CIT GROUP INC
424B5, 1998-08-06
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: CHURCH LOANS & INVESTMENTS TRUST, 10QSB, 1998-08-06
Next: CNA FINANCIAL CORP, 8-K, 1998-08-06




PROSPECTUS SUPPLEMENT
(To Prospectus dated April 8, 1997)

                                  $341,424,000

                       CIT Home Equity Loan Trust 1998-1
           Home Equity Loan Asset Backed Certificates, Series 1998-1

                  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 1998-1 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  and the Class A-8  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,   the  Class  B-2  Certificates,  the  Class  B-3
Certificates  and  the  Class  B-4  Certificates  (collectively,  the  "Class  B
Certificates" and collectively with the Mezzanine Certificates, the "Subordinate
Certificates"),  (iv) the Class IO-X1 and Class IO-X2 interest only certificates
(collectively, the "Class IO Certificates") and (v) one or more residual classes
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
and the Class IO Certificates,  distributions on the Class M-2 Certificates will
be  subordinated to  distributions  on the Class M-1  Certificates,  the Class A
Certificates  and the  Class IO  Certificates,  distributions  on the  Class B-1
Certificates   will  be   subordinated   to   distributions   on  the  Mezzanine
Certificates,   the  Class  A  Certificates   and  the  Class  IO  Certificates,
distributions   on  the  Class  B-2   Certificates   will  be   subordinated  to
distributions on the Class B-1  Certificates,  the Mezzanine  Certificates,  the
Class A Certificates and the Class IO  Certificates,  distributions on the Class
B-3  Certificates  will  be  subordinated  to  distributions  on the  Class  B-2
Certificates,  the Class B-1 Certificates, the Mezzanine Certificates, the Class
A Certificates and the Class IO Certificates and  distributions on the Class B-4
Certificates   will  be   subordinated  to   distributions   on  the  Class  B-3
Certificates,  the Class B-2  Certificates,  the  Class  B-1  Certificates,  the
Mezzanine  Certificates,  the Class A Certificates and the Class IO 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 1998-1, to be created pursuant to a Pooling and Servicing  Agreement,
dated as of July 1, 1998,  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-21 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                      Price       Underwriting 
                                      Certificate    Pass-Through       to          Discounts        Proceeds to
                                        Balance          Rate         Public      and Commissions    Depositor (1)
                                    ---------------  ------------  ------------  -----------------   -------------
<S>                                   <C>               <C>          <C>              <C>              <C>      
Per Class A-1 Certificate ........    $61,000,000       5.88%(2)     99.99706%        0.1500%          99.84706%
Per Class A-2 Certificate ........    $38,000,000       6.01%(2)     99.99755%        0.1750%          99.82255%
Per Class A-3 Certificate ........    $45,000,000       6.08%(2)     99.98466%        0.2300%          99.75466%
Per Class A-4 Certificate ........    $25,000,000       6.20%(2)     99.98338%        0.2500%          99.73338%
Per Class A-5 Certificate ........    $11,000,000       6.36%(2)     99.96653%        0.3500%          99.61653%
Per Class A-6 Certificate ........    $10,872,000       6.70%(2)(3)  99.96766%        0.2750%          99.69266%
Per Class A-7 Certificate ........    $19,000,000       6.30%(2)     99.99128%        0.3000%          99.69128%
Per Class A-8 Certificate ........    $51,317,000       (4)         100.00000%        0.3000%          99.70000%
Per Class M-1 Certificate ........    $23,046,000       6.44%(2)     99.96202%        0.4000%          99.56202%
Per Class M-2 Certificate ........    $19,632,000       6.72%(2)     99.99516%        0.4500%          99.54516%
Per Class B-1 Certificate ........    $11,950,000       7.37%(2)     99.99250%        0.6000%          99.39250%
Total ............................   $315,817,000                $315,783,764       $855,577       $314,928,187
</TABLE>

