the  termination  of the
offering of the securities  offered hereby shall be deemed to be incorporated by
reference  herein  and to be a part  hereof  from  the  date of  filing  of such
documents.  Any statement  contained in a document  incorporated or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference  herein  modifies or supersedes  such  statement.  Any
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute part of this Prospectus.

CIT WILL  PROVIDE  WITHOUT  CHARGE TO EACH  PERSON TO WHOM  THIS  PROSPECTUS  IS
DELIVERED,  UPON  REQUEST,  A COPY  OF ANY  OR  ALL OF THE  FOREGOING  DOCUMENTS
DESCRIBED  ABOVE WHICH HAVE BEEN OR MAY BE  INCORPORATED  BY  REFERENCE  IN THIS
PROSPECTUS  OTHER THAN  EXHIBITS TO SUCH  DOCUMENTS  (UNLESS  SUCH  EXHIBITS ARE
SPECIFICALLY INCORPORATED BY REFERENCE INTO SUCH DOCUMENTS). SUCH REQUEST SHOULD
BE DIRECTED TO:

                               CORPORATE SECRETARY
                               THE CIT GROUP HOLDINGS, INC.
                               1211 AVENUE OF THE AMERICAS
                               NEW YORK, NEW YORK 10036
                               (212) 536-1950

     All documents subsequently filed by or on behalf of the Trust Fund referred
to in the  accompanying  Prospectus  Supplement with the Commission  pursuant to
Section  13(a),  13(c),  14 or 15(d) of the Exchange Act, after the date of this
Prospectus  and prior to the  termination  of any  offering of the  Certificates
issued by such Trust Fund shall be deemed to be  incorporated  by  reference  in
this  Prospectus and to be a part of this Prospectus from the date of the filing
of such documents.  Any statement contained in a document incorporated or deemed
to be  incorporated  by  reference  herein  shall be  deemed to be  modified  or
superseded  for all purposes of this  Prospectus  to the extent that a statement
contained herein (or in the accompanying  Prospectus Supplement) or in any other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference modifies or replaces such statement. Any such statement so modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus.

     The Trustee on behalf of any Trust Fund will provide without charge to each
person to whom this  Prospectus is delivered,  on the written or oral request of
such person,  a copy of any or all of the documents  referred to above that have
been or may be  incorporated  by reference  in this  Prospectus  (not  including
exhibits  to the  information  that is  incorporated  by  reference  unless such
exhibits are  specifically  incorporated by reference into the information  that
this Prospectus incorporates). Such requests should be directed to the corporate
trust office of the Trustee specified in the accompanying Prospectus Supplement.

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

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

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation  of an  offer to buy any  securities  other  than the  Certificates
offered hereby and thereby nor an offer of the Certificates to any person in any
state or other jurisdiction in which such offer would be unlawful.  The delivery




                                      -4-
<PAGE>

of this Prospectus at any time does not imply that information herein is correct
as of any time subsequent to its date.

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

                          REPORTS TO CERTIFICATEHOLDERS

     Periodic and annual  reports  concerning any  Certificates  and the related
Trust Fund will be provided to the  Certificateholders.  See "Description of the
Certificates  -- Reports to  Certificateholders"  herein.  If  specified  in the
related  Prospectus  Supplement,  a Series of  Certificates  may be  issuable in
book-entry form. In such event, the related  Certificates  will be registered in
the name of Cede & Co.  ("Cede"),  the nominee of The  Depository  Trust Company
("DTC").  All reports will be provided to Cede,  which in turn will provide such
reports to its Participants and Indirect Participants (each, as defined herein).
Such  Participants and Indirect  Participants  will then forward such reports to
the beneficial  owners of Certificates.  If specified in the related  Prospectus
Supplement,  Certificateholders  may also hold  Certificates of a Series through
Cedel Bank,  societe anonyme ("Cedel") or the Euroclear System  ("Euroclear") in
Europe,  if  they  are  participants  in  such  systems  or  indirectly  through
organizations  that are  participants in such systems.  See  "Description of the
Certificates -- Book-Entry Certificates" herein.



                                      -5-
<PAGE>

                                SUMMARY OF TERMS

     This  summary is  qualified  in its  entirety by  reference to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement with respect to the Series offered thereby. The Prospectus Supplement
for each  Series  will  specify  the  extent (if any) to which the terms of such
Series or the related Trust Fund vary from the  description of the  Certificates
and Trust Funds in general that is contained  in this  Prospectus.  Reference is
made to the Index to Defined Terms for the location herein of the definitions of
certain capitalized terms used herein.

Title of Securities............    Home  Equity Loan Asset  Backed  Certificates
                                   (the  "Certificates"),   issuable  in  series
                                   (each,  a  "Series").  Each  Series  will  be
                                   issued under a separate pooling and servicing
                                   agreement   (each,   an  "Agreement")  to  be
                                   entered into among the Depositor,  the Master
                                   Servicer,  the  applicable  Sellers  and  the
                                   Trustee  (each,   as  defined   herein)  with
                                   respect to each such Series.

Depositor......................    The CIT Group Securitization Corporation III,
                                   a Delaware corporation (the "Depositor").

Seller.........................    The entity or entities named as seller (each,
                                   a  "Seller")   in  the   related   Prospectus
                                   Supplement,    which    will   be   The   CIT
                                   Group/Consumer  Finance,  Inc. ("CIT Consumer
                                   Finance")  and/or  another  affiliate  of the
                                   Depositor.

Master Servicer................    The CIT Consumer Finance or such other entity
                                   named  as  master  servicer  in  the  related
                                   Prospectus     Supplement     (the    "Master
                                   Servicer"),  which may be an affiliate of the
                                   Depositor.   See  "The   CIT   Group/Consumer
                                   Finance,  Inc.,  Master  Servicer"  and  "The
                                   Pooling  and   Servicing   Agreement--Certain
                                   Matters Regarding the Master Servicer and the
                                   Depositor" herein.

Sub-Servicer...................    Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,  The CIT  Group/Sales
                                   Financing,  Inc.  ("CITSF") will be appointed
                                   as a  Sub-Servicer  for  all of the  Mortgage
                                   Loans (as  defined  herein) in each  Mortgage
                                   Pool   (as   defined   herein),   and   as  a
                                   Sub-Servicer, will perform all or most of the
                                   servicing  responsibilities  described  under
                                   "The Pooling and Servicing  Agreement" herein
                                   and  "Servicing  of  Mortgage  Loans"  in the
                                   related Prospectus Supplement. All references
                                   in this Prospectus and any related Prospectus
                                   Supplement to the "Master Servicer" or to CIT
                                   Consumer  Finance  in  a  servicing  capacity
                                   shall  include CIT  Consumer  Finance  acting
                                   through any Sub-Servicer, including CITSF, or
                                   any agent.

Trustee........................    The trustee (the  "Trustee")  for each Series
                                   of  Certificates  will  be  specified  in the
                                   related  Prospectus   Supplement.   See  "The
                                   Pooling and Servicing Agreement" herein for a
                                   description  of  the  Trustee's   rights  and
                                   obligations.

                                      -6-
<PAGE>

Closing Date...................    The date of initial  issuance  of a Series of
                                   Certificates,  as  specified  in the  related
                                   Prospectus Supplement (the "Closing Date").


Description of 
the Certificates...............    Each  Certificate will represent a beneficial
                                   ownership  interest in a Trust created by the
                                   Depositor  pursuant to an Agreement among the
                                   Depositor, the applicable Sellers, the Master
                                   Servicer  and the  Trustee  for  the  related
                                   Series. The primary assets of such Trust will
                                   be a Pool (as  defined  herein)  of  Mortgage
                                   Loans and certain other  Mortgage  Assets (as
                                   defined  herein).  See "-The Mortgage Assets"
                                   below.  The Certificates of any Series may be
                                   issued in one or more classes as specified in
                                   the related Prospectus  Supplement.  A Series
                                   of  Certificates  may  include  one  or  more
                                   classes of senior  Certificates  (the "Senior
                                   Certificates")    which    receive    certain
                                   preferential   treatment   specified  in  the
                                   related Prospectus Supplement with respect to
                                   one   or   more   classes   of    subordinate
                                   Certificates        (the        "Subordinated
                                   Certificates").  Each  class  may be  divided
                                   into  sub-classes,  each  of  which  bears  a
                                   different   Pass-Through   Rate  (as  defined
                                   herein)  and  has  a  specified  priority  in
                                   payments of interest and  principal.  Certain
                                   Series  or  classes  of  Certificates  may be
                                   covered by a Certificate  Guaranty  Insurance
                                   Policy,   Mortgage  Pool  Insurance   Policy,
                                   Special Hazard Insurance  Policy,  Bankruptcy
                                   Bond  (each,  as  defined  herein)  or  other
                                   insurance   policies,   a  Reserve  Fund  (as
                                   defined   herein),    guarantees   (including
                                   guarantees by The CIT Group  Holdings,  Inc.,
                                   its  affiliates  or  an  unaffiliated   third
                                   party,   any  of  which  may  be  limited  in
                                   nature), letters of credit, a spread account,
                                   cash   collateral    account   and/or   other
                                   accounts,  overcollateralization,   or  other
                                   forms of credit enhancement,  in each case as
                                   described   herein   and   in   the   related
                                   Prospectus Supplement.

                                   
                                   Each  class of  Certificates  within a Series
                                   will evidence the interests  specified in the
                                   related Prospectus Supplement,  which may (i)
                                   include      the     right     to     receive
                                   disproportionate, nominal or no distributions
                                   allocable only to principal, only to interest
                                   or to any combination  thereof;  (ii) include
                                   the   right  to   receive   disproportionate,
                                   nominal   or   no   distributions   only   of
                                   prepayments of principal throughout the lives
                                   of  the   Certificates  or  during  specified
                                   periods;  (iii) be  subordinated in the right
                                   to   receive   distributions   of   scheduled
                                   payments   of   principal,   prepayments   of
                                   principal,   interest   or  any   combination
                                   thereof  to  one or  more  other  classes  of
                                   Certificates  of such Series  throughout  the
                                   lives of the Certificates or during specified
                                   periods or may be  subordinated  with respect
                                   to  certain  losses  or  delinquencies;  (iv)
                                   include  the right to  receive  distributions
                                   only after the occurrence of events specified
                                   in the  related  Prospectus  Supplement;  (v)
                                   include the right to receive distributions in
                                   accordance  with a schedule  or formula or on
                                   the  basis  of  collections  from  designated


                                      -7-
<PAGE>

                                   portions of the assets in the related  Trust;
                                   (vi) include, as to Certificates  entitled to
                                   distributions   allocable  to  interest,  the
                                   right to receive  interest at a Fixed Rate or
                                   at  an  Adjustable  Rate  (each,  as  defined
                                   herein)  that is subject to change  from time
                                   to time,  or the  right to  receive  interest
                                   based on the weighted  average  Mortgage Rate
                                   (as defined herein),  or the right to receive
                                   interest as otherwise determined as specified
                                   in the  related  Prospectus  Supplement;  and
                                   (vii) include, as to Certificates entitled to
                                   distributions   allocable  to  interest,  the
                                   right to distributions  allocable to interest
                                   only after the occurrence of events specified
                                   in the related Prospectus Supplement,  and in
                                   each  case,  may accrue  interest  until such
                                   events  occur,  as  specified  in the related
                                   Prospectus Supplement. The timing and amounts
                                   of such distributions may vary among classes,
                                   over time,  or  otherwise as specified in the
                                   related  Prospectus  Supplement.  A Series of
                                   Certificates  may  also  include  one or more
                                   classes of Certificates  entitled to payments
                                   derived  from a specified  group or groups of
                                   Mortgage  Assets held by the  related  Trust.
                                   
                                   Unless  otherwise  specified  in the  related
                                   Prospectus Supplement,  the Certificates will
                                   be  issuable  in fully  registered  form,  in
                                   minimum  denominations of $1,000 and integral
                                   multiples of $1,000 in excess thereof, except
                                   that one  Certificate  of each  class  may be
                                   issued  in  a  different  denomination.   See
                                   "Description of the Certificates" herein.

Distributions 
on the Certificates.............   All    distributions    will   be   made   to
                                   Certificateholders  in the  priority,  manner
                                   and   amount   specified   in   the   related
                                   Prospectus  Supplement.  The amount allocable
                                   to payments of principal  and interest on any
                                   Distribution   Date  will  be  determined  as
                                   specified    in   the   related    Prospectus
                                   Supplement.  The rate at which  interest will
                                   be passed through to holders of each class of
                                   Certificates  entitled thereto may be a Fixed
                                   Rate or an Adjustable  Rate from the date and
                                   for the periods,  in each case,  as specified
                                   in the  related  Prospectus  Supplement.  Any
                                   such rate will be  calculated as described in
                                   the related Prospectus Supplement.

Distribution Date..............    Distributions  on the  Certificates  entitled
                                   thereto  will  be  made  monthly,  quarterly,
                                   semi-annually  or at such other intervals and
                                   on  the  dates   specified   in  the  related
                                   Prospectus  Supplement (each, a "Distribution
                                   Date")  out  of  the  payments   received  in
                                   respect of the assets of the related Trust or
                                   other  assets  held  for the  benefit  of the
                                   Certificateholders   as   specified   in  the
                                   related Prospectus Supplement.

Determination Date.............    Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,   the  "Determination
                                   Date" is the third  Business  Day (as defined
                                   herein) prior to each  Distribution  Date. On
                                   each Determination  Date, the Master Servicer
                                   will determine the



                                      -8-
<PAGE>

                                   amounts of principal and interest  which will
                                   be passed  through to  Certificateholders  on
                                   the   related    Distribution    Date.    

Due Period.....................    The "Due Period" for any Series is the period
                                   specified    in   the   related    Prospectus
                                   Supplement.  The "Due  Period"  is the period
                                   during  which  principal,  interest and other
                                   amounts  will be  collected  on the  Mortgage
                                   Loans  for  application  to  the  payment  of
                                   principal     and     interest     to     the
                                   Certificateholders and the payment of fees on
                                   such Distribution Date.

Business Day...................    A  "Business  Day"  is any day  other  than a
                                   Saturday,  Sunday or any day on which banking
                                   institutions or trust companies in the states
                                   of New York,  Oklahoma  and such other states
                                   (if any) specified in the related  Prospectus
                                   Supplement are authorized by law,  regulation
                                   or executive order to be closed.

Cut-off Date...................    The first day of the month of the issuance of
                                   the related  Series of  Certificates  or such
                                   other  date as is  specified  in the  related
                                   Prospectus     Supplement    (the    "Cut-off
                                   Date").

The Mortgage Assets............    The  primary  assets of the trust  fund for a
                                   Series of Certificates  (each, a "Trust Fund"
                                   or "Trust") will consist of one or more pools
                                   (each a "Mortgage Pool" or "Pool") of certain
                                   mortgage   related   assets  (the   "Mortgage
                                   Assets") consisting of (i) mortgage loans (or
                                   participation or other  beneficial  interests
                                   therein) secured by mortgages, deeds of trust
                                   or   similar   security    instruments   (the
                                   "Mortgages")  creating  first or  subordinate
                                   liens  on  one-  to  four-family  residential
                                   properties  (the "Mortgage  Loans"),  and, if
                                   specified    in   the   related    Prospectus
                                   Supplement,    (ii)   mortgage   pass-through
                                   certificates  or  participation  certificates
                                   evidencing an undivided interest in a pool of
                                   mortgage  loans  or  collateralized  mortgage
                                   obligations  secured by  mortgage  loans (the
                                   "Private    Mortgage-Backed     Securities"),
                                   together  with  payments  in  respect of such
                                   Mortgage  Assets,  and  (iii)  certain  other
                                   accounts,  obligations or agreements, in each
                                   case as specified  in the related  Prospectus
                                   Supplement.

A.   Mortgage Loans............    Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,  the  Mortgage  Loans
                                   will be secured by Mortgages  creating  first
                                   or  subordinate  liens on one- to four-family
                                   residential  properties  (each,  a "Mortgaged
                                   Property").   If  specified  in  the  related
                                   Prospectus Supplement, the Mortgage Loans may
                                   include  loans  or   participations   therein
                                   secured by Mortgages on condominium  units in
                                   condominium   buildings  together  with  such
                                   condominium units'  appurtenant  interests in
                                   the  common   elements  of  the   condominium
                                   buildings.   If   specified  in  the  related
                                   Prospectus Supplement, the Mortgage Assets of
                                   the  related   Trust  may  include   mortgage
                                   participation     certificates     evidencing
                                   interests in mortgage loans. Unless otherwise
                                   specified    in   the   related    Prospectus
                                   Supplement, such Mortgage Loans



                                      -9-
<PAGE>

                                   will  be  loans  that  are  not   insured  or
                                   guaranteed by any governmental agency.

B. General Attributes of
   Mortgage Loans..............    The payment terms of the Mortgage Loans to be
                                   included in a Trust will be  described in the
                                   related Prospectus Supplement and may include
                                   any of the following features or combinations
                                   thereof or other  features  described  in the
                                   related Prospectus  Supplement:  

                                   (a)  Interest  may be payable at a fixed rate
                                        (a  "Fixed  Rate"  and a  Mortgage  Loan
                                        subject   thereto   is  a  "Fixed   Rate
                                        Mortgage  Loan"), a rate adjustable from
                                        time  to time in  relation  to an  index
                                        (which will be  specified in the related
                                        Prospectus  Supplement),  a rate that is
                                        fixed  for a  period  of time  or  under
                                        certain circumstances and is followed by
                                        an   adjustable   rate,   a  rate   that
                                        otherwise varies from time to time, or a
                                        rate   that  is   convertible   from  an
                                        adjustable rate to a fixed rate (each of
                                        the foregoing,  an "Adjustable Rate" and
                                        a Mortgage  Loan  subject  thereto is an
                                        "Adjustable    Rate   Mortgage   Loan").
                                        Changes  to an  Adjustable  Rate  may be
                                        subject to periodic limitations, maximum
                                        rates, minimum rates or a combination of
                                        such  limitations.  Accrued interest may
                                        be deferred  and added to the  principal
                                        of a Mortgage  Loan for such periods and
                                        under  such   circumstances  as  may  be
                                        specified  in  the  related   Prospectus
                                        Supplement.   The  loan   agreement   or
                                        promissory note (the "Mortgage Note") in
                                        respect of a Mortgage  Loan may  provide
                                        for the  payment of  interest  at a rate
                                        lower  than  the   interest   rate  (the
                                        "Mortgage   Rate")   specified  in  such
                                        Mortgage  Note for a  period  of time or
                                        for the life of the Mortgage  Loan,  and
                                        the  amount  of  any  difference  may be
                                        contributed  from funds  supplied by the
                                        seller of the related Mortgaged Property
                                        or  another  source or may be treated as
                                        accrued   interest   and  added  to  the
                                        principal of the Mortgage Loan.

                                   (b)  Principal  may be payable on a declining
                                        balance  basis  to  fully  amortize  the
                                        Mortgage  Loan  over  its  term,  may be
                                        calculated  on the  basis of an  assumed
                                        amortization     schedule     that    is
                                        significantly  longer than the  original
                                        term to maturity or on an interest  rate
                                        that is different from the Mortgage Rate
                                        or may not be amortized  during all or a
                                        portion of the original term. Payment of
                                        all  or a  substantial  portion  of  the
                                        principal  of  certain   Mortgage  Loans
                                        ("Balloon Loans") may be due on maturity
                                        ("Balloon Payments"). Mortgage Loans may
                                        permit  the  mortgagee  to  require  the
                                        Mortgagor (as defined herein) to pay the
                                        full principal  balance of the loan on a
                                        specified  date (the "Call  Date") prior
                                        to  the  maturity  of  the  loan  ("Call



                                      -10-
<PAGE>

                                        Loans").  Principal may include interest
                                        that has been  deferred and added to the
                                        principal balance of the Mortgage Loan.
                                        
                                   (c)  Monthly   payments  of   principal   and
                                        interest  may be  fixed  for the life of
                                        the Mortgage  Loan,  may increase over a
                                        specified  period of time (a  "Graduated
                                        Payment Loan") or may change from period
                                        to period.  The terms of a Mortgage Loan
                                        may include limits on periodic increases
                                        or  decreases  in the  amount of monthly
                                        payments  and  may  include  maximum  or
                                        minimum amounts of monthly payments.

                                   (d)  The  Mortgage  Loans  generally  may  be
                                        prepaid in whole or in part at any time.
                                        If specified  in the related  Prospectus
                                        Supplement, some prepayments of the full
                                        principal  balance  of  a  loan  may  be
                                        subject  to  a  prepayment   penalty  or
                                        premium.   Such  prepayment  penalty  or
                                        premium  will be  applicable  to certain
                                        prepayments  of principal  made during a
                                        specified period of time during the life
                                        of the Mortgage  Loan. The Mortgage Note
                                        in respect of any Mortgage  Loan subject
                                        to  a  prepayment   penalty  or  premium
                                        generally  will set  forth  the terms of
                                        prepayment.  Prepayments on the Mortgage
                                        Loans as a result  of a  refinancing  by
                                        the   Seller  or   Seller's   transferee
                                        generally  will  not  be  subject  to  a
                                        prepayment   penalty  or  premium.   The
                                        Mortgage Loans generally include "due on
                                        sale" clauses which permit the mortgagee
                                        to demand payment of the entire Mortgage
                                        Loan  in  connection  with  the  sale or
                                        certain   transfers   of   the   related
                                        Mortgaged Property. Other Mortgage Loans
                                        may be assumable by persons  meeting the
                                        then applicable  underwriting  standards
                                        for such Mortgage Loan.
                               
                                   (e)  The real property  constituting security
                                        for  repayment of a Mortgage Loan may be
                                        located  in any one of the fifty  states
                                        or  the  District  of  Columbia.  Unless
                                        otherwise   specified   in  the  related
                                        Prospectus   Supplement,   all   of  the
                                        Mortgage   Loans   will  be  covered  by
                                        standard   hazard   insurance   policies
                                        (each,  a  "Standard   Hazard  Insurance
                                        Policy")  insuring against losses due to
                                        fire and various other causes.  Mortgage
                                        Loans     with     certain      Combined
                                        Loan-to-Value Ratios (as defined herein)
                                        and/or  certain  principal  balances are
                                        generally   not   covered    wholly   or
                                        partially by Primary Mortgage  Insurance
                                        Policies  (as  defined   herein)  unless
                                        otherwise   specified   in  the  related
                                        Prospectus Supplement.

                                      -11-
<PAGE>

                                   (f)  Unless   otherwise   specified   in  the
                                        related Prospectus  Supplement,  certain
                                        of the Mortgage Loans underlying a given
                                        Series  of  Certificates  may have  been
                                        originated  by CIT  Consumer  Finance or
                                        affiliates  thereof and certain Mortgage
                                        Loans  may have  been  purchased  by CIT
                                        Consumer Finance or an affiliate thereof
                                        in  the  open  market  or  in  privately
                                        negotiated    transactions,    including
                                        transactions  with  entities  affiliated
                                        with CIT Consumer Finance.

                                   The Prospectus  Supplement for each Series of
                                   Certificates will specify with respect to all
                                   Mortgage Loans expected to be included in the
                                   related Pool as of the date  specified in the
                                   related  Prospectus  Supplement,  among other
                                   things,    (i)   the    expected    aggregate
                                   outstanding   principal   balance   and   the
                                   expected   average   outstanding    principal
                                   balance of the  Mortgage  Loans in such Pool,
                                   (ii) the largest expected  principal  balance
                                   and the smallest  expected  principal balance
                                   of any of the Mortgage Loans, (iii) the types
                                   of  Mortgaged   Properties  (e.g.,   detached
                                   residential  one- to four-family  properties,
                                   individual  units  in  condominium  apartment
                                   buildings,  vacation  and  second  homes,  or
                                   other  real  property)  and/or  other  assets
                                   securing   the  Mortgage   Loans,   (iv)  the
                                   original  terms to maturity  of the  Mortgage
                                   Loans, (v) the expected weighted average term
                                   to maturity of the  Mortgage  Loans as of the
                                   date specified in such Prospectus  Supplement
                                   and  the  expected  range  of  the  terms  to
                                   maturity,  (vi) the earliest origination date
                                   and  latest  maturity  date  of  any  of  the
                                   Mortgage Loans,  (vii) the expected aggregate
                                   principal  balance of Mortgage  Loans  having
                                   Combined  Loan-to-Value  Ratios in  specified
                                   ranges,  (viii)  in the  case of  Fixed  Rate
                                   Mortgage Loans, the expected weighted average
                                   Mortgage  Rate and ranges of  Mortgage  Rates
                                   borne by the Mortgage  Loans (as the case may
                                   be),  (ix)  in the  case of  Adjustable  Rate
                                   Mortgage Loans, the expected weighted average
                                   of the  Adjustable  Rates  as of the date set
                                   forth  in  such  Prospectus  Supplement,  any
                                   periodic  or  lifetime  rate caps or  floors,
                                   maximum  permitted  Adjustable Rates, if any,
                                   and the Index (as defined  herein) upon which
                                   the  Adjustable   Rate  is  based,   (x)  the
                                   expected  aggregate   outstanding   principal
                                   balance, if any, of Buydown Loans (as defined
                                   herein) and Graduated  Payment  Loans,  as of
                                   the  date  set   forth  in  such   Prospectus
                                   Supplement,   (xi)  the  expected   aggregate
                                   outstanding  principal  balance,  if any,  of
                                   Call  Loans  and  Balloon  Loans,  (xii)  the
                                   amount of any Certificate  Guaranty Insurance
                                   Policy,   Mortgage  Pool  Insurance   Policy,
                                   Special Hazard Insurance Policy or Bankruptcy
                                   Bond to be  maintained  with  respect to such
                                   Pool, (xiii) the amount, if any, and terms of
                                   any  other  Credit  Enhancement  (as  defined
                                   herein) to be provided with respect to all or
                                   any  Mortgage  Loans or the  Pool,  (xiv) the
                                   priority  of the  Mortgages  (first,  second,
                                   third  or  fourth)  and  (xv)  the   expected
                                   geographic    location   of   the   Mortgaged


                                      -12-
<PAGE>

                                   Properties.  See "The  Trusts - The  Mortgage
                                   Loans-General" herein.

C.   Private Mortgage-Backed
     Securities................    Private   Mortgage-Backed    Securities   may
                                   consist   of   (i)   mortgage    pass-through
                                   certificates  or  participation  certificates
                                   evidencing an undivided interest in a pool of
                                   mortgage   loans   or   (ii)   collateralized
                                   mortgage obligations secured by such mortgage
                                   loans. Private Mortgage-Backed Securities may
                                   include stripped  mortgage-backed  securities
                                   representing an undivided  interest in all or
                                   a part of any of the principal  distributions
                                   (but not the interest  distributions)  or the
                                   interest distributions (but not the principal
                                   distributions)  or in some specified  portion
                                   of the principal  and interest  distributions
                                   (but  not  all  of  such   distributions)  on
                                   certain mortgage loans.  Although  individual
                                   mortgage    loans    underlying   a   Private
                                   Mortgage-Backed  Security  may be  insured or
                                   guaranteed  by the United States or an agency
                                   or instrumentality thereof, they need not be,
                                   and the  Private  Mortgage-Backed  Securities
                                   themselves   will  not  be  so   insured   or
                                   guaranteed. Unless otherwise specified in the
                                   related  Prospectus  Supplement,  payments on
                                   the Private  Mortgage-Backed  Securities will
                                   be  distributed  directly  to the  Trustee as
                                   registered     owner    of    such    Private
                                   Mortgage-Backed    Securities.    See    "The
                                   Trusts--Private  Mortgage-Backed  Securities"
                                   herein.

                                   The  related  Prospectus   Supplement  for  a
                                   Series for which the Trust  includes  Private
                                   Mortgage-Backed Securities will specify, with
                                   respect   to  any   Private   Mortgage-Backed
                                   Securities owned by the related Trust,  among
                                   other things,  (i) the approximate  aggregate
                                   principal  amount  and  type  of any  Private
                                   Mortgage-Backed  Securities to be included in
                                   the  Trust  for  such  Series;  (ii)  certain
                                   characteristics  of the  mortgage  loans that
                                   comprise  the   underlying   assets  for  the
                                   Private Mortgage-Backed Securities including:
                                   (A) the  payment  features  of such  mortgage
                                   loans,   (B)   the   approximate    aggregate
                                   principal  amount, if known, of such mortgage
                                   loans  that are  insured or  guaranteed  by a
                                   governmental entity, (C) the servicing fee or
                                   range of servicing  fees with respect to such
                                   mortgage   loans  and  (D)  the  minimum  and
                                   maximum  stated  maturities  of such mortgage
                                   loans  at  origination;   (iii)  the  maximum
                                   original   term-to-stated   maturity  of  the
                                   Private Mortgage-Backed  Securities; (iv) the
                                   weighted average  term-to-stated  maturity of
                                   the Private Mortgage-Backed  Securities;  (v)
                                   the   pass-through  or  certificate  rate  or
                                   ranges     thereof     for    the     Private
                                   Mortgage-Backed Securities; (vi) the weighted
                                   average  pass-through or certificate  rate of
                                   the Private Mortgage-Backed Securities; (vii)
                                   the  issuer  of the  Private  Mortgage-Backed
                                   Securities (the "PMBS Issuer"),  the servicer
                                   of  the  Private  Mortgage-Backed  Securities
                                   (the "PMBS  Servicer") if other than the PMBS
                                   Issuer  and  the   trustee  of  the   Private
                                   Mortgage-Backed    Securities    (the   "PMBS
                                   Trustee");  (viii) certain characteristics of


                                      -13-
<PAGE>

                                   credit  support,  if  any,  such  as  reserve
                                   funds,  insurance  policies,   surety  bonds,
                                   letters of credit or guarantees,  relating to
                                   the   mortgage   loans  that   comprise   the
                                   underlying    assets    for    the    Private
                                   Mortgage-Backed Securities or to such Private
                                   Mortgage-Backed  Securities themselves;  (ix)
                                   the terms on which the  mortgage  loans  that
                                   comprise  the  underlying   assets  for  such
                                   Private  Mortgage-Backed  Securities  may, or
                                   are  required  to,  be  repurchased  prior to
                                   their stated  maturity or the stated maturity
                                   of the  Private  Mortgage-Backed  Securities;
                                   and  (x)  the   terms  on  which   substitute
                                   mortgage  loans may be  delivered  to replace
                                   those  initially   deposited  with  the  PMBS
                                   Trustee. See "The Trusts" herein.

Pre-Funding Account............    If  provided   in  the   related   Prospectus
                                   Supplement,  the original principal amount of
                                   a  Series  of  Certificates  may  exceed  the
                                   principal  balance  of  the  Mortgage  Assets
                                   initially being delivered to the Trustee with
                                   respect  to such  Series.  Cash in an  amount
                                   equal  to such  difference  (the  "Pre-Funded
                                   Amount")  will be  deposited  into a separate
                                   trust  account  (the  "Pre-Funding  Account")
                                   maintained  with the Trustee.  The Pre-Funded
                                   Amount will not exceed 25% of the Certificate
                                   Balance  (as  defined  herein).   During  the
                                   period  ("Funding  Period")  set forth in the
                                   related  Prospectus  Supplement,  amounts  on
                                   deposit  in the  Pre-Funding  Account  may be
                                   used to purchase  additional  Mortgage Assets
                                   for  the  related  Trust.  In  addition,   if
                                   provided    in   the    related    Prospectus
                                   Supplement,  certain  additional  amounts  in
                                   respect of interest  will be  deposited  into
                                   the  Pre-Funding  Account  or  in a  separate
                                   trust   account.   The   related   Prospectus
                                   Supplement will specify the conditions  which
                                   must be  satisfied  prior to the  transfer of
                                   any   such   additional    Mortgage   Assets,
                                   including  the requisite  characteristics  of
                                   such Mortgage Assets.  Any amounts  remaining
                                   in the Pre-Funding  Account at the end of the
                                   Funding  Period  will  be  distributed  as  a
                                   principal  prepayment  to the  holders of the
                                   related  Series of  Certificates  at the time
                                   and in the  manner  set forth in the  related
                                   Prospectus   Supplement.   Unless   otherwise
                                   specified    in   the   related    Prospectus
                                   Supplement,  the  specified  period  for  the
                                   acquisition by a Trust of additional Mortgage
                                   Assets will not exceed  three months from the
                                   date such Trust is established.

Credit Enhancement.............    The  Mortgage   Assets  in  a  Trust  or  the
                                   Certificates  of one or more  classes  in the
                                   related Series may have the benefit of one or
                                   more types of credit enhancement described in
                                   the  related   Prospectus   Supplement.   See
                                   "Credit  Enhancement"  herein. The protection
                                   against  losses  afforded  by any such credit
                                   support  may be limited.  Credit  Enhancement
                                   may  include  one or  more  of the  following
                                   types:

 A. Subordination.............     A Series of  Certificates  may consist of one
                                   or more  classes of Senior  Certificates  and
                                   one   or   more   classes   of   Subordinated
                                   Certificates.  The  rights of the  holders of


                                      -14-
<PAGE>

                                   the  Subordinated  Certificates  of a  Series
                                   (the     Certificateholders      Subordinated
                                   distributions                   "Subordinated
                                   Certificateholders")  to receive with respect
                                   to the  assets in the  related  Trust will be
                                   subordinated to such rights of the holders of
                                   the Senior  Certificates  of the same  Series
                                   (the  "Senior   Certificateholders")  to  the
                                   extent  described  in the related  Prospectus
                                   Supplement. This subordination is intended to
                                   enhance the likelihood of regular  receipt by
                                   Senior  Certificateholders of the full amount
                                   of the  monthly  payments  of  principal  and
                                   interest due to them. The protection afforded
                                   to the Senior  Certificateholders of a Series
                                   by means of the subordination feature will be
                                   accomplished by (i) the preferential right of
                                   such   holders  to  receive,   prior  to  any
                                   distribution  being  made in  respect  of the
                                   related   Subordinated   Certificates,    the
                                   amounts of principal and interest due them on
                                   each  Distribution  Date  out  of  the  funds
                                   available  for  distribution  on such date in
                                   the related  Certificate  Account (as defined
                                   herein)  and, to the extent  described in the
                                   related Prospectus  Supplement,  by the right
                                   of   such    holders   to   receive    future
                                   distributions  on the  assets in the  related
                                   Trust that would  otherwise have been payable
                                   to the Subordinated Certificateholders,  (ii)
                                   reducing  the   ownership   interest  of  the
                                   related  Subordinated  Certificates,  (iii) a
                                   combination of clauses (i) and (ii) above, or
                                   (iv) as  otherwise  described  in the related
                                   Prospectus  Supplement.  If  specified in the
                                   related Prospectus Supplement,  subordination
                                   may apply only in the event of certain  types
                                   of  losses  not  covered  by  other  forms of
                                   credit  support,  such as hazard  losses  not
                                   covered by Standard Hazard Insurance Policies
                                   or losses due to the  bankruptcy  or fraud of
                                   the  Mortgagor  not  covered by a  Bankruptcy
                                   Bond.  The  protection   afforded  to  Senior
                                   Certificateholders through subordination also
                                   may be  accomplished  by  allocating  certain
                                   types  of  losses  or  delinquencies  to  the
                                   related  Subordinated   Certificates  to  the
                                   extent  described  in the related  Prospectus
                                   Supplement. The related Prospectus Supplement
                                   will set forth information concerning,  among
                                   other things,  the amount of subordination of
                                   a   class   or   classes   of    Subordinated
                                   Certificates in a Series,  the  circumstances
                                   in   which   such   subordination   will   be
                                   applicable  and the manner,  if any, in which
                                   the  amount of  subordination  will  decrease
                                   over  time.   If  specified  in  the  related
                                   Prospectus  Supplement,  the  same  class  of
                                   Certificates     may    constitute     Senior
                                   Certificates with respect to certain types of
                                   payments or certain  losses or  delinquencies
                                   and Subordinated Certificates with respect to
                                   other   types  of   payments   or  losses  or
                                   delinquencies.


B. Overcollateralization.....      If  specified   in  the  related   Prospectus
                                   Supplement,  credit  support  may  consist of
                                   overcollateralization  whereby the  aggregate
                                   principal   amount  of  the  Mortgage  Assets
                                   exceeds  the   Certificate   Balance  of  the
                                   Certificates       of      such       Series.
                                   Overcollateralization   may   exist   on  the
                                   Closing Date or may develop  thereafter  as a
                                   result of the application of certain interest



                                      -15-
<PAGE>


                                   collections or other collections  received in
                                   connection with the Mortgage Assets in excess
                                   of amounts  necessary to pay the Pass-Through
                                   Rate on the  Certificates  and certain  other
                                   amounts as may be  specified  in the  related
                                   Prospectus  Supplement.  The existence of any
                                   overcollateralization and the manner, if any,
                                   by which it increases or  decreases,  will be
                                   set   forth   in   the   related   Prospectus
                                   Supplement.


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


D. Certificate Guaranty
   Insurance Policy..........      A certificate  guaranty  insurance  policy or
                                   policies   (each,  a  "Certificate   Guaranty
                                   Insurance   Policy")   may  be  obtained  and
                                   maintained  for one or more  class or classes
                                   of  a  Series  of  Certificates.  Certificate
                                   Guaranty    Insurance    Policies   generally
                                   unconditionally and irrevocably  guarantee to
                                   Certificateholders  that the full  amount  of
                                   the  distributions of principal and interest,
                                   as well as any other amounts specified in the
                                   related   Prospectus   Supplement,   will  be
                                   received by an agent of the Trustee on behalf
                                   of Certificateholders for distribution by the
                                   Trustee to  Certificateholders.  If specified
                                   in the  related  Prospectus  Supplement,  the
                                   Certificate  Guaranty  Insurance  Policy  may
                                   only cover  ultimate  payment of principal to
                                   Certificateholders  and not timely payment of
                                   principal   on   each   Distribution    Date.
                                   Certificate  Guaranty  Insurance Policies may
                                   have  certain  limitations  set  forth in the
                                   related Prospectus Supplement, including (but
                                   not limited to)  limitations on the insurer's
                                   obligation  to guarantee  the Sellers' or the
                                   Master Servicer's obligation to repurchase or
                                   substitute   for  any  Mortgage   Loans,   to
                                   guarantee any specified  rate of  prepayments
                                   or to provide funds to redeem Certificates on
                                   any specified date. The Certificate  Guaranty
                                   Insurance  Policy  may  also  be  limited  in
                                   amount.

E.   Mortgage  Pool
     Insurance Policy..........    A mortgage pool insurance  policy or policies
                                   (each, a "Mortgage  Pool  Insurance  Policy")
                                   may be obtained and maintained for a Mortgage
                                   Pool,   which  shall  be  limited  in  scope,
                                   covering  defaults  on the  related  Mortgage
                                   Loans  in  an  initial   amount  equal  to  a
                                   specified   percentage   of   the   aggregate
                                   principal   balance  of  all  Mortgage  Loans
                                   included  in  the  Mortgage  Pool  as of  the
                                   Cut-off  Date and, if  applicable,  as of the
                                   Subsequent  Cutt-off Dates (as defined in the
                                   related Prospectus Supplement) related to the
                                   transfer of additional Mortage Loans, if any,
                                   which  are not  covered  as to  their  entire
                                   outstanding  principal  balances  by  Primary
                                   Mortgage Insurance Policies.



                                       16
<PAGE>

F.  Special Hazard
    Insurance Policy..........     A special hazard insurance policy or policies
                                   (each, a "Special Hazard Insurance  Policy"),
                                   may be obtained and maintained for a Mortgage
                                   Pool,  covering  certain  physical risks that
                                   are not otherwise insured against by standard
                                   hazard  insurance   policies.   Each  Special
                                   Hazard  Insurance  Policy  will be limited in
                                   scope and will cover  losses  pursuant to the
                                   provisions   of  each  such  Special   Hazard
                                   Insurance  Policy as described in the related
                                   Prospectus Supplement.

G.  Bankruptcy Bond...........     A   bankruptcy   bond  or  bonds   (each,   a
                                   "Bankruptcy  Bond") may be  obtained to cover
                                   certain  losses  resulting  from  proceedings
                                   under  the  federal   Bankruptcy   Code  with
                                   respect  to a  Mortgage  Loan.  The  level of
                                   coverage and the limitations in scope of each
                                   Bankruptcy  Bond  will  be  specified  in the
                                   related Prospectus Supplement.


H.  Cross Collateralization...     If  specified   in  the  related   Prospectus
                                   Supplement,   the  beneficial   ownership  of
                                   separate  Trusts or separate groups of assets
                                   included  in a  Trust  may  be  evidenced  by
                                   separate  classes  of the  related  Series of
                                   Certificates.  In such case,  credit  support
                                   may be provided by a cross  collateralization
                                   feature which requires that  distributions be
                                   made with respect to Certificates  evidencing
                                   beneficial  ownership of one or more separate
                                   Trusts or asset groups prior to distributions
                                   to   Certificates   evidencing  a  beneficial
                                   ownership  interest in other separate  Trusts
                                   or asset  groups  within the same  Trust.  If
                                   specified    in   the   related    Prospectus
                                   Supplement,  the coverage  provided by one or
                                   more  forms  of  credit   support  may  apply
                                   concurrently to two or more separate  Trusts,
                                   without priority among such Trusts, until the
                                   credit  support is exhausted.  If applicable,
                                   the  related   Prospectus   Supplement   will
                                   identify  the Trusts or asset groups to which
                                   such credit support relates and the manner of
                                   determining   the  amount  of  the   coverage
                                   provided  thereby and of the  application  of
                                   such  coverage  to the  identified  Trusts or
                                   asset groups.


I.   Other Credit Enhancement..    Other  credit  enhancement  arrangements,  as
                                   described    in   the   related    Prospectus
                                   Supplement,  including  (but not  limited to)
                                   one or more spread accounts,  cash collateral
                                   accounts  and/or other  accounts,  letters of
                                   credit,  surety  bonds,   financial  guaranty
                                   insurance  policies,   interest  rate  swaps,
                                   caps,  floors and other derivative  products,
                                   guaranteed   investment  contracts  or  third
                                   party guarantees (including guarantees by The
                                   CIT Group Holdings, Inc., its affiliates,  or
                                   an unaffiliated third party, any of which may
                                   be limited in nature) or similar  instruments
                                   or   agreements,   may  be  used  to  provide
                                   coverage  for  certain  risks or  defaults or
                                   losses. These arrangements may be in addition
                                   to or in substitution for any forms of credit
                                   support  described  in this  Prospectus.  Any
                                   such  arrangement  must be acceptable to each


                                      -17-
<PAGE>

                                   nationally   recognized   statistical  rating
                                   organization  that  provides a rating for one
                                   or more  classes  of the  related  Series  of
                                   Certificates (each, a "Rating Agency").

Advances.......................    Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,  the Master  Servicer
                                   will be  required  to remit to the Trustee no
                                   later than the day prior to the  Distribution
                                   Date and in no case  earlier than the seventh
                                   Business  Day of such  month the  amount  (an
                                   "Advance"),   if  any,   by  which  30  days'
                                   interest  at  the   Mortgage   Rate  (or,  if
                                   specified    in   the   related    Prospectus
                                   Supplement,  at the  Adjusted  Mortgage  Loan
                                   Remittance  Rate (as defined  herein)) on the
                                   then  outstanding   principal  balance  of  a
                                   Mortgage Loan exceeds the amount  received by
                                   the Master Servicer in respect of interest on
                                   the  Mortgage  Loan as of the related  Record
                                   Date (as defined herein). Any Advances by the
                                   Master  Servicer will be  reimbursable to the
                                   Master  Servicer  out  of  recoveries  on the
                                   specific  Mortgage  Assets  with  respect  to
                                   which such  Advances  were made  (e.g.,  late
                                   payments made by the related Mortgagors,  any
                                   related   Insurance   Proceeds,   Liquidation
                                   Proceeds,    Released    Mortgaged   Property
                                   Proceeds   (each,   as  defined   herein)  or
                                   proceeds of any Mortgage Loan  repurchased by
                                   the  Depositor,  a  Sub-Servicer  or a Seller
                                   pursuant  to the related  Agreement)  and any
                                   other   amount   that  would   otherwise   be
                                   distributed  to  the  holder  or  holders  of
                                   Certificates    representing   the   residual
                                   interest   of  a  Trust  for  which  a  REMIC
                                   election has been made. In addition, Advances
                                   by  the   Master   Servicer   also   will  be
                                   reimbursable to the Master Servicer from cash
                                   otherwise distributable to Certificateholders
                                   (including Senior  Certificateholders) to the
                                   extent  that the Master  Servicer  determines
                                   that any such  Advances  previously  made are
                                   not  ultimately  recoverable  as described in
                                   the  immediately   preceding  sentence.   See
                                   "Description of the  Certificates -- Advances
                                   and  Compensating   Interest"   herein.   Any
                                   obligation to make Advances may be subject to
                                   limitations   as  specified  in  the  related
                                   Prospectus  Supplement.  If  provided  in the
                                   related Prospectus Supplement, the obligation
                                   of the Master  Servicer to make such Advances
                                   will be limited to amounts  corresponding  to
                                   delinquent  interest  payments  on a Mortgage
                                   Loan and/or  will be limited to amounts  that
                                   the   Master   Servicer   believes   will  be
                                   recoverable   out   of   late   payments   by
                                   Mortgagors  on a Mortgage  Loan,  Liquidation
                                   Proceeds, Insurance Proceeds or otherwise.
                                  
Compensating Interest..........    Unless  otherwise  specified  in the  related
                                   Prospectus  Supplement,  not  later  than the
                                   close of business on the  Business  Day prior
                                   to each  Determination  Date, with respect to
                                   each  Mortgage  Loan as to which  the  Master
                                   Servicer  receives  during  the  related  Due
                                   Period a principal payment in full in advance
                                   of the final scheduled due date (a "Principal
                                   Prepayment"),  the  Master  Servicer  will be
                                   required  to remit to the Trustee for deposit
                                   in  the  Certificate   Account  from  amounts
                                   otherwise  payable to the  Master Servicer as


                                      -18-
<PAGE>


                                   servicing     compensation,     an     amount
                                   ("Compensating Interest") equal to any excess
                                   of (a) 30  days'  interest  on the  principal
                                   balance of each such  Mortgage Loan as of the
                                   beginning  of the  related  Due Period at the
                                   applicable Mortgage Rate (or, if specified in
                                   the  related  Prospectus  Supplement,  at the
                                   Adjusted  Mortgage Loan Remittance Rate) over
                                   (b) the amount of interest  actually received
                                   on the related  Mortgage Loan during such Due
                                   Period.


Optional  Termination...........   The  Master  Servicer,  the  Depositor,   the
                                   holder of the  residual  interest in a REMIC,
                                   certain  insurers or certain  other  entities
                                   specified    in   the   related    Prospectus
                                   Supplement  may have  the  option  to  effect
                                   early termination of a Series of Certificates
                                   through the purchase of the  Mortgage  Assets
                                   and other  assets in the related  Trust under
                                   the circumstances and in the manner specified
                                   in  the  related  Prospectus  Supplement  and
                                   herein  under  "The  Pooling  and   Servicing
                                   Agreement--Termination;  Purchase of Mortgage
                                   Loans." 

Mandatory  Termination..........   The Trustee,  the Master  Servicer or certain
                                   other  entities   specified  in  the  related
                                   Prospectus  Supplement  may  be  required  to
                                   effect  early  termination  of  a  Series  of
                                   Certificates  under the  circumstances and in
                                   the   manner   specified   in   the   related
                                   Prospectus  Supplement  and herein under "The
                                   Pooling and Servicing Agreement--Termination;
                                   Purchase of Mortgage Loans."

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

                                      -19-
<PAGE>

Certain Federal Income Tax
Consequences...................    The  federal  income  tax   consequences   to
                                   Certificateholders  will  vary  depending  on
                                   whether  one or more  elections  are  made to
                                   treat the Trust or specified portions thereof
                                   as  a  "real   estate   mortgage   investment
                                   conduit"  ("REMIC")  under the  provisions of
                                   the Internal Revenue Code of 1986, as amended
                                   (the "Code").  The Prospectus  Supplement for
                                   each  Series  of  Certificates  will  specify
                                   whether  such  an  election   will  be  made.
                                   Investors  are  advised to consult  their tax
                                   advisors  and  to  review  "Certain   Federal
                                   Income  Tax  Consequences"   herein  and,  if
                                   applicable,   in   the   related   Prospectus
                                   Supplement.

ERISA Considerations...........    A fiduciary of any  employee  benefit plan or
                                   other    retirement   plan   or   arrangement
                                   (including  individual  retirement  accounts,
                                   certain   Keogh   plans,    and    collective
                                   investment   funds,   separate  accounts  and
                                   insurance  company general  accounts in which
                                   such  plans,  accounts  or  arrangements  are
                                   invested) subject to the Employee  Retirement
                                   Income  Security  Act  of  1974,  as  amended
                                   ("ERISA"),   or  the  Code  should  carefully
                                   review  with its legal  advisors  whether  an
                                   investment  in  Certificates  will  cause the
                                   assets of the related  Trust to be considered
                                   plan  assets  under the  Department  of Labor
                                   ("DOL")  regulations  set  forth in 29 C.F.R.
                                   Section    2510.3-101    (the   "Plan   Asset
                                   Regulations"), thereby subjecting the Trustee
                                   and  the  Master  Servicer  to the  fiduciary
                                   investment  standards  of ERISA,  and whether
                                   the   purchase,   holding  or   transfer   of
                                   Certificates could give rise to a transaction
                                   prohibited or not otherwise permissible under
                                   ERISA or the Code or  subject  to the  excise
                                   tax  provisions  of Section 4975 of the Code,
                                   unless   a   DOL   administrative   exemption
                                   applies.  See "ERISA  Considerations"  herein
                                   and in the related Prospectus Supplement.  If
                                   specified    in   the   related    Prospectus
                                   Supplement,  certain  classes of Certificates
                                   may not be transferred unless the Trustee and
                                   the Depositor are furnished  with a letter of
                                   representation  or an  opinion  of counsel to
                                   the effect that such transfer will not result
                                   in a violation of the prohibited  transaction
                                   provisions of ERISA and the Code and will not
                                   subject the  Trustee,  the  Depositor  or the
                                   Master  Servicer to  additional  obligations.
                                   See         "Description        of        the
                                   Certificates--General"       and       "ERISA
                                   Considerations"  herein  and in  the  related
                                   Prospectus Supplement.

                                      -20-
<PAGE>

Registration of
Certificates...................    If  specified   in  the  related   Prospectus
                                   Supplement,  Certificates will be represented
                                   by global certificates registered in the name
                                   of Cede & Co.  ("Cede"),  as  nominee  of The
                                   Depository Trust Company ("DTC"),  or another
                                   nominee.  In  such  case,  Certificateholders
                                   will not be  entitled  to receive  Definitive
                                   Certificates (as defined herein) representing
                                   such Certificateholders' interests, except in
                                   certain   circumstances   described   in  the
                                   related Prospectus  Supplement.  If specified
                                   in   the   related   Prospectus   Supplement,
                                   Certificateholders may also hold Certificates
                                   of  a  Series  through  Cedel  Bank,  societe
                                   anonyme  ("Cedel")  or the  Euroclear  System
                                   ("Euroclear")   in   Europe,   if  they   are
                                   participants  in such  systems or  indirectly
                                   through  organizations  that are participants
                                   in  such  systems.  See  "Description  of the
                                   Certificates--Book-Entry        Certificates"
                                   herein.

                                      -21-
<PAGE>

                                  RISK FACTORS

     Prospective  Certificateholders (as defined herein) should consider,  among
other things,  the following risk factors in connection with the purchase of the
Certificates (as defined herein):

     1. General. An investment in Certificates  evidencing interests in Mortgage
Loans (as defined herein) may be affected,  among other things,  by a decline in
real estate values or changes in mortgage  market rates.  An overall  decline in
the  market  value of  residential  real  estate,  the  general  condition  of a
Mortgaged Property (as defined herein), or other factors, could adversely affect
the values of the Mortgaged Properties such that the outstanding balances of the
Mortgage  Loans,  together  with any senior liens on the  Mortgaged  Properties,
equal or exceed  the value of the  Mortgaged  Properties.  Such a decline  could
extinguish  the  interest  of the  related  Trust  (as  defined  herein)  in the
Mortgaged  Properties  before  having any effect on the  interest of the related
senior  mortgagee.  Certain of the  Mortgage  Loans may be secured by  Mortgaged
Properties  located in areas of the country which have  experienced  declines in
real estate values over the last few years.  The  Depositor (as defined  herein)
will not be able to quantify  the impact of any property  value  declines on the
Mortgage Loans or predict whether,  to what extent or how long such declines may
continue.  In  periods of such  declines,  the  actual  rates of  delinquencies,
foreclosures  and  losses  on the  Mortgage  Loans  could be higher  than  those
historically  experienced in the mortgage lending industry in general.  See "The
Home Equity Lending  Program--Servicing  and Collections"  herein. To the extent
that such losses are not covered by the subordination of any class or Series (as
defined  herein) of  Certificates,  applicable  insurance  policies or alternate
credit enhancement, holders of the Certificates of a Series evidencing interests
in a Mortgage Pool (as defined herein) will bear all risk of loss resulting from
default by borrowers on such Mortgage Loans (each a  "Mortgagor")  and will have
to look  primarily to the value of the Mortgaged  Properties for recovery of the
outstanding  principal and unpaid interest of the defaulted  Mortgage Loans. See
"The Trusts" herein.

     2. Limited Obligations.  The Certificates will not represent an interest in
or obligation of The CIT Group Securitization Corporation III (the "Depositor"),
The CIT Group/Sales Financing,  Inc. ("CITSF"),  The CIT Group/Consumer Finance,
Inc. ("CIT Consumer  Finance"),  The CIT Group Holdings,  Inc. ("CIT") or any of
their respective  affiliates,  unless (and to the extent) expressly  provided in
the related  Prospectus  Supplement.  Unless  expressly  provided in the related
Prospectus Supplement, the Certificates will not be insured or guaranteed by any
government  agency  or  instrumentality,  nor by  the  Depositor,  CIT  Consumer
Finance, CITSF, CIT or any of their respective affiliates.

     3.  Yield  and  Prepayment  Considerations.  The yield to  maturity  of the
Certificates  of each  Series  will  depend on the rate of payment of  principal
(including  prepayments,  liquidations  due to defaults,  and repurchases due to
conversion of Adjustable Rate Mortgage Loans to Fixed Rate Mortgage Loans (each,
as  defined  herein) or  breaches  of  representations  and  warranties)  on the
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 Certificates  purchased at
premiums  or  discounted  to par  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 Certificates,  including certain other classes
in a Series  including  more than one class of  Certificates,  may be relatively
more sensitive to the rate of the prepayment on the related  Mortgage Loans than
other classes of Certificates. See "Yield and Prepayment Considerations" herein.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Mortgage  Loans  generally  may be  prepaid  in  whole  or in part at any  time.
However,  if permitted by the mortgage  documentation  and  applicable  law, the
Master Servicer may charge a prepayment  penalty or premium in connection with a
prepayment,  but CIT Consumer  Finance's current operating system cannot process


                                      -22-
<PAGE>

prepayment  penalties  for  partial  prepayments  on  any  Mortgage  Loan.  Such
penalties or premiums will be property of the related Trust.  See "Certain Legal
Aspects of the Mortgage Loans - Prepayment and Late Charges" and "Description of
the Certificates - Distributions on Certificates - Available Funds" herein.  The
rate of prepayments  of the Mortgage  Loans cannot be predicted.  The prepayment
experience on the Mortgage Loans and the mortgage  loans  underlying the Private
Mortgage-Backed  Securities (as defined  herein) will affect the average life of
the  Certificates  or each class of  Certificates.  Prepayments  on the Mortgage
Loans and the mortgage loans underlying the Private  Mortgage-Backed  Securities
may be  influenced  by a  variety  of  economic,  geographic,  social  and other
factors,  including the  difference  between the interest  rates on the Mortgage
Loans or the mortgage loans  underlying the Private  Mortgage-Backed  Securities
and prevailing mortgage rates (giving consideration to the cost of refinancing).
Therefore, no assurance can be given as to the level of prepayments that a Trust
will experience.

     Evidence  suggests that the  prepayment  behavior of a pool  including home
equity  loans  may be  significantly  different  from  that  of a pool  composed
entirely of first-lien  purchase money mortgage loans with  equivalent  interest
rates and maturities.  For example,  the smaller average  principal balance of a
pool of home equity loans may result in a higher  prepayment rate than that of a
pool of first-lien  purchase money mortgage loans with a larger average balance,
regardless of the interest rate environment. A small principal balance, however,
also may make  refinancing  a home  equity  loan at a lower  interest  rate less
attractive to the borrower  relative to refinancing a larger balance  first-lien
purchase  money  mortgage  loan  because the borrower may perceive the impact of
lower  interest  rates  on the size of the  monthly  payment  for a home  equity
mortgage loan to be less than for a first-lien purchase money mortgage loan with
a larger balance.  The amounts of, and interest rates on, the underlying  senior
mortgage  loans  might be expected  to affect the  prepayment  rate of a pool of
junior  mortgage  loans.  The use of  first-lien  mortgage  loans  as  long-term
financing  for  home  purchase  and the use of  junior  lien  mortgage  loans as
shorter-term  financing for a variety of purposes,  including home  improvement,
education  expenses and purchases of consumer durables such as automobiles might
also affect  prepayment  rates.  Accordingly,  the Mortgage Loans which are home
equity  loans  may  experience  a higher  rate of  prepayment  than  traditional
fixed-rate  mortgage loans. In addition,  any future limitations on the right of
borrowers to deduct interest  payments on home equity mortgage loans for federal
income tax purposes may further  increase the rate of  prepayments  of such home
equity loans. See "Yield and Prepayment Considerations" herein.

     Prepayments of the Mortgage Loans may result from voluntary  early payments
by Mortgagors (including payments in connection with refinancings of the related
senior mortgage loan or loans), sales of Mortgaged Properties subject to "due on
sale"  provisions  and  liquidations  due to default,  as well as the receipt of
proceeds from physical damage, credit life and disability insurance policies, if
any. The Mortgage  Loans  generally  contain "due on sale"  provisions,  and the
Master  Servicer  will be required to enforce  such  provisions  unless (i) such
enforcement  will impair or threaten  to impair any  recovery  under any related
Primary  Mortgage  Insurance  Policy  (as  defined  herein)  or will  materially
increase  the risk of default or  delinquency  on, or  materially  decrease  the
security for, such  Mortgage Loan or (ii) such  enforcement  is not permitted by
applicable law or the applicable Mortgage (as defined herein), in which case the
Master  Servicer is authorized to permit the purchaser of the related  Mortgaged
Property to assume the Mortgage Loan. See "The Pooling and Servicing  Agreement"
and "Certain Legal Aspects of the Mortgage  Loans - Due on Sale Clauses"  herein
and the related Prospectus Supplement.

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

     Prepayments may also result from mandatory  prepayments  relating to unused
moneys  held  in  Pre-Funding   Accounts  (as  defined  herein),   if  any,  and
refinancings  by a Seller (as defined herein) of the Mortgage Loan. In addition,


                                      -23-
<PAGE>

repurchases  or  purchases  from a  Trust  of  Mortgage  Loans  or  substitution
adjustments  required to be made under the related  Agreement will have the same
effect on the Certificateholders as a prepayment of such Mortgage Loans.

     4. Risk of Early  Defaults.  Certain of the  Mortgage  Loans  underlying  a
Series of Certificates may be recently originated as of the date of inclusion in
the  related  Mortgage  Pool.  Although  little data is  available,  defaults on
mortgage loans are generally  expected to occur with greater  frequency in their
early years.  Certain of the Mortgage Loans  underlying a Series of Certificates
may be  delinquent  in respect of the  payment of  principal  and  interest.  In
addition, certain of the Mortgagors under the Mortgage Loans underlying a Series
of Certificates may be subject to personal bankruptcy proceedings. Such Mortgage
Loans may be subject to a greater risk of default.  See "Trusts" herein and "The
Mortgage Pool" in the related Prospectus Supplement.


     5.  Risk  of  the  Losses  Associated  with  Junior  Liens.  A  substantial
proportion of the residential  mortgage loans originated by CIT Consumer Finance
historically have been mortgage loans secured by liens subordinate to the rights
of the mortgagee  under each related senior mortgage  ("Junior Lien Loans").  In
most (or all) cases such  senior  mortgage or deed or trust will not be included
in the  Mortgage  Pool.  Although  little  data  is  available  on CIT  Consumer
Finance's  portfolio,  the rate of default  of Junior  Lien Loans may be greater
than that of mortgage loans secured by senior liens on comparable properties.


     A primary  risk to holders of Junior  Lien  Loans is the  possibility  that
adequate  funds will not be received in  connection  with a  foreclosure  of the
related  senior  lien to satisfy  both the senior  mortgage  and the Junior Lien
Loan. The proceeds from any liquidation,  insurance or condemnation  proceedings
will be available to satisfy the principal balance of a Junior Lien Loan only to
the extent that the claims, if any, of each such senior mortgagee or beneficiary
are satisfied in full,  including any related foreclosure costs and, in the case
of a judicial  foreclosure,  only to the extent  that the junior  mortgagee  has
answered and established its claim.  In addition,  a mortgagee  holding a Junior
Lien  Loan  may not  foreclose  on the  related  mortgaged  property  unless  it
forecloses subject to the related senior mortgage or mortgages, in which case it
must  either pay the entire  amount of each senior  mortgage  to the  applicable
mortgagee at or prior to the  foreclosure  sale or undertake  the  obligation to
make payments on each senior  mortgage in the event of default  thereunder.  See
"Certain Legal Aspects of the Mortgage Loans - Foreclosure" herein.

     In servicing  Junior Lien Loans in its portfolio,  it has been the practice
of CIT Consumer  Finance to satisfy each such senior mortgage at or prior to the
foreclosure  sale only to the extent that it determines  any amount so paid will
be recoverable from future payments and collections on such Junior Lien Loans or
otherwise.  In  servicing  Junior Lien Loans in its  portfolio,  it has been the
practice  of CIT  Consumer  Finance  to advance  funds to keep the  senior  lien
current in the event the mortgagor is in default  thereunder  until such time as
CIT  Consumer  Finance  satisfies  the  senior  lien by  sale  of the  mortgaged
property,  but only to the  extent  that it  determines  such  advances  will be
recoverable  from future  payments and  collections  on that Junior Lien Loan or
otherwise.  CIT  Consumer  Finance may modify these  practices at any time.  The
related  Trust will have no source of funds to satisfy a senior  mortgage  or to
make payments due to any senior mortgagee. The Junior Lien Loans are subject and
subordinate  to any senior  liens  affecting  the  related  Mortgaged  Property,
including  limitations  and  prohibitions  which may be contained in such senior
liens upon  subordinate  financing.  See "Certain  Legal Aspects of The Mortgage
Loans" herein.

     6.  Potential  Conflict of Interest.  CIT Consumer  Finance may hold both a
senior  mortgage and a Junior Lien Loan on the same  Mortgaged  Property (or CIT
Consumer  Finance may in the future originate a mortgage loan which is junior or
senior to a Mortgage Loan included in the Mortgage Pool). In such circumstances,


                                      -24-
<PAGE>

CIT Consumer  Finance may, in its role as Master  Servicer,  be required to make
decisions   regarding  a  Mortgage   Loan  which  could   affect  the  value  or
collectability  of a mortgage  held by CIT  Consumer  Finance (or by a trust for
which CIT Consumer Finance acts as servicer) on the same Mortgaged Property.

     7. Limited  Liquidity.  There can be no assurance  that a secondary  market
will develop for the Certificates of any Series or, if it does develop,  that it
will  provide the holders of  Certificates  of such  Series  with  liquidity  of
investment  or that it will remain for the life of such Series of  Certificates.
Although the  Certificateholders  of each Series will receive monthly statements
containing certain statistical  information with respect to the related Mortgage
Pool, the Depositor publishes no information relating to the Certificates of any
Series or any Mortgage  Pool.  The limited  availability  of any such  published
information may influence the liquidity of the Certificates.

     8.  Subordination.  With respect to Certificates of a Series having a class
of  Subordinated  Certificates  (as  defined  herein),  while the  subordination
feature is intended to enhance the likelihood of timely payment of principal and
interest  to  Senior  Certificateholders  (as  defined  herein),  the  level  of
subordination  may be limited,  as specified in the Prospectus  Supplement,  the
Reserve  Fund (as defined  herein),  if any,  could be  depleted,  and  payments
applied to the Senior  Certificates  (as defined herein) which are otherwise due
to the Subordinated Certificates may be less than the losses.

     9. Risk of Losses  Associated  with Balloon and Call Loans.  Certain of the
Mortgage  Loans may  constitute  Balloon Loans and Call Loans (each,  as defined
herein).  Balloon Loans are originated  with a stated  maturity of less than the
period of time  required to amortize the Balloon Loan  principal  based upon the
monthly payment amount.  Consequently,  upon the maturity of a Balloon Loan, the
Mortgagor  will be required to make a Balloon  Payment (as defined  herein) that
will be significantly larger than the previous monthly payments. Call Loans have
a scheduled  payment and term which fully  amortizes  principal.  The terms of a
Call  Loan  permit  the  mortgagee  to  require  the  Mortgagor  to pay the full
principal  balance of the Mortgage Loan on a specified date before its scheduled
maturity  date. If the mortgagee  exercises the call option in a Call Loan,  the
Mortgagor will be required to make a payment that will be  significantly  larger
than the previous monthly  payments.  The ability of such a Mortgagor to repay a
Balloon  Loan at maturity or a Call Loan on the date a call option is  exercised
frequently  will depend on such  Mortgagor's  ability to refinance  the Mortgage
Loan.  The  ability of a Mortgagor  to  refinance  such a Mortgage  Loan will be
affected by a number of factors, including the level of available mortgage rates
at the time, the value of the related Mortgaged Property, the Mortgagor's equity
in the related Mortgaged Property,  the  creditworthiness of the Mortgagor,  the
tax laws and general economic conditions at the time.


     Although a low interest rate  environment may facilitate the refinancing of
a Balloon  Payment,  the receipt and reinvestment by  Certificateholders  of the
proceeds in such an environment  may produce a lower return than that previously
received in respect of the related  Mortgage Loan.  Conversely,  a high interest
rate  environment  may make it more  difficult for the Mortgagor to accomplish a
refinancing  and may result in  delinquencies  or  defaults.  Except as provided
below,  none of the Depositor,  the Sellers,  the Master Servicer or the Trustee
will be obligated to provide  funds to refinance  any Mortgage  Loan,  including
Balloon  Loans or Call  Loans.  However,  CIT  Consumer  Finance  may in certain
limited circumstances be required by law to provide such refinancing.


     10.  Risk  of  Losses  Associated  with  Adjustable  Rate  Mortgage  Loans.
Adjustable  Rate Mortgage Loans (as defined  herein) may be  underwritten on the
basis of an assessment that Mortgagors will have the ability to make payments in
higher  amounts after  relatively  short periods of time. In some  instances,  a
Mortgagor's  income may not be  sufficient  to enable him or her to  continue to
make his or her loan payments as such payments  increase and thus the likelihood
of default will increase.

                                      -25-
<PAGE>

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

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

     Liquidation  expenses with respect to defaulted  Mortgage Loans do not vary
directly  with  the  outstanding  principal  balance  of the loan at the time of
default.  Therefore,  assuming that the Master  Servicer takes the same steps in
realizing  upon a defaulted  Mortgage  Loan having a small  remaining  principal
balance as it would in the case of a  defaulted  Mortgage  Loan  having a larger
principal  balance,  the amount realized after expenses of liquidation  would be
less  as a  percentage  of the  outstanding  principal  balance  of the  smaller
principal  balance  Mortgage Loan than would be the case with a larger principal
balance loan. Because the average outstanding principal balances of the Mortgage
Loans which are home equity loans are small relative to the size of the loans in
a  typical  pool  composed  entirely  of first  mortgages,  realizations  net of
liquidation expenses on defaulted Mortgage Loans which are home equity loans may
also be smaller as a  percentage  of the  principal  amount of such home  equity
loans than would be the case with a typical pool of first Mortgage Loans.

     13. Risk of Losses Associated with Mortgaged  Properties.  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  principal  balances of the Mortgage Loans (and
any  additional  financing by other  lenders 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 experienced by CIT Consumer  Finance or those now
generally  experienced in the mortgage lending  industry.  In addition,  adverse
economic conditions and other factors (which may or may not affect real property


                                      -26-
<PAGE>

values) 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,  foreclosures and losses with respect to any Mortgage Pool. To
the extent  that such  losses are not  covered by  subordination  provisions  or
alternative credit enhancement arrangements, such losses will be borne, at least
in part, by the holders of the Certificates of the related Series.

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

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

     14. Litigation.  Any material  litigation pending against the Depositor,  a
Seller or the  Master  Servicer  will be  specified  in the  related  Prospectus
Supplement.

     15. Geographic  Concentration of Mortgaged  Properties.  Certain geographic
regions from time to time will experience  weaker regional  economic  conditions
and housing markets than will other regions, and, consequently,  will experience
higher rates of loss and delinquency on mortgage loans  generally.  The Mortgage
Loans  underlying  certain Series of  Certificates  may be  concentrated in such
regions,  and such concentrations may present risk considerations in addition to
those  generally  present  for similar  mortgage  loan  asset-backed  securities
without   such   concentrations.   Information   with   respect  to   geographic
concentration  of  Mortgaged   Properties  will  be  specified  in  the  related
Prospectus Supplement.

     16. Legal Considerations. Applicable state laws generally regulate interest
rates and other charges,  require certain disclosures,  and require licensing of
the Mortgage Loan  originators,  the Master  Servicer and any  Sub-Servicer  (as
defined  herein).  In addition,  most states have other laws,  public policy and
general principles of equity relating to the protection of consumers, unfair and
deceptive  practices and practices that may apply to the origination,  servicing
and  collection  of the  Mortgage  Loans.  Depending  on the  provisions  of the
applicable law and the specific facts and circumstances involved,  violations of
these laws,  policies and  principles may limit the ability of a Trust or of the
Master  Servicer to collect all or part of the  principal  of or interest on the
Mortgage Loans, may entitle the Mortgagor to a refund of amounts previously paid
and, in addition,  could subject a Trust and the Master  Servicer to damages and
administrative  sanctions.  See "Certain  Legal  Aspects of The Mortgage  Loans"
herein. Unless otherwise specified in the related Prospectus Supplement, neither
the related Trust nor the Depositor  will obtain any licenses  under any federal
or state consumer laws or  regulations.  The absence of such licenses may impede
the  enforcement  of  certain  rights or may give rise to  certain  defenses  in
actions  seeking  enforcement  of such  rights  which may  prevent a Trust  from
collecting amounts due under the Mortgage Loans.

     The Mortgage Loans may also be subject to federal laws, including:  (i) the
Federal  Truth-in-Lending  Act and  Regulation Z promulgated  thereunder and the
Real Estate Settlement  Procedures Act and Regulation X promulgated  thereunder,
which require certain  disclosures to the Mortgagors  regarding the terms of the
Mortgage  Loans;  (ii)  the  Equal  Credit  Opportunity  Act  and  Regulation  B
promulgated thereunder, which prohibit discrimination in the extension of credit


                                      -27-
<PAGE>

and  administration of loans on the basis of age, race,  color,  sex,  religion,
marital status, national origin, receipt of public assistance or the exercise of
any right  under the  Consumer  Credit  Protection  Act;  (iii) the Fair  Credit
Reporting Act, which  regulates the use and reporting of information  related to
the  Mortgagor's  credit  experience,  and  (iv)  the Fair  Housing  Act,  which
prohibits discrimination on the basis of, among other things, familial status or
handicap.

     The  Mortgage  Loans  may be  subject  to the  Home  Ownership  and  Equity
Protection  Act of 1994 (the "Home  Ownership  Act")  which  amended the Federal
Truth-in-Lending  Act as it applies to mortgages  subject to the Home  Ownership
Act. The Home Ownership Act requires certain additional  disclosures,  specifies
the timing of such  disclosures and limits or prohibits the inclusion of certain
provisions in mortgages  subject to the Home  Ownership  Act. The Home Ownership
Act also provides  that any  purchaser or assignee of a mortgage  covered by the
Home  Ownership  Act is  subject to all of the  claims  and  defenses  which the
borrower could assert against the original lender.  The maximum damages that may
be  recovered  by a  borrower  from an  assignee  in an  action  under  the Home
Ownership Act are the  remaining  amount of  indebtedness  plus the total amount
paid by the borrower in connection  with the mortgage  loan. Any Trust for which
the Mortgage Assets (as defined  herein)  include  Mortgage Loans subject to the
Home  Ownership Act would be subject to all of the claims and defenses which the
Mortgagor  could assert against the original  lender.  Any violation of the Home
Ownership  Act which  would  result in such  liability  would be a breach of the
Seller's  representations  and warranties,  and the Seller would be obligated to
cure,  repurchase or, if permitted by the related Agreement,  substitute another
Mortgage Loan for the Mortgage Loan in question.

     Depending on the  provisions of the  applicable  law and the specific facts
and  circumstances  involved,  violations  of these laws,  policies  and general
principles of equity may limit the ability of a Trust or of the Master  Servicer
to collect all or part of the  principal of or interest on the  Mortgage  Loans,
may entitle the  Mortgagor to rescind the  Mortgage  Loan and the Mortgage or to
obtain a refund of amounts  previously  paid and, in addition,  could  subject a
Trust or the Master  Servicer to damages and  administrative  sanctions.  If the
Master Servicer is unable to collect all or part of the principal or interest on
the Mortgage  Loans because of a violation of the  aforementioned  laws,  public
policies or general principles of equity,  then the Trust may delay payments to,
or be unable  to repay all  amounts  owed to,  Certificateholders.  Furthermore,
depending  upon whether  damages and sanctions  are assessed  against the Master
Servicer such  violations  may  materially  impact the financial  ability of CIT
Consumer  Finance to  continue  to act as Master  Servicer or the ability of CIT
Consumer  Finance to  repurchase  or replace  Mortgage  Loans if such  violation
breaches a representation or warranty contained in the related Agreement.

     In  addition,  numerous  other  federal  and  state  statutory  provisions,
including the federal  bankruptcy  laws, the Soldiers' and Sailors' Civil Relief
Act of 1940,  as amended (the "Relief  Act") and state debtor  relief laws,  may
also adversely affect the Master Servicer's  ability to collect the principal of
or interest on the  Mortgage  Loans and also would  affect the  interests of the
Certificateholders  in such  Mortgage  Loans if such laws result in the Mortgage
Loans being  uncollectible.  See "Certain  Legal Aspects of the Mortgage  Loans"
herein.

     Generally,  under the terms of the Relief Act or similar state legislation,
a Mortgagor who enters  military  service after the  origination  of the related
Mortgage Loan (including a Mortgagor who is a member of the National Guard or is
in reserve  status at the time of the  origination  of the Mortgage  Loan and is
later called to active  duty) may not be charged  interest  (including  fees and
charges) above an annual rate of 6% during the period of such Mortgagor's active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible that such action could have an effect,  for an indeterminate  period
of time,  on the  ability of the Master  Servicer  to  collect  full  amounts of
interest on certain of the Mortgage Loans.  In addition,  the Relief Act imposes
limitations that would impair the ability of the Master Servicer to foreclose on


                                      -28-
<PAGE>

an affected  Mortgage Loan during the Mortgagor's  period of active duty status.
Thus,  in the event that such a Mortgage  Loan goes into  default,  there may be
delays and losses  occasioned  by the  inability to realize  upon the  Mortgaged
Property in a timely fashion.

     Under  environmental  legislation  and  judicial  decisions  applicable  in
various states,  a secured party which takes a deed in lieu of  foreclosure,  or
acquires at a foreclosure sale a mortgaged  property that, prior to foreclosure,
has been involved in decisions or actions which may lead to  contamination  of a
property,   may  be  liable  for  the  costs  of  cleaning  up  the  purportedly
contaminated site. It is unclear whether such costs, which could be substantial,
would be imposed on a holder of a mortgage note (such as a Trust) which does not
directly or through its agents use the Mortgaged  Properties in a manner causing
an  environmental  hazard.  See "Certain  Legal  Aspects of The Mortgage  Loans"
herein.

     17. Liens and Certain  Other  Aspects of the Mortgage  Loans.  A variety of
factors  may limit the  ability of the  Certificateholders  to realize  upon the
Mortgaged  Properties  securing  the  Mortgage  Loans or may  limit  the  amount
realized to less than the amount due. See "Certain Legal Aspects of the Mortgage
Loans" herein.

     Because of the  expense  and  administrative  inconvenience  involved,  the
Seller and the  Depositor  will not deliver to the Trustee  any  assignments  in
recordable  form  of  the  Mortgages.  Consequently,  in  some  states,  if  the
assignment is not recorded in the proper  office,  the assignment to the Trustee
may not be  effective  against  creditors  of the Seller or the  Depositor  or a
trustee in bankruptcy  of the Seller or the  Depositor.  As a result,  the Trust
would not be able to claim the Mortgaged  Property as collateral  for a Mortgage
Loan.

     18.  The Status of the  Mortgage  Loans in the Event of  Bankruptcy  of the
Depositor,  CIT Consumer Finance or CITSF. In the event of the bankruptcy of the
Depositor, CIT Consumer Finance, CITSF or any affiliate thereof which originated
any Mortgage  Loans,  a trustee in  bankruptcy  of the  Depositor,  CIT Consumer
Finance,  CITSF or such  affiliate,  or the  creditors  thereof could attempt to
convince the relevant court to recharacterize the transfer of the Mortgage Loans
to the related  Trust as a borrowing by the  Depositor,  CIT  Consumer  Finance,
CITSF or such affiliate with the result, if such recharacterization were upheld,
that the  Certificateholders  would be deemed  creditors of the  Depositor,  CIT
Consumer Finance,  CITSF or such affiliate,  secured by a pledge of the Mortgage
Loans.  If the  Mortgage  Loans were  deemed  "sold" to the related  Trust,  the
Mortgage Loans would not be assets of the Depositor, CIT Consumer Finance, CITSF
or such  affiliate and would not be available to their  creditors.  In the event
that an attempt to convince the relevant court to recharacterize the transfer of
the Mortgage Loans as a secured loan were successful,  the Trustee, on behalf of
the holders of the Certificates, would have a secured claim against the relevant
entity but would be delayed or prohibited from exercising  remedies with respect
to the Mortgage  Loans or taking  actions  with  respect to the relevant  entity
absent court approval.  In addition,  other  collateral might be substituted for
the  Mortgage  Loans,  and  collections  on the  Mortgage  Loans  or such  other
collateral  might be applied to make  distributions of principal and interest on
the  Certificates  at  different  times  than  those  required  by  the  related
Agreement. Moreover, payment of interest which accrued after the commencement of
the  bankruptcy or insolvency  proceeding  might be limited,  and payment of the
"loan" could be accelerated,  with holders of  Certificates  losing the right to
future interest distributions.  Even if such an attempt were not successful,  it
is possible that  distributions on the  Certificates  would be subject to delays
while the claim was being resolved by a court.

     19. ERISA  Considerations.  An investment in a class of Certificates of any
Series by Plans (as defined  herein) may give rise to a  prohibited  transaction
under ERISA (as defined herein) Section 406 and be subject to tax under Code (as
defined herein) Section 4975 unless a statutory or  administrative  exemption is
available.  Accordingly,  fiduciaries  of any  employee  benefit  plan or  other


                                      -29-
<PAGE>

retirement  arrangement should consult their counsel before purchasing any class
of  Certificates.  Certain  classes of  Certificates  will not be  eligible  for
purchase  by  Plans.  See  "ERISA  Considerations"  herein  and in  the  related
Prospectus Supplement.

     20. Limitations,  Reduction and Substitution of Credit Enhancement.  Credit
enhancement  may be provided with respect to one or more classes of Certificates
of a Series to cover certain types of losses on the underlying  Mortgage  Loans.
Credit  enhancement  may be provided by one or more  forms,  including,  but not
limited to, subordination of one or more classes of Certificates of such Series,
letter of credit,  financial guaranty insurance policy,  mortgage pool insurance
policy,  special hazard insurance  policy,  reserve fund,  spread account,  cash
collateral account, overcollateralization, cross collateralization or other type
of credit enhancement (each, a "Credit Enhancement" and the entity providing it,
a "Credit  Enhancer").  The coverage of any Credit Enhancement may be limited or
have  exclusions  from  coverage  and may  decline  over  time or under  certain
circumstances,  all as  specified  in the  related  Prospectus  Supplement.  See
"Credit Enhancement" herein.

     21. Certificate  Rating. It will be a condition to the issuance of a Series
of Certificates that each class be rated in the rating  categories  specified in
the related  Prospectus  Supplement  by each Rating  Agency (as defined  herein)
identified in the related Prospectus Supplement.  Any such rating would be based
on, among other things,  the adequacy of the value of the Mortgage Loans and any
credit enhancement with respect to such Series. Such rating should not be deemed
a recommendation to purchase, hold or sell Certificates, inasmuch as it does not
address  market  price or  suitability  for a  particular  investor.  Ratings on
mortgage  pass-through  certificates  do  not  represent  an  assessment  of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments  might differ from those  originally  anticipated.  There is also no
assurance  that any such rating  will  remain in effect for any given  period of
time or may not be lowered or withdrawn  entirely by the Rating Agency if in its
judgment circumstances in the future so warrant. In addition to being lowered or
withdrawn due to any erosion in the adequacy of the value of the Mortgage Loans,
such rating might also be lowered or withdrawn,  among other reasons, because of
an adverse change in the financial or other  condition of a Credit Enhancer or a
change in the rating of such a Credit  Enhancer's  long term debt.  In the event
the rating is lowered or withdrawn,  the  liquidity of the related  Certificates
may be adversely affected.

     The  rating  of  Certificates   credit  enhanced  through  external  Credit
Enhancement such as a letter of credit,  financial  guaranty insurance policy or
mortgage pool insurance  will depend  primarily on the  creditworthiness  of the
Credit  Enhancer.  Any  reduction  in the rating  assigned to the  claims-paying
ability of the related Credit  Enhancer below the rating  initially given to the
Certificates   would  likely  result  in  a  reduction  in  the  rating  of  the
Certificates. See "Ratings" herein and in the related Prospectus Supplement.

     22. The Subsequent  Mortgage Loans.  The conveyance of additional  Mortgage
Assets by the  Depositor  during the  Funding  Period (as  defined  herein),  is
subject to the conditions described in the related Prospectus Supplement. If the
Depositor is unable to  originate  Mortgage  Loans  satisfying  such  conditions
during the Funding Period,  the Depositor will have insufficient  Mortgage Loans
to  sell  to the  Trust,  thereby  resulting  in  prepayments  of  principal  to
Certificateholders as described below.

     Each  additional  Mortgage  Asset must  satisfy  the  eligibility  criteria
specified in the related  Prospectus  Supplement and in the related Agreement at
the time of its  addition.  The  Depositor or its  affiliate  (the seller of any
additional  Mortgage Assets to the Trust) will certify that all such eligibility
criteria  have been  satisfied and CIT Consumer  Finance or its  affiliate  (the
seller of any additional Mortgage Assets to the Depositor) will certify that all
conditions  precedent to the sale of the additional Mortgage Assets to the Trust
have been  satisfied.  It is a condition to the sale of any additional  Mortgage
Assets to the Trust that the Rating  Agencies,  after  receiving prior notice of
the  proposed  transfer of  additional  Mortgage  Assets to the Trust,  have not
advised  the  Seller  or the  Trustee  that the  conveyance  of such  additional
Mortgage Assets will result in a qualification,  downgrade, or withdrawal of its
then current  rating of the  Certificates.  Following the transfer of additional
Mortgage Assets to the Pool the aggregate characteristics of the Mortgage Assets
then  held in the Pool may vary  from  those of the  Mortgage  Loans  originally
included therein.

                                      -30-
<PAGE>

     The ability of the Trust to invest in additional Mortgage Assets is largely
dependent  upon  whether  CIT  Consumer  Finance or its  affiliates  are able to
originate or purchase  Mortgage  Loans that meet the  requirements  for transfer
from CIT Consumer  Finance to the  Depositor  under the related  Agreement.  The
ability of CIT Consumer  Finance or its affiliates to originate or purchase such
Mortgage  Loans may be  affected  by a variety of social and  economic  factors.
Moreover,  such factors may affect the ability of the  Mortgagors  thereunder to
perform their  obligations  thereunder which may cause Mortgage Loans originated
or  purchased  by CIT  Consumer  Finance or its  affiliates  to fail to meet the
requirements for transfer under the related Agreement.  Economic factors include
interest  rates,  unemployment  levels,  the  rate  of  inflation  and  consumer
perception of economic conditions  generally.  However,  CIT Consumer Finance is
unable  to  determine  and has no basis to  predict  whether  or to what  extent
economic or social factors will affect the  performance  by such  Mortgagors and
the availability of additional Mortgage Loans.

     23.  Prepayment  from  the  Pre-Funding  Account.  To the  extent  that the
Pre-Funded Amount has not been fully applied by the Trust to purchase additional
Mortgage  Assets by the end of the  Funding  Period,  the  amount  remaining  on
deposit  in  the   Pre-Funding   Account   will  be  payable  as   principal  to
Certificateholders  on the  first  Distribution  Date  following  the end of the
Funding Period,  or, if the end of the Funding Period is on a Distribution Date,
then on such date.

     In the event that amounts remain on deposit in the  Pre-Funding  Account at
the end of the Funding Period and are applied to the payment of principal to the
Certificateholders,  such partial  retirement  of  Certificates  may shorten the
average  life  of the  Certificates  and may  cause  the  Certificateholders  to
experience a lower yield on the Certificates. In addition, any reinvestment risk
resulting  from such  partial  retirement  will be borne by the  holders of such
Certificates.

     24. Risk of  Commingling.  At any time that the  requirements  as specified
under  "The  Pooling  and  Servicing  Agreement--Payments  on  Mortgage  Assets;
Deposits to  Certificate  Account,"  are met,  the Master  Servicer  may deposit
payments and  collections  received on or with respect to the Mortgage  Loans in
the Certificate  Account monthly on the Deposit Date (as defined herein).  Until
the  Master   Servicer  makes  such  a  monthly  deposit  into  the  Certificate
Account,the  Master Servicer may invest collections on the Mortgage Loans at its
own risk and for its own benefit and need not segregate the collections from its
own funds.  If the  Master  Servicer  were  unable to remit such funds or if the
Master Servicer became insolvent,  the holders of the Certificates could incur a
loss with respect to collections not deposited in the Certificate Account.

     25.  Book-Entry  Registration.  Issuance of the  Certificates in book-entry
form may reduce the  liquidity of such  Certificates  in the  secondary  trading
market since investors may be unwilling to purchase  Certificates for which they
cannot    obtain    definitive    physical    securities    representing    such
Certificateholders'  interests, except in certain circumstances described in the
related Prospectus Supplement.

     Transactions  in  Certificates  will, in most cases, be able to be effected
only through The  Depository  Trust Company  ("DTC"),  Participants  or Indirect
Participants  (each, as defined herein) and certain banks or through Cedel Bank,
societe anonyme ("Cedel") or the Euroclear System ("Euroclear") in Europe. Since
a  Certificateholder  will not  generally be able to obtain a physical  security
under such systems,  the ability of a  Certificateholder  to use effectively the


                                      -31-
<PAGE>

Certificate  as  collateral  for a loan from  persons  or  entities  that do not
participate  in such  systems,  or  otherwise to take actions in respect of such
Certificates, may be limited.

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

     Unless and until Definitive Certificates (as defined herein) are issued, it
is anticipated that the only  "Certificateholder" of the Book-Entry Certificates
(as  defined  herein)  will  be DTC or its  nominee.  Beneficial  owners  of the
Book-Entry  Certificates  will not be  Certificateholders,  as that term will be
used in the Agreement relating to such Series of Certificates. Beneficial owners
are only  permitted  to  exercise  the rights of  Certificateholders  indirectly
through Financial Intermediaries (as defined herein) and DTC. Monthly and annual
reports on the related Trust provided to DTC or its nominee, as the case may be,
as holder of record of the  Book-Entry  Certificates,  may be made  available to
beneficial  owners upon request,  in accordance with the rules,  regulations and
procedures  creating and affecting DTC, and to the Financial  Intermediaries  to
whose DTC accounts the Book-Entry  Certificates  of such  beneficial  owners are
credited.  See  "Description  of the  Certificates  -- Book-Entry  Certificates"
herein.



                                      -32-
<PAGE>

                                   THE TRUSTS

     The Trust for each  Series  will be held by the  Trustee for the benefit of
the  related  Certificateholders.  Each Trust will  consist of one or more pools
(each,  a "Mortgage  Pool" or "Pool") of certain  mortgage  related  assets (the
"Mortgage  Assets")  consisting of (i) mortgage loans (or participation or other
beneficial  interests  therein) secured by mortgages,  deeds of trust or similar
security  instruments (the  "Mortgages")  creating first or subordinate liens on
one- to  four-family  residential  properties  (the  "Mortgage  Loans")  and, if
specified in the related  Prospectus  Supplement,  (ii) Private  Mortgage-Backed
Securities, together with payments in respect of such Mortgage Assets, and (iii)
certain other accounts,  obligations or agreements, in each case as specified in
the related Prospectus Supplement.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Certificates will be entitled to payment from the assets of the related Trust or
other  assets  held for the  benefit of the  holders of such  Certificates  (the
"Certificateholders") as specified in the related Prospectus Supplement and will
not be  entitled  to  payments  in  respect  of the  assets of any  other  trust
established by the Depositor, a Seller or any of their affiliates.

     The Mortgage  Assets will be acquired by the Depositor  either  directly or
indirectly  from CIT Consumer  Finance and/or other  affiliates of the Depositor
(each,  a "Seller")  and conveyed by the  Depositor  to the related  Trust Fund.
Mortgage Loans acquired by the Depositor will have been  originated or purchased
by CIT Consumer  Finance or its affiliates in accordance  with the  underwriting
criteria specified below under "Mortgage Loan  Program--Underwriting  Standards"
or as otherwise described in a related Prospectus  Supplement.  Certain Mortgage
Loans  originated  in the  State of  Minnesota  will  have  been  originated  or
purchased by CITSF in accordance with the same  underwriting  criteria.  Certain
Mortgage Loans  originated in the State of New York will have been originated or
purchased by The CIT Group/Consumer  Finance,  Inc. (NY), a New York corporation
and a wholly owned  subsidiary of CIT, in accordance with the same  underwriting
criteria.  Mortgage  Loans may have been acquired by CIT Consumer  Finance or an
affiliate  thereof in the open market or in privately  negotiated  transactions,
including transactions with entities affiliated with CIT Consumer Finance.