- ----------
(1)  Before deducting expenses, estimated to be $650,000.
(2)  The Pass-Through Rate with respect to the Offered  Certificates (other than
     the Class A-8 Certificates)  will on any Distribution Date equal the lesser
     of (x) the  Pass-Through  Rate for such  Class  set out  above  and (y) the
     Adjusted Weighted Average Net Mortgage Rate applicable to such Distribution
     Date.
(3)  The  Pass-Through  Rate with respect to the Class A-6  Certificates set out
     above will, on any  Distribution  Date which occurs after the Clean-up Call
     Date, be increased to 7.45%.
(4)  On  each  Distribution  Date,  the  Pass-Through  Rate  on  the  Class  A-8
     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,
     One-month  LIBOR  plus  0.16%  per  annum  and  for any  Distribution  Date
     thereafter,  One-month  LIBOR plus 0.32% per annum,  (y) 18% per annum (the
     "Maximum  Variable  Rate") and (z) the Weighted  Average Net Mortgage  Rate
     applicable to such Distribution Date.

      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 Cedel Bank, societe anonyme ("CEDEL") and the Euroclear System
("Euroclear") in Europe on or about August 10, 1998.

MORGAN STANLEY DEAN WITTER
                           CREDIT SUISSE FIRST BOSTON
                                             FIRST CHICAGO CAPITAL MARKETS, INC.

July 31, 1998

<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. 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 1998-1 (the "Issuer").

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

Seller..................      The  CIT   Group/Consumer   Finance,   Inc.  ("CIT
                              Consumer Finance" or "Seller," as applicable). The
                              Mortgage Loans 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.

Cut-off Date............      July 1, 1998 (the "Cut-off Date").

Closing Date............      On or about August 10, 1998 (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 1998-1 (the "Certificates") will consist of
                              the   Offered   Certificates,    the   Class   B-2
                              Certificates,  the  Class  B-3  Certificates,  the
                              Class B-4 Certificates,  the Class IO Certificates
                              and the  Class R  Certificates.  The  Certificates
                              will be issued pursuant to a pooling and servicing
                              agreement (the "Pooling and Servicing  Agreement")
                              to  be  dated  as  of  July  1,  1998   among  the
                              Depositor, the Seller, the Master Servicer and the
                              Trustee.   The  Class   IO-X1   and  Class   IO-X2
                              Certificates   (collectively,    the   "Class   IO
                              Certificates")   together   with  the   Class  B-2
                              Certificates,  the Class B-3  Certificates and the
                              Class   B-4   Certificates,   (collectively,   the
                              "Private    Certificates")   and   the   Class   R
                              Certificates  are not  offered  hereby.  Only  the
                              Offered   Certificates  are  offered  hereby.  The
                              Depositor  currently  intends  to retain the Class
                              B-4, the Class IO and the Class R Certificates.

                              Any information  contained  herein with respect to
                              the  Private  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  may be  issued  in a
                              different  denomination.  Each Offered Certificate
                              and each Private Certificate (other than the Class
                              IO  Certificates)   will  represent  a  percentage
                              interest   (a   "Percentage   Interest")   in  the
                              respective  Class  determined  as of any  date  of
                              determination by dividing the Certificate  Balance
                              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
                              (including  townhouses  and  manufactured  housing
                              units  on  Mortgagor-owned  land)  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").

Pass-Through Rates,
 Certificate Balances         Home Equity Loan Asset Backed Certificates, Series
 and Notional Amounts...      1998-1,  to be  issued in (each,  a  "Class")  and
                              Certificate  Balances as of the Closing Date,  set
                              forth below:

                                                       Pass-          Original
                                                      Through        Certificate
                         Class                         Rate            Balance
                         -----                         ----            -------
                         Class A-1 Certificates        5.88% (1)     $61,000,000
                         Class A-2 Certificates        6.01% (1)     $38,000,000
                         Class A-3 Certificates        6.08% (1)     $45,000,000
                         Class A-4 Certificates        6.20% (1)     $25,000,000
                         Class A-5 Certificates        6.36% (1)     $11,000,000
                         Class A-6 Certificates        6.70% (1)(2)  $10,872,000
                         Class A-7 Certificates        6.30% (1)     $19,000,000
                         Class A-8 Certificates       (3)            $51,317,000
                         Class IO-X1 Certificates(5)  (4)                 (4)
                         Class IO-X2 Certificates(5)  (4)                 (4)
                         Class M-1 Certificates        6.44% (1)     $23,046,000
                         Class M-2 Certificates        6.72% (1)     $19,632,000
                         Class B-1 Certificates        7.37% (1)     $11,950,000
                         Class B-2 Certificates(5)     8.00% (1)     $10,242,000
                         Class B-3 Certificates(5)     8.00% (1)     $ 6,829,000
                         Class B-4 Certificates(5)     8.00% (1)     $ 8,536,000

                         --------------
                         (1) The  Pass-Through  Rate with respect to the Offered
                         Certificates and the Private  Certificates  (other than
                         the   Class   A-8   Certificates   and  the   Class  IO
                         Certificates)  will on any Distribution  Date equal the
                         lesser of (x) the Pass-Through  Rate for such Class set
                         out above and (y) the  Adjusted  Weighted  Average  Net
                         Mortgage Rate applicable to such Distribution Date.

                         (2) The Pass-Through Rate with respect to the Class A-6
                         Certificates  set out above will,  on any  Distribution
                         Date which  occurs  after the  Clean-up  Call Date,  be
                         increased to 7.45%.

                         (3) On each Distribution Date, the Pass-Through Rate on
                         the Class A-8 Certificates  will be equal to the lesser
                         of  (I)  the   lesser  of  (x)  with   respect  to  any
                         Distribution  Date  which  occurs  on or  prior  to the
                         Clean-up  Call  Date,  One-month  LIBOR  plus 0.16% per
                         annum  and  for  any   Distribution   Date  thereafter,
                         One-month LIBOR plus 0.32% per annum (the "LIBOR Rate")
                         and (y) the  Maximum  Variable  Rate (the lesser of (x)
                         and (y),  the  "Class A-8  Formula  Rate") and (II) the
                         Weighted  Average Net Mortgage Rate  applicable to such
                         Distribution Date.

                         (4) The Class IO Certificates will not have a principal
                         balance  nor will they  entitle  the holder  thereof to
                         receive  distributions  of principal,  but will entitle
                         such holders to receive  payments of interest  equal to
                         the sum of the interest  accrued on the notional amount
                         of each of its Components.

                         (5) Not offered  hereby.  Accordingly,  any information
                         herein   regarding   the   terms   of  such   Class  of
                         Certificates   is  provided   solely   because  of  its
                         potential  relevance to a  prospective  purchaser of an
                         Offered Certificate.

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


                                      S-4
<PAGE>

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

                              The  Maximum  Variable  Rate"  is equal to 18% per
                              annum.

                              The   "Certificate   Balance"   of  any  Class  of
                              Certificates  (other than the Class IO and Class R
                              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  Certificates  on account
                              of principal on all prior  Distribution  Dates and
                              any  Applied   Realized  Loss  Amounts  that  were
                              allocated  to such  Class of  Certificates  on all
                              prior Distribution Dates.