     The following is a brief  description of the Mortgage Assets expected to be
included in the Trusts. If provided in the related  Prospectus  Supplement,  the
original  principal  amount of a Series of Certificates may exceed the principal
balance of the Mortgage  Assets  initially  being  delivered to the Trustee with
respect  to such  Series.  Cash in an  amount  equal  to  such  difference  (the
"Pre-Funded  Amount")  will be  deposited  into a separate  trust  account  (the
"Pre-Funding  Account")  maintained with the Trustee. The Pre-Funded Amount will
not exceed 25% of the Certificate Balance (as defined herein). During the period
(the "Funding Period") set forth in the related Prospectus  Supplement,  amounts
on  deposit  in the  Pre-Funding  Account  may be  used to  purchase  additional
Mortgage  Assets for the  related  Trust.  In  addition,  if so  provided in the
related prospectus Supplement, certain additional amounts in respect of interest
will be deposited into the  Pre-Funding  Account or in a separate trust account.
The related  Prospectus  Supplement  will specify the  conditions  which must be
satisfied  prior  to  the  transfer  of any  such  additional  Mortgage  Assets,
including the requisite  characteristics  of such Mortgage  Assets.  Any amounts
remaining in the  Pre-Funding  Account at the end of such Funding Period will be
distributed  as a principal  prepayment to the holders of the related  Series of
Certificates  at the time and in the manner set forth in the related  Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement, the
specified  period for the  acquisition by a Trust of additional  Mortgage Assets
will not exceed three months from the date such Trust is established.

                                      -33-
<PAGE>

     If specific information with respect to the Mortgage Assets is not known at
the time the related Series of Certificates  initially is offered,  more general
information  of the nature  described  below  will be  provided  in the  related
Prospectus Supplement, and specific information will be set forth in a report on
a  Current  Report  on Form 8-K to be filed  with the  Securities  and  Exchange
Commission (the "Commission")  within fifteen days after the initial issuance of
such  Certificates  (the "Detailed  Description").  A copy of the Agreement with
respect to each Series of Certificates will be attached to the Current Report on
Form 8-K and will be available for  inspection at the corporate  trust office of
the Trustee specified in the related  Prospectus  Supplement.  A schedule of the
Mortgage  Assets  relating to such  Series  will be  attached  to the  Agreement
delivered to the Trustee upon delivery of the Certificates.

THE MORTGAGE LOANS-GENERAL

     For  purposes  hereof,  the real  property  that  secures  repayment of the
Mortgage  Loans is referred  to  collectively  as  "Mortgaged  Properties."  The
Mortgaged  Properties  may be  located  in any one of the  fifty  states  or the
District of  Columbia.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  all of the  Mortgage  Loans will be loans  that are not  insured or
guaranteed by any  governmental  agency.  Mortgage  Loans with certain  Combined
Loan-to-Value  Ratios and/or certain principal balances may be covered wholly or
partially by primary  mortgage  guaranty  insurance  policies  (each, a "Primary
Mortgage  Insurance  Policy") to the extent  provided in the related  Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement, the
Mortgage Loans will generally be covered by standard hazard  insurance  policies
(each, a "Standard Hazard Insurance Policy"). The existence, extent and duration
of any such coverage will be described in the related Prospectus Supplement.

     The Mortgage  Loans in a Mortgage  Pool will have  monthly  payments due on
various  days of each  month.  The  payment  terms of the  Mortgage  Loans to be
included in a Trust will be described in the related  Prospectus  Supplement and
may  include  any of the  following  features  or  combination  thereof or other
features described in the related Prospectus Supplement:

          (a)  Interest  may be  payable  at a fixed  rate  ("Fixed  Rate" and a
     Mortgage  Loan subject  thereto is a "Fixed Rate  Mortgage  Loan"),  a rate
     adjustable  from  time  to time  in  relation  to an  index  which  will be
     specified in the related Prospectus Supplement,  a rate that is fixed for a
     period  of  time or  under  certain  circumstances  and is  followed  by an
     adjustable  rate, a rate that otherwise varies from time to time, or a rate
     that is  convertible  from an adjustable  rate to a fixed rate (each of the
     foregoing,  an "Adjustable  Rate" and a Mortgage Loan subject thereto is an
     "Adjustable  Rate Mortgage  Loan").  Changes to an  Adjustable  Rate may be
     subject  to  periodic  limitations,  maximum  rates,  minimum  rates  or  a
     combination of such limitations. Accrued interest may be deferred and added
     to the principal of a loan for such periods and under such circumstances as
     may be specified in the related Prospectus  Supplement.  The loan agreement
     or promissory note (the "Mortgage  Note") in respect of a Mortgage Loan may
     provide for the payment of interest at a rate lower than the interest  rate
     (the "Mortgage  Rate") specified in such Mortgage Note for a period of time
     or for the life of the Mortgage  Loan, and the amount of any difference may
     be contributed  from funds supplied by the seller of the related  Mortgaged
     Property or another  source or may be treated as accrued  interest added to
     the principal of the Mortgage Loan.

          (b)  Principal  may be payable on a declining  balance  basis to fully
     amortize the Mortgage Loan over its term, may be calculated on the basis of
     an assumed  amortization  schedule  that is  significantly  longer than the
     original term to maturity or on an interest rate that is different from the
     Mortgage  Rate or may  not be  amortized  during  all or a  portion  of the
     original term. Payment of all or a substantial  portion of the principal of
     certain Mortgage Loans ("Balloon  Loans") may


                                      -34-
<PAGE>

     be due on  maturity  ("Balloon  Payments").  Mortgage  Loans may permit the
     mortgagee to require the Mortgagor to pay the full principal balance of the
     loan on a specified  date the ("Call  Date")  prior to the  maturity of the
     Loan ("Call Loans").  Principal may include interest that has been deferred
     and added to the principal balance of the Mortgage Loan.

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

          (d) The Mortgage Loans generally may be prepaid in whole or in part at
     any  time.  If  specified  in  the  related  Prospectus  Supplement,   some
     prepayments  of the full  principal  balance  of a loan may be subject to a
     prepayment  penalty or premium.  Such prepayment penalty or premium will be
     applicable  to certain  prepayments  of  principal  made during a specified
     period of time during the life of the Mortgage  Loan.  The Mortgage Note in
     respect of any Mortgage  Loan  subject to a  prepayment  penalty or premium
     generally  will set  forth  the  terms of  prepayment.  Prepayments  on the
     Mortgage  Loans as a result of a  refinancing  by the  Seller  or  Seller's
     transferee  generally  will  not be  subject  to a  prepayment  penalty  or
     premium.  The Mortgage Loans generally  include "due on sale" clauses which
     permit the  mortgagee  to demand  payment of the  entire  Mortgage  Loan in
     connection  with the sale or certain  transfers  of the  related  Mortgaged
     Property. Other Mortgage Loans may be assumable by persons meeting the then
     applicable underwriting standards for such Mortgage Loan.

     A Trust may contain certain  Mortgage Loans ("Buydown  Loans") that include
provisions  whereby a third party partially  subsidizes the monthly  payments of
the  Mortgagors  on such  Buydown  Loans  during the early years of such Buydown
Loans,  the difference to be made up from a fund (a "Buydown Fund")  contributed
by such third party at the time of  origination  of the Buydown  Loan. A Buydown
Fund will be in an amount equal either to the discounted value or full aggregate
amount of future payment subsidies.  The underlying  assumption of buydown plans
is that the income of the Mortgagor will increase during the buydown period as a
result of normal increases in compensation and inflation,  so that the Mortgagor
will be able  to meet  the  full  mortgage  payments  at the end of the  buydown
period.  To the  extent  that  this  assumption  as to  increased  income is not
fulfilled,  the  possibility  of defaults  on Buydown  Loans is  increased.  The
related  Prospectus  Supplement  will  contain  information  with respect to any
Buydown Loan  concerning  limitations on the interest rate paid by the Mortgagor
initially,  on annual  increases in the  interest  rate and on the length of the
buydown period.

     Unless otherwise specified in the Prospectus Supplement, the Mortgage Loans
will be Simple Interest Loans, Scheduled Accrual Loans and Precomputed Loans.

     "Simple  Interest  Loans" provide that interest is charged to the Mortgagor
at the applicable Mortgage Rate (as defined herein) on the outstanding principal
balance of the related Mortgage Note (as defined herein) and calculated based on
the actual days elapsed from receipt of the Mortgagor's  last payment to receipt
of the  Mortgagor's  most current  payment.  Such  interest is deducted from the


                                      -35-
<PAGE>

Mortgagor's payment amount and the remainder,  if any, of the payment is applied
as a reduction  to the  outstanding  principal  balance of such  Mortgage  Note.
Although  the  Mortgagor  is  required  to remit  equal  monthly  payments  on a
specified  monthly  payment  date that would  reduce the  outstanding  principal
balance of such  Mortgage Note to zero at such Mortgage  Note's  maturity  date,
payments  that are made by the Mortgagor  after the due date therefor  (assuming
all other  payments are made on their  specified  monthly  payment  dates) would
cause the outstanding  principal balance of such Mortgage Note not to be reduced
to zero. In such a case,  the Mortgagor  would be required to make an additional
principal  payment at the maturity  date for such  Mortgage  Note.  On the other
hand,  if a Mortgagor  makes a payment  before the due date  therefor or pays an
amount greater than the scheduled  payment  amount  (assuming all other payments
are made on  their  specified  monthly  payment  dates),  the  reduction  in the
outstanding  principal  balance of such Mortgage Note would occur over a shorter
period of time than it would have  occurred  had it been  based on the  original
amortization schedule of such Mortgage Note.

     "Scheduled Accrual Loans" provide that interest is charged to the Mortgagor
at the applicable Mortgage Rate (as defined herein) on the outstanding principal
balance of the related  Mortgage  Note and  calculated as though each payment is
made on the  scheduled  payment  date.  Scheduled  monthly  payments made by the
Mortgagors  on the  Scheduled  Accrual  Loans  either  earlier or later than the
scheduled  due dates  thereof will not affect the  amortization  schedule or the
relative  application  of such payments to principal  and interest.  Interest on
such  Scheduled  Accrual  Loans will be  calculated  based on a 360-day  year of
twelve  30-day  months.  When the  Mortgagor  remits a payment  greater than the
amount  currently due on the Mortgage Note, the additional  payment is generally
applied to the next  scheduled  installment  unless  otherwise  specified by the
Mortgagor.  This application  will not affect the  amortization  schedule or the
relative application of such payment to principal and interest. No more than two
future  installments can be paid ahead in such manner.  If payments are received
which would result in the Mortgage Note being paid ahead more than two months or
if the Mortgagor  specifically  instructs that any additional payment be applied
to principal,  then this partial prepayment of principal is generally  effective
as of the  most  recently  paid  installment  and the  relative  application  of
principal  and  interest  of future  payments  will be  adjusted  to reflect the
partial principal  prepayment.  When a full prepayment of principal is made on a
Scheduled Accrual Loan during a month, the Mortgagor is charged interest only on
the days of the month actually elapsed up to the date of such  prepayment,  at a
daily  interest  rate that is  applied  to the  principal  amount of the loan so
prepaid.

     A "Precomputed Loan" provides for the payment by the related Mortgagor of a
specified total amount of payments,  payable in monthly installments on each due
date, which total represents the principal and precomputed interest in an amount
calculated at the stated  Mortgage Rate for the term of the Mortgage Loan on the
declining  principal  balance on the assumption that all scheduled  payments are
made when due. Any partial  prepayment  received in excess of the current amount
due will be applied against future  installments  and will have no effect on the
amortization of principal and interest.  If a Mortgage Loan prepays in full, the
Mortgagor will receive a refund of unearned interest  calculated on an actuarial
basis,  which  calculation  may vary  from  state to  state  depending  on state
regulations.

     The Prospectus Supplement for each Series of Certificates will specify with
respect to all Mortgage  Loans expected to be included in the related Pool as of
the date specified in the related Prospectus Supplement, among other things, (i)
the expected  aggregate  outstanding  principal balance and the expected average
outstanding  principal  balance of the  Mortgage  Loans in such  Pool,  (ii) the
largest expected  principal balance and the smallest expected  principal balance
of any of the Mortgage  Loans,  (iii) the types of Mortgaged  Properties  (e.g.,
detached  residential  one-  to  four-family  properties,  individual  units  in
condominiums,  vacation and second homes,  or other real property)  and/or other
assets securing the Mortgage  Loans,  (iv) the original terms to maturity of the
Mortgage  Loans,  (v) the  expected  weighted  average  term to  maturity of the
Mortgage  Loans as of the date specified in such  Prospectus  Supplement and the
expected range of the terms of maturity,  (vi) the earliest origination date and


                                      -36-
<PAGE>

latest maturity date of any of the Mortgage Loans,  (vii) the expected aggregate
principal  balance of Mortgage Loans having  Combined  Loan-to-Value  Ratios (as
defined herein) in specified  ranges,  (viii) in the case of Fixed Rate Mortgage
Loans, the expected  weighted average Mortgage Rate and ranges of Mortgage Rates
borne by the Mortgage Loans (as the case may be), (ix) in the case of Adjustable
Rate Mortgage Loans, the expected weighted average of the Adjustable Rates as of
the date set forth in such Prospectus Supplement,  any periodic or lifetime rate
caps or floors,  maximum  permitted  Adjustable Rates, if any, and the Index (as
defined  herein)  upon  which the  Adjustable  Rate is based,  (x) the  expected
aggregate  outstanding principal balance, if any, of Buydown Loans and Graduated
Payment Loans, as of the date set forth in the Prospectus  Supplement,  (xi) the
expected  aggregate  outstanding  principal  balance,  if any, of Call Loans and
Balloon Loans,  (xii) the amount of any Certificate  Guaranty  Insurance Policy,
Mortgage Pool Insurance  Policy,  Special Hazard  Insurance Policy or Bankruptcy
Bond  (each,  as defined  herein) to be  maintained  with  respect to such Pool,
(xiii) the  amount,  if any,  and terms of any other  Credit  Enhancement  to be
provided  with  respect  to all or any  Mortgage  Loans or the  Pool,  (xiv) the
priority of the Mortgages (first, second, third or fourth) and (xv) the expected
geographic  location  of  the  Mortgaged  Properties.  If  specific  information
respecting  the  Mortgage  Loans is not known to the  Depositor  at the time the
related  Certificates  are initially  offered,  more general  information of the
nature described above will be provided in the Detailed Description.

     The "Combined  Loan-to-Value Ratio" of a Mortgage Loan at any given time is
the ratio, expressed as a percentage,  determined by dividing (x) the sum of the
original  principal  balance of the Mortgage Loan (less the amount,  if any, for
the items  specified in the related  Prospectus  Supplement)  plus the principal
balance of any loan or loans secured by a senior lien on the Mortgaged  Property
at the time of origination of the Mortgage Loan, by (y) the value of the related
Mortgaged Property, based upon the appraisal or other valuation made at the time
of  origination  of the Mortgage Loan (see "The Home Equity  Lending  Program --
Underwriting Standards").

     The Depositor will cause the Mortgage Loans  comprising  each Mortgage Pool
to be assigned to the Trustee named in the related Prospectus Supplement for the
benefit of the  Certificateholders  of the related  Series.  The Master Servicer
named in the related  Prospectus  Supplement  will service the  Mortgage  Loans,
either  directly or through  other  mortgage  servicing  institutions  (each,  a
"Sub-Servicer"),  pursuant  to a  Pooling  and  Servicing  Agreement  (each,  an
"Agreement"),  and will  receive a fee for such  services.  See "The Home Equity
Lending Program" and "The Pooling and Servicing Agreement" herein.

     Unless otherwise specified in the related Prospectus Supplement, CITSF will
be appointed as a  Sub-Servicer  for all of the Mortgage  Loans in each Mortgage
Pool,  and as a  Sub-Servicer,  will  perform  all  or  most  of  the  servicing
responsibilities  described under "The Pooling and Servicing  Agreement"  herein
and  "Servicing of Mortgage  Loans" in the related  Prospectus  Supplement.  All
references  in this  Prospectus  and any related  Prospectus  Supplement  to the
"Master  Servicer"  or to CIT  Consumer  Finance in a servicing  capacity  shall
include CIT Consumer Finance acting through any  Sub-Servicer,  including CITSF,
or any agent.  With respect to Mortgage  Loans  serviced by the Master  Servicer
through a Sub-Servicer, the Master Servicer will remain liable for its servicing
obligations  under the related  Agreement as if the Master  Servicer  alone were
servicing such Mortgage Loans.

     The  Mortgage  Loans  generally  will be  evidenced  by Mortgage  Notes and
secured by Mortgages.  The "Mortgage  Documents"  for each Mortgage Loan are (i)
the original  Mortgage Note (except in the  circumstances  discussed  under "The
Pooling  and  Servicing  Agreement--Assignment  of Mortgage  Assets"),  (ii) the
Mortgage with evidence of recording  indicated  thereon (except for any Mortgage
not returned from the public  recording  office or which has been lost, in which
case the Depositor will,  unless otherwise  specified in the related  Prospectus
Supplement,  deliver or cause to be  delivered  to the  custodian a copy of such
Mortgage  together  with a  certificate  that the original of such  Mortgage was



                                      -37-
<PAGE>

delivered to such recording  office),  (iii) any intervening  assignments of the
Mortgages (iv) any title insurance  policies with respect to the Mortgages,  (v)
any assumption or modification  agreement and (vi) such other security documents
as  may be  specified  in  the  related  Prospectus  Supplement  or the  related
Agreement.  Some or all of the  Mortgage  Documents  may,  as  specified  in the
related  Prospectus  Supplement,  be held  for the  benefit  of the  Trust  by a
custodian  appointed  pursuant to the related Agreement or a separate  custodial
agreement among the Depositor,  the Trustee and such custodian.  If specified in
the related  Prospectus  Supplement,  CIT Consumer  Finance will be appointed as
custodian of the Mortgage  Documents  pursuant to the related  Agreement and, in
such capacity, will retain possession of the Mortgage Documents.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Depositor will have no obligations with respect to a Series of Certificates. See
"The Pooling and Servicing  Agreement--Assignment of Mortgage  Assets" herein.
The  obligations of the Master  Servicer with respect to the Mortgage Loans will
consist principally of its contractual  servicing  obligations under the related
Agreement,   including  its  obligation  to  enforce  the   obligations  of  the
Sub-Servicers  or Sellers,  or both, as more fully  described  herein under "The
Home Equity Lending  Program--Representations  by Sellers;  Repurchases" and its
obligation  to make  certain  cash  advances  in the event of  delinquencies  in
payments  on or with  respect to the  Mortgage  Loans in the  amounts  described
herein under "Description of the Certificates--Advances" herein. The obligations
of the Master  Servicer to make advances may be subject to  limitations,  to the
extent provided herein and in the related Prospectus Supplement.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Mortgage Loans will be secured by Mortgages  creating first or subordinate liens
on one- to four-family  residential properties (each such property, a "Mortgaged
Property").  If so specified in the related Prospectus Supplement,  the Mortgage
Loans may  include  loans or  participations  therein  secured by  Mortgages  on
condominium units in condominium buildings together with such condominium units'
appurtenant  interests in the common elements of the condominium  buildings.  If
specified  in the related  Prospectus  Supplement,  the  Mortgage  Assets of the
related  Trust  may  include  mortgage  participation   certificates  evidencing
interests  in  Mortgage  Loans.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, such Mortgage Loans will be loans that are not insured or
guaranteed by any governmental agency.

     The  Mortgaged  Properties  relating  to  Mortgage  Loans  will  consist of
detached  or  semi-detached  one-family  dwelling  units,  two-  to  four-family
dwelling units, townhouses,  rowhouses, individual condominium units, individual
units in planned  unit  developments  and certain  other  dwelling  units.  Such
Mortgaged   Properties  may  include  vacation  and  second  homes,   investment
properties and leasehold interests. In the case of leasehold interests, the term
of the leasehold  will exceed the scheduled  maturity of the Mortgage Loan by at
least  five  years,   unless  otherwise  specified  in  the  related  Prospectus
Supplement.

PRIVATE MORTGAGE-BACKED SECURITIES

     "Private   Mortgage-Backed   Securities"   may  consist  of  (i)   mortgage
pass-through certificates or participation  certificates evidencing an undivided
interest in a pool of mortgage loans, (ii) collateralized  mortgage  obligations
secured by mortgage  loans,  together  with payments in respect of such Mortgage
Assets,  and (iii) certain other  accounts,  obligations or agreements,  in each
case as specified in the related Prospectus Supplement.  Private Mortgage-Backed
Securities  may include  stripped  mortgage-backed  securities  representing  an
undivided  interest in all or a part of either the principal  distributions (but
not the  interest  distributions)  or the  interest  distributions  (but not the
principal  distributions)  or in some  specified  portion of the  principal  and
interest  distributions (but not all of such  distributions) on certain mortgage
loans.  Private  Mortgage-Backed  Securities will have been issued pursuant to a


                                      -38-
<PAGE>

pooling and  servicing  agreement,  an indenture  or similar  agreement (a "PMBS
Agreement").  Unless otherwise  specified in the related Prospectus  Supplement,
the  seller/servicer of the underlying mortgage loans will have entered into the
PMBS Agreement with the trustee under such PMBS Agreement (the "PMBS  Trustee").
The PMBS Trustee or its agent,  or a custodian,  will possess the mortgage loans
underlying such Private  Mortgage-Backed  Security.  Mortgage loans underlying a
Private  Mortgage-Backed  Security  will be  serviced  by a servicer  (the "PMBS
Servicer")  directly or by one or more  sub-servicers  who may be subject to the
supervision of the PMBS Servicer.

     The issuer of the Private  Mortgage-Backed  Securities  (the "PMBS Issuer")
will be a  financial  institution  or  other  entity  engaged  generally  in the
business of mortgage  lending,  a public agency or  instrumentality  of a state,
local or federal government,  or a limited purpose corporation organized for the
purpose of, among other  things,  establishing  trusts and acquiring and selling
housing loans to such trusts and selling beneficial interests in such trusts. If
specified  in the  related  Prospectus  Supplement,  the PMBS  Issuer  may be an
affiliate of the Depositor. The obligations of the PMBS Issuer will generally be
limited to certain  representations  and  warranties  with respect to the assets
conveyed by it to the related Trust.  Unless otherwise  specified in the related
Prospectus  Supplement,  the PMBS  Issuer  will not have  guaranteed  any of the
assets  conveyed  to the  related  Trust or any of the  Private  Mortgage-Backed
Securities  issued  under  the  PMBS  Agreement.   Additionally,   although  the
individual mortgage loans underlying the Private Mortgage-Backed  Securities may
be guaranteed by the United States or an agency or instrumentality thereof, they
need not be, and the Private  Mortgage-Backed  Securities themselves will not be
so insured or guaranteed.

     Distributions  of  principal  and  interest  will be  made  on the  Private
Mortgage-Backed  Securities  on the dates  specified  in the related  Prospectus
Supplement.  The Private  Mortgage-Backed  Securities may be entitled to receive
nominal or no principal  distributions or nominal or no interest  distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the PMBS  Servicer  directly to the Trustee as
registered owner of such Private  Mortgage-Backed  Securities,  unless otherwise
specified  in the  related  Prospectus  Supplement.  The PMBS Issuer or the PMBS
Servicer  may have  the  right  to  repurchase  assets  underlying  the  Private
Mortgage-Backed  Securities  after a certain  date or under other  circumstances
specified in the related Prospectus Supplement.

     The mortgage loans  underlying the Private  Mortgage-Backed  Securities may
consist  of Fixed  Rate,  level  payment,  fully  amortizing  Mortgage  Loans or
Graduated  Payment  Loans,  Buydown  Loans,  Adjustable  Rate Mortgage  Loans or
Mortgage Loans having balloon or other special payment  features.  Such Mortgage
Loans may be secured by single family  property or multifamily  property or by a
condominium or by an assignment of the proprietary lease or occupancy  agreement
relating to a specific  dwelling  within a  Cooperative  and the related  shares
issued by such Cooperative.

     The related Prospectus Supplement for a Series for which the Trust includes
Private  Mortgage-Backed  Securities  will specify,  with respect to any Private
Mortgage-Backed  Securities owned by the related Trust,  among other things, (i)
the   approximate   aggregate   principal   amount  and  type  of  any   Private
Mortgage-Backed  Securities  to be included in the Trust for such  Series;  (ii)
certain  characteristics  of the mortgage  loans that  comprise  the  underlying
assets for the Private  Mortgage-Backed  Securities  including:  (A) the payment
features of such mortgage loans, (B) the approximate aggregate principal amount,
if  known,  of  such  mortgage  loans  that  are  insured  or  guaranteed  by  a
governmental  entity,  (C) the  servicing  fee or range of  servicing  fees with
respect to such mortgage loans and (D) the minimum and maximum stated maturities
of such mortgage loans at origination; (iii) the maximum original term-to-stated
maturity of the Private  Mortgage-Backed  Securities;  (iv) the weighted average
term-to-stated  maturity  of the  Private  Mortgage-Backed  Securities;  (v) the
pass-through or certificate rate of the Private Mortgage-Backed Securities; (vi)
the  weighted   average   pass-through  or  certificate   rate  of  the  Private


                                      -39-
<PAGE>

Mortgage-Backed  Securities;  (vii) the PMBS Issuer, the PMBS Servicer (if other
than the PMBS  Issuer)  and the PMBS  Trustee for such  Private  Mortgage-Backed
Securities;  (viii) certain  characteristics of credit support,  if any, such as
reserve  funds,   insurance  policies,   surety  bonds,  letters  of  credit  or
guarantees,  relating to the mortgage loans that comprise the underlying  assets
for the Private  Mortgage-Backed  Securities or to such Private  Mortgage-Backed
Securities themselves;  (ix) the terms on which the mortgage loans that comprise
the underlying  assets for such Private  Mortgage-Backed  Securities may, or are
required to, be purchased  prior to their stated maturity or the stated maturity
of the Private Mortgage-Backed Securities; and (x) the terms on which substitute
mortgage  loans may be delivered to replace those  initially  deposited with the
PMBS Trustee.

SUBSTITUTION OF MORTGAGE ASSETS

     Substitution  of Mortgage Assets will be permitted in the event of breaches
of  representations  and warranties with respect to any Mortgage Asset or in the
event the documentation  with respect to any Mortgage Asset is determined by the
Trustee to be  incomplete.  The period  during which such  substitution  will be
permitted  generally and the criteria for substituting for a Mortgage Asset will
be  indicated  in the related  Prospectus  Supplement.  The  related  Prospectus
Supplement will describe any other  conditions upon which Mortgage Assets may be
substituted for Mortgage Assets initially included in the Trust.

                                 USE OF PROCEEDS

     The net proceeds to be received from the sale of the  Certificates  will be
applied by the Depositor to the purchase of Mortgage  Assets from the applicable
Sellers and to pay expenses of the offering.  The applicable  Sellers will apply
the proceeds for general  corporate  purposes,  including  the  origination  and
acquisition of residential mortgage loans and other loans. The Depositor expects
to sell  Certificates  in Series from time to time, but the timing and amount of
offerings  of  Certificates  will depend on a number of factors,  including  the
volume of Mortgage Assets acquired by the Depositor,  prevailing interest rates,
availability of funds and general market conditions.

                          THE CIT GROUP HOLDINGS, INC.

     CIT, a Delaware  corporation,  is a successor  to a company  founded in St.
Louis,  Missouri on February 11, 1908. It has its principal executive offices at
1211 Avenue of the Americas,  New York, New York 10036, and its telephone number
is (212) 536-1950. CIT, operating directly or through its subsidiaries primarily
in the  United  States,  engages  in  financial  services  activities  through a
nationwide  distribution  network. CIT provides financing primarily on a secured
basis to commercial  borrowers,  ranging from middle-market to larger companies,
and to a lesser extent to  consumers.  While these  secured  lending  activities
reduce the risk of losses from extending credit, CIT's results of operations can
also be  affected  by other  factors,  including  general  economic  conditions,
competitive   conditions,   the  level  and   volatility   of  interest   rates,
concentrations  of credit risk, and government  regulation and supervision.  CIT
does not finance the development or construction of commercial real estate.  CIT
has eight strategic business units which offer commercial and consumer financing
and factoring products and services to clients.

     The Dai-Ichi Kangyo Bank,  Limited ("DKB") owns eighty percent (80%) of the
issued and  outstanding  shares of common  stock of CIT.  DKB  purchased a sixty
percent  (60%)  common  stock  interest  in  CIT  from   Manufacturers   Hanover
Corporation  ("MHC") at year-end 1989 and acquired an additional  twenty percent
(20%)  common  stock  interest in CIT on  December  15,  1995,  from CBC Holding


                                      -40-
<PAGE>


(Delaware)  Inc.  (formerly  known  as  MHC  Holdings   (Delaware)  Inc.)  ("CBC
Holding"),  a wholly owned subsidiary of Chemical Banking  Corporation  ("CBC").
The Chase Manhattan  Corporation  ("Chase")  acquired CBC Holding as part of the
merger  between  Chase  and CBC on  March  31,  1996  and  continues  to own the
remaining twenty percent (20%) common stock interest in CIT through CBC Holding.
DKB has a  five-year  option,  expiring  December  15,  2000,  to  purchase  the
remaining twenty percent (20%) common stock interest from CBC and its parent.

     In accordance  with a stockholders  agreement  among DKB,  Chase, as direct
successor  to CBC,  and CIT,  dated as of December  29,  1989,  as amended by an
Amendment to Stockholders' Agreement, dated December 15, 1995 (the "Stockholders
Agreement"),  one nominee of the Board of Directors is designated by Chase.  The
Stockholders  Agreement also contains  restrictions with respect to the transfer
of the stock of CIT to third parties.


     CIT is subject to the informational requirements of The Securities Exchange
Act of 1934, as amended, and, in accordance  therewith,  files reports and other
information  with the  Commission.  Such  reports and other  information  can be
inspected  and  copied  at the  offices  of the  Commission.  Certain  of  CIT's
securities  are  listed on the New York Stock  Exchange  and  reports  and other
information  concerning CIT can also be inspected at the offices of the New York
Stock Exchange,  Inc., 20 Broad Street, New York, New York 10005. See "Available
Information" herein.

     Unless CIT has issued a Limited  Guarantee (as defined herein) with respect
to any Series of Certificates,  CIT will have no obligations or liabilities with
respect to any Series of Certificates.

                  THE CIT GROUP SECURITIZATION CORPORATION III,
                                  THE DEPOSITOR

     The  CIT  Group  Securitization   Corporation  III  (the  "Depositor")  was
incorporated  in the State of Delaware  on April 8, 1996 and is a  wholly-owned,
limited purpose finance subsidiary of CIT. The Depositor maintains its principal
office at 650 CIT Drive,  Livingston,  New Jersey 07039. Its telephone number is
(201) 535-3512.

     As  described  herein  and  in  the  related  Prospectus  Supplement,   the
obligations, if any, of the Depositor with respect to any Series of Certificates
are  limited.  The  Depositor  will have no  ongoing  servicing  obligations  or
responsibilities with respect to any Mortgage Assets. CIT Consumer Finance is an
affiliate  of the  Depositor.  Unless  otherwise  specified  in  the  Prospectus
Supplement,  the  Depositor  will  acquire  the  Mortgage  Assets in a privately
negotiated transaction from CIT Consumer Finance.

     Unless otherwise  specified in the related Prospectus  Supplement,  neither
CIT nor any of its affiliates, including the Depositor and CIT Consumer Finance,
will be obligated with respect to any Series of Certificates.  Accordingly,  the
Depositor has determined that financial  statements of CIT Consumer  Finance and
its affiliates, including the Depositor, are not material to the offering of any
Series of  Certificates.  If, with respect to a Series of Certificates  any such
financial  statements  are material,  they will be included or  incorporated  by
reference in the related Prospectus Supplement.

        THE CIT GROUP/CONSUMER FINANCE, INC., SELLER AND MASTER SERVICER

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Mortgage Loans and any other applicable Mortgage Assets will be purchased by the
Depositor,  either directly or through affiliates,  from CIT Consumer Finance or


                                      -41-
<PAGE>

its affiliates,  as Seller. Unless otherwise specified in the related Prospectus
Supplement,  the  Mortgage  Loans so  acquired by the  Depositor  will have been
originated or purchased by CIT Consumer  Finance or its affiliates in accordance
with the underwriting criteria specified below under "Underwriting Standards."

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  CIT
Consumer  Finance  will be  appointed  pursuant to the related  Agreement as the
master servicer for each Trust (the "Master Servicer").

     CIT  Consumer  Finance  is  a  Delaware   corporation  and  a  wholly-owned
subsidiary  of CIT.  It has its  principal  executive  office at 650 CIT  Drive,
Livingston, New Jersey 07039, and its telephone number is (201) 740-5000.

     CIT  Consumer  Finance  offers  loans to  consumers  secured  by first  and
subordinate  mortgages  on  residential  real estate  (including  condominiums).
Business is generated through several distribution  channels across the country.
CIT Consumer Finance originates loans directly to consumers,  using both its own
employees and mortgage  brokers.  CIT Consumer Finance also purchases loans from
mortgage   bankers   and  other   mortgage   lenders,   often   referred  to  as
"correspondents."  CIT Consumer  Finance  purchases  loans  individually  and in
larger batches, including bulk portfolio purchases.

     CIT  Consumer  Finance  is the  master  servicer  for the loans held in its
portfolio.  CITSF performs many servicing  functions for CIT Consumer Finance as
its Sub-Servicer  from CITSF's  Oklahoma City,  Oklahoma Asset Service Center as
described below. CIT Consumer Finance has a network of offices  nationwide which
handle business origination, credit, administration and management. In addition,
CIT Consumer Finance  maintains its quality control  department and its original
document retention and processing facility at its Marlton, New Jersey office.

                THE CIT GROUP/SALES FINANCING, INC., SUB-SERVICER

     Unless otherwise specified in the related Prospectus Supplement, CITSF will
be appointed as a  Sub-Servicer  for all of the Mortgage  Loans in each Mortgage
Pool,  and as a  Sub-Servicer,  will  perform  all  or  most  of  the  servicing
responsibilities  described  under "The Pooling and  Servicing  Agreement".  All
references  in this  Prospectus  and any related  Prospectus  Supplement  to the
"Master  Servicer"  or to CIT  Consumer  Finance in a servicing  capacity  shall
include CIT Consumer Finance acting through any  Sub-Servicer,  including CITSF,
or any agent.

     Unless  otherwise  specified in the related  Prospectus  Supplement,  CITSF
originated the Mortgage  Loans,  if any, for which the Mortgaged  Properties are
located  in the State of  Minnesota  and will sell  such  Mortgage  Loans to CIT
Consumer Finance for resale to the Depositor and then to a Trust.

     CITSF is a Delaware  corporation  and a wholly-owned  subsidiary of CIT. It
has its  principal  executive  office at 650 CIT Drive,  Livingston,  New Jersey
07039 and its telephone number is (201) 740-5000.

     CITSF   originates,   purchases  and  services  retail   installment  sales
contracts,  direct loans and mortgages for  manufactured  housing,  recreational
vehicles,  recreational  marine and other consumer  goods  throughout the United
States and services  mortgage  loans  originated  and  purchased by CIT Consumer
Finance and other  affiliates  of CIT.  CITSF has a  centralized  asset  service
facility  (the  "Asset  Service  Center")  in  Oklahoma  City,  Oklahoma.  CITSF
services, on behalf of other owners, retail installment contracts,  direct loans
and  mortgage  loans  that  were  not  originated  by  CITSF.   These  servicing
arrangements may be made with


                                      -42-
<PAGE>

respect to the portfolios of other lending  institutions  or finance  companies,
the portfolios of governmental agencies or instrumentalities, or portfolios that
have been sold by CITSF or others to securitization trusts.

     The Asset Service Center of CITSF services consumer credit  transactions in
50 states and the District of Columbia.  It provides  full  servicing for retail
installment  contracts,  direct loans and  mortgages.  In order to service these
transactions, CITSF uses sub-servicers, outside collectors and field remarketers
located throughout the United States.

                         THE HOME EQUITY LENDING PROGRAM

Overview

     The mortgage lending  activities of CIT Consumer Finance consist  primarily
of  originating,  purchasing  and selling  Mortgage  Loans  secured by Mortgages
creating first or subordinate liens on Mortgaged  Properties (each such Mortgage
Loan, a "Home Equity Loan").  Such Mortgaged  Properties  include  condominiums,
single-family  detached  homes,  single-family  attached  homes and planned unit
developments.  It has been the policy of CIT Consumer  Finance  generally not to
make Home Equity Loans secured by cooperative  residences or other categories of
properties that management believes have demonstrated  relatively high levels of
risk.  CIT  Consumer  Finance  makes the  majority of its Home  Equity  Loans to
borrowers who own a single-family  detached home. CIT Consumer  Finance approves
Home Equity Loans to enable its borrowers to refinance an existing  mortgage (in
many  cases  replacing  the  existing  loan with a loan with a larger  principal
balance),  purchase a home, pay for  education,  pay for home  improvements  and
consolidate debt, among other purposes.

     Initially, CIT Consumer Finance originated or purchased the majority of its
Home Equity Loans with original terms of up to 180 months. Starting in 1994, CIT
Consumer  Finance  began more  frequently  to originate and purchase Home Equity
Loans with original  terms of up to 360 months.  CIT Consumer  Finance  believes
that the longer term, and correspondingly  lower monthly payments, of these Home
Equity  Loans are  attractive  to  customers  who might  otherwise  refinance an
existing  loan or obtain a new loan from a bank or other  traditional  long term
lender.  CIT  Consumer  Finance  believes  that its rapid  turnaround  time from
application  to funding a Home Equity Loan also makes CIT Consumer  Finance more
competitive with more traditional lenders.

     CIT Consumer  Finance's  area offices are located  throughout  the country.
Three regional offices  supervise the operations of a group of states.  All Home
Equity Loan area  offices have a manager who reports to senior  management.  The
supervision of all of CIT Consumer  Finance's  underwriting  and  administrative
functions is conducted from the Livingston, New Jersey headquarters.

     The following sections describe the origination, underwriting and servicing
procedures which CIT Consumer Finance follows in its Home Equity Loan program.

Home Equity Loan Origination


     The entire application process for Home Equity Loans is generally conducted
either in person or by phone, facsimile,  direct mail response, or the internet.
Each loan application is entered into an automated application processing system
which  obtains a credit  bureau  report and  calculates  CIT Consumer  Finance's
proprietary  internal credit score. CIT Consumer Finance attempts to process the
applications  as  quickly  as  possible.   An  underwriter  is  responsible  for
completing,  evaluating  and  processing  the loan  application of a prospective
borrower  based on  information  obtained  from the  borrower,  some of which is



                                      -43-
<PAGE>


verified with third parties.  Depending on the  characteristics of the requested
loan, loan  applications  will be reviewed by an underwriter in the area office,
regional office, or the Livingston, New Jersey headquarters.

     Underwriters  are  trained to  structure  loans  that meet the  applicant's
needs,  while satisfying CIT Consumer  Finance's  underwriting  criteria.  If an
applicant does not meet the  underwriting  criteria  under the  applicable  loan
program,  the  underwriter  may  decline  the  application  or suggest a loan on
different terms.


     CIT Consumer Finance originates business directly to the consumer through a
direct marketing campaign and through mortgage brokers.

Direct Marketing

     Utilizing a staff of marketing professionals,  CIT Consumer Finance markets
directly to the  consumer  through  print ads,  direct  mail,  and other  media.
Prospective  applicants  submit an application by mailing in a loan  application
included in the  advertisement  or by calling a toll free  telephone  number and
giving the  information to a  representative.  Applicants who apply by mail will
also supply  additional  required  information  by telephone  after CIT Consumer
Finance has received the application.  Once a completed application is received,
a preliminary approval may be given within twenty four hours.

Broker Business


     CIT  Consumer   Finance  also  originates  Home  Equity  Loans  based  upon
applications  received from independent  mortgage brokers.  CIT Consumer Finance
will directly  underwrite and fund these broker loans.  A nationwide  network of
CIT Consumer  Finance sales  executives  solicits broker  business.  These sales
executives are  responsible  for the  development  and maintenance of the broker
relationships and the coordination  between the mortgage broker and CIT Consumer
Finance's  offices.  Mortgage  brokers  participating  in this  program  must be
approved by CIT Consumer  Finance by  satisfying  its  established  requirements
pertaining to experience, financial stability, and licensing. After the mortgage
broker is approved,  CIT Consumer  Finance  conducts regular periodic reviews of
the relationship and the broker's  performance.  In these reviews,  CIT Consumer
Finance  will  examine the  performance  of loans  originated  by the broker and
sometimes other factors,  including maintenance of required regulatory licenses.
Based  upon the  review,  CIT  Consumer  Finance  may  adjust or  terminate  its
relationship with the broker.


     CIT also purchases loans from mortgage bankers and other mortgage  lenders,
as described below.

Correspondent Lending


     CIT  Consumer   Finance  also   purchases   Mortgage   Loans   through  its
correspondent  lending  program.  CIT Consumer Finance will purchase loans on an
individual basis from correspondents  based upon applications which CIT Consumer
Finance has previously  approved.  CIT Consumer  Finance will also purchase from
correspondents  groups  of loans  submitted  in  small  batches  referred  to as
"bulks." CIT  Consumer  Finance  establishes  certain  requirements  which every
correspondent  must  meet.  These  requirements   concern  the   correspondent's
experience,  financial  stability,  and  licensing.  CIT  Consumer  Finance  has
agreements  with the  correspondents  governing the nature of the  relationship.
Generally,  all loans  acquired  through  these  correspondents  conform  to the
underwriting criteria used by CIT Consumer Finance for its direct originations.



                                      -44-
<PAGE>

Institutional Bulk Portfolios

     CIT Consumer  Finance also  purchases  portfolios of Home Equity Loans from
other lenders  ("Institutional  Bulk  Portfolios")  which originated these loans
under  their  own  underwriting  criteria.  Institutional  Bulk  Portfolios  are
reviewed at the Livingston,  New Jersey headquarters by senior level management,
who formulate a bid to purchase the portfolio.  CIT Consumer  Finance performs a
financial  analysis on the portfolio as a whole.  Depending upon the size of the
portfolio,  CIT Consumer  Finance  performs a due diligence review on either all
the  loans in the  portfolio  or on a  statistical  sample  of the  loans in the
portfolio.  The due diligence  review includes legal and credit file reviews and
recertification   of  property  values.   When  purchasing   Institutional  Bulk
Portfolios,  CIT Consumer Finance may rely upon  representations  and warranties
made by the seller to cover certain risks relating to origination, documentation
and other matters which might have come to the attention of CIT Consumer Finance
during the due diligence  review process.  CIT Consumer Finance also adjusts the
price it offers for an  Institutional  Bulk  Portfolio  based upon CIT  Consumer
Finance's perception of the risk inherent in the portfolio as a whole.

     When CIT Consumer Finance  purchases an Institutional  Bulk Portfolio,  the
origination,  underwriting,  valuation and documentation  standards are those of
the originating  lender. The description of CIT Consumer Finance's  origination,
underwriting  and  valuation  practices  set  forth  herein  may not  apply to a
transaction  from an  Institutional  Bulk  Portfolio.  Each  Institutional  Bulk
Portfolio is different and the loans in its pool have different characteristics.
When CIT Consumer Finance reviews an Institutional  Bulk Portfolio,  it may find
certain risks inherent in the portfolio which are different from the risks which
CIT  Consumer  Finance  accepts  for  direct  originations.   In  purchasing  an
Institutional Bulk Portfolio, CIT Consumer Finance may adjust its offering price
or  require  representations  and  warranties  from the seller to cover any such
risks in origination,  underwriting, valuation or documentation for loans in the
portfolio.

Underwriting Policies and Procedures

Overview

     The  following  is a  brief  description  of  certain  of the  underwriting
policies and procedures  used by CIT Consumer  Finance to underwrite Home Equity
Loans. Underwriting standards are applied by a lender to evaluate the borrower's
credit  standing  and  repayment  ability,  and the  value and  adequacy  of the
mortgaged property as collateral for the Home Equity Loan.

     CIT Consumer  Finance uses a combination  of credit  scoring and judgmental
credit  analysis  in  making  its  underwriting   decisions.   As  part  of  its
underwriting  process,  CIT Consumer  Finance  will adjust the interest  rate it
charges on each Home Equity Loan to reflect CIT Consumer Finance's evaluation of
the relative risk associated with a particular loan applicant.  This practice is
known as "risk-based" pricing.


     Initially,  CIT Consumer  Finance's  credit criteria focused on high credit
quality  loans.  These loans  generally had shorter terms and were mostly second
mortgages.  In 1994,  CIT Consumer  Finance  introduced  risk-based  pricing and
changed its credit criteria to include certain specialized loan programs such as
high loan to value,  no income  verification  and purchase  money loan programs.
Under these  specialized  programs,  underwriters  can approve  applicants  with
certain  positive  attributes  (such as a high credit score,  good credit bureau
history,  or  characteristics  of  stability)  with low equity in the  property,
without income  verification,  or if the purpose of the loan is to purchase real
estate.  These factors might have  disqualified the applicant under CIT Consumer
Finance's  pre-1994  loan  programs.  CIT  Consumer  Finance  believes  that the
positive  attributes  of these  applicants  overcome  the other  less  favorable
indicators that may be present.


                                      -45-
<PAGE>

     In 1995, CIT Consumer Finance added loan programs accommodating  applicants
with a  record  of more  serious  credit  problems.  Under  the  terms  of these
programs, the underwriter places greater emphasis on the applicant's equity in a
home as well as other positive  factors which are intended to compensate for the
previous blemished credit record.

     CIT Consumer Finance may in the future change the underwriting policies and
procedures described herein.

Description of Underwriting Process


     CIT Consumer  Finance's  underwriting  process  occurs at the local office,
regional office, and the home office.  Generally,  loan applications for direct,
broker,  and  correspondent  business  are input into an  automated  application
processing  system which allows CIT Consumer  Finance to track its  underwriting
systematically and to achieve more uniform  underwriting  decisions.  The system
displays both an internal  proprietary credit score and in some cases the credit
bureau  score  ("FICO").  The internal  credit score which CIT Consumer  Finance
utilizes is a proprietary model that was purchased from Fair, Isaac Company. CIT
Consumer   Finance's   internal   score  is   calculated   by   evaluating   the
characteristics  of  each  individual  loan  application.   The  characteristics
include:  (1) occupancy status; (2) length of time at the residence;  (3) length
of time at the present  employer;  (4) debt to income  ratio;  (5) bank  account
references; (6) credit bureau information; and (7) loan-to-value ratio.


     The underwriter  evaluates the application and loan package based upon both
the applicable credit scores and other  characteristics of the application.  The
underwriter  may approve or deny the  application  even if the credit score does
not  indicate  that  approval or denial is  warranted  if, in the opinion of the
underwriter,  other  factors  exist which would support an approval or denial of
the application.  The extent of an underwriter's  credit authority will be based
in part on certain minimum internal credit scores and the FICO score.

     The Chief Credit Officer of CIT Consumer  Finance assigns credit  authority
to individual  underwriters based upon their experience and understanding of CIT
Consumer Finance's underwriting policies and procedures. There is a hierarchy of
credit authority in the organization beginning at the office level,  progressing
to the regional office and then to headquarters. If an underwriter believes that
an approval is  warranted  but the  underwriter  does not have the  authority to
issue a loan approval,  the underwriter  recommends the loan  application to the
next  higher  credit  authority.  This  more  senior  underwriter  may  have the
appropriate level of authority to approve the loan. This process insures that an
underwriter  with the  appropriate  level of  experience  is reviewing  the loan
application.  CIT Consumer Finance's Credit Department  management  monitors the
performance of its underwriters.

     CIT  Consumer  Finance  has  produced  and  consistently  updates a written
policies and  procedures  manual  detailing  the loan  underwriting  process and
procedures as well as the loan programs.


     Generally,  loan  applications  are  subject to a credit  investigation.  A
prospective  borrower applying for a home equity loan directly from CIT Consumer
Finance  is  required  to fill  out or to  submit  information  to  complete  an
application. The application is designed to provide to the underwriter pertinent
credit information with respect to the applicant's  liabilities,  income, credit
history,  employment history and personal information. In addition, with respect
to each purchase money mortgage, each applicant may be required to have adequate
cash to pay the down payment and closing costs.


     Credit  reports,  whether  or not  received  as part of the  original  loan
application,  are generally obtained and reviewed for all lines of business. For
direct  originations,  correspondent  lending and broker business,  CIT Consumer
Finance  requires  a credit  report on each  applicant  from a credit  reporting
company.  The credit  report  typically  contains  information  relating to such
matters  as credit  history  with  local and

                                      -46-
<PAGE>


national  merchants  and lenders,  installment  debt  payments and any record of
defaults, bankruptcy,  repossession, suits or judgments. All adverse information
obtained  relative  to legal  actions,  payment  records  and  character  may be
required to be satisfactorily  explained and acceptable to the underwriter.  The
applicant may also be required to provide a letter  explaining all late payments
on mortgage and consumer (i.e., non-mortgage) debt noted on the credit report.


     CIT Consumer  Finance  generally  obtains  other  evidence of employment to
verify  information  provided by the borrower.  CIT Consumer  Finance  sometimes
obtains a written verification from the borrower's  employer.  This verification
usually reports the length of employment with that organization,  the borrower's
current  salary and whether it is expected  that the borrower will continue such
employment  in  the  future.  Instead  of  the  written  verification  from  the
borrower's employer,  CIT Consumer Finance may instead obtain from the applicant
recent tax returns or other tax forms (e.g.,  W-2 forms) or current pay stubs or
may  telephone  the  applicant's  employer to verify an  applicant's  employment
status. If the employer will not verify  employment  history over the telephone,
CIT Consumer  Finance may rely solely on the other  information  provided by the
applicant.  If a  prospective  borrower is  self-employed,  the  borrower may be
required  to submit  copies  of the two most  recent  signed  tax  returns.  

     The borrower may also be required to authorize  verification of deposits at
financial institutions where the borrower has demand or savings accounts.


     As part of the loan  approval,  the  underwriter  will assign a credit risk
rating or  program  code to the  proposed  loan.  The  underwriter  may also add
written conditions required in order to fund the loan.


Correspondent Business Underwriting


     For  correspondent  business,  the loan package or application is reviewed,
the information input into an automated application  processing system, a credit
report obtained (except where not permitted by law), and the property  appraisal
reviewed by a collateral  risk  manager.  After this  process is  complete,  the
underwriter  will  review  the loan  application  and  other  materials.  If the
underwriter  approves  the  loan,  the  underwriter  will do so  based  upon the
criteria applicable to the program under which the loan is approved. In the loan
approval,  the underwriter will add written conditions required in order to fund
the loan.  CIT Consumer  Finance will purchase the loan only if the borrower and
correspondent meet these written conditions.


     Loans purchased from a  correspondent  on a bulk basis are reviewed in some
cases at the  correspondent's  office. CIT Consumer  Finance's  underwriter will
approve the loan package based on the information in the file and subject to the
confirmation of this  information.  When CIT Consumer  Finance receives the loan
documentation from the correspondent for funding, CIT Consumer Finance generally
obtains a credit  report,  verifies  employment  and  determines  that all other
conditions to funding have been met.

Institutional Bulk Portfolio Underwriting

     In the case of an  Institutional  Bulk Portfolio,  CIT Consumer Finance may
underwrite the entire portfolio by taking a representative statistical sample of
loans from the  portfolio to review to  determine  if these loans would,  at the
time of their  origination,  have met the underwriting  criteria of CIT Consumer
Finance.  Based  upon the  sampling,  the senior  underwriter  may  approve  the
purchase of the entire  portfolio  without  underwriting  each loan in the pool.
Since CIT Consumer  Finance does not actually  review the documents in each loan
file, it cannot determine if all loan files have the same characteristics as the
sample. Similarly, CIT Consumer Finance cannot determine if all its underwriting
criteria have been met for each loan in the  Institutional  Bulk Portfolio since
it has not reviewed the files on every loan.  If, during the credit review of an
Institutional Bulk Portfolio,  CIT Consumer Finance determines that the loans do
not conform to its underwriting standards, CIT Consumer Finance may purchase the
Institutional Bulk Portfolio at a price which CIT Consumer Finance believes will
reflect the increased risk in the portfolio.

                                      -47-
<PAGE>

Valuation Underwriting - General


     In  determining  the  adequacy of the  mortgaged  property  as  collateral,
Combined Loan-to-Value Ratio guidelines are established depending on the type of
loan. Except as otherwise set forth in the related  Prospectus  Supplement,  the
maximum  Combined  Loan-to-Value  Ratio is  determined  by the loan  program and
credit risk rating.  Property  values for properties  appraised at over $400,000
(or  $500,000  in  California,   New  Jersey,   Connecticut  and  the  New  York
metropolitan  area) are adjusted  downward,  generally  by 20% of the  appraised
amount in excess of $400,000 (or $500,000 in California, New Jersey, Connecticut
and the New  York  metropolitan  area).  The  Combined  Loan-to-Value  Ratio  is
generally  lower for  self-employed  individuals,  and is  generally  reduced in
respect  of  properties   other  than  single  family  detached  owner  occupied
properties.  Generally,  CIT Consumer Finance confirms the value of the property
to be  mortgaged by  appraisals  performed by  independent  appraisers  or other
valuation methods.


Valuation Methods And Standards By Different Lines Of Business

     For loans  originated by CIT Consumer  Finance  including loans referred by
third party brokers,  appraisals may be obtained from outside service  companies
approved by CIT Consumer  Finance.  Standards for this approval may vary by line
of business.  Such  appraisals are based upon an  appraiser's  inspection of the
subject property and verification that such property is in acceptable condition.
Following  each  appraisal,  the  appraiser  prepares a report which  includes a
market data analysis based on recent sales of comparable  homes in the area and,
when deemed  appropriate,  a replacement cost analysis based on the current cost
of  constructing  a similar home. All appraisals are required to conform to FNMA
or FHLMC  appraisal  standards then in effect.  Every  independent  appraisal is
reviewed by a CIT Consumer Finance  underwriter  before the loan is funded.  CIT
Consumer  Finance's  collateral  risk managers also perform  desktop  reviews on
selected  appraisals.  If CIT Consumer Finance  determines that these valuations
are  inaccurate,  it may  reevaluate  the  appraiser or in some cases  require a
recourse party to repurchase the transaction.


     CIT Consumer  Finance  requires a full  appraisal for certain  transactions
based upon its underwriting  guidelines which take into account the loan amount,
the loan to value ratio and the type of  property.  Based upon the  underwriting
guidelines,  CIT Consumer  Finance may not require a full  appraisal for a loan.
Instead, CIT Consumer Finance may accept a "drive-by"  valuation,  which is made
by an appraiser who may not inspect the interior of the building.  Some drive-by
valuations may only involve a visual observation of the exterior characteristics
and condition of the property and the neighborhood.  Since the appraiser has not
inspected the interior dimensions,  improvements and conditions of the property,
the  drive-by  method  produces  only a general  approximation  of value for the
particular  property.  If there is an appraisal  which was completed  within six
months of the loan  application,  in certain cases CIT Consumer Finance may rely
on the prior appraisal.

     Application  packages  received from  correspondents  for pre-approval will
have the property  appraisal  reviewed by a CIT Consumer Finance collateral risk
manager prior to funding.  Each appraisal for  correspondent  loans purchased in
bulk from  correspondents is reviewed by a CIT Consumer Finance  collateral risk
manager after  purchasing the loan.  Each property  appraisal is reviewed by a
collateral  risk manager and if there is any variance  outside of the  tolerance
shown  in  the  correspondent  agreement,  the  loan  may  be  presented  to the
correspondent for repurchase.


                                      -48-
<PAGE>


     CIT Consumer Finance will review the accuracy of appraised values of all or
a portion of the  mortgaged  properties  securing the loans in an  Institutional
Bulk  Portfolio.  This  verification  may include  obtaining  review or drive-by
appraisals  or  relying  on  an  external  vendor's  automated  appraised  value
database.  In addition,  CIT Consumer  Finance's  collateral  risk managers will
generally  conduct  a  desktop  review of the  appraisals  from the  statistical
sampling of loan files selected for due diligence review.


Underwriting  - Other Issues

     CIT  Consumer  Finance has several  procedures  which it uses to verify the
applicant's  outstanding  balance  and payment  history on any senior  mortgage,
including a telephone call to the senior mortgage lender. If the senior mortgage
lender does not verify this  information by telephone,  CIT Consumer Finance may
rely upon information provided by the applicant, such as a recent statement from
the senior  lender and  evidence of payment,  such as canceled  checks,  or upon
information provided by national credit bureaus.

     Once  all  applicable  employment,   credit  and  property  information  is
received,  CIT  Consumer  Finance  makes  a  determination  as  to  whether  the
prospective  borrower  has  sufficient  monthly  income  available  to meet  the
borrower's  (i)  monthly  obligations  on the  proposed  mortgage  and any other
mortgage  debt on the  mortgaged  property  and other  expenses  related  to the
mortgaged property (such as property taxes and hazard  insurance),  (ii) monthly
housing  expenses  and other  financial  obligations  and (iii)  monthly  living
expenses.  Specialized  underwriting  programs described below may also apply to
prospective borrowers.


     Currently,  CIT Consumer Finance generally accepts debt service ratios with
respect to fixed rate mortgage loans and adjustable rate mortgage loans of up to
45% of the proposed borrower's  estimated monthly gross income,  generally based
upon historically  consistent income over a two year period. For adjustable rate
mortgage loans, CIT Consumer Finance computes the borrower's  monthly obligation
on the proposed  mortgage loan using the initial mortgage amount and the maximum
mortgage rate permitted after one year. CIT Consumer Finance makes exceptions to
the underwriting  criteria  described  above. For example,  for certain types of
loans CIT  Consumer  Finance  may  approve  debt  service  ratios up to 55% with
generally lower maximum Combined Loan-to-Value Ratios.


     CIT Consumer  Finance also offers  different  loan programs with  different
underwriting  standards,   particularly  with  respect  to  the  level  of  loan
documentation  and the  mortgagor's  income and credit  history,  in appropriate
cases where factors such as low Combined Loan-to-Value Ratios or other favorable
credit factors exist.

     Certain of the types of loans in CIT Consumer Finance's portfolio have been
originated under new programs and may involve  additional  credit  uncertainties
not present in traditional types of loans. For example,  certain of the mortgage
loans may provide for  escalating  or variable  payments by the  mortgagor.  CIT
Consumer  Finance may underwrite such a loan on the basis of a judgment that the
mortgagor can make the initial monthly payments.  In some instances,  however, a
mortgagor may not have  sufficient  income to continue to make the required loan
payments as such payments  increase.  CIT Consumer  Finance may also  underwrite
such a loan in  reliance  on Combined  Loan-to-Value  Ratios or other  favorable
credit factors.

     CIT Consumer Finance will not purchase or close a Home Equity Loan prior to
receiving  evidence  that the  property  securing  the loan is  insured  against
casualty  loss.  CIT  Consumer  Finance  requires  evidence of fire and extended
coverage  casualty  insurance  on the home in an  amount  at least  equal to the
principal  balance of the related  mortgage loan plus, in the case of a mortgage
loan secured by a  subordinate  priority  lien on the  mortgaged  property,  the
amount of each mortgage  secured by senior  priority  liens,  or, if required by


                                      -49-
<PAGE>

law, the replacement  cost of the property if such replacement cost is less than
the mortgages.  In addition,  at the closing, the borrower is required to sign a
letter addressed to his insurance  carrier naming CIT Consumer Finance as a loss
payee under the insurance  policy,  which CIT Consumer  Finance will  thereafter
mail to the insurer.  Accordingly,  CIT Consumer  Finance  normally  will not be
named as a loss payee with respect to the property securing the Home Equity Loan
at the time the loan is made or purchased  and insurance  proceeds  might not be
available to cover any loss to CIT Consumer Finance.

   
     After closing,  CIT Consumer  Finance  monitors the continued  existence of
casualty insurance on the mortgaged  properties.  However,  CIT Consumer Finance
does not currently  "force place"  casualty  insurance  coverage if CIT Consumer
Finance  discovers that casualty  insurance  coverage has lapsed.  Instead,  CIT
Consumer Finance  requests that its borrowers  reinstate any lapsed insurance as
required by the terms of the mortgage documentation.
    


     CIT Consumer  Finance requires title insurance on all of its mortgage loans
secured by liens on real property if the principal balance is over $100,000,  if
the Combined  Loan-to-Value  Ratio is greater than 85% on a first lien position,
if the  borrower  is a trust,  if there is a  transfer  of title,  if closing is
conducted  pursuant  to a power of  attorney,  if the home was not subject to an
existing mortgage or, if the first lien holder is a not an institutional lender.
In cases where CIT Consumer Finance does not require title insurance, it instead
obtains a last owner title  search  which is ordered to verify that the borrower
is the last owner of record of the mortgaged property.

     The actual maximum amount that CIT Consumer Finance will lend is determined
by an evaluation of the applicant's  ability to repay the loan, the value of the
applicant's  equity in the real estate, and the ratio of such equity to the real
estate's appraised value.


Specialized Underwriting Programs


     CIT Consumer  Finance also originates or purchases  mortgage loans pursuant
to alternative  sets of underwriting  criteria under its No Income  Verification
program, No Income Qualify program and Lite Documentation  program.  Under these
programs,  relatively more emphasis is placed on property  underwriting  than on
credit  underwriting and certain credit  underwriting  documentation  concerning
income  and  employment   verification  therefore  is  waived.   Mortgage  loans
underwritten  under these programs are limited to  self-employed  borrowers with
credit histories that demonstrate an established  ability to repay  indebtedness
in a timely fashion.  Self-employed  borrowers with poorer credit  histories are
considered with lower Combined Loan-to-Value Ratios.  Permitted maximum Combined
Loan-to-Value  Ratios under these programs are more  restrictive  than under CIT
Consumer Finance's standard underwriting  criteria.  Mortgage loans underwritten
pursuant to these programs  generally must be secured by owner-occupied  primary
residences.  These programs are designed to facilitate the loan approval process
and thereby  improve CIT Consumer  Finance's  competitive  position  among other
mortgage  loan  originators.  Under  the No  Income  Verification  program,  the
customer  does not provide  income  documentation.  Under the No Income  Qualify
program income  documentation is provided by the customer but the  documentation
does not support the stated income reported by the  prospective  borrower to CIT
Consumer Finance.  The stated income must appear reasonable and realistic to the
underwriter  compared  to the  customer's  assets and credit  history.  The Lite
Documentation  program  stresses the verification of the borrower's cash flow by
reviewing bank statements.


                                      -50-
<PAGE>


     CIT Consumer Finance may modify or eliminate these specialized underwriting
programs  from  time to time.  CIT  Consumer  Finance  may also  introduce  new,
additional specialized underwriting programs in the future, which may modify the
underwriting  guidelines set forth herein. If changes in underwriting guidelines
are applicable to a material portion of the Mortgage Pool, these changes will be
described in the related Prospectus Supplement.


QUALITY CONTROL

     CIT Consumer Finance implements quality control programs in three areas: 1)
lending and documentation  standards, 2) re-certification of appraisals,  and 3)
re-verification of employment.

     CIT  Consumer  Finance  applies  the lending  and  documentation  standards
quality  control program to its own  originations  and to purchased  loans.  The
quality  control  procedures  are designed to assure that a consistent  level of
quality  applies  to all  loans in the  portfolio,  regardless  of  source.  CIT
Consumer  Finance may vary quality  control  procedures  based upon the business
source for the loan. CIT Consumer  Finance also performs general quality control
review through a central  quality  control effort.  These  procedures  include a
review of a sample of originated  and purchased  loans from each of CIT Consumer
Finance's  production  offices.  Every  office  is  audited  monthly  and  loans
originated  during prior months are  reviewed  for  compliance  with lending and
documentation  standards. In addition,  loans originated by CIT Consumer Finance
are  audited  at random  on a monthly  basis for  compliance  with  lending  and
documentation standards.

     In order to confirm the validity of  appraisals  obtained at the time loans
are made,  reappraisals  are  obtained for the  property  securing  some of such
loans. In this manner, CIT Consumer Finance monitors the quality of the original
appraiser and the appraisal process.

     In addition,  CIT Consumer Finance re-verifies employment of its borrowers.
These  re-verifications  are  conducted  monthly  on  some of the  loans  in the
portfolio  to detect  fraud  and to  confirm  the  accuracy  of the  information
provided in the application.

Refinancing Policy

     Where CIT Consumer  Finance  believes that borrowers  having existing loans
with it are likely to refinance such loans due to interest rate changes or other
reasons, CIT Consumer Finance actively attempts to retain such borrowers through
solicitations  of such  borrowers to refinance with CIT Consumer  Finance.  Such
refinancings  may  generate fee income for CIT  Consumer  Finance.  CIT Consumer
Finance  may  refinance  Mortgage  Loans  held by a Trust.  Since the  solicited
borrowers may refinance  their existing loans in any case, CIT Consumer  Finance
believes that this practice will be unlikely to affect the prepayment experience
of the Home  Equity  Loans in a material  respect.  CIT  Consumer  Finance  also
solicits its borrowers who are in good  standing to apply for  additional  loans
secured by the same property,  consistent with its origination  standards.  As a
result, CIT Consumer Finance may, now or in the future, hold a loan (or may sell
a loan to another trust) which is also secured by a Mortgaged  Property securing
a Mortgage Loan held by a Trust.

Servicing and Collections

     CIT  Consumer  Finance,  as Master  Servicer,  will be  required  under the
related  Agreement  to service  the  Mortgage  Loans and other  Mortgage  Assets
underlying a particular Series of Certificates with the same degree of skill and
care that it exercises with respect to all  comparable  loans and assets that it
services  for its own  account.  In the  servicing  of its  own  portfolio,  CIT
Consumer  Finance  currently  delegates most of the servicing  duties  described
below to CITSF, as Sub-Servicer,  pursuant to a servicing


                                      -51-
<PAGE>


agreement between CIT Consumer Finance and CITSF. Accordingly, references herein
to actions taken by CIT Consumer  Finance as Master Servicer refer in most cases
to  actions  taken by CITSF as  Sub-Servicer.  CIT  Consumer  Finance  typically
performs the quality control  reviews,  oversees the recording of the mortgages,
follows  through on insurance  documentation  and  maintains  the Mortgage  Loan
files.  CITSF is  generally  responsible  for  billing,  collecting, foreclosure
procedures and  liquidations.  Servicing by CITSF also includes customer service
and remittance handling.


     Borrowers  are sent monthly  statements  which specify the payment due. Due
dates for payments occur throughout the calendar month.  Generally if payment is
not received  within 10 working days after the due date,  an initial  collection
effort  by  telephone  is made in an  attempt  to bring the  delinquent  account
current.  CIT  Consumer  Finance  continues  to monitor and evaluate the various
stages of delinquency on a continuous basis.

     Delinquent  accounts are contacted by collection  staff by various  methods
including,  but not limited to, telephone calls and collection letters.  When an
account is 30 days past due, the collection  supervisor  analyzes the account to
determine  the  appropriate  course of  action.  If a borrower  is  experiencing
difficulty  in making  payments  on time,  CIT  Consumer  Finance may modify the
payment schedule consistent with CIT Consumer Finance's procedures.

     The course of action  taken by CIT  Consumer  Finance is  dependent  upon a
number of factors including the borrower's payment history, the amount of equity
in the related  mortgaged  property and the reason for the current  inability to
make timely payments.

     When a loan is 60 days past due,  the  related  mortgaged  property  may be
reappraised  and the results  evaluated by CIT  Consumer  Finance to determine a
course of action.  Foreclosure laws and practices and the rights of the owner in
default vary from state to state,  but generally  foreclosure  procedures may be
initiated  if:  (i) the loan is 90 days or more  delinquent;  (ii) a  notice  of
default on a senior lien is received or (iii) the loan is  otherwise in default.
During the foreclosure  process,  any expenses  incurred by CIT Consumer Finance
may be added to the amount  owed by the  borrower,  to the extent  permitted  by
applicable law. Upon completion of the  foreclosure,  the property is sold to an
outside  bidder,  or passes to the mortgagee in which case CIT Consumer  Finance
proceeds to liquidate the asset.

     CIT Consumer  Finance may not  foreclose on the property  securing a Junior
Lien Loan unless it forecloses subject to the related senior mortgages.  In such
cases,  CIT Consumer  Finance may pay the amount due on the senior  mortgages to
the senior  mortgagees,  if CIT Consumer Finance considers it to be advisable to
do so. In the event  that  foreclosure  proceedings  have been  instituted  on a
senior  mortgage prior to the initiation of CIT Consumer  Finance's  foreclosure
action,  CIT Consumer  Finance will either  satisfy such mortgage at the time of
the foreclosure sale or take other appropriate  action. In servicing Junior Lien
Loans in its  portfolio,  it has been the  practice of CIT  Consumer  Finance to
satisfy each such senior  mortgage at or prior to the  foreclosure  sale only to
the extent that it determines any amount so paid will be recoverable from future
payments and  collections  on such Junior Lien Loans or otherwise.  In servicing
Junior Lien Loans,  it is  generally  the  practice of CIT  Consumer  Finance to
advance  funds to keep the senior lien current in the event the  mortgagor is in
default  thereunder until such time as CIT Consumer Finance satisfies the senior
lien  by  sale  of the  mortgaged  property,  but  only  to the  extent  that it
determines   such  advances  will  be  recoverable   from  future  payments  and
collections on that Junior Lien or otherwise.  Such practice may not be followed
by CIT Consumer  Finance in servicing loans more junior than second Mortgages or
may be modified at any time.


                                      -52-
<PAGE>

     CIT Consumer  Finance's  servicing and  charge-off  policies and collection
practices  may  change  over  time in  accordance  with CIT  Consumer  Finance's
business  judgment,  changes in its serviced loan portfolio and applicable  laws
and regulations, as well as other items.

     Regulations and practices  regarding the  liquidation of properties  (e.g.,
foreclosure)  and the rights of the  borrower in default vary greatly from state
to state. CIT Consumer Finance will generally initiate a foreclosure only if the
delinquency  or other  breach  will not be cured.  If,  after  determining  that
purchasing a property securing a mortgage loan will minimize the loss associated
with such defaulted loan, CIT Consumer  Finance may bid at the foreclosure  sale
for such property or accept a deed in lieu of foreclosure.

                         DESCRIPTION OF THE CERTIFICATES

     The Home Equity Loan Asset Backed Certificates (the "Certificates") will be
issuable in series (each,  a "Series") and each Series of  Certificates  will be
issued  pursuant to an Agreement  (see "The Pooling and  Servicing  AgreementThe
Pooling and Servicing Agreement" herein), dated as of the first day of the month
of issuance of such Series of Certificates or such other date as is specified in
the related Prospectus Supplement (the "Cut-off Date"), among the Depositor, the
Master Servicer,  the applicable  Sellers and the Trustee for the benefit of the
holders of the  Certificates  of such Series.  The  provisions of each Agreement
will vary depending upon the nature of the Certificates to be issued  thereunder
and the nature of the related Trust. A form of an Agreement is an exhibit to the
Registration  Statement  of  which  this  Prospectus  is a part.  The  following
summaries  describe  certain  provisions that may appear in each Agreement.  The
Prospectus  Supplement for a Series of Certificates  will describe any provision
of the Agreement  relating to such Series that materially differs from, or is in
addition to, the description thereof contained in this Prospectus. The following
summaries do not purport to be complete and are subject to, and are qualified in
their  entirety by reference to, all of the provisions of the Agreement for each
Series of Certificates and the related Prospectus Supplement. The Depositor will
provide  a copy of the  Agreement  (without  exhibits)  relating  to any  Series
without  charge upon written  request of a holder of record of a Certificate  of
such Series addressed to the Depositor at 650 CIT Drive, Livingston,  New Jersey
07039.

General

     The  Certificates  of each  Series  will not  represent  an  interest in or
obligation of the Depositor,  CIT Consumer  Finance,  CITSF, CIT or any of their
respective affiliates,  except as set forth herein and in the related Prospectus
Supplement.  Neither the certificates nor the underlying  mortgage loans will be
insured or guaranteed by the Depositor, CIT Consumer Finance, CITSF, CIT, or any
of their  affiliates  except as set forth  herein and in the related  Prospectus
Supplement.

     Unless otherwise specified in the Prospectus  Supplement,  the Certificates
of each Series will be issued in either fully  registered or book-entry  form in
the authorized  denominations  specified in the related  Prospectus  Supplement,
will evidence specified  beneficial ownership interests in certain trusts (each,
a "Trust Fund" or "Trust")  created  pursuant to the related  Agreement and will
not be entitled to payments in respect of the assets included in any other Trust
established  by the  Depositor.  The  Mortgage  Loans  will  not be  insured  or
guaranteed  by  any  governmental  entity  or  other  person,  unless  otherwise
specified in the related Prospectus  Supplement.  Each Trust will consist of, to
the extent provided in the related Agreement,  (i) the Mortgage Assets that from
time to time are  subject to the  related  Agreement  (exclusive  of any amounts
specified in the related Prospectus Supplement (the "Retained Interest"));  (ii)
such  assets as from time to time are  required to be  deposited  in the related
Certificate Account (as defined herein) or other fund or account which, pursuant
to the related  Agreement,  constitutes  part of a Trust;  (iii) properties that
secured Mortgage Loans and that are acquired on behalf of the


                                      -53-
<PAGE>

Certificateholders  by  foreclosure or deed in lieu of foreclosure or comparable
procedure ("REO Property"); (iv) any Primary Mortgage Insurance Policies and any
other  insurance  policies or other forms of credit  enhancement  required to be
maintained  pursuant  to the  related  Agreement;  and (v) such  other  property
(including  amounts on deposit in a Pre-Funding  Account) as may be specified in
the related  Prospectus  Supplement.  If  specified  in the  related  Prospectus
Supplement, a Trust may also include one or more of the following:  reinvestment
income  on  payments  received  on  the  Mortgage  Assets,  a  Reserve  Fund,  a
Certificate  Guaranty  Insurance  Policy,  a Mortgage Pool Insurance  Policy,  a
Special Hazard Insurance Policy, a Bankruptcy Bond, one or more spread accounts,
cash collateral accounts and/or other accounts, letters of credit, surety bonds,
financial  guarantee  insurance  policies,  third  party  guarantees  (including
guarantees by CIT, its affiliates,  or an unaffiliated third party, any of which
may be limited in nature), interest rate swaps, caps, floors or other derivative
products, or similar instruments or other agreements.

     Each Series of  Certificates  will be issued in one or more  classes.  Each
class of  Certificates  of a Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest  payments
and a  specified  percentage  (which may be 0%) or  portion of future  principal
payments on the Mortgage  Assets in the related Trust.  A class of  Certificates
may be  divided  into  two or more  sub-classes,  as  specified  in the  related
Prospectus Supplement.  A Series of Certificates may include one or more classes
that are senior in right to payment to one or more other classes of Certificates
of such Series (See "Credit Enhancement--Subordination"  herein). Certain Series
or classes of Certificates may be covered by insurance policies, surety bonds or
other forms of credit  enhancement,  in each case as described herein and in the
related Prospectus  Supplement.  One or more classes of Certificates of a Series
may  be  entitled  to  receive  distributions  of  principal,  interest  or  any
combination  thereof.  Distributions  on one or  more  classes  of a  Series  of
Certificates  may be made prior to one or more other classes of  Certificates of
such Series,  after the  occurrence of specified  events,  in accordance  with a
schedule or formula, on the basis of collections from designated portions of the
Mortgage  Assets in the related Trust,  or on a different  basis, or one or more
classes of a Series of Certificates  may be required to absorb one or more types
of loses prior to one or more other classes of Certificates  of such Series,  in
each case as  specified  in the related  Prospectus  Supplement.  The timing and
amounts of such  distributions  may vary among classes or over time as specified
in the related Prospectus Supplement.

     Definitive  Certificates,  if  issued,  will  be  freely  transferable  and
exchangeable  at the  corporate  trust office of the Trustee as set forth in the
related Prospectus  Supplement or, at the election of the Trustee, at the office
of a certificate  registrar  appointed by the Trustee. No service charge will be
made for any registration of exchange or transfer of Certificates of any Series,
but the Trustee may require payment of a sum sufficient to cover any related tax
or other governmental charge.

     Under  current law the purchase and holding by or on behalf of any employee
benefit plan or other retirement  arrangement  (including  individual retirement
accounts and  annuities,  Keogh plans and collective  investment  funds in which
such plans,  accounts or  arrangements  are  invested)  subject to provisions of
ERISA  or the  Code of a class  of  Certificates  entitled  only to a  specified
percentage of payments of either  interest or principal or a notional  amount of
either  interest  or  principal  on the  related  Mortgage  Assets or a class of
Certificates  entitled  to receive  payments of interest  and  principal  on the
Mortgage  Assets only after payments to other classes or after the occurrence of
certain  specified  events may result in  "prohibited  transactions"  within the
meaning  of ERISA and the Code.  See  "ERISA  Considerations"  herein and in the
related   Prospectus   Supplement.   If  specified  in  the  related  Prospectus
Supplement,  transfer  of  Certificates  of such a class will not be  registered
unless the transferee  (i)  represents  that it is not, and is not purchasing on
behalf of, any such plan,  account or arrangement or (ii) provides an opinion of
counsel  satisfactory  to the Trustee  and the  Depositor  that the  purchase of
Certificates  of  such  a  class  by or on  behalf  of  such  plan,  account  or
arrangement  is  permissible  under  applicable  law and  will not  subject  the
Trustee,  the Master Servicer or the Depositor to any obligation or liability in
addition to those undertaken in the Agreement.


                                      -54-
<PAGE>

     As to each Series,  an election  may be made to treat the related  Trust or
designated  portions  thereof as one or more "real  estate  mortgage  investment
conduits"  (each,  a "REMIC")  as defined in the Code.  The  related  Prospectus
Supplement will specify  whether a REMIC election is to be made.  Alternatively,
the Agreement for a Series may provide that a REMIC  election may be made at the
discretion  of the  Depositor  or the  Master  Servicer  and may be made only if
certain  conditions  are  satisfied.  As to  any  such  Series,  the  terms  and
provisions applicable to the making of a REMIC election, as well as any material
federal income tax consequences to  Certificateholders  not otherwise  described
herein,  will be set  forth in the  related  Prospectus  Supplement.  If such an
election is made with respect to a Series, one of the classes will be designated
as evidencing the sole class of "residual  interests" in the related  REMIC,  as
defined in the Code.  All other  classes of  Certificates  in such a Series will
constitute  "regular interests" in the related REMIC, as defined in the Code. As
to each Series with respect to which a REMIC  election is to be made, the Master
Servicer or a holder of the related residual certificate or certificates will be
obligated to take all actions  required in order to comply with  applicable laws
and regulations and will be obligated to pay any prohibited  transaction  taxes.
The Master  Servicer,  unless  otherwise  specified  in the  related  Prospectus
Supplement,  will be entitled to  reimbursement  for any such  payment  from any
holder of the related residual certificate or certificates.

Distributions on Certificates

     General. In general,  the method of determining the amount of distributions
on a  particular  Series  of  Certificates  will  depend  on the type of  credit
support,  if  any,  that is used  with  respect  to  such  Series.  See  "Credit
Enhancement"  herein and in the related  Prospectus  Supplement.  The Prospectus
Supplement for each Series of  Certificates  will describe the method to be used
in determining the amount of distributions on the Certificates of such Series.

     Unless   otherwise   specified  in  the  related   Prospectus   Supplement,
distributions of principal and interest (or, where applicable, of principal only
or  interest  only) on the  related  Certificates  will be made by the  Trustee,
monthly,  quarterly,  semi-annually  or at such other intervals and on the dates
specified in the Prospectus  Supplement (each, a "Distribution Date") out of the
payments  received in respect of the assets of the related Trust or other assets
held for the  benefit of the  Certificateholders  as  specified  in the  related
Prospectus  Supplement.  The amount  allocable  to  payments  of  principal  and
interest on any Distribution Date will be determined as specified in the related
Prospectus Supplement.  Distributions will be made to the persons in whose names
the  Certificates are registered at the close of business on the dates specified
in the related Prospectus Supplement (each, a "Record Date"). Distributions will
be made by check or money order  mailed to the persons  entitled  thereto at the
address  appearing in the register  maintained for holders of Certificates  (the
"Certificate  Register") or, if specified in the related Prospectus  Supplement,
in the case of  Certificates  that are of a certain minimum  denomination,  upon
written  request by the  Certificateholder,  by wire  transfer  or by such other
means as are described therein;  provided,  however, that the final distribution
in retirement of Certificates  will be made only upon presentation and surrender
of the  Certificates  at the  office or agency of the  Trustee  or other  person
specified in the notice to Certificateholders of such final distribution.

     Distributions  allocable to  principal of and interest on the  Certificates
will be made by the  Trustee  out of, and only to the  extent  of,  funds in the
related  Certificate  Account,  including any funds transferred from any Reserve
Fund or Pre-Funding Account. (See "The Pooling And Servicing Agreement--Payments
on  Mortgage  Assets;  Deposits  to  Certificate  Account"  herein.)  As between
Certificates  of  different  classes and as between  distributions  of principal
(and, if applicable,  between distributions of

                                      -55-
<PAGE>

Principal  Prepayments (as defined herein) and scheduled  payments of principal)
and interest,  distributions made on any Distribution Date will be allocated and
applied as specified in the related Prospectus Supplement.  All distributions to
any  class of  Certificates  will be made in the  priority,  manner  and  amount
specified in the related Prospectus Supplement.

     Available  Funds.  All  distributions on the Certificates of each Series on
each Distribution Date will be made from the Available Funds, in accordance with
the terms  described in the related  Prospectus  Supplement and specified in the
related   Agreement.   Unless  otherwise  provided  in  the  related  Prospectus
Supplement,  "Available  Funds" for each  Distribution Date will generally equal
the  amount  on  deposit  in the  related  Certificate  Account  (including  any
prepayment  charges,   assumption  fees  and  late  payment  charges  and  other
administrative fees and charges, to the extent collected from Mortgagors),  and,
if applicable,  the amount on deposit in the related Pre-Funding Account on such
Distribution  Date or on the last day of the Due Period (net of related fees and
expenses  payable  by  the  related  Trust)  (see  "The  Pooling  And  Servicing
Agreement--Payments  on Mortgage  Assets;  Deposits to Certificate  Account" and
"The Pooling and  Servicing  Agreement -- Servicing and Other  Compensation  and
Payment of Expenses")  other than amounts to be held therein for distribution on
future Distribution Dates.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
"Determination  Date" is the third Business Day prior to each Distribution Date.
On each  Determination  Date, the Master  Servicer will determine the amounts of
principal and interest which will be passed through to Certificateholders on the
related  Distribution  Date.  The "Due  Period"  for any  Series  is the  period
specified in the related Prospectus  Supplement.  The "Due Period" is the period
during  which  principal,  interest  and other  amounts will be collected on the
Mortgage  Loans for  application to the payment of principal and interest to the
Certificateholders  and  the  payment  of  fees on  such  Distribution  Date.  A
"Business  Day" is any day  other  than a  Saturday,  Sunday or any day on which
banking  institutions or trust companies in the states of New York, Oklahoma and
such other states (if any)  specified in the related  Prospectus  Supplement are
authorized by law, regulation or executive order to be closed.

     Distributions  of  Interest.  Unless  otherwise  specified  in the  related
Prospectus Supplement, interest will accrue on the aggregate Certificate Balance
(or, in the case of  Certificates  entitled only to  distributions  allocable to
interest,  the aggregate  notional  amount) of each class of  Certificates  (the
"Class  Certificate  Balance")  entitled to interest at the "Pass-Through  Rate"
(which may be a Fixed Rate or an Adjustable Rate as specified in such Prospectus
Supplement)  from the  date and for the  periods  specified  in such  Prospectus
Supplement. To the extent funds are available therefor,  interest accrued during
each such specified  period on each class of  Certificates  entitled to interest
(other than a class of Certificates that provides for interest that accrues, but
is not currently payable,  referred to hereafter as "Accrual Certificates") will
be distributable on the Distribution  Dates specified in the related  Prospectus
Supplement  until  the  Class  Certificate   Balance  of  such  class  has  been
distributed  in  full  or,  in  the  case  of  Certificates   entitled  only  to
distributions allocable to interest, until the aggregate notional amount of such
Certificates  is  reduced to zero or for the  period of time  designated  in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus Supplement, the original Certificate Balance of each Certificate will
equal  the  aggregate   distributions  allocable  to  principal  to  which  such
Certificate is entitled.  Unless otherwise  specified in the related  Prospectus
Supplement, distributions allocable to interest on each Certificate which is not
entitled to distributions allocable to principal will be calculated based on the
notional amount of such  Certificate.  The notional amount of a Certificate will
not  evidence  an interest  in or  entitlement  to  distributions  allocable  to
principal but will be used solely for  convenience in expressing the calculation
of interest and for certain other purposes.

     If specified  in the related  Prospectus  Supplement,  one or more class or
classes of  Certificates  may provide that any interest  that has accrued but is
not paid on a given  Distribution  Date will be added to the  Class  Certificate
Balance  of  such  class  of  Certificates  on  that   Distribution  Date  (such
Certificates,

                                      -56-
<PAGE>

"Accrual  Certificates").  Unless otherwise  specified in the related Prospectus
Supplement, distributions of interest on each class of Accrual Certificates will
commence only after the  occurrence of the events  specified in such  Prospectus
Supplement  and, prior to such time, the beneficial  ownership  interest of such
class  of  Accrual  Certificates  in  the  Trust,  as  reflected  in  the  Class
Certificate Balance of such class of Accrual Certificates, will increase on each
Distribution  Date by the  amount of  interest  that  accrued  on such  class of
Accrual  Certificates  during the preceding interest accrual period but that was
not required to be distributed to such class on such Distribution Date. Any such
class of Accrual Certificates will thereafter accrue interest on its outstanding
Class Certificate Balance as so adjusted.

     Distributions  of  Principal.  Unless  otherwise  specified  in the related
Prospectus  Supplement,  the aggregate original balance of the Certificates (the
"Certificate  Balance")  will equal the  aggregate  distributions  allocable  to
principal that such Certificates  will be entitled to receive.  Unless otherwise
specified in the related Prospectus Supplement, the Class Certificate Balance of
any class of  Certificates  entitled to  distributions  of principal will be the
original Class  Certificate  Balance of such class of Certificates  specified in
such Prospectus Supplement,  reduced by all distributions allocable to principal
and (i) in the case of Accrual  Certificates,  unless otherwise specified in the
related  Prospectus  Supplement,  increased by all interest accrued but not then
distributable on such Accrual  Certificates,  and (ii) in the case of Adjustable
Rate  Certificates,   unless  otherwise  specified  in  the  related  Prospectus
Supplement,  subject  to  the  effect  of  negative  amortization.  The  related
Prospectus  Supplement  will specify the method by which the amount of principal
to be  distributed  on the  Certificates  on  each  Distribution  Date  will  be
calculated  and the  manner in which such  amount  will be  allocated  among the
classes of Certificates entitled to distributions of principal.

     If so provided in the related Prospectus Supplement, one or more classes of
senior Certificates (the "Senior  Certificates") will be entitled to receive all
or a disproportionate  percentage of the payments of principal that are received
from  Mortgagors in advance of their scheduled due dates and are not accompanied
by amounts representing  scheduled interest due after the month of such payments
("Principal  Prepayments") in the percentages and under the circumstances or for
the periods  specified in such  Prospectus  Supplement.  Any such  allocation of
Principal  Prepayments to such class or classes of Senior Certificates will have
the effect of accelerating  the amortization of such Senior  Certificates  while
increasing  the  interests  evidenced  by  the  subordinated  Certificates  (the
"Subordinated  Certificates")  in the Trust.  Increasing  the  interests  of the
Subordinated  Certificates  relative  to  that  of the  Senior  Certificates  is
intended to  preserve  the  availability  of the  subordination  provided by the
Subordinated Certificates.  See "Credit  Enhancement--Subordination"  herein and
"Credit  Enhancement--Subordination  of the  Subordinated  Certificates"  in the
related Prospectus Supplement.

     Unscheduled   Distributions.   If  specified  in  the  related   Prospectus
Supplement,  the Certificates will be subject to receipt of distributions before
the next scheduled  Distribution  Date under the circumstances and in the manner
described below and in such Prospectus  Supplement.  If applicable,  the Trustee
will be required to make such  unscheduled  distributions  on the day and in the
amount  specified in the related  Prospectus  Supplement  if, due to substantial
payments of principal (including Principal  Prepayments) on the Mortgage Assets,
the  Trustee or the  Master  Servicer  determines  that the funds  available  or
anticipated to be available from the Certificate Account and, if applicable, any
Pre-Funding  Account or  Reserve  Fund,  may be  insufficient  to make  required
distributions on the Certificates on such  Distribution  Date.  Unless otherwise
specified  in  the  related  Prospectus  Supplement,  the  amount  of  any  such
unscheduled  distribution  that is allocable  to  principal  will not exceed the
amount that would otherwise have been required to be distributed as principal on
the Certificates on the next Distribution  Date.  Unless otherwise  specified in
the related Prospectus  Supplement,  all unscheduled  distributions will include
interest  at the  applicable  Pass-Through  Rate (if any) on the  amount  of the
unscheduled  distribution  allocable to principal for the period and to the date
specified in such Prospectus Supplement.


                                      -57-
<PAGE>

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  all
distributions  allocable to principal in any  unscheduled  distribution  will be
made in the same  priority  and  manner as  distributions  of  principal  on the
Certificates would have been made on the next Distribution Date. With respect to
Certificates of the same class,  unscheduled  distributions of principal will be
made in the priority and manner specified in the related Prospectus  Supplement.
The  Trustee  will  give  notice  to   Certificateholders   of  any  unscheduled
distribution prior to the date of such distribution.

Example of Distributions

     The  following  is an example of the flow of funds as it would  relate to a
hypothetical Series of Certificates issued, and with a Cut-off Date occurring in
July, 1997 (all days are assumed to be Business Days):

July 1 - July 30...........       (1)        Due   Period.    Master    Servicer
                                             receives  scheduled payments on the
                                             Mortgage  Assets and any  Principal
                                             Prepayments  made by Mortgagors and
                                             applicable interest thereon.

July 30....................       (2)        Record Date.

August 12..................       (3)        Determination  Date.   Distribution
                                             amount determined.

August 14..................       (4)        Deposit Date.

August 15..................       (5)        Distribution Date.