                              The  Class  IO   Certificates   will  not  have  a
                              principal balance, but will represent the right to
                              receive  the sum of the  interest  accrued  on the
                              notional amount of each of its Components (each, a
                              "Component"),   as  described  herein.  Each  such
                              Component  will relate to each  separate  Class of
                              Certificates (other than the Class R Certificates)
                              with  the  same  Class  designation.   As  of  any
                              Distribution  Date,  each  Component  will  have a
                              notional amount equal to the  Certificate  Balance
                              of the related Class of  Certificates  immediately
                              prior to such  Distribution  Date. The Class IO-X1
                              Certificates  will consist of thirteen  Components
                              relating to each Class of Certificates (other than
                              the Class A-8 and the Class R  Certificates).  The
                              Class  IO-X2  Certificates  will  consist  of  one
                              Component  relating to the Class A-8 Certificates.
                              The Components do not represent  separate  Classes
                              of Certificates,  but rather separate  components,
                              each  of  which   is  a  part  of  the   Class  IO
                              Certificates.

                              The   Class  R   Certificates   will  not  have  a
                              Certificate Balance.

                              The "Adjusted  Weighted Average Net Mortgage Rate"
                              for each Distribution Date is the Weighted Average
                              Net Mortgage Rate minus the applicable Strip Rate.
                              The "Weighted  Average Net Mortgage Rate" for each
                              Distribution  Date is the weighted  average of the
                              Net Mortgage  Rates for the  Mortgage  Loans as of
                              the first day of the related Due Period,  weighted
                              on  the  basis  of  their   respective   Principal
                              Balances  outstanding  as of the  first day of the
                              related Due Period.  The "Net  Mortgage  Rate" for
                              each  Mortgage  Loan will  equal (x) the  Mortgage
                              Rate in effect  for such  Mortgage  Loan as of the
                              first day of the related Due Period, minus (y) the
                              Monthly Servicing Fee for such Mortgage Loan.

                              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   and  the   Class  A-8
                              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,  the
                              Class B-2 Certificates, the Class B-3 Certificates
                              and the Class B-4  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."

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


                                      S-5
<PAGE>

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

                              The  Subordinate  Certificates  are subordinate in
                              right of  distribution to the Class A Certificates
                              and  the  Class  IO  Certificates  to  the  extent
                              described  herein.  The Class M-1 Certificates are
                              subordinate in right of  distribution to the Class
                              A Certificates  and the Class IO  Certificates  to
                              the  extent  described   herein.   The  Class  M-2
                              Certificates   are   subordinate   in   right   of
                              distribution  to the  Class  A  Certificates,  the
                              Class   IO   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,  the
                              Class   IO   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
                              Class IO Certificates,  the Mezzanine Certificates
                              and  the  Class  B-1  Certificates  to the  extent
                              described  herein.  The Class B-3 Certificates are
                              subordinate in right of  distribution to the Class
                              A  Certificates,  the Class IO  Certificates,  the
                              Mezzanine Certificates, the Class B-1 Certificates
                              and  the  Class  B-2  Certificates  to the  extent
                              described  herein.  The Class B-4 Certificates are
                              subordinate in right of  distribution to the Class
                              A  Certificates,  the Class IO  Certificates,  the
                              Mezzanine    Certificates,     the    Class    B-1
                              Certificates,  the Class B-2  Certificates and the
                              Class B-3  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 Private Certificates (other than the Class
                              IO 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 Fixed Rate
                              Mortgage Loans, the Adjustable Rate Mortgage Loans
                              or all of the Mortgage Loans in the Trust, in each
                              case  as  of  the  Cut-off  Date.   The  aggregate
                              Principal Balance of the Fixed Rate Mortgage Loans
                              is  $290,107,437  (or  approximately  85%  of  the
                              Mortgage Pool) and the aggregate Principal Balance
                              of  the   Adjustable   Rate   Mortgage   Loans  is
                              $51,317,073 (or  approximately 15% of the Mortgage
                              Pool).