     Succeeding  months follow the pattern  above,  subject to adjustment if the
Distribution  Date is not a Business Day as specified in the related  Prospectus
Supplement.  The flow of funds with  respect to any Series of  Certificates  may
differ  from the above,  and the flow of funds for each  Series of  Certificates
will be specified in the related Prospectus Supplement. Reference should be made
to the related  Prospectus  Supplement  to  determine  the flow of funds for any
particular Series of Certificates. In addition, there are other sources and uses
of funds with respect to each Series of Certificates,  as outlined herein and in
the related Prospectus  Supplement,  that are not specified in the above example
(see "The Pooling and Servicing Agreement" and "Credit Enhancement" herein).

- --------------
(1)  Scheduled  payments and Principal  Prepayments  may be received at any time
     during  this  period  and  will be  deposited  on the  Deposit  Date in the
     Certificate   Account  by  the  Master   Servicer   for   distribution   to
     Certificateholders.  When a Mortgage  Loan is prepaid in full,  interest on
     the amount  prepaid is  collected  from the  Mortgagor  only to the date of
     payment.

(2)  Distributions on the Distribution  Date will be made to  Certificateholders
     of record at the close of  business on the last  business  day of the month
     immediately preceding the month of distribution.

(3)  On August 12 (the third Business Day prior to the  Distribution  Date), the
     Master  Servicer will determine the amounts of principal and interest which
     will be passed through on the Distribution Date.

(4)  On August 14 (the  Business  Day  immediately  preceding  the  Distribution
     Date), the Master Servicer may advance funds to cover any delinquencies, in
     which event the distribution to Certificateholders on the Distribution Date
     will  include the full  amounts of  principal  and  interest due during the
     period in  respect of the  delinquencies.  The  Master  Servicer  will also
     calculate  any changes in the  relative  interests  evidenced by the Senior
     Certificates  and  the  Subordinate  Certificates  in the  Trust  Fund,  if
     applicable.

(5)  On August 15, the amounts  determined on August 12 will be  distributed  to
     Certificateholders of record on the Record Date.

                                      -58-
<PAGE>

Advances and Compensating Interest

     Unless otherwise provided in the related Prospectus Supplement,  the Master
Servicer will be required to remit to the Trustee no later than the day prior to
each  Distribution  Date and in no case earlier than the seventh Business Day of
such month, the amount (an "Advance"),  if any by which 30 days' interest at the
Mortgage  Rate (or, if specified in the related  Prospectus  Supplement,  at the
Adjusted  Mortgage  Loan  Remittance  Rate)  on the then  outstanding  principal
balance of a Mortgage Loan exceeds the amount received by the Master Servicer in
respect of  interest on the  Mortgage  Loan as of the related  Record  Date.  If
provided in the related  Prospectus  Supplement,  the  obligation  of the Master
Servicer  to make such  Advances  will be limited to  amounts  corresponding  to
delinquent  interest  payments  on a  Mortgage  Loan  and/or  will be limited to
amounts  that the  Master  Servicer  believes  will be  recoverable  out of late
payments by  Mortgagors  on a Mortgage  Loan,  Liquidation  Proceeds,  Insurance
Proceeds (each, as defined herein) or otherwise.  If and to the extent specified
in  the  related  Prospectus  Supplement,  the  amount  of  the  Advance  may be
determined based on an "Adjusted  Mortgage Loan Remittance Rate"  (determined as
set forth in the Prospectus  Supplement),  and may include delinquent  principal
payments and other amounts.

     Unless otherwise specified in the related Prospectus Supplement,  in making
Advances,  the Master  Servicer  will  endeavor  to  maintain a regular  flow of
scheduled interest payments to  Certificateholders,  rather than to guarantee or
insure against  losses.  Unless  otherwise  specified in the related  Prospectus
Supplement, if Advances are made by the Master Servicer from cash being held for
future distribution to Certificateholders, the Master Servicer will replace such
funds on or before any future  Distribution Date to the extent that funds in the
applicable  Certificate Account on such Distribution Date would be less than the
amount required to be available for distributions to  Certificateholders on such
date.  Unless  otherwise  specified in the related  Prospectus  Supplement,  any
Advances by the Master  Servicer will be reimbursable to the Master Servicer out
of  recoveries  on the  specific  Mortgage  Assets  with  respect  to which such
Advances  were made (e.g.,  late payments  made by the related  Mortgagors,  any
related Insurance Proceeds,  Liquidation  Proceeds,  Released Mortgaged Property
Proceeds (as defined herein) or proceeds of any Mortgage Loan repurchased by the
Depositor, a Sub-Servicer or a Seller pursuant to the related Agreement) and any
other  amount that would  otherwise be  distributed  to the holder or holders of
Certificates  representing  the  residual  interest of a Trust for which a REMIC
election has been made.  Unless  otherwise  specified in the related  Prospectus
Supplement,  Advances by the Master  Servicer also will be  reimbursable  to the
Master  Servicer  from  cash  otherwise   distributable  to   Certificateholders
(including  Senior  Certificateholders)  to the extent that the Master  Servicer
determines that any such Advances previously made are not ultimately recoverable
as described in the immediately preceding sentence.


     If specified in the Prospectus Supplement, the Master Servicer also will be
obligated to make Advances, to the extent recoverable out of Insurance Proceeds,
Liquidation  Proceeds or  otherwise,  in respect of certain  taxes and insurance
premiums not paid by Mortgagors  on a timely basis and to otherwise  protect the
related  Mortgaged  Property.  Funds so advanced are  reimbursable to the Master
Servicer to the extent permitted by the related Agreement.


     If specified in the related Prospectus  Supplement,  the obligations of the
Master  Servicer to make  Advances may be  supported  by a cash advance  reserve
fund,  a surety bond or other  arrangement,  in each case as  described  in such
Prospectus Supplement.


                                      -59-
<PAGE>

     Unless otherwise specified in the related Prospectus Supplement,  not later
than the close of business on the Business Day prior to each Determination Date,
with  respect to each  Mortgage  Loan as to which the Master  Servicer  receives
during  the  related  Due Period a  principal  payment in full in advance of the
final scheduled due date (a "Principal Prepayment"), the Master Servicer will be
required to remit to the Trustee for  deposit in the  Certificate  Account  from
amounts otherwise payable to the Master Servicer as servicing  compensation,  an
amount ("Compensating Interest") equal to the excess of (a) 30 days' interest on
the  principal  balance of each such  Mortgage  Loan as of the  beginning of the
related Due Period at the  applicable  Mortgage  Rate (or, if  specified  in the
related Prospectus  Supplement,  at the Adjusted Mortgage Loan Remittance Rate),
over (b) the amount of interest  actually  received on the related Mortgage Loan
for such Due Period.

REPORTS TO CERTIFICATEHOLDERS

     Prior to or concurrently  with each distribution on a Distribution Date and
except as otherwise set forth in the related Prospectus  Supplement,  the Master
Servicer or the Trustee will furnish to each  Certificateholder of record of the
related  Series a statement  setting  forth,  to the extent  applicable  to such
Series of Certificates, among other things:

          (i) the amount available in the Certificate Account;

          (ii) the amount of such  distribution  allocable to principal for each
     class of the related Series, separately identifying the aggregate amount of
     any Principal  Prepayments  and, if so specified in the related  Prospectus
     Supplement, prepayment penalties included therein;

          (iii) the amount of such  distribution  allocable to interest for each
     class of the related Series;

          (iv) the amount of any Advance;

          (v) the aggregate  amount (a) otherwise  allocable to the Subordinated
     Certificateholders  on such  Distribution  Date and (b) withdrawn  from the
     Reserve Fund, if any,  that is included in the amounts  distributed  to the
     Certificateholders;

          (vi) the aggregate amount,  if any,  withdrawn from letters of credit,
     pool  policies  or other  forms of credit  enhancement  that is included in
     amounts distributed to Certificateholders;

          (vii) the Class Certificate  Balance and corresponding  pool factor or
     notional  amount of each class of the related Series after giving effect to
     the distribution of principal on such Distribution Date;

          (viii) the  percentage  of principal  payments on the Mortgage  Assets
     (excluding prepayments),  if any, which each such class will be entitled to
     receive on the following Distribution Date;

          (ix) the  percentage  of  Principal  Prepayments  with  respect to the
     Mortgage Assets,  if any, which each such class will be entitled to receive
     on the following Distribution Date;

          (x) the  related  amount of the  servicing  compensation  retained  or
     withdrawn  from the  Certificate  Account by the Master  Servicer,  and the
     amount of additional servicing compensation received by the Master Servicer
     attributable  to penalties,  fees,  excess  Liquidation  Proceeds and other
     similar charges and items;

                                      -60-
<PAGE>

          (xi) the number and aggregate  principal  balances of Mortgage  Loans:
     (A) delinquent  (exclusive of Mortgage Loans in  foreclosure)  (1) 30 to 59
     days,  (2) 60 to 89 days and (3) 90 or more days, and (B) in foreclosure as
     of the close of business on the last day of the  calendar  month  preceding
     such Distribution Date;

          (xii) the number and aggregate  principal  balances of Mortgage  Loans
     acquired (and not subsequently sold) through foreclosure or grant of a deed
     in lieu of foreclosure as of the end of the related Due Period;

          (xiii) the number and aggregate principal balances of Mortgage Loans
     acquired through foreclosure or grant of a deed in lieu of foreclosure
     during the related Due Period;

          (xiv) the number and  aggregate  principal  balance of Mortgage  Loans
     which became  Liquidated  Mortgages and the amount of Liquidation  Proceeds
     received during the related Due Period;

          (xv) the cumulative number and aggregate principal balance of Mortgage
     Loans  which  became  Liquidated  Mortgages  and the  cumulative  amount of
     Liquidation Proceeds;

          (xvi) if applicable,  the amount  remaining in the Reserve Fund at the
     close of business on the Distribution Date;

          (xvii) the  Pass-Through  Rate and the applicable Index for Adjustable
     Rate classes  expected to be  applicable on the next  Distribution  Date to
     such class;

          (xviii) any  amounts  remaining  under  financial  guaranty  insurance
     policies,  letters of credit,  guarantees,  pool policies or other forms of
     credit enhancement;

          (xix) the aggregate amount on deposit in the Pre-Funding  Account,  if
     any; and

          (xx) the number and aggregate  principal amount of additional Mortgage
     Assets purchased by the Trust, if any.

     Where  applicable,  any amount set forth above may be expressed as a dollar
amount  per single  Certificate  of the  relevant  class  having the  Percentage
Interest (as defined herein) specified in the related Prospectus Supplement. The
report  to  Certificateholders  for  any  Series  of  Certificates  may  include
additional or other information of a similar nature to that specified above.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar  year,   the  Master   Servicer  or  the  Trustee  will  mail  to  each
Certificateholder  of record at any time during such  calendar year a report (a)
as to the  aggregate of amounts  reported  pursuant to clause (i) and (ii) above
for such calendar year or, in the event such person was a  Certificateholder  of
record during a portion of such calendar  year,  for the  applicable  portion of
such year, and (b) such other customary  information as may be deemed  necessary
or desirable for Certificateholders to prepare their tax returns.

Book-Entry Certificates

     If specified in the related Prospectus  Supplement,  one or more classes of
the Certificates of any Series (each, a class of "Book-Entry  Certificates") may
be  initially  issued  through the  book-entry  facilities  of DTC in the United
States or Cedel or Euroclear in Europe. Each class of Book-Entry Certificates of
a Series will be issued in one or more  certificates  which equal the  aggregate
initial  Class
                                      -61-
<PAGE>

Certificate  Balance of each such class and which will be registered in the name
of Cede as nominee of DTC. Cedel and Euroclear will hold omnibus  positions with
respect  to the  Certificates  on behalf  of Cedel  Participants  and  Euroclear
Participants  (each,  as  defined  herein),  respectively,   through  customers'
securities  accounts  in  Cedel's  and  Euroclear's  name on the  books of their
respective  depositories  (each,  a  "Depository")  which in turn will hold such
positions in customers'  securities  accounts in the Depositories'  names on the
books of DTC.

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

     Beneficial  interests in the  Book-Entry  Certificates  of a Series will be
held  indirectly  by  investors  through the  book-entry  facilities  of DTC, as
described herein. Investors may hold such beneficial interests in the Book-Entry
Certificates in minimum denominations  representing an original principal amount
of $1,000 and integral  multiples  in excess  thereof.  Accordingly,  DTC or its
nominee is expected to be the holder of record of the  Book-Entry  Certificates.
Except as described below, no person acquiring a Book-Entry Certificate (each, a
"beneficial  owner")  will  be  entitled  to  receive  a  physical   certificate
representing such Certificate (a "Definitive Certificate").

     The  beneficial  owner's  ownership  of a  Book-Entry  Certificate  will be
recorded on the records of the brokerage firm, bank, thrift institution or other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
beneficial   owner's   account  for  such  purpose.   In  turn,   the  Financial
Intermediary's  ownership of such Book-Entry Certificate will be recorded on the
records of DTC (or of a participating  firm that acts as agent for the Financial
Intermediary,  whose  interest  will be  recorded  on the records of DTC, if the
beneficial owner's Financial Intermediary is not a Participant).  Therefore, the
beneficial  owner  must  rely  on  the  foregoing  procedures  to  evidence  its
beneficial  ownership of a  Book-Entry  Certificate.  Beneficial  ownership of a
Book-Entry Certificate may only be transferred by compliance with the procedures
of such Financial Intermediaries and Participants.

     In  accordance  with its normal  procedures,  DTC is expected to record the
positions held by each Participant in the Book-Entry Certificates,  whether held
for its own account or as a nominee for another person.  In general,  beneficial
ownership of Book-Entry  Certificates will be subject to the rules,  regulations
and procedures governing DTC and Participants as in effect from time to time.

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


                                      -62-
<PAGE>

     Under a book-entry format, beneficial owners of the Book-Entry Certificates
may  experience  delay in their  receipt of  payments,  since  payments  will be
forwarded by the Trustee to DTC or its nominee, as the case may be, as holder of
record of the  Book-Entry  Certificates.  Because  DTC can act only on behalf of
Financial Intermediaries, the ability of a beneficial owner to pledge Book-Entry
Certificates  to persons or entities that do not  participate in DTC system,  or
otherwise  take  actions  in  respect of such  Book-Entry  Certificates,  may be
limited  due  to  the  lack  of  physical   certificates   for  such  Book-Entry
Certificates. In addition, issuance of the Book-Entry Certificates in book-entry
form may reduce the liquidity of such Certificates in the secondary market since
certain potential investors may be unwilling to purchase  Certificates for which
they cannot obtain physical certificates.

     Unless and until Definitive Certificates are issued, it is anticipated that
the only  "Certificateholder" of the Book-Entry  Certificates will be DTC or its
nominee.   Beneficial  owners  of  the  Book-Entry   Certificates  will  not  be
Certificateholders,  as that term will be used in the Agreement relating to such
Series of  Certificates.  Beneficial  owners are only  permitted to exercise the
rights of  Certificateholders  indirectly  through Financial  Intermediaries and
DTC.  Monthly  and annual  reports on the related  Trust  provided to DTC or its
nominee, as the case may be, as holder of record of the Book-Entry Certificates,
may be made available to beneficial owners upon request,  in accordance with the
rules,  regulations  and  procedures  creating  and  affecting  DTC,  and to the
Financial  Intermediaries  to whose DTC accounts the Book-Entry  Certificates of
such beneficial owners are credited.

     Unless otherwise specified in the related Prospectus Supplement, unless and
until Definitive  Certificates are issued, DTC will take any action permitted to
be taken by the holders of the Book-Entry  Certificates  of a particular  Series
under the  related  Agreement  only at the  direction  of one or more  Financial
Intermediaries  to whose DTC accounts such Book-Entry  Certificates are credited
to the extent that such actions are taken on behalf of Financial  Intermediaries
whose holdings include such Book-Entry Certificates.

     Transfers  between  Participants will occur in accordance with DTC's rules,
regulations and procedures.  Transfers between Cedel  Participants and Euroclear
Participants  will occur in accordance with their respective rules and operating
procedures.

     Due to time zone  differences,  credits of securities  received in Cedel or
Euroclear as a result of a transaction  with a  Participant  will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
Cedel  Participant  on such business day. Cash received in Cedel or Euroclear as
result of sales of Certificates  by or through a Cedel  Participant or Euroclear
Participant  to a DTC  Participant  will  be  received  with  value  on the  DTC
settlement  date but will be available in the relevant  Cedel or Euroclear  cash
account only as of the business day following settlement in DTC.

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


                                      -63-
<PAGE>

Definitive Certificates

     Unless otherwise specified in the related Prospectus Supplement, Definitive
Certificates will be issued to beneficial owners of Book-Entry Certificates,  or
their nominees, rather than to DTC, only if (i) DTC or the Depositor advises the
Trustee in writing that DTC is no longer willing, qualified or able to discharge
properly  its  responsibilities  as nominee and  depository  with respect to the
Book-Entry  Certificates  and the Depositor or the Trustee is unable to locate a
qualified successor; (ii) the Depositor, at its sole option, elects to terminate
the book-entry  system through DTC; or (iii) after the occurrence of an Event of
Default (as defined in the related Agreement), beneficial owners of Certificates
representing not less than 51% of the aggregate  Percentage  Interests evidenced
by each  class of  Certificates  of the  related  Series  issued  as  Book-Entry
Certificates advise the Trustee and DTC through the Financial  Intermediaries in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) is no longer in the best interests of the beneficial owners.

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

                               CREDIT ENHANCEMENT

General

     Credit enhancement may be provided with respect to one or more classes of a
Series of  Certificates  or with respect to the  Mortgage  Assets in the related
Trust. Credit enhancement may be in the form of a limited  Certificate  Guaranty
Insurance Policy issued by an entity named in the related Prospectus Supplement,
the subordination of one or more classes of the Certificates of such Series, the
establishment of one or more reserve funds, the use of a cross collateralization
feature, the use of overcollateralization,  the use of a Mortgage Pool Insurance
Policy,  Certificate Guaranty Insurance Policy,  Bankruptcy Bond, Special Hazard
Insurance Policy, surety bond, letter of credit, guaranteed investment contract,
financial guaranty insurance policy, third party guarantee (which may be limited
in nature), a Limited Guarantee issued by CIT, spread accounts,  cash collateral
accounts  and/or  other  accounts,  or the  use of any  similar  instruments  or
agreements  or other  methods of credit  enhancement  described  in the  related
Prospectus  Supplement,  or any combination of the foregoing.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  no credit  enhancement  will
provide  protection  against  all risks of loss or  guarantee  repayment  of the
entire principal  balance of the Certificates  and interest  thereon.  If losses
occur which exceed the amount covered by any credit enhancement or which are not
covered by any credit enhancement,  Certificateholders will bear their allocable
share of any deficiencies.  If a form of credit  enhancement  applies to several
classes  of  Certificates,  and if  principal  payments  equal to the  aggregate
principal  balances  of  certain  classes  will  be  distributed  prior  to such
distributions to other classes,  the classes which receive such distributions at
a later time are more likely to bear any losses which exceed the amount  covered
by credit enhancement.  Unless otherwise specified in the Prospectus Supplement,
coverage under any credit  enhancement  may be canceled or reduced by the Master
Servicer if such cancellation or reduction would not adversely affect the rating
or ratings of the related  Certificates.  The Trustee of the related  Trust will
have the right to sue providers of credit  enhancement if a default is made on a
required payment.


                                      -64-
<PAGE>

Subordination

     If  specified  in the  related  Prospectus  Supplement,  the  rights of the
holders of one or more classes of Subordinated  Certificates (the  "Subordinated
Certificateholders") will be subordinate to the rights of holders of one or more
other classes of Senior Certificates (the "Senior  Certificateholders")  of such
Series to receive  distributions  in respect of scheduled  principal,  Principal
Prepayments,  interest or any combination thereof that otherwise would have been
payable to holders of Subordinated  Certificates  under the circumstances and to
the extent specified in the related Prospectus Supplement. This subordination is
intended   to   enhance   the   likelihood   of   regular   receipt   by  Senior
Certificateholders  of the full amount of the monthly  payments of principal and
interest  which such  holders  would be entitled to receive if there had been no
losses or delinquencies.

     The  protection  afforded to the Senior  Certificateholders  of a Series by
means of the subordination  feature will be accomplished by (i) the preferential
right of such  holders  to  receive,  prior to any  distribution  being  made in
respect of the related Subordinated  Certificates,  the amounts of principal and
interest  due them on each  Distribution  Date out of the  funds  available  for
distribution on such date in the related Certificate Account (as defined herein)
and, to the extent described in the related Prospectus Supplement,  by the right
of such  holders to receive  future  distributions  on the assets in the related
Trust   that   would   otherwise   have  been   payable   to  the   Subordinated
Certificateholders;   (ii)  reducing  the  ownership  interest  of  the  related
Subordinated Certificates; (iii) a combination of clauses (i) and (ii) above; or
(iv) as otherwise described in the related Prospectus  Supplement.  If specified
in the related Prospectus Supplement,  subordination may apply only in the event
of certain types of losses not covered by other forms of credit support, such as
hazard losses not covered by Standard Hazard Insurance Policies or losses due to
the  bankruptcy or fraud of the Mortgagor not covered by a Bankruptcy  Bond. The
protection afforded to Senior Certificateholders  through subordination also may
be accomplished by allocating  certain types of losses or  delinquencies  to the
related  Subordinated  Certificates  to the  extent  described  in  the  related
Prospectus  Supplement.   The  related  Prospectus  Supplement  will  set  forth
information  concerning,  among other things,  the amount of  subordination of a
class or classes of Subordinated  Certificates in a Series, the circumstances in
which such subordination will be applicable and the manner, if any, in which the
amount of  subordination  will  decrease  over time,  the manner of funding  any
Reserve Fund,  and the  conditions  under which amounts in any such Reserve Fund
will be used to make distributions to Senior  Certificateholders  or released to
Subordinated Certificateholders from the related Trust.

     If specified  in the related  Prospectus  Supplement,  delays in receipt of
scheduled  payments  on the  Mortgage  Assets  and  losses  with  respect to the
Mortgage  Assets  will be borne  first by the  various  classes of  Subordinated
Certificates  and thereafter by the various classes of Senior  Certificates,  in
each case under the  circumstances  and subject to the limitations  specified in
such Prospectus Supplement. The aggregate distributions in respect of delinquent
payments on the  Mortgage  Assets over the lives of the  Certificates  or at any
time, the aggregate  losses in respect of Mortgage Assets which must be borne by
the Subordinated  Certificates by virtue of subordination  and the amount of the
distributions  otherwise  distributable to the  Subordinated  Certificateholders
that will be distributable to Senior Certificateholders on any Distribution Date
may be limited as specified in the related Prospectus  Supplement.  If aggregate
distributions  in respect  of  delinquent  payments  on the  Mortgage  Assets or
aggregate  losses in respect of such  Mortgage  Assets  were to exceed the total
amounts  payable  and  available  for  distribution  to holders of  Subordinated
Certificates  or, if  applicable,  were to exceed  the amount  specified  in the
related Prospectus Supplement, Senior Certificateholders would experience losses
on the Certificates.

     In  addition  to or in  lieu  of  the  foregoing,  if so  specified  in the
Prospectus Supplement,  all or any portion of distributions otherwise payable to
holders of  Subordinated  Certificates on any  Distribution  Date may instead be
deposited into one or more Reserve Funds  established  and  maintained  with the
Trustee. If specified in the Prospectus Supplement, such deposits may be made on
each Distribution Date for specified periods or until the balance in the Reserve
Fund has reached a specified  amount and,

                                      -65-
<PAGE>

following  payments from the Reserve Fund, to holders of Senior  Certificates or
otherwise,  thereafter to the extent necessary to restore balance in the Reserve
Fund to required levels, in each case as specified in the Prospectus Supplement.
If specified  in the related  Prospectus  Supplement,  amounts on deposit in the
Reserve  Fund may be  released  to the  holders  of the  class  of  Certificates
specified in the Prospectus  Supplement at the times and under the circumstances
specified in the Prospectus Supplement. See "--Reserve Fund" below.

     If  specified  in the  related  Prospectus  Supplement,  the same  class of
Certificates  may be  Senior  Certificates  with  respect  to  certain  types of
payments  or  certain  types  of  losses  or   delinquencies   and  Subordinated
Certificates  with  respect  to other  types of  payment  or types of  losses or
delinquencies.

     If  specified  in the related  Prospectus  Supplement,  various  classes of
Senior Certificates and Subordinated  Certificates may themselves be subordinate
in their right to receive certain  distributions  to other classes of Senior and
Subordinated  Certificates,  respectively,  through  a  cross  collateralization
mechanism or otherwise.

     As  between  classes  of Senior  Certificates  and as  between  classes  of
Subordinated Certificates, distributions may be allocated among such classes (i)
in the order of their scheduled  final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in  relation to the  occurrence  of events or
(iv) otherwise,  in each case as specified in the related Prospectus Supplement.
The related  Prospectus  Supplement  will set forth  information  concerning the
amount of subordination of a class or classes of Subordinated  Certificates in a
Series, the circumstances in which such  subordination  will be applicable,  the
manner,  if any, in which the amount of  subordination  will decrease over time,
the manner of funding any Reserve Funds,  and the conditions under which amounts
in any  such  Reserve  Funds  will  be  used to  make  distributions  to  Senior
Certificateholders  or  released  to  Subordinated  Certificateholders  from the
related Trust.  As between  classes of  Subordinated  Certificates,  payments to
Senior  Certificateholders on account of delinquencies or losses and payments to
the Reserve  Fund will be  allocated  as  specified  in the  related  Prospectus
Supplement.

Overcollateralization


     If  specified  in the related  Prospectus  Supplement,  credit  support may
consist of  overcollateralization  whereby the aggregate principal amount of the
Mortgage  Assets  exceeds the  Certificate  Balance  (as defined  herein) of the
Certificates of such Series. Overcollateralization may exist on the Closing Date
or may develop  thereafter as a result of the  application  of certain  interest
collections or other collections received in connection with the Mortgage Assets
in excess of amounts  necessary to pay the Pass-Through Rate on the Certificates
and  certain  other  amounts  as may be  specified  in  the  related  Prospectus
Supplement.  The existence of any  overcollateralization and the manner, if any,
by which it increases or decreases,  will be set forth in the related Prospectus
Supplement.


Reserve Fund

     If so specified in the related Prospectus  Supplement,  credit support with
respect to a Series of  Certificates  may be provided by the  establishment  and
maintenance  with the Trustee for such  Series of  Certificates,  of one or more
reserve funds (each, a "Reserve Fund") for such Series.  The related  Prospectus
Supplement  will  specify  whether or not a Reserve Fund will be included in the
corpus of the Trust for such Series.

     The Reserve Fund for a Series will be funded (i) by the deposit  therein of
cash, investment securities or instruments  evidencing ownership of principal or
interest  payments  thereon,  letters of credit,  demand notes,  certificates of
deposit  or a  combination  thereof in the  aggregate  amount  specified  in the

                                      -66-
<PAGE>

related Prospectus Supplement,  (ii) by the deposit therein from time to time of
certain amounts, as specified in the related Prospectus Supplement, to which the
Subordinated  Certificateholders,  if any, would otherwise be entitled, or (iii)
in such other manner as may be specified in the related Prospectus Supplement.

     Any  amounts on deposit in the Reserve  Fund and the  proceeds of any other
instrument  deposited  therein  upon  maturity  will  be held in cash or will be
invested in "Permitted  Investments"  which,  unless otherwise  specified in the
related Prospectus Supplement, will include obligations of the United States and
certain  agencies  thereof,  certificates of deposit,  certain  commercial paper
(including   commercial   paper  issued  by  CIT),  time  deposits  and  bankers
acceptances sold by eligible commercial banks and certain repurchase  agreements
of United States  government  securities  with eligible  commercial  banks. If a
letter of credit is deposited  with the  Trustee,  such letter of credit will be
irrevocable  unless  replaced.   Unless  otherwise   specified  in  the  related
Prospectus  Supplement,  any letter of credit  deposited  therein  will name the
Trustee, in its capacity as trustee for the  Certificateholders,  as beneficiary
and will be issued by an entity  acceptable  to each Rating  Agency.  Additional
information with respect to such instruments deposited in the Reserve Funds will
be set forth in the related Prospectus Supplement.

     Any amounts so deposited and payments on  instruments  so deposited will be
available  for  withdrawal  from  the  Reserve  Fund  for  distribution  to  the
Certificateholders for the purposes, in the manner and at the times specified in
the related Prospectus Supplement.

Certificate Guaranty Insurance Policies

     If so  specified  in  the  related  Prospectus  Supplement,  a  certificate
guaranty  insurance policy or policies (each, a "Certificate  Guaranty Insurance
Policy")  may be  obtained  and  maintained  for one or more class or classes of
Series of Certificates.  The issuer of any Certificate Guaranty Insurance Policy
(a "Certificate  Guaranty  Insurer") will be described in the related Prospectus
Supplement.  A copy of any such  Certificate  Guaranty  Insurance Policy will be
attached as an exhibit to the related Prospectus Supplement.


     Unless   otherwise   specified  in  the  related   Prospectus   Supplement,
Certificate   Guaranty   Insurance  Policies   generally   unconditionally   and
irrevocably  guarantee to  Certificateholders  that an amount equal to each full
and  complete  Insured  Payment  will be received by an agent of the Trustee (an
"Insurance Paying Agent") on behalf of  Certificateholders,  for distribution by
the Trustee to each Certificateholder. The "Insured Payment" will equal the full
amount   of   the   distributions   of   principal   and   interest   to   which
Certificateholders  are  entitled  under the  related  Agreement  plus any other
amounts specified therein or in the related Prospectus Supplement.  If specified
in the related Prospectus Supplement,  the Certificate Guaranty Insurance Policy
may only cover  ultimate  payment of  principal  to  Certificateholders  and not
timely payment of principal on each Distribution Date.

     The specific terms of any Certificate  Guaranty Insurance Policy will be as
set forth in the related Prospectus  Supplement.  Certificate Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
Certificate  Guaranty  Insurer's  obligation  to  guarantee  the Seller's or the
Master Servicer's obligation to repurchase or substitute for any Mortgage Loans,
to guarantee any  specified  rate of  prepayments  or to provide funds to redeem
Certificates on any specified date. The Certificate  Guaranty  Insurance  Policy
may also be limited in amount.


     Subject to the terms of the related  Agreement,  the  Certificate  Guaranty
Insurer may be  subrogated  to the rights of each  Certificateholder  to receive
payments  under  the  Certificates  to  the  extent  of  any  payments  by  such
Certificate  Guaranty Insurer under the related  Certificate  Guaranty Insurance
Policy.

                                      -67-
<PAGE>

Mortgage Pool Insurance Policies


     If specified in the related  Prospectus  Supplement  relating to a Mortgage
Pool, a separate  mortgage pool insurance  policy or policies (each, a "Mortgage
Pool  Insurance  Policy") will be obtained and  maintained for the Mortgage Pool
and  issued  by the  insurer  (the  "Pool  Insurer")  named  in such  Prospectus
Supplement. Each Mortgage Pool Insurance Policy will, subject to the limitations
described below, cover loss by reason of default in payment on Mortgage Loans in
the  Mortgage  Pool  in an  amount  equal  to a  percentage  specified  in  such
Prospectus  Supplement of the aggregate principal balance of such Mortgage Loans
on the Cut-off Date and, if applicable,  as of the Subsequent  Cut-off Dates (as
defined  in the  related  Prospectus  Supplement)  related  to the  transfer  of
additional  Mortgage  Loans,  if any,  which are not covered as to their  entire
outstanding  principal balances by Primary Mortgage Insurance Policies.  As more
fully described below, the Master Servicer will present claims thereunder to the
Pool Insurer on behalf of itself,  the Trustee and the  Certificateholders.  The
Mortgage Pool Insurance  Policies,  however,  are not blanket  policies  against
loss, since claims thereunder may be made only respecting  particular  defaulted
Mortgage  Loans and only  upon  satisfaction  of  certain  conditions  precedent
described  below.   Unless  otherwise   specified  in  the  related   Prospectus
Supplement,  the Mortgage Pool Insurance Policies will not cover losses due to a
failure to pay or denial of a claim under a Primary Mortgage Insurance Policy.


     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Mortgage  Pool  Insurance  Policy  will  provide  that no claims  may be validly
presented unless (i) any required Primary Mortgage Insurance Policy is in effect
for the defaulted  Mortgage Loan and a claim  thereunder  has been submitted and
settled;  (ii) hazard insurance on the related Mortgaged  Property has been kept
in force and real estate taxes and other  protection and  preservation  expenses
have been paid; (iii) if there has been physical loss or damage to the Mortgaged
Property,  the damaged  property  has been  restored to its  physical  condition
(reasonable  wear and tear excepted) at the time of issuance of the policy;  and
(iv) the  insured  has  acquired  good  and  marketable  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
(i) to purchase the Mortgaged Property at a price equal to the principal balance
of the related  Mortgage  Loan plus accrued and unpaid  interest at the Mortgage
Rate to the date of such  purchase and certain  expenses  incurred by the Master
Servicer  on behalf of the Trustee  and  Certificateholders,  or (ii) 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 the related Primary  Mortgage  Insurance
Policy.  If any Mortgaged  Property is damaged,  and proceeds,  if any, from the
related  hazard  insurance  policy or the applicable  Special  Hazard  Insurance
Policy  are  insufficient  to  restore  the  damaged  property  to  a  condition
sufficient to permit  recovery  under the Mortgage Pool  Insurance  Policy,  the
Master  Servicer  will not be  required  to expend its own funds to restore  the
damaged  property unless it determines that (i) such  restoration  will increase
the proceeds to  Certificateholders  on  liquidation  of the Mortgage Loan after
reimbursement  of the Master  Servicer for its expenses,  and (ii) such expenses
will be recoverable by it through proceeds of the sale of the Mortgaged Property
or proceeds of the related Mortgage Pool Insurance Policy or any related Primary
Mortgage Insurance Policy.

     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  no
Mortgage Pool Insurance Policy will insure (and many Primary Mortgage  Insurance
Policies do not insure)  against loss  sustained by reason of a default  arising
from,  among  other  things,  (i)  fraud or  negligence  in the  origination  or
servicing of a Mortgage Loan, including  misrepresentation by the Mortgagor, the
originator or persons  involved in the origination  thereof,  or (ii) failure to
construct a Mortgaged Property in accordance with plans and  specifications.  If
specified in the related Prospectus  Supplement,  an endorsement to the Mortgage
Pool  Insurance  Policy,  a bond or other  credit  support  may  cover  fraud in
connection  with the  origination of Mortgage Loans. If specified in the related
Prospectus  Supplement,  a  failure  of  coverage  attributable  to  one  of the


                                      -68-
<PAGE>

foregoing   events   might   result  in  a  breach  of  the   related   Seller's
representations  described  above  and,  in such  event,  might  give rise to an
obligation on the part of such Seller to repurchase the defaulted  Mortgage Loan
if the breach cannot be cured by such Seller.  No Mortgage Pool Insurance Policy
will cover (and many Primary Mortgage  Insurance  Policies do not cover) a claim
in respect of a defaulted  Mortgage Loan occurring  when the Master  Servicer of
such Mortgage  Loan, at the time of default or  thereafter,  was not approved by
the applicable insurer.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
original  amount of coverage under each Mortgage Pool  Insurance  Policy will be
reduced over the life of the related Certificates by the aggregate dollar amount
of claims  paid  less the  aggregate  of the net  amounts  realized  by the Pool
Insurer upon disposition of all foreclosed properties. The amount of claims paid
will include certain expenses incurred by the Master Servicer as well as accrued
interest  on  delinquent  Mortgage  Loans to the date of  payment  of the claim,
unless otherwise specified in the related Prospectus Supplement. Accordingly, if
aggregate  net claims paid under any 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 the Certificateholders.

     The terms of any pool insurance policy relating to a Pool will be described
in the related Prospectus Supplement.

Special Hazard Insurance Policies

     If  specified  in the related  Prospectus  Supplement,  a separate  special
hazard insurance policy or policies (each, a "Special Hazard Insurance  Policy")
will be obtained and  maintained for the Mortgage Pool and will be issued by the
insurer (the "Special Hazard Insurer") named in such Prospectus Supplement. Each
Special Hazard  Insurance Policy will,  subject to limitations  described below,
protect holders of the related Certificates from (i) loss by reason of damage to
Mortgaged Properties caused by certain hazards (including  earthquakes and, to a
limited extent,  tidal waves and related water damage or as otherwise  specified
in the related  Prospectus  Supplement)  not insured  against under the standard
form of hazard insurance policy for the respective states in which the Mortgaged
Properties  are  located  or under a flood  insurance  policy  if the  Mortgaged
Property is located in a federally  designated  flood area, and (ii) loss caused
by reason of the  application  of the  coinsurance  clause  contained  in hazard
insurance policies. See "The Pooling and Servicing Agreement--Hazard  Insurance"
herein. No Special Hazard Insurance Policy will cover losses occasioned by fraud
or conversion by the Trustee or Master Servicer,  war, insurrection,  civil war,
certain governmental action,  errors in design,  faulty workmanship or materials
(except under certain  circumstances),  nuclear or chemical reaction,  flood (if
the Mortgaged Property is located in a federally designated flood area), nuclear
or chemical  contamination and certain other risks. The amount of coverage under
any Special Hazard Insurance Policy will be specified in the related  Prospectus
Supplement.  Each 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 have been kept in force and other  protection  and
preservation expenses have been paid.

     Subject to the foregoing limitations, and unless otherwise specified in the
related Prospectus Supplement, each 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,  the Special Hazard Insurer
will pay the lesser of (i) the cost of repair or  replacement  of such property,
or (ii) upon transfer of the property to the Special Hazard Insurer,  the unpaid
principal  balance  of such  Mortgage  Loan at the time of  acquisition  of such
property by foreclosure or deed in lieu of foreclosure, plus accrued interest to
the date of  claim  settlement  and  certain  expenses  incurred  by the  Master


                                      -69-
<PAGE>

Servicer with respect to such  property.  If the unpaid  principal  balance of a
Mortgage Loan plus accrued  interest and certain expenses is paid by the Special
Hazard Insurer,  the amount of further coverage under the related Special Hazard
Insurance  Policy will be reduced by such amount less any net proceeds  from the
sale of the  property.  Any amount  paid as the cost of repair of such  property
will  further  reduce  coverage  by such  amount.  So long  as a  Mortgage  Pool
Insurance Policy remains in effect, the payment by the Special Hazard Insurer 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  Certificateholders,  but will affect the  relative
amounts of coverage  remaining under the related Special Hazard Insurance Policy
and Mortgage Pool Insurance Policy.  Any hazard losses not covered by either the
standard hazard  insurance  policies or the Special Hazard Insurance Policy will
not  be  insured  against,  and,  unless  otherwise  specified  in  the  related
Prospectus Supplement, will be borne by the Certificateholders.

     To the extent specified in the Prospectus  Supplement,  the Master Servicer
may  deposit  cash,  an  irrevocable  letter of  credit or any other  instrument
acceptable  to  each  Rating  Agency  in a  special  trust  account  to  provide
protection  in lieu of or in  addition  to that  provided  by a  Special  Hazard
Insurance  Policy.  The amount of any Special Hazard  Insurance Policy or of the
deposit  to  the  special  trust  account  in  lieu  thereof  relating  to  such
Certificates  may be reduced so long as any such  reduction will not result in a
downgrading of the rating of such Certificates by any such Rating Agency.

     Unless otherwise specified in the related Prospectus Supplement, since each
Special Hazard  Insurance  Policy will be designed to permit full recovery under
the Mortgage Pool Insurance  Policy in  circumstances  in which such  recoveries
would otherwise be unavailable  because property has been damaged by a cause not
insured against by a standard hazard policy and thus would not be restored, each
Agreement will provide that, if the related Mortgage Pool Insurance Policy shall
have been  terminated or been exhausted  through  payment of claims,  the Master
Servicer will be under no further  obligation  to maintain  such Special  Hazard
Insurance Policy.

     The terms of any Special Hazard Insurance Policy relating to a Pool will be
described in the related Prospectus Supplement.

Bankruptcy Bonds

     If specified in the related  Prospectus  Supplement,  a bankruptcy  bond or
bonds  (each,  a  "Bankruptcy  Bond") may be  obtained to cover  certain  losses
resulting from proceedings  under the federal  Bankruptcy Code with respect to a
Mortgage Loan.  Such  Bankruptcy Bond will be issued by an insurer named in such
Prospectus Supplement.  Each Bankruptcy Bond will cover, to the extent specified
in the related Prospectus Supplement,  certain losses resulting from a reduction
by a  bankruptcy  court of  scheduled  payments of  principal  and interest on a
Mortgage Loan or a reduction by such court of the principal amount of a Mortgage
Loan and will cover  certain  unpaid  interest on the amount of such a principal
reduction  from the date of the filing of a  bankruptcy  petition.  The required
amount of coverage under,  and the limitations in scope of, each Bankruptcy Bond
will  be set  forth  in the  related  Prospectus  Supplement.  Coverage  under a
Bankruptcy  Bond may be  canceled  or  reduced by the  Master  Servicer  if such
cancellation or reduction would not adversely  affect the then current rating or
ratings of the related Certificates.  See "Certain Legal Aspects of the Mortgage
Loans--Anti-Deficiency Legislation and Other Limitations on Lenders" herein.

     To the extent specified in the Prospectus  Supplement,  the Master Servicer
may  deposit  cash,  an  irrevocable  letter of  credit or any other  instrument
acceptable  to  each  Rating  Agency  in a  special  trust  account  to  provide
protection in lieu of or in addition to that provided by a Bankruptcy  Bond. The


                                      -70-
<PAGE>

amount of any Bankruptcy  Bond or of the deposit to the special trust account in
lieu thereof  relating to such  Certificates  may be reduced so long as any such
reduction will not result in a downgrading of the rating of such Certificates by
any such Rating Agency.

     The terms of any  Bankruptcy  Bond  relating to a Pool will be described in
the related Prospectus Supplement.

Cross Collateralization

     If specified in the related Prospectus Supplement, the beneficial ownership
of  separate  Trusts or  separate  groups of assets  included  in a Trust may be
evidenced by separate  classes of the related  Series of  Certificates.  In such
case, credit support may be provided by a cross collateralization  feature which
requires  that  distributions  be made with respect to  Certificates  evidencing
beneficial  ownership  of one or more  separate  Trusts or asset groups prior to
distributions  to  Certificates  evidencing a beneficial  ownership  interest in
other  separate  Trusts or asset  groups  within  the same  Trust.  The  related
Prospectus  Supplement  for a Series  that  includes  a cross  collateralization
feature  will  describe  the  manner  and  conditions  for  applying  such cross
collateralization feature.

     If specified in the related Prospectus Supplement, the coverage provided by
one or more  forms of  credit  support  may  apply  concurrently  to two or more
separate Trusts, without priority among such Trusts, until the credit support is
exhausted.  If applicable,  the related Prospectus  Supplement will identify the
Trusts or asset  groups to which such credit  support  relates and the manner of
determining the amount of the coverage  provided  thereby and of the application
of such coverage to the identified Trusts or asset groups.

Limited Guarantee

     If specified in the related  Prospectus  Supplement,  certain payments on a
class of the  Certificates  of a Series,  certain  deficiencies  in principal or
interest  payments on the Mortgage Loans, or certain  liquidation  losses on the
Mortgage  Loans,  may  be  covered  by a  limited  guarantee  or  other  similar
instrument (the "Limited Guarantee") limited in scope and amount, issued by CIT.
If not specified,  the  Certificateholders  will have no recourse to CIT for any
amounts due on the Certificates.  If specified, CIT may be obligated to take one
or more of the  following  actions  in the event the  Seller or Master  Servicer
fails  to do so:  make  deposits  to an  account,  make  advances,  or  purchase
defaulted  Mortgage  Loans.  Any such  Limited  Guarantee  will be limited in an
amount  and a portion  of the  coverage  of any such  Limited  Guarantee  may be
separately  allocated to certain events.  The scope,  amount and, if applicable,
the  allocation  of any  Limited  Guarantee  will be  described  in the  related
Prospectus Supplement.

Other Insurance, Surety Bonds, Guarantees, Letters of Credit and Similar 
Instruments or Agreements

     If specified in the related Prospectus Supplement, a Trust may also include
insurance,  third  party  guarantees  (any of which may be limited  in  nature),
surety bonds,  spread accounts,  cash collateral accounts and/or other accounts,
letters  of  credit,  interest  rate  swaps,  caps,  floors or other  derivative
products,  or similar  arrangements  for the purpose of (i)  maintaining  timely
payments or providing  additional  protection  against  losses or interest  rate
fluctuations  on the assets included in such Trust,  (ii) paying  administrative
expenses, (iii) establishing a minimum reinvestment rate on the payments made in
respect  of such  assets  or  principal  payment  rate on such  assets,  or (iv)
accomplishing  such  other  purpose  as  may  be  described  in  the  Prospectus
Supplement.   The  Trust  may  include  a  guaranteed   investment  contract  or


                                      -71-
<PAGE>

reinvestment agreement pursuant to which funds held in one or more accounts will
be invested at a specified  rate.  If any class of  Certificates  has a floating
interest  rate, or if any of the Mortgage  Assets has a floating  interest rate,
the Trust may  include an interest  rate swap  contract,  an  interest  rate cap
agreement or similar contract providing limited protection against interest rate
risks. Such arrangements may include  agreements under which  Certificateholders
are  entitled  to receive  amounts  deposited  in various  accounts  held by the
Trustee  upon  the  terms  specified  in  such  Prospectus   Supplement.   These
arrangements  may be in addition to or in  substitution  for any forms of credit
support described in this Prospectus. Any such arrangement must be acceptable to
each Rating Agency.

                       YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the Certificates  will
be affected primarily by the amount and timing of principal payments received on
or in  respect  of the  Mortgage  Assets  included  in the  related  Trust,  the
allocation  of  available  funds  to  various  classes  of   Certificates,   the
Pass-Through  Rates for various classes of  Certificates  and the purchase price
paid for the  Certificates.  The  original  terms to maturity of the  underlying
Mortgage Loans with respect to the Mortgage Assets in a given Mortgage Pool will
vary  depending  upon the type of  Mortgage  Loans  included  therein,  and each
Prospectus  Supplement  will  contain  information  with respect to the type and
maturities of such Mortgage  Loans.  Unless  otherwise  specified in the related
Prospectus Supplement, the Mortgage Loans may be prepaid without penalty in full
or in part at any time,  although a prepayment  fee or penalty may be imposed in
connection therewith. The prepayment experience on the underlying Mortgage Loans
with respect to the Mortgage  Assets will affect the life of the related  Series
of Certificates.

     Generally,  home equity loans have smaller average principal  balances than
senior or first  mortgage  loans and are not viewed by  borrowers  as  permanent
financing.   Accordingly,  mortgage  loans  which  are  home  equity  loans  may
experience a higher rate of prepayment than mortgage loans which represent first
liens. In addition,  any future  limitations on the right of borrowers to deduct
interest  payments on mortgage  loans for Federal income tax purposes may result
in a higher rate of  prepayment  of the mortgage  loans  (particularly  the home
equity loans).  The  obligation of the Master  Servicer to enforce "due on sale"
provisions   (described   below)  of  the  mortgage   loans  may  also  increase
prepayments.  The prepayment experience of the Mortgage Pools may be affected by
a wide  variety of factors,  including  general and local  economic  conditions,
mortgage market interest rates,  the  availability of alternative  financing and
homeowner mobility.

     Unless otherwise provided in the related Prospectus Supplement,  the Master
Servicer generally will enforce any "due on sale" or due on encumbrance  clause,
to the extent it has knowledge of the  conveyance or further  encumbrance or the
proposed  conveyance or proposed further  encumbrance of the Mortgaged  Property
and  reasonably  believes that it is entitled to do so under  applicable law and
the applicable Mortgage;  provided,  however,  that the Master Servicer will not
take any enforcement action that would impair or threaten to impair any recovery
under any related insurance policy or materially increase the risk of default or
delinquency on, or materially  decrease the security for, the Mortgage Loan. See
"The Pooling and  Servicing  Agreement --  Collection  Procedures"  and "Certain
Legal  Aspects  of the  Mortgage  Loans"  herein  for a  description  of certain
provisions of each Agreement and certain legal  developments that may affect the
prepayment experience on the Mortgage Loans.

     The rate of  prepayments  with respect to  conventional  mortgage loans has
fluctuated  significantly in recent years. In general,  if prevailing rates fall
significantly below the Mortgage Rates borne by the Mortgage Loans, the Mortgage
Loans are  likely to be subject to higher  prepayment  rates than if  prevailing
interest rates remain at or above such Mortgage Rates. Conversely, if prevailing
interest rates rise  appreciably  above the Mortgage Rates borne by the Mortgage
Loans,  the Mortgage Loans are likely to experience a lower prepayment rate than


                                      -72-
<PAGE>

if prevailing rates remain at or below such Mortgage Rates.  However,  there can
be no assurance that such will be the case.

     Greater than  anticipated  prepayments of principal will increase the yield
on  Certificates  purchased  at a price less than par.  Similarly,  greater than
anticipated  prepayments  of principal  will decrease the yield on  Certificates
purchased  at a price  greater than par.  The effect on an  investor's  yield of
principal  prepayments on the Mortgage Loans  occurring at a rate that is faster
(or slower) than the rate anticipated by the investor in the period  immediately
following the issuance of the applicable class of Certificates may not be offset
by a subsequent like reduction (or increase) in the rate of principal payments.

     The weighted  average  lives of  Certificates  will also be affected by the
amount and timing of  delinquencies  and defaults on the Mortgage  Loans and the
liquidations  of defaulted  Mortgage  Loans.  Delinquencies  and  defaults  will
generally  slow the rate of  payment  of  principal  to the  Certificateholders.
However,  this effect will be offset to the extent that lump sum  recoveries  on
defaulted Mortgage Loans and foreclosed Mortgaged Properties result in principal
payments on the Mortgage Loans faster than otherwise scheduled.

     When a full  prepayment is made on a Simple Interest Loan, the Mortgagor is
charged  interest on the principal amount of the Simple Interest Loan so prepaid
only for the number of days in the month actually  elapsed up to the date of the
prepayment.  This is generally  also the case with respect to Scheduled  Accrual
Loans and Precomputed  Loans.  With respect to each Simple Interest Loan, when a
principal  payment is made that exceeds the  principal  portion of the scheduled
payment,  but which was not  intended by the  Mortgagor  to satisfy the Mortgage
Loan in full or to cure a  delinquency,  interest  will  cease to  accrue on the
principal  amount so prepaid as of the date of the prepayment.  Unless otherwise
specified in the related Prospectus  Supplement,  the effect of prepayments will
be to reduce the amount of interest  passed  through in the  following  month to
Certificateholders  because  interest  on the  principal  amount  of any  Simple
Interest  Loan so prepaid will be paid only to the date of  prepayment.  Partial
prepayments  in a  given  month  may be  applied  to the  outstanding  principal
balances of the Simple Interest Loans so prepaid on the date of receipt.  Unless
otherwise specified in the related Prospectus Supplement,  both full and partial
prepayments will not be passed through until the Distribution Date following the
Due Period in which it is received.  Interest  shortfalls also could result from
the  application of the Relief Act as described  under "Certain Legal Aspects of
the  Mortgage  Loans--Soldiers'  and Sailors'  Civil Relief Act" herein.  Unless
otherwise specified in the related Prospectus Supplement, in the event that less
than 30 days'  interest is collected on a Mortgage  Loan during a Due Period due
to prepayment in full, the Master Servicer will be obligated to pay Compensating
Interest with respect thereto.  To the extent such shortfalls  exceed the amount
of Compensating Interest that the Master Servicer is obligated to pay, the yield
on the Certificates could be adversely affected.

     As a result of the payment terms of Simple Interest Loans,  the making of a
scheduled  payment,  or the prepayment of, such a Simple  Interest Loan prior to
its  scheduled  due date may result in the  collection  of less than one month's
interest on such Simple Interest Loan for the period since the preceding payment
was made. Conversely, if the scheduled payment on such a Simple Interest Loan is
made after its  scheduled  payment date or the Simple  Interest  Loan is prepaid
after the scheduled due date, the collection of interest on such Simple Interest
Loan for such  period may be greater  than one  month's  interest on such Simple
Interest Loan. In addition, the extent to which Simple Interest Loans experience
early payment or late payment of scheduled payments will correspondingly  change
the amount of principal received during a monthly period and,  accordingly,  the
amount of principal to be distributed on the related  Distribution  Date and the
amount of unpaid  principal due at the stated  maturity of such Simple  Interest
Loans. To the extent shortfalls attributable to prepayments or the early receipt


                                      -73-
<PAGE>

of scheduled  payments on Simple  Interest Loans are not  compensated for by any
forms of credit enhancement described in the related Prospectus Supplement,  the
Certificateholders will experience delays or losses in amounts due them.

     If a  Mortgagor  pays  more  than  one  scheduled  installment  on a Simple
Interest Loan at a time, the entire amount of the additional installment will be
treated as a principal  prepayment and passed through to  Certificateholders  in
the month following the month of receipt.  In such case,  although the Mortgagor
may not be required to make the next regularly scheduled  installment,  interest
will continue to accrue on the principal balance of the Simple Interest Loan, as
reduced by the application of the additional installment.  As a result, when the
Mortgagor  pays the next required  installment,  the  installment so paid may be
insufficient  to cover the interest  that has accrued  since the last payment by
the  Mortgagor.  Notwithstanding  such  insufficiency,  the  Mortgagor's  Simple
Interest  Loan would be  considered  to be current.  If specified in the related
Prospectus  Supplement,  the Master  Servicer  will be  required  to advance the
amount  of such  insufficiency.  This  insufficiency  will  continue  until  the
installment  payments  received are once again  sufficient  to cover all accrued
interest  and to reduce  the  principal  balance of the  Simple  Interest  Loan.
Depending  on the  principal  balance and  interest  rate of the related  Simple
Interest Loan and on the number of installments that were paid early,  there may
be extended  periods of time during which Simple Interest Loans that are current
are not amortizing.

     Under  certain  circumstances,  the  Master  Servicer,  the  holders of the
residual  interests in a REMIC,  certain insurers or other entities specified in
the related Prospectus  Supplement may have the option to purchase the assets of
a Trust Fund  thereby  effecting  earlier  retirement  of the related  Series of
Certificates. See "The Pooling and Servicing Agreement--Termination; Purchase of
Mortgage Loans" herein.

     If and to the extent specified in the related Prospectus Supplement, one or
more class or  classes  of  Certificates  of a Series  may  receive a  principal
payment at the end of the  Funding  Period  from the  portion of the  Pre-Funded
Amount,  if any, not used to purchase  additional  Mortgage  Assets  during such
Funding Period.

     Factors other than those  identified  herein and in the related  Prospectus
Supplement could significantly affect principal prepayments at any time and over
the lives of the Certificates.  The relative contribution of the various factors
affecting  prepayment may also vary from time to time. There can be no assurance
as to the rate of payment of  principal  of the  Mortgage  Assets at any time or
over the lives of the Certificates.

     The Prospectus Supplement relating to a Series of Certificates will discuss
in detail  the effect of the rate and timing of  principal  payments  (including
Principal Prepayments),  delinquencies and losses on the yield, weighted average
lives and maturities of such Certificates.

                       THE POOLING AND SERVICING AGREEMENT

     Set forth below is a summary of certain  provisions of each Agreement which
are not described elsewhere in this Prospectus.  Where particular  provisions or
terms used in an  Agreement  are referred  to, such  provisions  or terms are as
specified in the related Agreement.  The summary does not purport to be complete
and is subject to, and qualified in its entirety by reference to, the provisions
of each Agreement.

Assignment of Mortgage Assets

     Assignment  of  the  Mortgage  Loans.  At  the  time  of  issuance  of  the
Certificates of a Series,  the Depositor will cause the Mortgage Loans and other
Mortgage  Assets  comprising  the related  Trust to be assigned to the  Trustee,


                                      -74-
<PAGE>

together with all principal and interest received (or, in certain circumstances,
due) on or with respect to such  Mortgage  Loans on and after the Cut-off  Date,
other than,  if specified in the related  Prospectus  Supplement,  principal and
interest  due  before the  Cut-off  Date and other  than any  Retained  Interest
specified in the related Prospectus Supplement.  The Trustee will,  concurrently
with such assignment,  deliver the Certificates to the Depositor in exchange for
the  Mortgage  Loans and  other  Mortgage  Assets.  Each  Mortgage  Loan will be
identified in a schedule appearing as an exhibit to the related Agreement.  Such
schedule will include  information as to the  outstanding  principal  balance of
each Mortgage Loan  transferred to the Trust,  as well as information  regarding
the Mortgage  Rate,  the current  scheduled  monthly  payment of  principal  and
interest, the maturity of the loan, and certain other information.

     In  addition,   unless  otherwise   specified  in  the  related  Prospectus
Supplement or as described  below,  the Seller and the Depositor will deliver or
cause to be delivered to the Trustee (or the custodian  hereinafter referred to)
the  Mortgage  Documents  relating to each  Mortgage  Loan.  If specified in the
related  Prospectus  Supplement,  CIT  Consumer  Finance  will be  appointed  as
custodian of the Mortgage  Documents  pursuant to the related  Agreement and, in
such capacity, will retain possession of the Mortgage Documents. However, except
as otherwise specified in the related Prospectus Supplement,  the Seller and the
Depositor will not deliver to the Trustee (or the custodian)  assignments of the
related  Mortgages  to be recorded  in the  appropriate  public  office for real
property records. Subsequent to the issuance of the Certificates, the Seller may
be required in the  circumstances  specified in the related Agreement to deliver
to the Trustee (or the  custodian)  assignments  of the related  Mortgages to be
recorded  (at the  expense of the  Seller) at such time  after  issuance  of the
Certificates as may be specified in the related Prospectus  Supplement,  in such
an event, the Agreement may, as specified in the related Prospectus  Supplement,
require any such Seller to  repurchase  from the Trustee any  Mortgage  Loan the
related  Mortgage of which is not recorded within the specified time period,  at
the  Purchase  Price.  Unless  otherwise  provided  in  the  related  Prospectus
Supplement,  the enforcement of the repurchase  obligation  would constitute the
sole remedy available to the  Certificateholders and the Trustee for the failure
of a Mortgage to be recorded.

     If the Depositor were to make a sale, assignment, satisfaction or discharge
of any  Mortgage  Loan  prior to  recording  or filing  the  assignments  to the
Trustee, the other parties to such sale,  assignment,  satisfaction or discharge
might have rights superior to those of the Trustee.  If the Depositor were to do
so without  authority  under the  Agreement,  it would be liable to the  related
Certificateholders.  In  addition,  if  insolvency  proceedings  relating to the
Depositor  were commenced  prior to such  recording or filing,  creditors of the
Depositor might be able to assert rights in the affected Mortgage Loans superior
to those of the Trustee.

     In no event  will the  Seller  be  required  to  cause  assignments  of the
Mortgages  to be  recorded  in  states  in  which,  in the  opinion  of  counsel
acceptable  to the  Trustee,  such  recording  is not  required  to protect  the
Trustee's interest in such loans against the claim of any subsequent  transferee
or any  successor  to or creditor of the  Depositor  or the  originator  of such
loans. Under each Agreement, the Trustee will be appointed  attorney-in-fact for
each  Seller  and the  Depositor  with  power to  prepare,  execute  and  record
assignments of the related  Mortgages to the related Trust in the event that the
Seller and the Depositor fail to do so on a timely basis.

     For certain  Mortgage Loans  transferred by the Depositor to the Trust, CIT
Consumer Finance will deliver to the Trustee (or the custodian),  in lieu of the
original Mortgage Note, a new promissory note signed by the borrower  confirming
its  obligation  under the  original  Mortgage  Note (a  "Confirmatory  Mortgage
Note").  Furthermore,  a Trust may include  Mortgage  Loans  where the  original
Mortgage  Note or a  Confirmatory  Mortgage Note is not delivered to the Trustee
(or the custodian) if CIT Consumer  Finance instead  delivers to the Trustee (or
the  custodian)  an  affidavit of the Seller  certifying


                                      -75-
<PAGE>

that  the  Seller  or the  Depositor  was the  sole  owner  of the  indebtedness
evidenced by such note and the original  thereof has been lost or destroyed  and
the Seller indemnifies the Trust against any loss,  liability,  damage, claim or
expense resulting from CIT Consumer  Finance's failure to deliver to the Trustee
(or the custodian)  the original  Mortgage Note or  Confirmatory  Mortgage Note.
Such  indemnification  will be terminated if CIT Consumer  Finance  subsequently
delivers the original  Mortgage  Note or a  Confirmatory  Mortgage  Note. If CIT
Consumer  Finance  delivers  such a lost note  affidavit or fails to deliver any
assumption and modification agreement,  within 45 days after the date of initial
issuance of the related  series of  Certificates  it will deliver to the Trustee
(or the custodian)  either the original  Mortgage Note or Confirmatory  Mortgage
Note and assumption and modification agreement, as applicable,  or an opinion of
counsel  satisfactory  to the Trustee from  counsel  admitted to practice in the
jurisdiction  in which the related  Mortgaged  Property is located to the effect
that the absence of the originals of such documents will not preclude the Master
Servicer from initiating or prosecuting to completion any foreclosure proceeding
with  respect to such  Mortgaged  Property.  If CIT  Consumer  Finance  does not
deliver such documents or an opinion of counsel  within such 45-day  period,  it
will be  required  to use its best  reasonable  efforts  to  substitute  another
Mortgage Loan or, if it is unable to make such  substitution,  to repurchase the
original Mortgage Loan at the Purchase Price.

     The Trustee (or the custodian if such custodian is not the Master  Servicer
or CITSF) will review such Mortgage  Documents  within the time period specified
in the related Prospectus  Supplement after receipt thereof,  and will hold such
documents in trust for the benefit of the  Certificateholders.  Unless otherwise
specified in the related Prospectus Supplement, if any such document is found to
be missing or defective in any material respect,  is not properly  executed,  is
unrelated  to the Mortgage  Loans of the related  Trust or does not conform in a
material  respect to the  description  thereof  provided  by or on behalf of CIT
Consumer  Finance,  the Trustee (or the custodian) or the  Certificate  Guaranty
Insurer,  if any,  will notify the Master  Servicer and the  Depositor,  and the
Master Servicer will notify the related  Seller.  The related Seller is required
to use reasonable  efforts to remedy a material defect in a document of which it
is  so  notified.  If,  however  (unless  otherwise  specified  in  the  related
Prospectus  Supplement),  within  90  days  after  the  Trustee's  notice  to it
respecting  such defect,  such Seller has not remedied the defect and the defect
materially  and  adversely  affects  the  interest  of the Trust in the  related
Mortgage Loan or the interests of the Certificate Guaranty Insurer, if any, such
Seller is required to (i)  substitute  in lieu of such Mortgage Loan a Qualified
Substitute  Mortgage  Loan (as  defined  herein)  and,  if the then  outstanding
principal  balance of such Qualified  Substitute  Mortgage Loan is less than the
principal  balance of such  Mortgage  Loan as of the date of such  substitution,
deposit in the related  Certificate  Account  the  Substitution  Adjustment  (as
defined  herein),  or (ii)  purchase  such Mortgage Loan at a price equal to the
Purchase  Price  related to such Mortgage  Loan,  which  purchase  price will be
deposited in the  Certificate  Account and  delivered to the Trustee on the next
succeeding  Deposit Date,  except for the portion thereof,  if any,  relating to
unreimbursed  Insured  Payments,  if any,  which  shall be paid  directly to the
Certificate Guaranty Insurer.

     There  can be no  assurance  that  a  Seller  will  fulfill  this  purchase
obligation.  Although  the Master  Servicer  may be  obligated  to enforce  such
obligation   to   the   extent    described    above   under    "Mortgage   Loan
Program--Representations  by Sellers;  Repurchases," neither the Master Servicer
nor the  Depositor  will be obligated  to purchase  such  Mortgage  Loan if such
Seller defaults on its purchase  obligation.  Unless otherwise  specified in the
related Prospectus  Supplement,  this purchase  obligation  constitutes the sole
remedy available to the  Certificateholders or the Trustee for omission of, or a
material defect in, a Mortgage Document.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Trustee will appoint a custodian (which, if specified in the related  Prospectus
Supplement,  may be the  Master  Servicer  or  CITSF)  pursuant  to a  custodial
agreement to maintain  possession of and, if applicable,  to review the Mortgage
Documents as agent of the Trustee.

                                      -76-
<PAGE>


     Notwithstanding the foregoing provisions, with respect to a Trust for which
a REMIC  election  is to be  made,  unless  the  related  Prospectus  Supplement
otherwise  provides,  no purchase of or substitution for a Mortgage Loan will be
made  without  having  first  received  an opinion of counsel  knowledgeable  in
federal income tax matters that such purchase or  substitution  would not result
in a prohibited  transaction tax or would cause such Trust to fail to qualify as
a REMIC.  If a REMIC  election  is to be made with  respect  to a Trust,  unless
otherwise provided in the related Prospectus Supplement,  the Master Servicer or
a holder  of the  related  residual  certificate  will be  obligated  to pay any
prohibited transaction tax that may arise in connection with any such repurchase
or substitution.  The Master Servicer, unless otherwise specified in the related
Prospectus  Supplement,  will be entitled to reimbursement  for any such payment
from any holder of the related  residual  certificate.  See  "Description of the
Certificates--General" herein and in the related Prospectus Supplement.


     Assignment of Private Mortgage-Backed  Securities. The Depositor will cause
the  Private  Mortgage-Backed  Securities  to be  registered  in the name of the
Trustee. The Trustee (or the custodian) will have possession of any certificated
Private  Mortgage-Backed  Securities.  Unless otherwise specified in the related
Prospectus  Supplement,  the Trustee will not be in possession of or be assignee
of record of any underlying assets for a Private  Mortgage-Backed  Security. See
"The   Trusts--Private   Mortgage-Backed   Securities"   herein.   Each  Private
Mortgage-Backed  Security  will be  identified  in a  schedule  appearing  as an
exhibit to the  related  Agreement  which will  specify the  original  principal
amount,   outstanding   principal   balance  as  of  the  Cut-off  Date,  annual
pass-through rate or interest rate and maturity date and certain other pertinent
information for each Private Mortgage-Backed Security conveyed to the Trustee.

Payments on Mortgage Assets; Deposits to Certificate Account

     The Master  Servicer will establish and maintain or cause to be established
and maintained with respect to the related Trust a separate  account or accounts
for the collection of payments on the related  Mortgage Assets in the Trust (the
"Certificate  Account"),   which  unless  otherwise  specified  in  the  related
Prospectus  Supplement,   must  be  either  (i)  maintained  with  a  depository
institution  the  short-term  debt  obligations  of  which  (or in the case of a
depository  institution  that is the principal  subsidiary of a holding company,
the short-term  debt  obligations of which) are rated in the highest  short-term
rating category by the nationally recognized  statistical rating organization(s)
that  provides  a  rating  for one or more  classes  of the  related  Series  of
Certificates (each, a "Rating Agency"), (ii) an account or accounts the deposits
in which are fully  insured  by the  FDIC,  (iii) an  account  or  accounts  the
deposits in which are insured by the FDIC,  and the uninsured  deposits in which
are otherwise secured such that the Certificateholders have a claim with respect
to the funds in the Certificate  Account or a perfected first priority  security
interest  against  any  collateral  securing  such funds that is superior to the
claims  of  any  other  depositors  or  general   creditors  of  the  depository
institution  with  which the  Certificate  Account is  maintained,  (iv) a trust
account or accounts maintained with the trust department of a Federal or a state
chartered  depository  institution  or  trust  company,  acting  in a  fiduciary
capacity or (v) an account or accounts otherwise  acceptable to each such Rating
Agency. The collateral  eligible to secure amounts in the Certificate Account is
limited to Permitted Investments.  A Certificate Account may be maintained as an
interest  bearing account or the funds held therein may be invested pending each
succeeding   Distribution  Date  in  Permitted  Investments.   Unless  otherwise
specified  in the  related  Prospectus  Supplement,  the Master  Servicer or its
designee will be entitled to receive any such interest or other income earned on
funds  in the  Certificate  Account  as  additional  compensation  and  will  be
obligated  to  deposit  in the  Certificate  Account  the  amount  of  any  loss
immediately  as realized.  The  Certificate  Account may be maintained  with the
Master  Servicer or with a  depository  institution  that is an affiliate of the
Master Servicer, provided it meets the standards set forth above.

                                      -77-
<PAGE>

     Unless otherwise specified herein or in the related Prospectus  Supplement,
the Master  Servicer will deposit in the  Certificate  Account no later than two
Business Days following  receipt thereof the following  payments and collections
received or made by it (net of the Master Servicing Fee and other amounts due to
the  Master  Servicer)  subsequent  to the  Cut-off  Date  (including  scheduled
payments of principal and interest due on or after the Cut-off Date but received
by the Servicer on or before the Cut-off Date):

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments  and,  if  specified  in  the  related  Prospectus  Supplement,
     prepayment penalties, on the Mortgage Loans;

          (ii) all payments on account of interest on the Mortgage Loans, net of
     applicable servicing compensation;

          (iii) all proceeds (net of  unreimbursed  payments of property  taxes,
     insurance  premiums and similar items ("Insured  Expenses")  incurred,  and
     unreimbursed  Advances made, by the Master Servicer,  if any) of the hazard
     insurance  policies  and any Primary  Mortgage  Insurance  Policies and any
     other insurance  policies covering a Mortgage Loan,  Mortgaged  Property or
     REO  Property,  to  the  extent  such  proceeds  are  not  applied  to  the
     restoration  of the  Mortgaged  Property or released  to the  Mortgagor  in
     accordance  with  the  Master   Servicer's   normal  servicing   procedures
     (collectively,  "Insurance  Proceeds")  and all other cash  amounts (net of
     unreimbursed  expenses and Servicing  Advances  incurred in connection with
     liquidation  or  foreclosure   ("Liquidation  Expenses")  and  unreimbursed
     Advances,  if any) received and retained in connection with the liquidation
     of defaulted  Mortgage  Loans,  by foreclosure  or otherwise  ("Liquidation
     Proceeds"), together with any net proceeds received on a monthly basis with
     respect   to  any   Mortgaged   Properties   acquired   on  behalf  of  the
     Certificateholders by foreclosure or deed in lieu of foreclosure;

          (iv) all  proceeds  of any  Mortgage  Loan or  Mortgaged  Property  in
     respect  thereof  purchased by the Master  Servicer,  the  Depositor or any
     Seller    as    described     under    "The    Pooling    and     Servicing
     Agreement--Representations  by Sellers;  Repurchases"  or "The  Pooling and
     Servicing  Agreement--Assignment of Mortgage Assets" above and all proceeds
     of any  Mortgage  Loan  repurchased  as  described  under "The  Pooling and
     Servicing Agreement--Termination; Optional Termination" below;

          (v) all payments  required to be deposited in the Certificate  Account
     with  respect to any  deductible  clause in any  blanket  insurance  policy
     described under "--Hazard Insurance" below;

          (vi) any amount  required to be  deposited  by the Master  Servicer in
     connection  with  losses  realized  on  investments  for the benefit of the
     Master Servicer of funds held in the Certificate Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls;

          (vii) all other  amounts  required to be deposited in the  Certificate
     Account pursuant to the Agreement including, if applicable,  funds from (A)
     any credit enhancement,  (B) the Pre-Funding  Account, and (C) all payments
     on Private Mortgage-Backed Securities; and

          (viii)  proceeds  received during the related Due Period in connection
     with a taking of a related  Mortgaged  Property  with respect to a Mortgage
     Loan by  condemnation  or the exercise of eminent  domain or in  connection
     with a release of part of any such Mortgaged Property from the related lien
     ("Released Mortgaged Property Proceeds").


                                      -78-
<PAGE>

     Subject  to  compliance  with the  Agreement,  for as long as CIT  Consumer
Finance remains the Master Servicer under the Agreement and CIT Consumer Finance
remains a direct or indirect  subsidiary  of CIT, and if CIT has and maintains a
short-term  debt rating of at least A-1 by S&P (as defined  herein) and either a
short-term  debt rating of P-1 or higher or a long-term  debt rating of at least
A2 by Moody's (as defined  herein),  the Master  Servicer  (or any  Sub-Servicer
which is an  affiliate of CIT) will not be required to make such  deposits  into
the  Certificate  Account  (the  "Delayed  Deposits")  until  the  Business  Day
immediately  preceding the Distribution  Date (the "Deposit Date") following the
last day of the Due Period  within  which such  payments  were  processed by the
Servicer.

     In those cases where a  Sub-Servicer  which is not an  affiliate  of CIT is
servicing a Mortgage  Loan,  the  Sub-Servicer  will  establish  and maintain an
account ("Sub-servicing  Account") that will comply with the standards set forth
above,  and  which  is  otherwise   acceptable  to  the  Master  Servicer.   The
Sub-Servicer  is required to deposit into the  Sub-servicing  Account on a daily
basis all  amounts  enumerated  in the  preceding  paragraph  in  respect of the
Mortgage Loans received by the Sub-Servicer, less its servicing compensation. On
the date specified in the related Prospectus Supplement,  the Sub-Servicer shall
remit to the Master  Servicer all funds held in the  Sub-servicing  Account with
respect to each Mortgage Loan. The Sub-Servicer  may, to the extent described in
the  related  Prospectus   Supplement,   be  required  to  advance  any  monthly
installment  of principal  and interest that was not received less its servicing
fee, by the date specified in the related Prospectus Supplement.

     The Master Servicer (or the  Sub-Servicer or the Depositor,  as applicable)
may from time to time direct the  institution  that  maintains  the  Certificate
Account  to  withdraw  funds  from the  Certificate  Account  for the  following
purposes:

          (i) to pay to the Master  Servicer the servicing fees described in the
     related  Prospectus  Supplement,  the Master  Servicing  Fees  (subject  to
     reduction)  and,  as  additional  servicing  compensation,  earnings  on or
     investment income with respect to funds in the Certificate Account;

          (ii) to  reimburse  the Master  Servicer for  Advances,  such right of
     reimbursement  with respect to any Mortgage  Loan being  limited to amounts
     received that  represent  late  recoveries of payments of principal  and/or
     interest on such Mortgage Loan (or Insurance Proceeds, Liquidation Proceeds
     or Released  Mortgaged Property Proceeds with respect thereto) with respect
     to which such Advance was made,  proceeds of any Mortgage Loans repurchased
     by the  Depositor,  a  Sub-Servicer  or a Seller  pursuant  to the  related
     Agreement  and any other amount  otherwise  distributable  to the holder or
     holders of Certificates  representing the residual  interest in the related
     Trust if a REMIC election has been made with respect thereto;

          (iii) to reimburse  the Master  Servicer  for any Advances  previously
     made which the Master Servicer has determined to be nonrecoverable;

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

          (v) to reimburse the Master Servicer for unpaid Master  Servicing Fees
     and unreimbursed  out-of-pocket  costs and expenses  incurred by the Master
     Servicer in the performance of its servicing obligations;

          (vi) to pay to the Master Servicer, with respect to each Mortgage Loan
     or Mortgaged  Property  acquired in respect thereof that has been purchased
     by the Master  Servicer  pursuant to the  Agreement,  all amounts  received
     thereon and not taken into account in determining the principal  balance of
     such repurchased Mortgage Loan;

                                      -79-
<PAGE>

          (vii)  to  reimburse   the  Master   Servicer  or  the  Depositor  for
     liquidation  expenses incurred in connection with Liquidated  Mortgages and
     reimbursable pursuant to the Agreement;

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

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

     Unless  otherwise  specified in the related  Prospectus  Supplement,  on or
prior to the Business Day  immediately  preceding  each  Distribution  Date, the
Master  Servicer  shall  withdraw  from the  Certificate  Account  the amount of
Available Funds, to the extent on deposit,  for deposit in an account maintained
by the Trustee for the related Series of Certificates.

     Except as  otherwise  provided in the related  Prospectus  Supplement  with
respect to each Buydown Loan, the Master Servicer will deposit the Buydown Funds
in a  custodial  account  (which  may be  interest-bearing)  complying  with the
requirements  set  forth  above  for  the  Certificate   Account  (the  "Buydown
Account"). The amount of such deposit, together with investment earnings thereon
at the rate specified in the related Prospectus  Supplement,  will provide funds
sufficient  to support the payments on such Buydown Loan on a level debt service
basis.  The Master  Servicer will not be obligated to add to the Buydown Account
should investment earnings prove insufficient to maintain the scheduled level of
payments  on  the  Buydown  Loans,   in  which  event,   distributions   to  the
Certificateholders may be affected.

     With respect to each Graduated  Payment Loan, the Master  Servicer will, if
and to the extent provided in the related  Prospectus  Supplement,  deposit in a
custodial   account   (which  may  be   interest-bearing)   complying  with  the
requirements  set  forth  above for the  Certificate  Account  an amount  which,
together with investment  earnings  thereon at the rate set forth in the related
Prospectus  Supplement,  will provide  funds  sufficient to support the payments
thereon on a level debt service basis (the  "Graduated  Payment  Account").  The
Master  Servicer  will not be  obligated to  supplement  the  Graduated  Payment
Account should  investment  earnings thereon prove  insufficient to maintain the
scheduled   level  of   payments,   in  which   event,   distributions   to  the
Certificateholders may be affected.

Representations by Sellers; Repurchases

     Each Seller will have made  representations  and  warranties in the related
Agreement in respect of the Mortgage  Loans sold by such Seller and evidenced by
a Series of Certificates.  Such representations and warranties, unless otherwise
provided in the related Prospectus  Supplement,  generally include,  among other
things:  (i) that any  required  title  insurance  (or in the case of  Mortgaged
Properties located in areas where such policies are generally not available,  an
attorney's  certificate of title) and any required hazard  insurance policy were
effective at the  origination  of each Mortgage  Loan,  and that each policy (or
certificate of title as  applicable)  remained in effect on the date of purchase
of the Mortgage Loan from the Seller by or on behalf of the Depositor; (ii) that
the Seller had good title to each such  Mortgage Loan and such Mortgage Loan was
subject to no offsets, defenses, counterclaims or rights of rescission except to
the extent  that any buydown  agreement  described  herein may  forgive  certain
indebtedness of a Mortgagor;  (iii) that each Mortgage Loan  constituted a valid
lien on the Mortgaged  Properties  (subject only to exceptions  described in the
related Agreement) and that the Mortgaged Property, to the best knowledge of the
Seller,  was free from  damage and was in good  repair;  (iv) that there were no
delinquent tax or assessment liens against the Mortgaged Property; (v) as of the
related  Cut-off Date,  no Mortgage  Loan will be 60 days or more  delinquent in
payment;  and (vi) that each Mortgage Loan was made in compliance  with,  and is
enforceable  under, all applicable local, state and federal laws and regulations
in all material respects except as limited by bankruptcy,  insolvency or similar
laws  affecting  the  enforcement  of  creditors'  rights  generally  and by the
availability of equitable remedies.


                                      -80-
<PAGE>

     If specified in the related Prospectus Supplement,  the representations and
warranties  of a Seller in respect of a Mortgage Loan will be made not as of the
Cut-off Date but as of the date on which such Seller sold the  Mortgage  Loan to
the Depositor or one of its affiliates. Under such circumstances,  a substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the Series of  Certificates  evidencing an interest in such Mortgage
Loan. Since the representations and warranties of a Seller do not address events
that  may  occur  following  the sale of a  Mortgage  Loan by such  Seller,  its
repurchase  obligation described below will not arise if the relevant event that
would otherwise have given rise to such an obligation with respect to a Mortgage
Loan occurs after the date of sale of such  Mortgage  Loan by such Seller to the
Depositor  or its  affiliates.  However,  the  Depositor  will not  include  any
Mortgage Loan in the Trust for any Series of  Certificates  if anything has come
to  the  Depositor's   attention  that  would  cause  it  to  believe  that  the
representations  and warranties of a Seller will not be accurate and complete in
all material respects in respect of such Mortgage Loan as of the date of initial
issuance of the related Series of Certificates. If the Master Servicer is also a
Seller  of  Mortgage   Loans  with   respect  to  a  particular   Series,   such
representations  will be in addition to the  representations and warranties made
by the Master Servicer in its capacity as the Master Servicer.

     If the  Depositor  elects  to cause  the  Trust  relating  to a  Series  of
Certificates to be treated as a REMIC, each Seller will make representations and
warranties in the related  Agreement with respect to the related  Mortgage Loans
as of the date of initial issuance of such Series of Certificates  (the "Closing
Date"),  including that (i) each Mortgage Loan is a "qualified  mortgage"  under
Section  860G(a)(3)  of the  Code,  and (ii)  none of the  Mortgage  Loans had a
loan-to-value  ratio  greater than 125% at the time of  origination  and, in the
case of a Mortgage Loan that has been modified,  at the time of origination  and
at the time such Mortgage Loan has been modified. For purposes of computing such
loan-to-value  ratio for a Mortgage Loan which,  with respect to the real estate
on which the related  Mortgaged  Property is located,  is not secured by a first
mortgage,  the fair market value of the  Mortgaged  Property and other  property
securing  the  Mortgage  Loan must be  reduced by the amount of any lien that is
senior to the  Mortgage  Loan,  and must be further  reduced by a  proportionate
amount of any lien that is on a parity with the Mortgage Loan.

     Pursuant  to  the  Agreement,   the  Master  Servicer,   the  Trustee,  any
Sub-Servicer, CIT Consumer Finance, or the Certificate Guaranty Insurer, if any,
will  promptly  notify  the  relevant  Seller  of  any  material  breach  of any
representation  or warranty  made by such  Seller in respect of a Mortgage  Loan
that  materially and adversely  affects the interests of the  Certificateholders
(or the interests of the Certificate  Guaranty Insurer, if any) in such Mortgage
Loan. Unless otherwise specified in the related Prospectus  Supplement,  if such
Seller does not cure such breach by the earlier of (i) 90 days after such Seller
became aware of such breach,  and (ii) 85 days after  receipt of notice from the
Master Servicer,  the Trustee,  CIT Consumer Finance,  any Sub-Servicer,  or the
Certificate  Guaranty Insurer, if any, then such Seller will be obligated (A) to
remove  such  Mortgage  Loan  and  substitute  in lieu of such  Mortgage  Loan a
substitute  Mortgage  Loan which  qualifies for  substitution  under the related
Agreement (a "Qualified  Substitute Mortgage Loan") and, if the then outstanding
principal  balance of such Qualified  Substitute  Mortgage Loan is less than the
principal  balance of such  Mortgage  Loan as of the date of such  substitution,
deposit in the  related  Certificate  Account  the amount of such  shortfall  in
principal   balance   arising   from  such   substitution   (the   "Substitution
Adjustment"),  or (B) to repurchase such Mortgage Loan from the Trust at a price
(the  "Purchase  Price")  equal  to 100% of the  outstanding  principal  balance
thereof as of the date of the repurchase  plus accrued  interest  thereon to the
first day of the month in which the Purchase  Price is to be  distributed at the
Mortgage  Rate  (less any  unreimbursed  Advances  or amount  payable as related
servicing  compensation  if such Seller is the Master  Servicer  with respect to
such Mortgage  Loan),  which Purchase Price will be deposited in the Certificate
Account and delivered to

                                      -81-
<PAGE>


the Trustee on the next succeeding Deposit Date, except for the portion thereof,
if any, relating to unreimbursed  Insured Payments,  if any, which shall be paid
directly to the  Certificate  Guaranty  Insurer.  Notwithstanding  the foregoing
provisions,  with  respect to a Trust for which a REMIC  election is to be made,
unless the related Prospectus  Supplement otherwise provides,  no purchase of or
substitution  for a Mortgage Loan will be made without  having first received an
opinion  of  counsel  knowledgeable  in federal  income  tax  matters  that such
purchase or  substitution  would not result in a prohibited  transaction  tax or
would cause such Trust to fail to qualify as a REMIC.  If a REMIC election is to
be made with  respect  to a Trust,  unless  otherwise  provided  in the  related
Prospectus  Supplement,  the Master Servicer or a holder of the related residual
certificate  will be obligated to pay any  prohibited  transaction  tax that may
arise in  connection  with any  such  repurchase  or  substitution.  The  Master
Servicer, unless otherwise specified in the related Prospectus Supplement,  will
be entitled to reimbursement for any such payment from any holder of the related
residual certificate. See "Description of the Certificates--General"  herein and
in the related Prospectus Supplement.  Except in those cases in which the Master
Servicer is a Seller,  the Master Servicer will be required under the applicable
Agreement  to enforce  this  obligation  for the  benefit of the Trustee and the
Certificateholders,  following  the  practices it would employ in its good faith
business  judgment  were it the owner of such  Mortgage  Loan.  This  repurchase
obligation will constitute the sole remedy available to Certificateholders,  the
Trustee  or  the  Certificate   Guaranty  Insurer,  if  any,  for  a  breach  of
representation by a Seller.


     Neither the Depositor nor the Master  Servicer  (unless the Master Servicer
is a Seller) will be obligated to purchase a Mortgage Loan if a Seller  defaults
on its  obligation  to do so, and no  assurance  can be given that  Sellers will
carry out their  respective  repurchase  obligations  with  respect to  Mortgage
Loans.

Collection Procedures

     Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer will agree to master service the Mortgage Loans in accordance  with the
related Agreement and, where applicable,  prudent mortgage servicing  standards.
"Prudent  mortgage  servicing  standards"  generally  will  require  the  Master
Servicer to exercise  collection and foreclosure  procedures with respect to the
Mortgage  Loans  with the same  degree  of care and  skill  that it would use in
master servicing  similar mortgage loans for its own account and for the account
of its affiliates.  The Master Servicer will make reasonable  efforts to collect
all payments called for under the Mortgage Loans and will,  consistent with each
Agreement and any Mortgage Pool Insurance  Policy,  Primary  Mortgage  Insurance
Policy and Bankruptcy Bond or alternative  arrangements,  follow such collection
procedures as are customary  with respect to mortgage  loans that are comparable
to the Mortgage Loans. Nonetheless, the Master Servicer, in determining the type
of action that is  reasonable to pursue may  consider,  among other things,  the
unpaid  principal  balance of a Mortgage  Loan  against  the  estimated  cost of
collection  or  foreclosure  action,  the unpaid  balance of the  related  prior
mortgage,  if any, the  condition  and  estimated  market value ("as is" and "if
repaired"), the estimated marketability of the related Mortgage Property and the
borrower's ability to repay.

Waivers And Deferrals

     Consistent with the above, the Master Servicer may, in its discretion,  (i)
waive any assumption fee, prepayment charge,  penalty interest,  late payment or
other  charge in  connection  with a Mortgage  Loan,  and (ii) to the extent not
inconsistent  with  the  coverage  of  such  Mortgage  Loan by a  Mortgage  Pool
Insurance  Policy,  Primary  Mortgage  Insurance  Policy or  Bankruptcy  Bond or
alternative arrangements, if applicable, arrange with a Mortgagor a schedule for
the repayment of delinquent  amounts subject to any limitations set forth in the
Agreement.  To the extent the Master Servicer

                                      -82-
<PAGE>

consents to the deferment of the due dates for payments due on a Mortgage  Note,
the Master Servicer will  nonetheless  make payment of any required Advance with
respect to the  payments so  extended to the same extent as if such  installment
had not been deferred.

Escrow Account

     If and to the extent  specified in the related  Prospectus  Supplements and
under the related  Agreement,  the Master  Servicer,  to the extent permitted by
law,  may  establish  and maintain an escrow  account (the "Escrow  Account") in
which  Mortgagors will be required to deposit  amounts  sufficient to pay taxes,
assessments,  mortgage and hazard insurance premiums, collection expenses, other
comparable  items  and  any  other  amount  permitted  to be  escrowed  by  law.
Withdrawals  from the Escrow  Account  maintained  for Mortgagors may be made to
effect timely payment of taxes,  assessments,  mortgage and hazard insurance, to
refund to  Mortgagors  amounts  determined  to be  overages,  to pay interest to
Mortgagors on balances in the Escrow  Account to the extent  required by law, to
repair or otherwise protect the Mortgaged Property,  to clear and terminate such
account and to pay such other amounts as may be permitted by  applicable  law or
the  escrow  agreement.   The  Master  Servicer  will  be  responsible  for  the
administration  of the Escrow  Account and will be obligated to make payments to
such account when a deficiency exists therein.

Enforcement of Due on Sale Clauses

     Unless otherwise  specified in the related  Prospectus  Supplement,  in any
case in which Mortgaged Property securing a conventional Mortgage Loan has been,
or is about to be,  conveyed by the Mortgagor,  the Master Servicer will, to the
extent it has knowledge of such conveyance or proposed  conveyance,  exercise or
cause to be exercised  its rights to  accelerate  the maturity of such  Mortgage
Loan  under any "due on sale"  clause  applicable  thereto,  but only if, in the
reasonable  belief  of the  Master  Servicer,  the  exercise  of such  rights is
permitted by  applicable  law and the  applicable  Mortgage,  will not impair or
threaten to impair any recovery  under any related  Primary  Mortgage  Insurance
Policy and will not materially  increase the risk of default or delinquency  on,
or materially decrease the security for, such Mortgage Loan. If these conditions
are not met or if the Master  Servicer  reasonably  believes it is unable  under
applicable law and under the  applicable  Mortgage to enforce such "due on sale"
clause,  the Master  Servicer  will  enter  into or cause to be entered  into an
assumption  and  modification  agreement  with the person to whom such Mortgaged
Property  has been or is about to be  conveyed,  pursuant  to which such  person
becomes  liable for repayment of the Mortgage Loan and, to the extent  permitted
by applicable law and the applicable Mortgage, the Mortgagor also remains liable
thereon.  Any fee collected by or on behalf of the Master  Servicer for entering
into an  assumption  agreement  will be  retained  by or on behalf of the Master
Servicer as additional servicing compensation. See "Certain Legal Aspects of the
Mortgage  Loans--Due on Sale Clauses"  herein.  The Master Servicer also will be
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 Mortgagor and becomes liable under the Mortgage Note.

                                      -83-
<PAGE>

Hazard Insurance

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  all
Mortgages will contain provisions  requiring the Mortgagor on each Mortgage Loan
to maintain a hazard insurance policy providing for no less than the coverage of
the standard form of fire insurance policy with extended coverage  customary for
the type of Mortgaged  Property in the state in which such Mortgaged Property is
located. Such coverage will be in an amount that is at least equal to the lesser
of (i) the maximum  insurable value of the  improvements  securing such Mortgage
Loan or (ii) the  outstanding  principal  balance of the  Mortgage  Loan and the
related  senior  mortgage  (if any) and (iii) the  minimum  amount  required  to
compensate  for damage or loss on a  replacement  cost basis.  If the  Mortgagor
fails to maintain such insurance coverage, however, the Master Servicer will not
be obligated to obtain such insurance and advance premiums for such insurance on
behalf of the  Mortgagor  (i.e.  "force  placement"  of hazard  insurance).  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. In
the event that the Master Servicer  maintains a blanket policy insuring  against
hazard  losses on all the Mortgage  Loans  comprising  part of a Trust,  it will
conclusively  be  deemed  to  have  satisfied  its  obligation  relating  to the
maintenance  of hazard  insurance.  Such blanket policy may contain a deductible
clause,  in which case the Master  Servicer will be required to deposit from its
own funds into the related  Certificate Account the amounts that would have been
deposited therein but for such clause.

     In general,  the standard form of fire and extended  coverage policy covers
physical damage to or destruction of the  improvements  securing a Mortgage Loan
by fire, lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.  Although  the  policies  relating to the  Mortgage  Loans may have been
underwritten by different insurers under different state laws in accordance with
different  applicable  forms and therefore may not contain  identical  terms and
conditions,  the basic terms thereof are dictated by the respective  state laws,
and most such policies typically do not cover any physical damage resulting from
the  following:   war,  revolution,   governmental  actions,  floods  and  other
water-related causes, earth movement (including earthquakes,  landslides and mud
flows), nuclear reactions,  wet or dry rot, vermin, rodents, insects or domestic
animals, theft and, in certain cases, vandalism.


     The foregoing list is merely indicative of certain kinds of uninsured risks
and is not  intended  to be all  inclusive.  If the  appraisal  (if  any) of the
Mortgaged  Property  securing  a  Mortgage  Loan  indicates  that the  Mortgaged
Property is located in a federally  designated special flood area at the time of
origination identified in the Federal Register by the Flood Emergency Management
Agency as having  special flood hazards (and such flood  insurance has been made
available),  the Seller will in some cases require the Mortgagor to obtain flood
insurance  subject  to the  maximum  amount  of  insurance  available  under the
National Flood Insurance Act of 1968, as amended.


     The Master  Servicer will also be required to maintain,  to the extent such
insurance  is  available,  on REO  Property,  fire and hazard  insurance  in the
applicable  amounts  described  above,  liability  insurance  and, to the extent
required  and  available  under the National  Flood  Insurance  Act of 1968,  as
amended, flood insurance in an amount equal to that required above.

     The hazard  insurance  policies  covering  Mortgaged  Properties  typically
contain a 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 Mortgaged  Property in order to recover the full amount
of any partial  loss.  If the  insured's  coverage  falls  below this  specified
percentage,  then the insurer's  liability in the event of partial loss will not
exceed the larger of (i) the actual cash value (generally defined as replacement


                                      -84-
<PAGE>

cost  at the  time  and  place  of  loss,  less  physical  depreciation)  of the
improvements  damaged or destroyed,  or (ii) such  proportion of the loss as the
amount  of  insurance  carried  bears to the  specified  percentage  of the full
replacement cost of such improvements.  Since improved real estate generally has
appreciated  in value over time in the past,  in the event of  partial  loss the
hazard  insurance  proceeds  may be  insufficient  to restore  fully the damaged
property.  If specified in the related Prospectus  Supplement,  a special hazard
insurance  policy will be obtained to insure  against  certain of the  uninsured
risks  described  above.  See  "Credit   Enhancement--Special  Hazard  Insurance
Policies" herein.

Realization Upon Defaulted Mortgage Loans

     Unless  otherwise  specified  in  the  Prospectus  Supplement,  the  Master
Servicer will be required to foreclose upon or otherwise  comparably convert the
ownership  to the name of the  Trustee  (or to a nominee  of the  Trustee or the
Master Servicer) of Mortgaged Properties relating to defaulted Mortgage Loans as
to which no satisfactory  arrangements  can be made for collection of delinquent
payments  to the  extent  that such  action  would be  consistent  with  prudent
mortgage servicing  standards.  However, the Master Servicer will be required to
take into account the existence of any hazardous substances, hazardous wastes or
solid wastes on a Mortgaged Property in determining whether to foreclose upon or
otherwise comparably convert the ownership of such Mortgaged Property.

     Primary Mortgage Insurance  Policies.  The Master Servicer will maintain or
cause to be maintained,  as the case may be, in full force and effect,  but only
if and to the extent specified in the related Prospectus  Supplement,  a Primary
Mortgage  Insurance  Policy  with  regard to each  Mortgage  Loan for which such
coverage is required. The Master Servicer will not cancel or refuse to renew any
such  Primary  Mortgage  Insurance  Policy in effect at the time of the  initial
issuance of a Series of Certificates  that is required to be kept in force under
the applicable  Agreement  unless the  replacement  Primary  Mortgage  Insurance
Policy for such  canceled or  nonrenewed  policy is  maintained  with an insurer
whose claims-paying  ability is sufficient to maintain the current rating of the
classes of Certificates of such Series which have been rated.

     Although the terms and conditions of primary  mortgage  insurance vary, the
amount  of a claim  for  benefits  under a  Primary  Mortgage  Insurance  Policy
covering a Mortgage  Loan will consist of the insured  percentage  of the unpaid
principal  amount of the covered  Mortgage Loan and accrued and unpaid  interest
thereon  and  reimbursement  of  certain  expenses,  less (i) all rents or other
payments collected or received by the insured (other than the proceeds of hazard
insurance)  that  are  derived  from  or in any  way  related  to the  Mortgaged
Property,  (ii) hazard  insurance  proceeds in excess of the amount  required to
restore the Mortgaged Property and which have not been applied to the payment of
the Mortgage Loan,  (iii) amounts expended but not approved by the issuer of the
related Primary Mortgage  Insurance Policy (the "Primary  Insurer"),  (iv) claim
payments previously made by the Primary Insurer, and (v) unpaid premiums.

     Primary Mortgage  Insurance  Policies reimburse certain losses sustained by
reason of defaults in payments by borrowers. Primary Mortgage Insurance Policies
will not insure against,  and exclude from coverage,  a loss sustained by reason
of a default arising from or involving  certain matters,  including (i) fraud or
negligence  in  origination  or  servicing  of  the  Mortgage  Loans,  including
misrepresentation by the originator, Seller, Mortgagor or other persons involved
in the origination of the Mortgage Loan; (ii) failure to construct the Mortgaged
Property subject to the Mortgage Loan in accordance with specified plans;  (iii)
physical damage to the Mortgaged Property; and (iv) the related Sub-Servicer not
being approved as a servicer by the Primary Insurer.

                                      -85-
<PAGE>

     Recoveries  Under  a  Primary  Mortgage  Insurance  Policy.  As  conditions
precedent  to the  filing of or  payment  of a claim  under a  Primary  Mortgage
Insurance  Policy  covering a Mortgage Loan, the insured will be required to (i)
advance  or  discharge  (a) all hazard  insurance  policy  premiums,  and (b) as
necessary  and  approved  in advance by the  Primary  Insurer,  (1) real  estate
property  taxes,  (2) all expenses  required to maintain  the related  Mortgaged
Property in at least as good a  condition  as existed at the  effective  date of
such Primary Mortgage  Insurance  Policy,  ordinary wear and tear excepted,  (3)
Mortgaged Property sales expenses, (4) any outstanding liens (as defined in such
Primary  Mortgage  Insurance  Policy)  on  the  Mortgaged   Property,   and  (5)
foreclosure costs, including court costs and reasonable attorneys' fees; (ii) in
the event of any physical loss or damage to the Mortgaged Property,  restore and
repair the Mortgaged  Property to at least as good a condition as existed at the
effective date of such Primary Mortgage Insurance Policy, ordinary wear and tear
excepted;  and (iii) tender to the Primary Insurer good and marketable  title to
and possession of the Mortgaged Property.

     The  Master   Servicer,   on  behalf  of  itself,   the   Trustee  and  the
Certificateholders,  will  present  claims to the  insurer  under  each  Primary
Mortgage  Insurance Policy, and will take such reasonable steps as are necessary
to receive  payment or to permit  recovery  thereunder with respect to defaulted
Mortgage  Loans.  As set forth  above,  all  collections  by or on behalf of the
Master  Servicer  under any Primary  Mortgage  Insurance  Policy  and,  when the
Mortgaged  Property has not been restored,  the related hazard  insurance policy
are to be  deposited  in the  Certificate  Account,  subject  to  withdrawal  as
heretofore described.

     If the Mortgaged Property securing a defaulted Mortgage Loan is damaged and
proceeds,  if any, from the related hazard  insurance policy are insufficient to
restore the damaged  Mortgaged  Property  to a  condition  sufficient  to permit
recovery under the related Primary Mortgage Insurance Policy, if any, the Master
Servicer  is not  required  to  expend  its own  funds to  restore  the  damaged
Mortgaged  Property unless it determines (i) that such restoration will increase
the proceeds to  Certificateholders  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  from  related  Insurance   Proceeds  or
Liquidation Proceeds.

     If coverage under a Primary  Mortgage  Insurance Policy is not available or
is  insufficient.  If recovery on a  defaulted  Mortgage  Loan under any related
Primary Mortgage  Insurance Policy is not available for the reasons set forth in
the preceding  paragraph,  or if the defaulted Mortgage Loan is not covered by a
Primary  Mortgage  Insurance  Policy,  the Master  Servicer will be obligated to
follow or cause to be followed such normal  practices and procedures as it deems
necessary  or  advisable to realize upon the  defaulted  Mortgage  Loan.  If the
proceeds of any  liquidation  of the Mortgaged  Property  securing the defaulted
Mortgage  Loan are less than the  principal  balance of such  Mortgage Loan plus
interest accrued thereon that is payable to  Certificateholders,  the Trust will
realize a loss in the amount of such  difference  plus the aggregate of expenses
incurred by the Master  Servicer in connection  with such  proceedings  that are
reimbursable  under  the  Agreement.   In  the  unlikely  event  that  any  such
proceedings  result in a total  recovery  which is, after  reimbursement  to the
Master  Servicer of its  expenses,  in excess of the  principal  balance of such
Mortgage   Loan   plus   interest   accrued   thereon   that   is   payable   to
Certificateholders,  the Master  Servicer will be entitled to withdraw or retain
from  the  Certificate   Account  amounts   representing  its  normal  servicing
compensation with respect to such Mortgage Loan and, unless otherwise  specified
in the related Prospectus  Supplement,  amounts representing the balance of such
excess,  exclusive of any amount  required by law to be forwarded to the related
Mortgagor, as additional servicing compensation.

     If the Master Servicer or its designee recovers  Insurance  Proceeds which,
when added to any related  Liquidation  Proceeds and after  deduction of certain
expenses reimbursable to the Master Servicer,  exceed the principal balance of a
Mortgage   Loan   plus   interest   accrued   thereon   that   is   payable   to
Certificateholders,  the Master  Servicer will be entitled to withdraw or retain
from  the  Certificate   Account  amounts   representing  its  normal  servicing


                                      -86-
<PAGE>

compensation  with respect to such  Mortgage  Loan. In the event that the Master
Servicer has expended  its own funds to restore the damaged  Mortgaged  Property
and such funds  have not been  reimbursed  under the  related  hazard  insurance
policy,  it will be  entitled to withdraw  from the  Certificate  Account out of
related  Liquidation  Proceeds or  Insurance  Proceeds  an amount  equal to such
expenses  incurred  by it, in which event the Trust may realize a loss up to the
amount so charged.  Since Insurance Proceeds cannot exceed deficiency claims and
certain expenses  incurred by the Master  Servicer,  no such payment or recovery
will result in a recovery to the Trust that exceeds the principal balance of the
defaulted  Mortgage  Loan together with accrued  interest  thereon.  See "Credit
Enhancement" herein and in the related Prospectus Supplement.

     Unless  otherwise  specified in the related  Prospectus  Supplement  or the
related Agreement,  the proceeds from any liquidation of a Mortgage Loan will be
applied in the  following  order of priority:  first,  to  reimburse  the Master
Servicer for any unreimbursed costs of collection and expenses incurred by it in
the liquidation or to restore the related  Mortgaged  Property and any servicing
compensation  payable to the Master Servicer with respect to such Mortgage Loan;
second,  to  reimburse  the Master  Servicer  for any  unreimbursed  Advances or
Servicing  Advances with respect to such Mortgage Loan;  third, to repay accrued
and unpaid  interest (to the extent no Advance has been made for such amount) on
such Mortgage Loan; and fourth, to repay principal of such Mortgage Loan.

Servicing and Other Compensation and Payment of Expenses

     The principal  servicing  compensation to be paid to the Master Servicer in
respect of its master servicing  activities for each Series of Certificates 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 from  collections  of interest on such  Mortgage Loan in the related Trust
(the  "Master  Servicing  Fee").  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  as compensation  for its servicing  duties,  the Master
Servicer will be entitled to a monthly servicing fee as described in the related
Prospectus Supplement.  In addition, the Master Servicer will retain any benefit
that  may  accrue  as a result  of the  investment  of  funds in the  applicable
Certificate  Account  (unless  otherwise  specified  in the  related  Prospectus
Supplement), and certain other excess amounts.

     The  Master  Servicer  will  pay or cause  to be paid  the  reasonable  and
customary  ongoing  expenses  associated  with each Trust and  incurred by it in
connection with its  responsibilities  under the related  Agreement,  including,
without  limitation,  payment of the fees and disbursements of the Trustee,  any
custodian  appointed by the Trustee,  the  certificate  registrar and any paying
agent,  and  payment of  expenses  incurred  in  enforcing  the  obligations  of
Sub-Servicers and Sellers. The Master Servicer will be entitled to reimbursement
of expenses  incurred in enforcing the obligations of Sub-Servicers  and Sellers
under certain limited  circumstances.  In addition, the Master Servicer will pay
the cost of (i) the  preservation,  restoration  and protection of any Mortgaged
Property, (ii) any enforcement or judicial proceedings,  including foreclosures,
and (iii) the  management  and  liquidation  of Mortgaged  Property  acquired in
satisfaction of the related  Mortgage Loan. Such  expenditures may include costs
of collection efforts, reappraisals when a Mortgage Loan is past due, legal fees
in connection with foreclosure actions, advancing payments on the related senior
mortgage,  if any, advances of delinquent property taxes, upkeep and maintenance
of the  Mortgaged  Property if it is acquired  through  foreclosure  and similar
types of expenses.  Each such expenditure constitutes a "Servicing Advance." The
Master Servicer will be obligated to make the Servicing Advances incurred in the
performance  of its servicing  obligations  only if it determines  (i) that such
actions  will  increase  the proceeds of  liquidation  of the  Mortgage  Loan to
Certificateholders  after  reimbursement  to itself for such expenses,  and (ii)
that  such  expenses  will  be  recoverable  to it as  described  below.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer


                                      -87-
<PAGE>

will be entitled to recover  Servicing  Advances to the extent  permitted by the
Mortgage  Loans or, if not  theretofore  recovered  from the  Mortgagor on whose
behalf such Servicing  Advance was made, from  Liquidation  Proceeds,  Insurance
Proceeds and such other amounts as may be collected by the Master  Servicer from
the Mortgagor or otherwise  relating to the Mortgage  Loan.  Servicing  Advances
will be reimbursable to the Master Servicer from the sources described above out
of the funds on deposit in the Certificate Account,  such right of reimbursement
being  prior  to  the  rights  of  Certificateholders  to  receive  any  related
Liquidation Proceeds (including Insurance Proceeds).  A "Liquidated Mortgage" is
a  Mortgage  Loan as to  which  the  Master  Servicer  has  determined  that all
recoverable Liquidation Proceeds and Insurance Proceeds have been received.

Evidence as to Compliance

     Each  Agreement  will  provide  that on or before a specified  date in each
year, a firm of independent  public  accountants will furnish a statement to the
Trustee  to the  effect  that,  on the  basis of the  examination  by such  firm
conducted  substantially  in  compliance  with the  Uniform  Single  Attestation
Program  for  Mortgage  Bankers,  the  servicing  by or on behalf of the  Master
Servicer  of  Mortgage  Loans,  or  Private  Mortgage-Backed  Securities,  under
Agreements substantially similar to each other (including the related Agreement)
was conducted in compliance  with the minimum  servicing  standards set forth in
the Uniform  Single  Attestation  Program for  Mortgage  Bankers  except for any
significant  exceptions  or errors in records  that, in the opinion of the firm,
the Uniform  Single  Attestation  Program for  Mortgage  Bankers  requires it to
report. In rendering its statement such firm may rely, as to matters relating to
the direct servicing of Mortgage Loans or Private Mortgage-Backed  Securities by
Sub-Servicers,   upon   comparable   statements   for   examinations   conducted
substantially  in compliance  with the Uniform  Single  Attestation  Program for
Mortgage  Bankers  (rendered  within  one  year of such  statement)  of firms of
independent public accountants with respect to the related Sub-Servicer.

     Each Agreement will also provide for delivery to the Trustee,  on or before
a specified  date in each year, of an annual  statement  signed by an officer of
the Master  Servicer to the effect that the Master  Servicer has  fulfilled  its
obligations under the Agreement throughout the preceding year.

     Copies of the annual  accountants'  statement and the statement of officers
of the Master  Servicer  may be  obtained by  Certificateholders  of the related
Series without charge upon written request to the Master Servicer at the address
set forth in the related Prospectus Supplement.

List of Certificateholders

     Each Agreement will provide that three or more holders of  Certificates  of
any Series may, by written  request to the Trustee and at their expense,  obtain
access to the list of all  Certificateholders  maintained by the Trustee for the
purpose of  communicating  with other  Certificateholders  with respect to their
rights under the Agreement and the Certificates.

Certain Matters Regarding the Master Servicer and the Depositor

     CIT Consumer Finance will be the Master Servicer under each Agreement,  and
is an  affiliate of the  Depositor.  Unless  otherwise  specified in the related
Prospectus Supplement, CIT Consumer Finance will appoint CITSF as a Sub-Servicer
for all of the Mortgage Loans in each Mortgage Pool.

     Each  Agreement  will provide that the Master  Servicer may not resign from
its obligations and duties under such Agreement except upon a determination that


                                      -88-
<PAGE>

the performance by it of its duties  thereunder is no longer  permissible  under
applicable law. No such resignation will become effective until the Trustee or a
successor  servicer  has assumed the Master  Servicer's  obligations  and duties
under the Agreement.

     Each Agreement will further provide that neither the Master  Servicer,  the
Sub-Servicer (if an affiliate of CIT), the Depositor nor any director,  officer,
employee,  or agent of the Master  Servicer,  or the Depositor will be under any
liability to the related Trust or Certificateholders for any action taken or for
refraining  from  the  taking  of any  action  in  good  faith  pursuant  to the
Agreement, or for errors in judgment; provided, however, that neither the Master
Servicer,  the Sub-Servicer (if an affiliate of CIT), the Depositor nor any such
person will be protected  against any liability that would  otherwise be imposed
by  reason  of  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder. In addition, each Agreement will provide that
neither the Master Servicer,  the Sub-Servicer (if an affiliate of CIT), nor the
Depositor  will be under any  obligation  to appear in,  prosecute or defend any
legal action which is not  incidental to its respective  responsibilities  under
the  Agreement  and  which in its  opinion  may  involve  it in any  expense  or
liability.  The Master  Servicer,  the Sub-Servicer (if an affiliate of CIT), or
the Depositor may, however, in their discretion  undertake,  appear in or defend
any such action  including  any cross  claims or third party claims which either
may deem necessary or desirable with respect to the Agreement and the rights and
duties  of the  parties  thereto  and the  interests  of the  Certificateholders
thereunder.  In such event,  the legal expenses and costs of such action and any
liability  resulting  therefrom will be expenses,  costs and  liabilities of the
Trust, and the Master  Servicer,  the Sub-Servicer (if an affiliate of CIT), the
Depositor, as the case may be, will be entitled to be reimbursed therefor out of
funds otherwise distributable to Certificateholders.

     Any person  into  which the  Master  Servicer  or the  Sub-Servicer  (if an
affiliate of CIT), may be merged or  consolidated,  or any person resulting from
any merger or consolidation to which the Master Servicer or the Sub-Servicer (if
an affiliate of CIT),  is a party,  or any person  succeeding to the business of
the Master  Servicer,  or the Sub-Servicer (if an affiliate of CIT), will be the
successor of the Master Servicer or the  Sub-Servicer  (if an affiliate of CIT),
as applicable,  under each Agreement,  provided that such person is qualified to
service  mortgage loans under the related  Agreement,  and further provided that
such merger,  consolidation  or succession  does not  adversely  affect the then
current rating or ratings of the class or classes of Certificates of such Series
that have been rated.

Termination Events

     Unless   otherwise   specified  in  the  related   Prospectus   Supplement,
Termination  Events under each  Agreement will consist of (i) any failure by the
Master  Servicer to deposit or cause to be deposited any required  amount (other
than an  Advance  or  Servicing  Advance)  into the  Certificate  Account  which
continues  unremedied  for five Business Days after the giving of written notice
of such failure to the Master  Servicer by the Trustee or to the Master Servicer
and the Trustee by the Certificate  Guaranty  Insurer (if any) or the holders of
Certificates  having  not less  than 51% of the  aggregate  Percentage  Interest
constituting   each  class  of   Certificates   (other  than  the   Certificates
representing  the  residual  interest in a Trust for which a REMIC  election has
been made) (the "Majority  Certificateholders");  (ii) any failure by the Master
Servicer  to make an  Advance  or,  Servicing  Advance,  as  required  under the
Agreement,  unless  cured as  specified  therein,  to the  extent  such  failure
materially  or  adversely  affects the  interests  of the  Certificate  Guaranty
Insurer,  if any,  or the  Certificateholders;  (iii) any  failure by the Master
Servicer  duly to observe or perform in any  material  respect  any of its other
covenants or agreements in the Agreement which  continues  unremedied for thirty
days after the giving of written  notice of such failure to the Master  Servicer
by the Trustee,  or to the Master  Servicer  and the Trustee by the  Certificate
Guaranty  Insurer  (if  any)  or  the  Majority;  and  (iv)  certain  events  of


                                      -89-
<PAGE>

insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceeding and certain  actions by or on behalf of the Master  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

     If specified  in the related  Prospectus  Supplement,  the  Agreement  will
permit the Trustee to sell the Mortgage Assets and the other assets of the Trust
in the event that payments in respect thereto are  insufficient to make payments
required in the  Agreement.  The assets of the Trust will be sold only under the
circumstances and in the manner specified in the related Prospectus Supplement.

Rights Upon Termination Event

     Unless otherwise specified in the related Prospectus Supplement, so long as
a Termination Event under an Agreement remains unremedied,  the Depositor or the
Trustee may, and at the direction of (i) the  Certificate  Guaranty  Insurer (if
any), or (ii) the Majority Certificateholders and under such other circumstances
as may be specified in such Agreement,  the Trustee shall,  terminate all of the
rights and  obligations of the Master  Servicer under the Agreement  relating to
such Trust (other than its right to recovery of Advances, Servicing Advances and
other  expenses and amounts  advanced  pursuant to the terms of such  Agreement,
which rights the Master Servicer will retain under all circumstances),  and with
respect to the Mortgage  Assets by written notice to the Master  Servicer (with,
if specified in the related Prospectus Supplement,  the prior written consent of
the Certificate  Guaranty Insurer, if any, which consent may not be unreasonably
withheld),  whereupon  the Trustee will succeed to all of the  responsibilities,
duties and liabilities of the Master Servicer under the Agreement, including, if
specified in the related Prospectus Supplement, the obligation to make Advances,
and will be  entitled  to similar  compensation  arrangements  not to exceed the
Servicing Fee.  "Percentage  Interest" means the original  principal  amount (or
notional principal amount) of a Certificate divided by the original  Certificate
Balance  of such  class  of  Certificates.  In the  event  that the  Trustee  is
unwilling or unable so to act, it may appoint,  or petition a court of competent
jurisdiction for the appointment of, a mortgage loan servicing  institution with
a net worth of at least  $15,000,000 to act as successor to the Master  Servicer
under the Agreement.  Pending such appointment,  the Trustee is obligated to act
in such capacity.  The Trustee and any such successor may agree without  consent
of the  Certificateholders  upon the  servicing  compensation  to be paid to the
successor  servicer,  which in no event  may be  greater  than the  compensation
payable to the Master Servicer under the Agreement.

     No  Certificateholder,  solely  by  virtue  of such  holder's  status  as a
Certificateholder,  will have any right under any  Agreement  to  institute  any
proceeding  with respect to such  Agreement,  unless such holder  previously has
given to the  Trustee  written  notice of default  and unless the holders of any
class  of  Certificates  of such  Series  evidencing  not  less  than 25% of the
aggregate  Percentage  Interests  constituting such class (with, if specified in
the related Prospectus Supplement,  the prior written consent of the Certificate
Guaranty Insurer, if any, which consent may not be unreasonably withheld),  have
made written  request upon the Trustee to institute  such  proceeding in its own
name as Trustee thereunder and have offered to the Trustee reasonable indemnity,
and the  Trustee  for 60 days has  neglected  or refused to  institute  any such
proceeding.

Amendment

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Agreement may be amended by the Depositor,  the Master Servicer and the Trustee,
without the consent of any of the Certificateholders, (i) to cure any ambiguity;
(ii) to correct or supplement  any  provision  therein which may be defective or
inconsistent with any other provision  therein;  (iii) to add to the duties of a
Seller,  the Trustee or the Master Servicer or a  Sub-Servicer;  (iv) to add any
other  provisions  with  respect  to  matters or  questions  arising  under such


                                      -90-
<PAGE>

Agreement or related Credit  Enhancement;  (v) to add or amend any provisions of
such  Agreement  as required by a Rating  Agency in order to maintain or improve
the rating of the Certificates (it being understood that none of any Seller, the
Servicer,  the Depositor or the Trustee is obligated to maintain or improve such
rating);  (vi) to make any other  revisions with respect to matters or questions
arising  under  the  Agreement  that are not  inconsistent  with the  provisions
thereof,  provided,  that  such  amendment  pursuant  to  clause  (vi)  will not
materially  and  adversely  affect in any material  respect the interests of any
Certificateholder  of such Series or, if  specified  in the  related  Prospectus
Supplement,  the interests of the Certificate Guaranty Insurer; or (vii) to make
any revisions to the Agreement, provided that such amendment will not materially
and   adversely   affect  in  any   material   respect  the   interests  of  any
Certificateholder  of such Series or, if  specified  in the  related  Prospectus
Supplement,  the  interests  of the  Certificate  Guaranty  Insurer,  if any. An
amendment  will be deemed not to adversely  affect in any  material  respect the
interests of the  Certificateholders  if the person  requesting  such  amendment
obtains a letter from each Rating Agency  stating that such  amendment  will not
result in the downgrading or withdrawal of the respective  ratings then assigned
to such  Certificates.  In  addition,  to the  extent  provided  in the  related
Agreement,  an  Agreement  may be  amended  without  the  consent  of any of the
Certificateholders  to change  the  manner in which the  Certificate  Account is
maintained,  provided,  that any such change does not adversely  affect the then
current rating of the class or classes of  Certificates of such Series that have
been rated.  In addition,  if a REMIC  election is made with respect to a Trust,
the related  Agreement may be amended to modify,  eliminate or add to any of its
provisions to such extent as may be necessary to maintain the  qualification  of
the related Trust as a REMIC,  provided that the Trustee has received an opinion
of counsel to the effect  that such action is  necessary  or helpful to maintain
such  qualification.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  each  Agreement  may also be amended by the  Depositor,  the Master
Servicer,  the applicable Sellers and the Trustee with the consent of holders of
Certificates  of such  Series  evidencing  not less  than  51% of the  aggregate
Percentage  Interests of each class  affected  thereby (and, if specified in the
related Prospectus Supplement,  the consent of the Certificate Guaranty Insurer)
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of the Agreement or of modifying in any manner
the rights of the holders of the related Certificates;  provided,  however, that
no such  amendment  may (i)  reduce in any  manner  the  amount of, or delay the
timing of, payments on any Certificate without the consent of the holder of such
Certificate,  or (ii) reduce the  aforesaid  percentage of  Certificates  of any
class of holders that is required to consent to any such  amendment  without the
consent  of the  holders  of all  Certificates  of such  class  covered  by such
Agreement then outstanding.

     If a REMIC  election is made with respect to a Trust,  the Trustee will not
be entitled to consent to an amendment to the related  Agreement  without having
first received an opinion of counsel knowledgeable in federal income tax matters
to the effect that such  amendment  will not cause such Trust to fail to qualify
as a REMIC.

     Each Agreement may be amended from time to time by the Master Servicer, the
applicable Sellers, the Depositor and the Trustee by written agreement, upon the
prior written consent of the Certificate  Guaranty Insurer,  if any, without the
notice  to  or  consent  of  the   Certificateholders  in  connection  with  the
substitution of cash, a letter of credit or any other collateral  deposited in a
Reserve Fund.

     It will not be necessary for the consent of holders of any  Certificate  to
approve the particular form of any proposed amendment, but it will be sufficient
if such consent shall approve the substance thereof.

                                      -91-
<PAGE>

Termination; Purchase of Mortgage Loans

     Unless  otherwise  specified  in the  related  Agreement,  the  obligations
created by each  Agreement for each Series of  Certificates  will terminate upon
the  payment  to the  related  Certificateholders  of all  amounts  held  in the
Certificate  Account or by the Master  Servicer  and required to be paid to them
pursuant to such Agreement following the later of (i) the final payment or other
liquidation  of  the  last  of  the  Mortgage  Assets  subject  thereto  or  the
disposition  of all property  acquired  upon  foreclosure  of any such  Mortgage
Assets  remaining in the Trust;  or (ii) the purchase by the Master Servicer or,
if REMIC  treatment has been elected and if specified in the related  Prospectus
Supplement,  by the holder of the residual  interest in the REMIC (see  "Certain
Federal  Income  Tax   Consequences"   below  and  in  the  related   Prospectus
Supplement),  or by  such  other  entity  as may  be  specified  in the  related
Prospectus  Supplement  from the related Trust of all of the remaining  Mortgage
Assets and all property acquired in respect of such Mortgage Assets.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  any
purchase of Mortgage Assets and property  acquired in respect of Mortgage Assets
evidenced by a Series of  Certificates  will be made at the option of the Master
Servicer,  the Depositor  or, if  applicable,  the holder of the REMIC  residual
interest,  by the Certificate Guaranty Insurer (if any), or by such other entity
as may be specified in the related  Prospectus  Supplement,  at a price,  and in
accordance with the procedures,  specified in the related Prospectus Supplement.
The exercise of such right will effect early  termination of the Certificates of
that  Series,  but the  right of the  Master  Servicer,  the  Depositor  or,  if
applicable,  such holder of the REMIC residual  interest,  Certificate  Guaranty
Insurer or other entity,  so to purchase is subject to the principal  balance of
the  related  Mortgage  Assets  being  less than 10% (or such  other  percentage
specified  in the related  Prospectus  Supplement)  of the  aggregate  principal
balance of the Mortgage Assets at the Cut-off Date for the Series (together with
the original  balance of any Pre-Funding  Account).  The foregoing is subject to
the  provision  that if a REMIC  election is made with  respect to a Trust,  any
repurchase  pursuant to clause (ii) above will be made only in connection with a
"qualified liquidation" of the REMIC within the meaning of Section 860F(g)(4) of
the  Code  and  the  repurchases  of the  Mortgage  Loans  will  not  constitute
"prohibited  transactions" within the meaning of section 860F(a)(2) of the Code.
In no event shall the trust created by an Agreement for a Series of Certificates
continue  beyond the  expiration of 21 years from the death of the last survivor
of the persons named in the Agreement.  Unless otherwise provided in the related
Prospectus  Supplement,  the repurchase price will equal the principal amount of
such Mortgage Loans or Private  Mortgage-Backed  Securities (or, with respect to
any property  acquired in respect of a Mortgage Loan, the outstanding  principal
balance of the Mortgage Loan at the time of foreclosure)  plus accrued  interest
from the  first  day of the  month of  repurchase  to the  first day of the next
succeeding  month at the Mortgage  Rates borne by such Mortgage Loans or Private
Mortgage-Backed  Securities or at the weighted  average of such Mortgage  Rates,
less related  unreimbursed  Advances (to the extent not already reflected in the
computation  of the aggregate  principal  balance of such  Mortgage  Assets) and
unreimbursed  expenses  (that  are  reimbursable  pursuant  to the  terms of the
Pooling and Servicing Agreement).

The Trustee

     The  trustee  (the  "Trustee")  under each  Agreement  will be named in the
related Prospectus  Supplement.  The commercial bank or trust company serving as
Trustee may have banking relationships with the Depositor,  the Master Servicer,
the Sub-Servicer, any Seller and any of their respective affiliates.

     The Trustee may resign at any time, in which event the Master Servicer will
be obligated to appoint a successor Trustee. The Master Servicer may also remove
the Trustee if the  Trustee  ceases to be eligible to continue as such under the
Agreement or if the Trustee becomes  insolvent.  The Trustee may also be removed
at any time by the Majority Certificateholders in the related Trust as specified


                                      -92-
<PAGE>

in the Agreement. 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.

                   CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

     The following  discussion contains summaries,  which are general in nature,
of certain  legal  matters  relating to the Mortgage  Loans.  Because such legal
aspects are governed  primarily by  applicable  state law (which laws may differ
substantially),  the  summaries  do not purport to be complete or to reflect the
laws of any particular state or to encompass the laws of all states in which the
Mortgaged  Properties are located. The summaries are qualified in their entirety
by reference to the  appropriate  laws of the states in which Mortgage Loans may
be originated.

General

     The Mortgage Loans will be secured by deeds of trust,  mortgages,  security
deeds or deeds to secure debt,  depending  upon the  prevailing  practice in the
state in which the property subject to the loan is located. A mortgage creates a
lien upon the real property encumbered by the mortgage,  which lien is generally
not prior to the lien for real estate taxes and  assessments.  Priority  between
mortgages  depends  generally on the order of  recording  with a state or county
office.  Priority  also may be affected by the express  terms of the mortgage or
the deed of trust and any subordination agreement among the lenders.

     Although priority among liens on the same property generally depends in the
first  instance  on the order of  filing,  there are a number of ways in which a
lien that is a senior  lien when it is filed can  become  subordinate  to a lien
filed at a later date. A deed of trust or mortgage generally is not prior to any
liens for real estate taxes and  assessments,  certain federal liens  (including
certain federal  criminal  liens,  environmental  liens and tax liens),  certain
mechanics and materialmen's  liens, and other liens given priority by applicable
law.

     There are two parties to a mortgage - the  mortgagor,  who is the  borrower
and owner of the mortgaged property, and the mortgagee, who is the lender. Under
the mortgage instrument,  the mortgagor delivers to the mortgagee a note or bond
and the mortgage.  Although a deed of trust is similar to a mortgage,  a deed of
trust  formally has three parties - the  borrower-property  owner  (similar to a
mortgagor)  called the trustor,  a lender  (similar to a  mortgagee)  called the
beneficiary,  and a  third-party  grantee  called the  trustee.  Under a deed of
trust, the borrower grants the property,  irrevocably until the debt is paid, in
trust,  generally  with a power of sale, to the trustee to secure payment of the
obligation. A security deed and a deed to secure debt are special types of deeds
which indicate on their face that they are granted to secure an underlying debt.
By executing a security deed or deed to secure debt,  the grantor  conveys title
to the  property to the grantee,  as opposed to merely  creating a lien upon the
property,  until  such time as the  underlying  debt is  repaid.  The  trustee's
authority under a deed of trust, the mortgagee's  authority under a mortgage and
the  grantee's  authority  under a  security  deed or deed to  secure  debt  are
governed by law and, with respect to some deeds of trust,  the directions of the
beneficiary.

Foreclosure

     Deed of Trust.  Foreclosure of a deed of trust is generally accomplished by
a  nonjudicial  sale  under a  specific  provision  in the deed of  trust  which
authorizes  the trustee to sell the property at public  auction upon any default
by the borrower under the terms of the note or deed of trust.  In certain states
such  foreclosure  also may be  accomplished  by  judicial  action in the manner
provided for foreclosure of mortgages. In 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 any notice of default and notice of sale.


                                      -93-
<PAGE>

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 any applicable
cure  period,  a notice of sale must be posted in a public  place  and,  in most
states,  published for a specified period of time in one or more newspapers.  In
addition, these notice provisions generally 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 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,
the  borrower,  or any  other  person  having a junior  encumbrance  on the real
estate,  may,  during a  reinstatement  period,  cure the  default by paying the
entire  amount in arrears plus the costs and expenses  incurred in enforcing the
obligation.  Certain state laws control the amount of  foreclosure  expenses and
costs, including attorney's fees, which may be recoverable by a lender.

     The trustee's  sale  generally  must be conducted by public  auction in the
county or city in which  all or some part of the  property  is  located.  At the
sale, the trustee generally  requires a bidder to deposit with the trustee a set
amount or a percentage of the full amount of the bidder's  final bid in cash (or
an equivalent  thereto  satisfactory to the trustee) prior to and as a condition
to recognizing such bid, and may conditionally accept and hold these amounts for
the duration of the sale. The  beneficiary  of the deed of trust  generally need
not bid cash at the sale,  but may instead  make a "credit bid" up to the extent
of the total  amount due under the deed of trust,  including  costs and expenses
actually  incurred in enforcing the deed of trust, as well as the trustee's fees
and expenses. The trustee will sell the property to the highest proper bidder at
the sale.

     A sale  conducted  in  accordance  with  the  terms  of the  power  of sale
contained in the deed of trust  generally is presumed to be conducted  regularly
and fairly,  and, on a conveyance  of the property by  trustee's  deed,  confers
absolute legal title to the property to the purchaser,  free of all junior deeds
of trust and free of all other liens and claims subordinate to the deed of trust
under which the sale is made. The purchaser's title,  however, is subject to all
senior liens and other senior claims.  Thus, if the deed of trust being enforced
is a junior deed of trust,  the trustee will convey title to the property to the
purchaser  subject  to the first  deed of trust and any  other  prior  liens and
claims.  A trustee's sale or judicial  foreclosure  under a junior deed of trust
generally has no effect on any senior deed of trust, with the possible exception
of the right of a senior  beneficiary  to accelerate  its  indebtedness  under a
default clause or a "due on sale" clause contained in the senior deed of trust.

     Because a potential  buyer at the sale may find it  difficult  to determine
the exact  status of title and other facts about the  property,  and because the
physical condition of the property may have deteriorated,  third parties may not
be  interested  in  purchasing  the  property  at a  trustee's  sale or judicial
foreclosure sale. In a non-judicial foreclosure,  it is common for the lender to
purchase  the  property  from the trustee or referee for an amount  equal to the
principal amount of the deed of trust,  accrued and unpaid interest and expenses
of foreclosure.  In judicial foreclosures,  it is not uncommon for the lender to
make a bid to purchase the property. The amount of the bid may vary depending on
applicable law, the value of the property,  the amount of senior liens and other
considerations.  In  either  case,  after a  foreclosing  lender  purchases  the
mortgage property,  as a business practice it will frequently assume the burdens
of ownership,  including the obligations to service any senior deed of trust, to
obtain  hazard  insurance  and to make such  repairs  at its own  expense as are
necessary to render the property  suitable  for sale.  The lender will  commonly
attempt to sell the property and obtain the services of a real estate broker and
pay the  broker a  commission  in  connection  with  the  sale of the  property.
Depending  upon  market  conditions,  the  ultimate  proceeds of the sale of the
property may not equal the lender's investment in the property.  Any loss may be
reduced by the receipt of any mortgage insurance proceeds.

                                      -94-
<PAGE>

     The proceeds  received by the trustee from the sale  generally  are applied
first  to the  costs,  fees  and  expenses  of  sale  and  then to  satisfy  the
indebtedness  secured by the deed of trust under  which the sale was  conducted.
Any remaining  proceeds  generally are payable to the holders of junior deeds of
trust  and other  liens  and  claims  in order of their  priority.  Any  balance
remaining generally is payable to the grantor.  Following the sale, if there are
insufficient  proceeds  to repay the secured  debt,  the  beneficiary  under the
foreclosed lien generally may obtain a deficiency  judgment against the grantor.
See "- Anti-Deficiency Legislation and Other Limitations on Lenders" herein.

     Courts have imposed general equitable  principles upon  foreclosure,  which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's  defaults under the loan documents.  Some courts have been faced with
the issue of whether federal or state constitutional  provisions  reflecting due
process  concerns for fair notice  require that  borrowers  under deeds of trust
receive notice longer than that prescribed by statute.  For the 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 does not involve  sufficient  state
action to afford constitutional protection to the borrower.


     Mortgages.  Foreclosure of a mortgage is generally accomplished by judicial
action.  The action is  initiated  by the  service of legal  pleadings  upon all
parties  having an interest in the real  property.  Delays in  completion of the
foreclosure may  occasionally  result from  difficulties  in locating  necessary
parties defendant.  Judicial foreclosure  proceedings are often not contested by
any of the parties defendant. However, when the mortgagee's right to foreclosure
is contested,  the legal proceedings  necessary to resolve the issue can be time
consuming.  Since a foreclosure action historically was equitable in nature, the
court may exercise equitable powers to relieve a mortgagor of a default and deny
the  mortgagee  foreclosure  on proof that  either the  mortgagor's  default was
neither willful nor in bad faith or the mortgagee's action established a waiver,
fraud, bad faith, or oppressive or  unconscionable  conduct such as to warrant a
court of equity to refuse  affirmative  relief to the mortgagee.  Some mortgages
contain a power of sale,  and  non-judicial  foreclosure  is permitted.  See "--
Foreclosure - Deed of Trust" above for a discussion of non-judicial foreclosure.


     A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed,  sometimes requiring up to
several  years to  complete.  However,  a suit against the debtor on the related
mortgage note may take several years and, generally, is an alternative remedy to
foreclosure,  since the mortgagee is precluded from pursuing both actions at the
same time. After the completion of a judicial foreclosure proceeding,  the court
generally issues a judgment of foreclosure and appoints a referee or other court
officer to conduct the sale of the property.

     In case of foreclosure  under a mortgage,  the sale by the referee or other
designated officer or the sale 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 other  facts  about the  property,  and  because  the
physical condition of the property may have deteriorated,  third parties may not
be  interested  in  purchasing  the  property  at  the  foreclosure  sale.  In a
non-judicial  foreclosure,  it is common for the lender to purchase the property
from the trustee or referee for an amount equal to the  principal  amount of the
mortgage,  accrued and unpaid interest and expenses of foreclosure.  In judicial
foreclosures,  it is not  uncommon  for the lender to make a bid to purchase the
property.  The amount of the bid may vary depending on applicable law, the value
of the property, the amount of senior liens and other considerations.  In either
case, after a foreclosing lender purchases the mortgaged property, as a business
practice it will  frequently  assume the  burdens of  ownership,  including  the
obligations to service any senior  mortgage,  to obtain hazard  insurance and to
make such  repairs at its own expense as are  necessary  to render the  property
suitable  for sale.  The lender will  commonly  attempt to sell the property and
obtain the services of a real estate broker and pay the broker a commission in


                                      -95-
<PAGE>

connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment  in the  property.  Any loss may be  reduced  by the  receipt  of any
mortgage insurance proceeds.

Rights of Redemption

     In some states after sale pursuant to a deed of trust or  foreclosure  of a
mortgage,  the  borrower  and  certain  foreclosed  junior  lienors  are given a
statutory period in which to redeem the property from the foreclosure sale. (The
right of redemption should be distinguished from the equity of redemption, which
is a non-statutory  right that must be exercised prior to the foreclosure sale.)
In  certain  other  states,  this  right  of  redemption  applies  only to sales
following judicial foreclosure, and not to sales pursuant to a nonjudicial power
of sale. In most states where the right of  redemption  is available,  statutory
redemption may occur upon payment of the  foreclosure  purchase  price,  accrued
interest and taxes. In some states,  the right to redeem is an equitable  right.
The effect of a right of  redemption is to diminish the ability of the lender to
sell the foreclosed property. The exercise of a right of redemption would defeat
the title of any purchaser at a foreclosure  sale, or of any purchaser  from the
lender  subsequent  to  judicial  foreclosure  or sale  under  a deed of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to retain  the  property  and pay the  expenses  of  ownership  until the
redemption period has run.

Junior Mortgages; Rights of Senior Mortgages

     The mortgage loans comprising or underlying the Mortgage Assets included in
the Trust Fund for a Series will be secured by mortgages or deeds of trust which
may be second or more junior  mortgages to other mortgages held by other lenders
or institutional investors. The rights of the Trust (and therefore the Holders),
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 to be sold upon  default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest  in  the  property  in  foreclosure  litigation  and,
possibly,  satisfies  the  defaulted  senior  mortgage.  A junior  mortgagee may
satisfy a  defaulted  senior  loan in full and,  in some  states,  may cure such
default and bring the senior loan  current,  in either  event adding the amounts
expended  to the  balance  due on the  junior  loan.  In some  states,  absent a
provision in the mortgage or deed of trust,  no notice of default is required to
be given to a junior mortgagee.  In addition,  as described above, the rights of
the Trust  may be or become  subject  to liens for real  estate  taxes and other
obligations.  It is CIT  Consumer  Finance's  standard  practice  to protect its
interest  by  monitoring  any such  sale of which it is aware  and  bidding  for
property if it determines that it is in CIT Consumer Finance's best interests to
do so.

     The standard form of the mortgage used by most institutional  lenders, like
that generally used by CIT Consumer Finance,  confers on the mortgagee the right
both to  receive  all  proceeds  collected  under any  hazard  insurance  policy
required to be maintained by the borrower and all awards made in connection with
condemnation  proceedings.  The lender  generally has the right,  subject to the
specific provisions of the deed of trust or mortgage securing its loan, to apply
such proceeds and awards to repair of any damage to the security  property or to
payment of any  indebtedness  secured by the deed of trust or mortgage,  in such
order as the beneficiary may determine.  Thus, in the event  improvements on the
property are damaged or destroyed by fire or other casualty, or in the event the
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


                                      -96-
<PAGE>

senior  mortgages  or deeds of trust.  If  available,  proceeds in excess of the
amount of senior mortgage  indebtedness,  in most cases,  will be applied to the
indebtedness of a junior mortgage.

     Another  provision  typically  found in the form of the mortgage or deed of
trust used by institutional lenders obligates the mortgagor to pay all taxes and
assessments on the property and, when due, all  encumbrances,  charges and liens
on the property which appear prior to the mortgage or deed of trust,  to provide
and maintain fire insurance on the property, to maintain and repair the property
and not to commit or permit any waste thereof.  Upon a failure of the grantor or
mortgagor to perform any of these  obligations,  the mortgagee or beneficiary is
given the right under certain mortgages to perform the obligation itself, at its
election,  with the mortgagor agreeing to reimburse the mortgagee or beneficiary
for any sums expended by the mortgagee or beneficiary on behalf of the mortgagor
or grantor.  The mortgage or deed of trust  typically  provides that all sums so
expended  by the  mortgagee  become  part  of the  indebtedness  secured  by the
mortgage.

Anti-Deficiency Legislation and Other Limitations on Lenders

     Anti-Deficiency   Legislation.   Certain  states  have  imposed   statutory
restrictions that limit the remedies of a beneficiary under a deed of trust or a
mortgagee  under a mortgage.  In some  states,  statutes  limit the right of the
beneficiary  or mortgagee to obtain a deficiency  judgment  against the borrower
following  foreclosure  or sale  under a deed of  trust.  The  purpose  of these
statutes is generally to prevent a beneficiary  or a mortgagee  from obtaining a
large  deficiency  judgment against the former borrower as a result of low or no
bids at the foreclosure sale.

     In some states, exceptions to the anti-deficiency statutes are provided for
in certain  instances where the value of the lender's security has been impaired
by acts or omissions of the borrower,  for example, in the event of waste of the
property.

     A deficiency  judgment is a personal judgment against the 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. However, some states
calculate the deficiency as the difference between the outstanding  indebtedness
and the greater of the fair market  value of the property and the sales price of
the property. As a result of these restrictions,  it is anticipated that in many
instances the Master  Servicer will utilize the nonjudicial  foreclosure  remedy
and forego any possible  deficiency,  and after a judicial  foreclosure will not
seek deficiency  judgments against defaulting  Mortgagors where  anti-deficiency
statutes may apply.

     Election of Remedies.  Some state  statutes may 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 property; 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  property.
Consequently, the practical effect of the election requirement, when applicable,
is that lenders  will usually  proceed  first  against the property  rather than
bringing a personal action against the borrower.

     Other Limitations on Lenders.  In addition to  anti-deficiency  and related
legislation,  numerous other federal and state statutory  provisions,  including
the federal  bankruptcy  laws, the Relief Act and state laws affording relief to
debtors, may interfere with or affect the ability of the secured mortgage lender
to realize upon its  security.  For example,  in a proceeding  under the federal
Bankruptcy Code, the filing of a petition acts as a stay against the enforcement
of  remedies  for  collection  of a debt,  and a lender may not  foreclose  on a
mortgaged property without the permission of the bankruptcy court.  Moreover,  a


                                      -97-
<PAGE>

court with federal bankruptcy jurisdiction may permit a debtor through a Chapter
13 Bankruptcy Code  rehabilitative  plan to cure a monetary default with respect
to a loan on a debtor's  residence by paying arrearages within a reasonable time
period and reinstating the original loan payment schedule even though the lender
accelerated  the loan and the  lender  has taken all steps to  realize  upon his
security (provided no sale of the property has yet occurred) prior to the filing
of the  debtor's  Chapter 13  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 loan default by permitting
the obligor to pay arrearages over a number of years.

     Courts with federal  bankruptcy  jurisdiction  have also indicated that the
terms of a mortgage  loan may be modified if the  borrower  has filed a petition
under Chapter 13. The rehabilitation plan proposed by the debtor may provide, if
the  mortgaged  property is not the debtor's  principal  residence and the court
determines  that the value of the mortgaged  property is less than the principal
balance of the mortgage loan, for the reduction of the secured  indebtedness  to
the value of the mortgaged  property as of the date of the  commencement  of the
bankruptcy,   rendering  the  lender  a  general  unsecured   creditor  for  the
difference,  and also may reduce the monthly  payments  due under such  mortgage
loan,  change  the rate of  interest  and  alter  the  mortgage  loan  repayment
schedule.  The effect of any such proceedings under the federal Bankruptcy Code,
including  but not  limited to any  automatic  stay,  could  result in delays in
receiving payments on the Mortgage Loans underlying a Series of Certificates and
possible reductions in the aggregate amount of such payments.

     In a  case  under  the  Bankruptcy  Code,  the  lender  is  precluded  from
foreclosing  without  authorization  from the bankruptcy  court. In a Chapter 11
case, the lender's lien may be transferred to other collateral and/or be limited
in amount to the value of the lender's interest in the collateral as of the date
of the  bankruptcy.  The loan term may be  extended,  the  interest  rate may be
adjusted to market  rates and the  priority of the loan may be  subordinated  to
bankruptcy  court-approved  financing.  The  bankruptcy  court  can,  in effect,
invalidate  "due  on  sale"  clauses  through  confirmed  Chapter  11  plans  of
reorganization.

     The  Bankruptcy  Code and federal tax laws provide  priority to certain tax
liens over the lien of a mortgagee or secured party. This may delay or interfere
with the enforcement of rights in respect of a defaulted Mortgage Loan. Numerous
federal and state consumer protection laws impose substantive  requirements upon
mortgage lenders and servicers in connection with the origination, servicing and
enforcement of mortgage loans.  These laws include the Federal  Truth-in-Lending
Act, Real Estate Settlement  Procedures Act, Equal Credit  Opportunity Act, Fair
Housing Act,  Fair Credit  Reporting Act and related  statutes and  regulations.
These federal and state laws impose specific statutory  liabilities upon lenders
who fail to comply with the provisions of the law. In some cases, this liability
may affect assignees of the loans.

Environmental Risks

     Real property  pledged as security to a lender may be subject to unforeseen
environmental  risks.  Under  the laws of  certain  states,  contamination  of a
property  may give rise to a lien on the  property  to assure the payment of the
costs of clean-up.  In several states, such a lien has priority over the lien of
an existing  mortgage  against such  property.  In  addition,  under the federal
Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA"),  as  amended,  the United  States  Environmental  Protection  Agency
("EPA") may impose a lien on property where the EPA has incurred  clean-up costs
with  respect  to the  property.  However,  a  CERCLA  lien  is  subordinate  to
pre-existing,   perfected  security  interests.   In  addition,   under  federal
environmental  legislation and possibly under state law in a number of states, a
secured party which takes a deed in lieu of  foreclosure  or acquires a property


                                      -98-
<PAGE>

at a foreclosure  sale may be liable for the costs of cleaning up a contaminated
site. Such cleanup costs may be substantial.  In the event that a Trust acquired
title to a property  securing a Mortgage Loan and cleanup costs were incurred in
respect of the property,  the holders of the Certificates might incur a delay in
the payment if such costs were required to be paid by such Trust. It is possible
that such cleanup costs could reduce the amounts otherwise  distributable to the
Certificateholders  if the Trust Fund were deemed to be liable for such  cleanup
costs and if such cleanup costs were incurred.

     Except as otherwise specified in the applicable Prospectus  Supplement,  at
the time the Mortgage Loans were originated,  no environmental assessment of the
Mortgage  Properties  was  conducted,  although an appraiser  might comment upon
environmental factors.

Due on Sale Clauses


     The  Mortgage  Loans  generally  include a "due on sale"  clause which will
provide  that  if the  Mortgagor  sells,  transfers  or  conveys  the  Mortgaged
Property,  the Mortgage Loan may in most cases be  accelerated by the mortgagee.
In recent years, court decisions and legislative actions have placed substantial
restriction on the right of lenders to enforce such clauses in many states.  For
instance,  the  California  Supreme Court in August 1978 held that "due on sale"
clauses were generally  unenforceable.  However,  the Garn-St Germain Depository
Institutions  Act of 1982  (the  "Garn-St  Germain  Act"),  subject  to  certain
exceptions,  preempts state  constitutional,  statutory and case law prohibiting
the  enforcement  of  "due  on  sale"  clauses.   As  to  loans  secured  by  an
owner-occupied  residence,  the  Garn-St  Germain  Act sets forth nine  specific
instances  in which a  mortgagee  covered  by the  Garn-St  Germain  Act may not
exercise its rights under a "due on sale" clause,  notwithstanding the fact that
a transfer of the property may have occurred. For example, "due on sale" clauses
are not enforceable in those states whose legislatures exercised their authority
to regulate the  enforceability  of such clauses with respect to mortgage  loans
that were (i)  originated  or  assumed  during  the  "window  period"  under the
Garn-St.  Germain Act which ended in all cases not later than  October 15, 1982,
and (ii)  originated  by lenders  other than  national  banks,  federal  savings
institutions  and federal  credit  unions.  FHLMC has taken the  position in its
published  mortgage  servicing  standards that, out of a total of eleven "window
period states," five states (Arizona, Michigan,  Minnesota, New Mexico and Utah)
have enacted statutes extending,  on various terms and for varying periods,  the
prohibition  on  enforcement  of "due on sale"  clauses  with respect to certain
categories  of  window  period  loans.  Also,  the  Garn-St.  Germain  Act  does
"encourage"  lenders  to  permit  assumption  of loans at the  original  rate of
interest  or at some other rate less than the average of the  original  rate and
the market rate.


     In addition, under federal bankruptcy law, "due on sale" clauses may not be
enforceable in bankruptcy proceedings and may, under certain  circumstances,  be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.

     The  inability  to enforce a "due on sale" clause may result in transfer of
the related Mortgaged Property to an uncreditworthy person, which could increase
the  likelihood  of default or may result in a Mortgage Loan bearing an interest
rate below the current market rate being assumed by a new home buyer,  which may
affect the average life of the Mortgage  Loans and the number of Mortgage  Loans
which may extend to maturity.

Prepayment Charges and Late Charges

     Under  certain  state laws,  prepayment  charges may not be imposed after a
certain period of time following the  origination of mortgage loans with respect
to prepayments on loans secured by liens encumbering  owner-occupied residential
properties. Since many of the Mortgaged Properties will be owner-occupied, it is


                                      -99-
<PAGE>

anticipated  that prepayment  charges may not be imposed with respect to many of
the Mortgage Loans. The absence of such a restraint on prepayment,  particularly
with respect to fixed rate Mortgage  Loans having  higher  Mortgage  Rates,  may
increase  the  likelihood  of  refinancing  or other  early  retirement  of such
Mortgage Loans.

     Forms of notes,  mortgages,  and deeds of trust used by lenders may contain
provisions  obligating  the  borrower to pay a late  charge if payments  are not
timely made. In certain states,  there are or may be specific  limitations  upon
the late  charges  which a lender may  collect  from a borrower  for  delinquent
payments.

     Late charges and prepayment fees are property of the Trust and will be made
available to pay the  Certificateholders.  The Mortgage Loans  originated by CIT
Consumer  Finance  generally do not make  provision for late charges,  but other
Mortgage  Loans in a Mortgage  Pool may make  provision  for late  charges.  CIT
Consumer  Finance's current practice is to waive such fees (by noncollection) in
most cases.  CIT Consumer  Finance's  current  operating  system cannot  process
prepayment penalties for partial prepayments on any Mortgage Loan.

Equitable Limitations on Remedies

     In  connection  with  lenders'  attempts to realize upon their  collateral,
courts have invoked general equitable  principles.  The equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include  judicial   requirements  that  the  lender  undertake  affirmative  and
expensive  actions to  determine  the causes of 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 realize  upon his
security if the default under the security  agreement is not  monetary,  such as
the  borrower's  failure to adequately  maintain the property or the  borrower's
execution of secondary  financing 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  security   agreements  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, in cases involving the
sale by a  trustee  under a deed of trust  or by a  mortgagee  under a  mortgage
having  a  power  of  sale,  there  is  insufficient   state  action  to  afford
constitutional protections to the borrower.

     Most conventional single-family mortgage loans may be prepaid in full or in
part without penalty. A mortgagee to whom a prepayment in full has been tendered
may be  compelled  to give  either a release of the  mortgage  or an  instrument
assigning  the  existing  mortgage.  The absence of a restraint  on  prepayment,
particularly  with respect to mortgage loans having higher mortgage  rates,  may
increase  the  likelihood  of  refinancing  or other early  retirements  of such
mortgage loans.

Alternative Mortgage Transactions Parity Act

     The  Alternative  Mortgage  Transactions  Parity Act ("AMTPA"),  enacted in
1982,  preempts  state laws which  restrict or limit the structure of adjustable
rate provisions,  balloon payments, graduated payments and other terms contained
in non-traditional  (fixed rate fixed term) mortgage loans. These state statutes
are replaced,  at the option of the lender, by federal  regulations.  The lender
must follow in their  entirety  either  state laws or federal  regulations,  and
cannot  select  and  combine  the most  advantageous  terms of each.  Six states


                                     -100-
<PAGE>

(Arizona,  Maine,  Massachusetts,  New York,  South Carolina and Wisconsin) have
used  their  now-expired  ability  to  opt  out  of all  or  part  of the  AMTPA
provisions.   CIT  Consumer  Finance   generally  elects  to  have  the  federal
regulations  apply,  in the states  where  applicable,  to the types of mortgage
loans originated by it that are covered by AMTPA.

Applicability of Usury Laws

     Many states have usury laws which limit the interest and other amounts that
may be charged  under  certain  loans.  Title V of the  Depository  Institutions
Deregulation  and  Monetary  Control Act of 1980,  enacted in March 1980 ("Title
V"),  provides that state usury  limitations shall not apply to certain types of
residential  first mortgage loans  originated by certain lenders after March 31,
1980.  The statute  authorized  the states to reimpose  interest  rate limits by
adopting,  before  April  1,  1983,  a law  or  constitutional  provision  which
expressly rejects an application of the federal law. Fifteen states adopted such
a law prior to the April 1, 1983  deadline.  In addition,  even where Title V is
not so rejected, any state is authorized by the law to adopt a provision,  which
need not expressly reject Title V, limiting  discount points or other charges on
mortgage  loans  covered by Title V.  Certain  states have taken action to limit
discount points or other charges.

Soldiers' and Sailors' Civil Relief Act

     Generally,  under  the terms of the  Relief  Act,  a  borrower  who  enters
military  service  after  the  origination  of  such  borrower's  mortgage  loan
(including  a borrower  who is a member of the  National  Guard or is in reserve
status at the time of the  origination  of the mortgage loan and is later called
to  active  duty) (i) may not be  charged  interest  above an annual  rate of 6%
during the period of such borrower's  active duty status,  unless a court orders
otherwise  upon  application  of the  lender,  (ii) may be entitled to a stay of
proceedings  on any kind of foreclosure  or  repossession  action in the case of
defaults on such  obligations  entered  into prior to  military  service for the
duration  of  military  service,  and  (iii)  may  have  the  maturity  of  such
obligations  incurred prior to military service  extended,  the payments lowered
and the payment schedule readjusted for a period of time after the completion of
military service. However, the benefits of (i), (ii), or (iii) above are subject
to challenge by creditors and if, in the opinion of the court,  the ability of a
person to comply with such  obligations is not  materially  impaired by military
service, the court may apply equitable principles  accordingly.  If a borrower's
obligation to repay amounts otherwise due on a Mortgage Loan included in a Trust
Fund for a Series is relieved  pursuant to the Relief Act,  none of the Trustee,
the Master Servicer, the Depositor, the Sellers nor the Trustee will be required
to advance such amounts,  and any loss in respect thereof may reduce the amounts
available to be paid to the  Certificateholders of such Series. Unless otherwise
specified  in the related  Prospectus  Supplement,  any  shortfalls  in interest
collections  on  the  mortgage  loans  underlying  the  Private  Mortgage-Backed
Securities  included in a Trust Fund for a Series  resulting from application of
the Relief Act will be  allocated to each class of  Certificates  of such Series
that is  entitled  to receive  interest  in respect  of such  mortgage  loans in
proportion  to the  interest  that each such  class of  Certificates  would have
otherwise  been entitled to receive in respect of such  mortgage  loans had such
interest shortfall not occurred.

     It is possible that such interest rate limitation could have an effect, for
an  indeterminate  period of time,  on the  ability  of the Master  Servicer  to
collect  full  amounts of  interest  on certain of the  Mortgage  Loans.  Unless
otherwise  provided in the applicable  Prospectus  Supplement,  any shortfall in
interest  collections  resulting  from the  application  of the Relief Act could
result in losses to the  holders of the  Certificates.  In the event that such a
Mortgage  Loan goes into default,  there may be delays and losses  occasioned by
the inability to realize upon the Mortgaged Property in a timely fashion.

                                     -101-
<PAGE>

Home Ownership Act

     The  Mortgage  Loans  may be  subject  to the  Home  Ownership  and  Equity
Protection  Act of 1994 (the "Home  Ownership  Act")  which  amended the Federal
Truth-in-Lending  Act as it applies to mortgages  subject to the Home  Ownership
Act. The Home Ownership Act requires certain additional  disclosures,  specifies
the timing of such  disclosures and limits or prohibits the inclusion of certain
provisions in mortgages  subject to the Home  Ownership  Act. The Home Ownership
Act also provides  that any  purchaser or assignee of a mortgage  covered by the
Home  Ownership  Act is  subject to all of the  claims  and  defenses  which the
borrower could assert against the original lender.  The maximum damages that may
be  recovered  by a  borrower  from an  assignee  in an  action  under  the Home
Ownership Act are the  remaining  amount of  indebtedness  plus the total amount
paid by the borrower in connection  with the mortgage  loan. Any Trust for which
the Mortgage  Assets  include  Mortgage  Loans subject to the Home Ownership Act
would be subject to all of the claims and  defenses  which the  Mortgagor  could
assert  against the original  lender.  Any  violation of the Home  Ownership Act
which  would  result  in  such  liability  would  be a  breach  of the  Seller's
representations  and  warranties,  and the Seller  would be  obligated  to cure,
repurchase  or, if  permitted  by the related  Agreement,  substitute  for,  the
Mortgage Loan in question.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Set forth below and in the related Prospectus Supplement for each Series of
Certificates  is a general  discussion  of  certain of the  anticipated  federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
Certificates  offered hereby. The discussion and the opinions referred to below,
are based on laws, regulations,  rulings and decisions now in effect (or, in the
case of certain  regulations,  proposed),  all of which are subject to change or
possibly  differing  interpretations.  The discussion  below does not purport to
deal with federal tax  consequences  applicable to all  categories of investors,
some of which may be subject to special  rules.  Investors  should consult their
own tax  advisors  in  determining  the  federal,  state,  local  and  other tax
consequences to them of the purchase, ownership and disposition of Certificates.
For  purposes  of this  tax  discussion  (except  with  respect  to  information
reporting,   or   where   the   context   indicates   otherwise),    the   terms
"Certificateholder" and "holder" mean the beneficial owner of a Certificate.

     Each Trust will be  provided  with an opinion of Schulte  Roth & Zabel LLP,
counsel for the Depositor,  regarding  certain of the federal income tax matters
discussed below and in the related Prospectus Supplement. An opinion of counsel,
however, is not binding on the IRS, and no ruling on any of the issues discussed
below  will be sought  from the IRS.  For  purposes  of the  following  summary,
references  to the Trust,  the  Certificates  and  related  terms,  parties  and
documents will be deemed to refer,  unless otherwise  specified  herein, to each
Trust and the Certificates and related terms,  parties and documents  applicable
to such Trust.

     The  federal  income  tax  consequences  to  Certificateholders  will  vary
depending  on  whether  an  election  is made to treat  the Trust as a REMIC for
federal  income tax purposes or if the Trust is classified as a grantor trust or
is given an alternative  characterization  for federal income tax purposes.  The
related  Prospectus  Supplement  for each Series of  Certificates  will  specify
whether  an  election  to treat  the  Trust as a REMIC for  federal  income  tax
purposes will be made and, if not, how the Trust is intended to be treated.

                                     -102-
<PAGE>

Scope of the Tax Opinions

     It is expected that Schulte Roth & Zabel LLP will deliver, upon issuance of
a Series of  Certificates,  its  opinion  that,  with  respect to each Series of
Certificates  for which a REMIC  election is to be made,  the  related  Trust or
certain assets of such Trust will be, under then existing law and assuming (i) a
proper  and  timely  REMIC  election,  and  (ii)  ongoing  compliance  with  the
provisions of the related  Agreement and  applicable  provisions of the Code and
applicable  Treasury   regulations  and  rulings,   and  in  reliance  upon  the
representations  and  warranties  in the  related  Agreement,  a  REMIC  and the
Certificates will be considered to evidence ownership of "regular  interests" in
the REMIC  within the  meaning of Section  860G(a)(1)  of the Code or  "residual
interests"  in the REMIC  within the  meaning of the Section  860G(a)(2)  of the
Code.

     It is expected that Schulte Roth & Zabel LLP,  will deliver,  upon issuance
of a Series of  Certificates,  its opinion that,  with respect to each Series of
Certificates  for which a REMIC election is not made, the related Trust will be,
under then  existing law and  assuming  compliance  with the related  Agreement,
classified  for federal  income tax  purposes  as a grantor  trust and not as an
association taxable as a corporation or a taxable mortgage pool.

     In  addition,  Schulte Roth & Zabel LLP will render its opinion that it has
reviewed the statements  herein and in the related  Prospectus  Supplement under
the heading  "Certain  Federal Income Tax  Consequences,"  and is of the opinion
that such statements are correct in all material  respects.  Such statements are
intended  as  an  explanatory   discussion  for  the  possible  effects  of  the
classification of the Trust as a REMIC, a grantor trust or other classification,
as the case may be, for federal  income tax purposes on investors  generally and
of related  tax matters  affecting  investors  generally,  but do not purport to
furnish  information  in the  level  of  detail  or with  the  attention  to the
investor's  specific tax  circumstances  that would be provided by an investor's
own tax adviser.  Accordingly,  each  investor is advised to consult its own tax
advisers  with  regard  to  the  tax  consequences  to it of  investing  in  the
Certificates.

Other Tax Consequences

     No  advice  has been  received  as to  local  income,  franchise,  personal
property, or other taxation in any state or locality, or as to the tax effect of
ownership of the Certificates in any state or locality.  Certificateholders  are
advised to consult  their own tax  advisors  with  respect to any state or local
income,  franchise,  personal property, or other tax consequences arising out of
their ownership of the Certificates.

Alternative Tax Treatment

     In  the  event  that,  as a  result  of a  change  in  applicable  laws  or
regulations   or  the   interpretation   thereof,   the   federal   income   tax
characteristics  of the  Certificates  are not  anticipated  to be as  described
above,  the related  Prospectus  Supplement  will  include a  discussion  of the
anticipated federal income tax treatment of the Certificates.

                            STATE TAX CONSIDERATIONS

     In addition to the federal  income tax  consequences  described in "Certain
Federal Income Tax  Considerations,"  potential  investors  should  consider the
state and local income, franchise,  personal property, or other tax consequences
of the acquisition,  ownership,  and disposition of the Certificates.  State and
local income tax law may differ  substantially  from the  corresponding  federal
law, and this  discussion  does not purport to describe any aspect of the income
tax laws of any state or locality. Therefore, potential investors should consult


                                     -103-
<PAGE>

their  own  tax  advisors  with  respect  to the  various  tax  consequences  of
investments in the Certificates.

                              ERISA CONSIDERATIONS

     Set forth below and in the related Prospectus Supplement for each Series of
Certificates is a general discussion of certain  considerations of the purchase,
ownership and  disposition  of the  Certificates  under the Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA") and the Code. The discussion
in the related Prospectus Supplement and below, are based on laws,  regulations,
rulings and  decisions  now in effect  (or, in the case of certain  regulations,
proposed),   all  of  which  are  subject  to  change  or   possibly   differing
interpretations.  The discussion  below does not purport to deal with all issues
applicable to an investor  subject to ERISA.  Investors should consult their own
advisors in determining the consequences to them under ERISA and the Code of the
purchase, ownership and disposition of Certificates. If Certificates are divided
into  subclasses  the related  Prospectus  Supplement  will contain  information
concerning  considerations relating to ERISA and the Code that are applicable to
such Certificates.

     ERISA imposes  requirements on employee benefit plans (and on certain other
retirement plans and arrangements,  including individual retirement accounts and
annuities,  Keogh plans and collective  investment funds,  separate accounts and
insurance company general accounts in which such plans, accounts or arrangements
are  invested)  (collectively  "Plans")  subject to ERISA and on persons who are
fiduciaries with respect to such Plans. Generally,  ERISA applies to investments
made by Plans.  Among other things,  ERISA  requires that the assets of Plans be
held in trust and that the trustee,  or other duly  authorized  fiduciary,  have
exclusive  authority  and  discretion  to manage and  control the assets of such
Plans.  ERISA also  imposes  certain  duties on persons who are  fiduciaries  of
Plans. Under ERISA, any person who exercises any authority or control respecting
the  management  or  disposition  of the assets of a Plan is  considered to be a
fiduciary  of such Plan  (subject  to  certain  exceptions  not here  relevant).
Certain employee benefit plans, such as governmental  plans (as defined in ERISA
Section  3(32)) and, if no election  has been made under  Section  410(d) of the
Code, church plans (as defined in ERISA Section 3(33)), are not subject to ERISA
requirements.  Accordingly,  assets  of such  plans  may be  invested  in Senior
Certificates  without  regard to the ERISA  considerations  described  above and
below, subject to the provisions of applicable state law. Any such plan which is
qualified  and exempt  from  taxation  under Code  Sections  401(a) and  501(a),
however,  is  subject  to the  prohibited  transaction  rules  set forth in Code
Section 503.

     On November 13, 1986,  the United  States  Department  of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in which a Plan  makes an  "equity"  investment  could be  deemed  for
purposes of ERISA to be assets of the investing  Plan in certain  circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of ERISA to
be assets of such Plan if the equity interest  acquired by the investing Plan is
a publicly-offered  security. A publicly-offered  security,  as defined in Labor
Reg. Section 2510.3-101,  is a security that is widely held, freely transferable
and registered under the Securities Exchange Act of 1934, as amended.

     In addition to the imposition of general fiduciary  standards of investment
prudence  and  diversification,  ERISA  prohibits a broad range of  transactions
involving  Plan  assets and  persons  ("Parties  in  Interest")  having  certain
specified  relationships  to a Plan and imposes  additional  prohibitions  where
Parties in  Interest  are  fiduciaries  with  respect to such Plan.  Because the
Mortgage   Loans  may  be  deemed  Plan  assets  of  each  Plan  that  purchases


                                     -104-
<PAGE>

Certificates,  an investment in the Certificates by a Plan might be a prohibited
transaction  under ERISA Sections 406 and 407 and subject to an excise tax under
Code Section 4975 unless a statutory or administrative exemption applies.

     In  Prohibited  Transaction  Exemption  83-1 ("PTE  83-1"),  which  amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions  relating to the operation of residential
mortgage pool investment trusts and the purchase,  sale and holding of "mortgage
pool pass-through certificates" in the initial issuance of such certificates.

     The DOL also has granted to certain underwriters individual  administrative
exemptions  (the  "Underwriter  Exemptions")  from  certain  of  the  prohibited
transaction rules of ERISA and the related excise tax provisions of Section 4975
of the Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of certificates  in pass-through  trusts that consist of certain
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements of the Underwriter Exemptions.

     The Prospectus Supplement for each Series of Certificates will indicate the
classes of Certificates, if any, offered thereby as to which it is expected that
PTE 83-1, an Underwriter Exemption or any other exemptions will apply.

     Any Plan fiduciary which proposes to cause a Plan to purchase  Certificates
should consult with its counsel concerning the impact of ERISA and the Code, the
applicability of PTE 83-1, the availability and applicability of any Underwriter
Exemption or any other exemptions from the prohibited  transaction provisions of
ERISA  and  the  Code  and  the  potential   consequences   in  their   specific
circumstances,  prior to making such investment.  Moreover,  each Plan fiduciary
should  determine  whether under the general  fiduciary  standards of investment
procedure and  diversification  an investment in the Certificates is appropriate
for the Plan, taking into account the overall  investment policy of the Plan and
the composition of the Plan's investment portfolio.

                                LEGAL INVESTMENT

     The  Prospectus  Supplement  for each Series of  Certificates  will specify
which,  if any, of the classes of  Certificates  offered thereby will constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement  Act of 1984  ("SMMEA").  Classes of  Certificates  that  qualify as
"mortgage  related  securities" will be legal  investments for persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including depository institutions,  life insurance companies and pension funds)
created  pursuant to or existing  under the laws of the United  States or of any
state  (including  the District of Columbia  and Puerto  Rico) whose  authorized
investments  are  subject  to state  regulation  to the same  extent  as,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the  United  States or any such  entities.  Under  SMMEA,  if a state  enacts
legislation prior to October 4, 1991 specifically  limiting the legal investment
authority of any such  entities with respect to "mortgage  related  securities,"
the Certificates  will constitute legal investments for entities subject to such
legislation only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991 deadline.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity  of  any  contractual  commitment  to  purchase,   hold  or  invest  in
Certificates,  or require the sale or other disposition of Certificates, so long
as such contractual  commitment was made or such Certificates  acquired prior to
the enactment of such legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in, sell or  otherwise  deal in  Certificates
without  limitations as to the percentage of their assets  represented  thereby,


                                     -105-
<PAGE>

federal credit unions may invest in mortgage  related  securities,  and national
banks may  purchase  Certificates  for their own account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
24 (Seventh), subject in each case to such regulations as the applicable federal
authority may prescribe. In this connection, federal credit unions should review
the National  Credit Union  Administration  ("NCUA") Letter to Credit Unions No.
96, as modified by Letter to Credit Unions No. 108, which includes guidelines to
assist federal credit unions in making investment decisions for mortgage related
securities,  and the NCUA's regulation  "Investment and Deposit  Activities" (12
C.F.R. Part 703),  (whether or not the class of Certificates under consideration
for purchase constitutes a "mortgage related security").

     All depository  institutions  considering an investment in the Certificates
(whether  or not the class of  certificates  under  consideration  for  purchase
constitutes a "mortgage  related  security" should review the Federal  Financial
Institutions  Examination  Council's  Supervisory Policy Statement on Securities
Activities (to the extent adopted by their  respective  regulators) (the "Policy
Statement"),  setting forth, in relevant part,  certain  securities  trading and
sales practices deemed unsuitable for an institution's investment portfolio, and
guidelines for (and restrictions on) investing in mortgage  derivative  products
including "mortgage related securities" that are "high-risk mortgage securities"
as defined in the Policy  Statement.  According  to the Policy  Statement,  such
"high-risk  mortgage  securities"  include  securities such as Certificates  not
entitled to  distributions  allocated to principal or interest,  or Subordinated
Certificates.  Under the  Policy  Statement,  it is the  responsibility  of each
depository institution to determine,  prior to purchase (and at stated intervals
thereafter),  whether a particular  mortgage  derivative product is a "high-risk
mortgage  security",  and whether the purchase (or  retention) of such a product
would be consistent with the Policy Statement.

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,  orders,  guidelines,  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor"  provisions,  percentage-of-assets  limits and provisions
that may restrict or prohibit  investment in  securities  that are not "interest
bearing" or "income paying."

     There  may be other  restrictions  on the  ability  of  certain  investors,
including  depository  institutions,  either  to  purchase  Certificates  or  to
purchase  Certificates  representing  more than a  specified  percentage  of the
investor's  assets.  Investors  should  consult  their  own  legal  advisors  in
determining  whether  and to  what  extent  the  Certificates  constitute  legal
investments for such investors.

                             METHOD OF DISTRIBUTION

     Certificates  are being  offered  hereby in Series  from time to time (each
Series evidencing a separate Trust) through any of the following methods:

          1. By negotiated firm commitment underwriting and public reoffering by
     underwriters;

          2. By agency placements through one or more placement agents primarily
     with institutional investors and dealers; and

          3.  By  placement   directly  by  the  Depositor  with   institutional
     investors.

     A  Prospectus  Supplement  will be  prepared  for each  Series  which  will
describe  the method of  offering  being used for that Series and will set forth
the  identity  of any  underwriters  thereof  and either the price at which such
Series is being offered, the nature and amount of any underwriting  discounts or
additional compensation to such underwriters and the proceeds of the offering to
the Depositor,  or the method by which the price at which the underwriters  will


                                     -106-
<PAGE>

sell the  Certificates  will be determined.  Each  Prospectus  Supplement for an
underwritten  offering will also contain information regarding the nature of the
underwriters'  obligations,  any material relationship between the Depositor and
any underwriter and, where appropriate,  information  regarding any discounts or
concessions to be allowed or reallowed to dealers or others and any arrangements
to stabilize  the market for the  Certificates  so offered.  In firm  commitment
underwritten  offerings,  the underwriters  will be obligated to purchase all of
the  Certificates  of  such  Series  if any  such  Certificates  are  purchased.
Certificates  may be acquired by the underwriters for their own accounts and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.

     Underwriters and agents may be entitled under agreements  entered into with
the Depositor and CIT Consumer Finance to  indemnification  by the Depositor and
CIT Consumer Finance against certain civil  liabilities,  including  liabilities
under the Securities Act of 1933, as amended, or to contribution with respect to
payments  which such  underwriters  or agents may be required to make in respect
thereof.

     If a Series is offered  other than  through  underwriters,  the  Prospectus
Supplement  relating  thereto will contain  information  regarding the nature of
such  offering and any  agreements  to be entered into between the Depositor and
purchasers of Certificates of such Series.

                                  LEGAL MATTERS

     The validity of the  Certificates,  including  certain  federal  income tax
consequences  with  respect  thereto,  will be passed upon for the  Depositor by
Schulte Roth & Zabel LLP, 900 Third Avenue, New York, New York 10022.

                              FINANCIAL INFORMATION

     A new Trust will be formed with respect to each Series of Certificates  and
no  Trust  will  engage  in any  business  activities  or  have  any  assets  or
obligations  prior  to the  issuance  of the  related  Series  of  Certificates.
Accordingly,  no financial statements with respect to any Trust will be included
in this Prospectus or in the related Prospectus Supplement.

     CIT  Consumer  Finance  and CITSF each has  determined  that its  financial
statements are not material to the offering made hereby.

                                     RATINGS

     It is a  condition  to the  issuance  of the  Certificates  of each  Series
offered  hereby and by the related  Prospectus  Supplement  that they shall have
been  rated  in  the  rating  categories  specified  in the  related  Prospectus
Supplement by the Rating Agency or Agencies  specified in the related Prospectus
Supplement.

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by  certificateholders  of all distributions on the underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such certificates,  the nature of the underlying  mortgage loans
and the credit quality of the credit enhancer or guarantor,  if any.  Ratings on
mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments  might  differ  from  those  originally  anticipated.  As a  result,


                                     -107-
<PAGE>

certificateholders  might  suffer  a  lower  than  anticipated  yield,  and,  in
addition,  holders of stripped pass-through  certificates in extreme cases might
fail to recoup their underlying investments.

     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.

                                     EXPERTS


     The  financial  statements  listed under the heading  "Exhibits,  Financial
Statement  Schedule and Reports on Form 8-K" in CIT's 1996 Annual Report on Form
10-K have been  incorporated by reference  herein in reliance upon the report of
KPMG  Peat  Marwick  LLP,   independent   certified  public  accountants,   also
incorporated by reference herein, and upon the authority of said firm as experts
in  accounting  and  auditing.  




                                     -108-
<PAGE>

                                                                            Page
                                                                            ----

                             INDEX TO DEFINED TERMS

Accrual Certificates.........................................................57
Adjustable Rate..........................................................10, 34
Adjustable Rate Mortgage Loan............................................10, 34
Adjusted Mortgage Loan Remittance Rate.......................................59
Advance..................................................................18, 59
Agreement.................................................................6, 37
AMTPA.......................................................................100
Asset Service Center.........................................................42
Available Funds..............................................................56
Balloon Loans............................................................10, 34
Balloon Payments.........................................................10, 35
Bankruptcy Bond..........................................................17, 70
beneficial owner.............................................................62
Book-Entry Certificates......................................................61
Business Day..............................................................9, 56
Buydown Account..............................................................80
Buydown Fund.................................................................35
Buydown Loans................................................................35
Call Date................................................................10, 35
Call Loans...............................................................10, 35
CBC Holding..................................................................41
Cede......................................................................5, 21
Cedel.................................................................5, 21, 31
CERCLA.......................................................................98
Certificate Account..........................................................77
Certificate Balance..........................................................57
Certificate Guaranty Insurance Policy....................................16, 67
Certificate Guaranty Insurer.................................................67
Certificate Register.........................................................55
Certificateholders........................................................2, 33
Certificates...........................................................1, 6, 53
CIT.......................................................................1, 22
CIT Consumer Finance...................................................1, 6, 22
CITSF.....................................................................6, 22
Class Certificate Balance....................................................56
Closing Date..............................................................7, 81
Code.........................................................................20
Combined Loan-to-Value Ratio.................................................37
Commission................................................................3, 34
Compensating Interest....................................................19, 60
Confirmatory Mortgage Note...................................................75
Credit Enhancement...........................................................30
Credit Enhancer..............................................................30
Cut-off Date..............................................................9, 53
Definitive Certificate.......................................................62
Delayed Deposits.............................................................79
Deposit Date.................................................................79
Depositor..............................................................1, 6, 22
Depository...................................................................62
Detailed Description.........................................................34
Determination Date........................................................8, 56
Distribution Date.........................................................8, 55
DKB..........................................................................40
DOL.....................................................................20, 104
DTC...................................................................5, 21, 31


                                     -109-
<PAGE>

                                                                            Page
                                                                            ----
Due Period................................................................9, 56
EPA..........................................................................98
ERISA...................................................................20, 104
Escrow Account...............................................................83
Euroclear.............................................................5, 21, 31
Exchange Act..................................................................3
Financial Intermediary.......................................................62
Fixed Rate...............................................................10, 34
Fixed Rate Mortgage Loan.................................................10, 34
Funding Period...........................................................14, 33
Garn-St Germain Act..........................................................99
Graduated Payment Account....................................................80
Graduated Payment Loan...................................................11, 35
Home Equity Loan.............................................................43
Home Ownership Act......................................................28, 102
Indirect Participants........................................................62
Insurance Paying Agent.......................................................67
Insurance Proceeds...........................................................78
Insured Expenses.............................................................78
Insured Payment..............................................................67
Junior Lien Loans............................................................24
Limited Guarantee............................................................71
Liquidated Mortgage..........................................................88
Liquidation Expenses.........................................................78
Liquidation Proceeds.........................................................78
Majority Certificateholders..................................................89
Master Servicer...........................................................6, 42
Master Servicing Fee.........................................................87
MHC..........................................................................40
Mortgage Assets........................................................1, 9, 33
Mortgage Documents...........................................................37
Mortgage Loans.........................................................1, 9, 33
Mortgage Note............................................................10, 34
Mortgage Pool.............................................................9, 33
Mortgage Pool Insurance Policy...........................................16, 68
Mortgage Rate............................................................10, 34
Mortgaged Properties.........................................................34
Mortgaged Property........................................................9, 38
Mortgages..............................................................1, 9, 33
Mortgagor....................................................................22
NCUA........................................................................106
Participants.................................................................62
Pass-Through Rate............................................................56
Percentage Interest..........................................................90
Permitted Investments........................................................67
Plan Asset Regulations.......................................................20
Plans.......................................................................104
PMBS Agreement...............................................................39
PMBS Issuer..............................................................13, 39
PMBS Servicer............................................................13, 39
PMBS Trustee.............................................................13, 39
Policy Statement............................................................106
Pool......................................................................9, 33
Pool Insurer.................................................................68
Precomputed Loan.............................................................36
Pre-Funded Amount........................................................14, 33
Pre-Funding Account...................................................1, 14, 33
Primary Insurer..............................................................85


                                     -110-
<PAGE>

                                                                            Page
                                                                            ----
Primary Mortgage Insurance Policy............................................34
Principal Prepayment.....................................................18, 60
Principal Prepayments........................................................57
Private Mortgage-Backed Securities........................................9, 38
PTE 83-1....................................................................105
Purchase Price...............................................................81
Qualified Substitute Mortgage Loan...........................................81
Rating Agency............................................................18, 77
Record Date..................................................................55
Registration Statement........................................................3
Released Mortgaged Property Proceeds.........................................78
Relief Act...................................................................28
REMIC.................................................................2, 20, 55
REO Property.................................................................54
Reserve Fund.............................................................16, 66
Retained Interest............................................................53
Scheduled Accrual Loans......................................................36
Seller.................................................................1, 6, 33
Senior Certificateholders................................................15, 65
Senior Certificates.......................................................7, 57
Series.................................................................1, 6, 53
Servicing Advance............................................................87
Simple Interest Loans........................................................35
SMMEA...................................................................19, 105
Special Hazard Insurance Policy..........................................17, 69
Special Hazard Insurer.......................................................69
Standard Hazard Insurance Policy.........................................11, 34
Stockholders Agreement.......................................................41
Subordinated Certificateholders..........................................15, 65
Subordinated Certificates.................................................7, 57
Sub-Servicers................................................................37
Sub-servicing Account........................................................79
Substitution Adjustment......................................................81
The Pooling and Servicing Agreement..........................................53
Title V.....................................................................101
Trust..................................................................1, 9, 53
Trust Fund.............................................................1, 9, 53
Trustee...................................................................6, 92
Underwriter Exemptions......................................................105


                                     -111-
<PAGE>

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

No dealer,  sales person or other  individual  has been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus  Supplement and the  accompanying  Prospectus  and, if given or made,
such  information or  representations  must not be relied upon.  This Prospectus
Supplement and the accompanying Prospectus do not constitute an offer to sell or
a solicitation of an offer to buy any of the securities  offered hereby,  nor an
offer of Offered  Certificates  in any state or jurisdiction in which, or to any
person to whom,  such offer would be unlawful.  The delivery of this  Prospectus
Supplement  or the  accompanying  Prospectus at any time does not imply that the
information  contained herein or therein is correct as of any time subsequent to
its date.

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

                                TABLE OF CONTENTS

                                                                            Page
                                                                           -----
                              Prospectus Supplement

Summary of Terms .....................................................      S-3
Risk Factors .........................................................      S-26
The Portfolio of Mortgage Loans ......................................      S-29
The Mortgage Pool ....................................................      S-31
Yield and Prepayment Considerations ..................................      S-46
The CIT Group Securitization Corporation III, The Depositor ..........      S-48
The CIT Group/Consumer Finance, Inc., Seller
and Master Servicer ....................................................    S-48
The CIT Group/Sales Financing, Inc., Sub-Servicer ......................    S-49
Servicing of Mortgage Loans ............................................    S-49
Description of the Certificates ........................................    S-50
Credit Enhancement .....................................................    S-55
The Pooling and Servicing Agreement ....................................    S-60
Use of Proceeds ........................................................    S-64
Certain Federal Income Tax Consequences ................................    S-64
ERISA Considerations ...................................................    S-71
Legal Investment .......................................................    S-72
Underwriting ...........................................................    S-73
Legal Matters ..........................................................    S-75
Ratings ................................................................    S-75
Annex I - Global Clearance, Settlement and
Tax Documentation Procedures ...........................................    S-76
Index to Defined Terms .................................................    S-79

                                   Prospectus

Prospectus Supplement ....................................................     3
Available Information ....................................................     3
Incorporation of Certain Documents by Reference ..........................     4
Reports to Certificateholders ............................................     5
Summary of Terms .........................................................     6
Risk Factors .............................................................    22
The Trusts ...............................................................    33
Use of Proceeds ..........................................................    40
The CIT Group Holdings, Inc. .............................................    40
The CIT Group Securitization Corporation III, The Depositor ..............    41
The CIT Group/Consumer Finance, Inc., Seller
and Master Servicer ......................................................    41
The CIT Group/Sales Financing, Inc., Sub-Servicer ........................    42
The Home Equity Lending Program ..........................................    43
Description of the Certificates ..........................................    53
Credit Enhancement .......................................................    64
Yield and Prepayment Considerations ......................................    72
The Pooling and Servicing Agreement ......................................    75
Certain Legal Aspects of the Mortgage Loans ..............................    93
Certain Federal Income Tax Consequences ..................................   102
State Tax Considerations .................................................   104
ERISA Considerations .....................................................   104
Legal Investment .........................................................   105
Method of Distribution ...................................................   106
Legal Matters ............................................................   107
Financial Information ....................................................   107
Ratings ..................................................................   108
Experts ..................................................................   108
Index to Defined Terms ...................................................   109

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


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

                                  $500,000,000
                                  (Approximate)

                          THE CIT GROUP SECURITIZATION
                                 CORPORATION III
                                   Depositor

                             The CIT Group/Consumer
                                  Finance, Inc.
                           Seller and Master Servicer

                          Home Equity Loan Asset Backed
                           Certificates, Series 1997-1


                                 ---------------
                              PROSPECTUS SUPPLEMENT
                          ----------------------------



                           MORGAN STANLEY DEAN WITTER

                              FIRST CHICAGO CAPITAL
                                  MARKETS, INC.

                                 LEHMAN BROTHERS

                              SALOMON BROTHERS INC


                                  July __, 1997


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



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