                              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,
                              83.73% of the Mortgage  Pool  consists of Mortgage
                              Loans  secured  by first  liens  on the  Mortgaged
                              Properties,   and  16.27%  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 

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


                                      S-6
<PAGE>

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

                              on any Adjustment  Date (the "Periodic Rate Cap").
                              In addition,  adjustments 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:        December 15, 2007
                              Class A-2 Certificates:        September 15, 2011
                              Class A-3 Certificates:        January 15, 2013
                              Class A-4 Certificates:        November 15, 2017
                              Class A-5 Certificates:        February 15, 2024
                              Class A-6 Certificates:        January 15, 2028
                              Class A-7 Certificates:        January 15, 2013
                              Class A-8 Certificates:        January 15, 2028
                              Class M-1 Certificates:        November 15, 2027
                              Class M-2 Certificates:        September 15, 2027
                              Class B-1 Certificates:        July 15, 2027

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 17, 1998 (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  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   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, 1998 and will end

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


                                      S-7
<PAGE>

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

                              on and include July 31, 1998.

Distributions--General..      For  each  Distribution  Date,  interest  due with
                              respect to the Certificates  (other than the Class
                              IO  Certificates)  will be the interest  which has
                              accrued  thereon  at the  applicable  Pass-Through
                              Rate (subject to the Adjusted Weighted Average Net
                              Mortgage  Rate or,  in the case of the  Class  A-8
                              Certificates,  subject to the Weighted Average Net
                              Mortgage  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").

                              The Class IO-X1 Certificates will receive payments
                              of  interest  equal  to the  sum  of the  interest
                              accrued  during the related  Accrual Period on the
                              notional   amount   of   each   of  its   thirteen
                              Components. Each Component will accrue interest at
                              its  applicable  Component  Rate  on  its  related
                              notional  amount.  The "Component Rate" applicable
                              to each Component for each  Distribution Date will
                              equal (I) the lesser of (i) the  Weighted  Average
                              Net Mortgage Rate for such  Distribution  Date and
                              (ii)   9.358%,    minus   (II)   the    applicable
                              Pass-Through Rate minus (III) the applicable Strip
                              Rate (but will not be less than  zero).  The Class
                              IO-X2   Certificates   will  receive  payments  of
                              interest equal to the interest  accrued during the
                              related  Accrual Period on the notional  amount of
                              its  Component  at a rate  equal  to the  Weighted
                              Average Net  Mortgage  Rate for such  Distribution
                              Date  minus the Class  A-8  Formula  Rate (but not
                              less than zero).

                              The "Strip Rate" for each Component is as follows:

                              Component       Certificate         Strip Rate
                              ---------       -----------         ----------
                              IO-A-1               A-1              2.17%
                              IO-A-2               A-2              2.04%
                              IO-A-3               A-3              1.97%
                              IO-A-4               A-4              1.85%
                              IO-A-5               A-5              1.69%
                              IO-A-6               A-6              1.35%
                              IO-A-7               A-7              1.75%
                              IO-M-1               M-1              1.61%
                              IO-M-2               M-2              1.33%
                              IO-B-1               B-1              0.68%
                              IO-B-2               B-2              0.05%
                              IO-B-3               B-3              0.05%
                              IO-B-4               B-4              0.05%


                              All  calculations of interest on the  Certificates
                              (other  than the  Class  A-8 and the  Class  IO-X2
                              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 Class A-8 and
                              the Class IO-X2  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
                              and the Class IO Certificates, the

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


                                      S-8
<PAGE>

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

                              Class A Current  Interest  or the Class IO Current
                              Interest,  as applicable,  plus the Interest Carry
                              Forward  Amount with respect to each such Class of
                              Class A  Certificates  and  Class IO  Certificates
                              without   any   priority   among   such   Class  A
                              Certificates and Class IO 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  and  Class  IO   Certificates,   the
                              Interest  Remittance  Amount  will be  distributed
                              among   the   outstanding   Classes   of  Class  A
                              Certificates  and Class IO  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
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class M-1 Certificates;

                              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
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class M-2 Certificates;

                              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
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class B-1 Certificates;

                              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
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class B-2 Certificates;

                              Sixth,  to the extent of the  Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              B-3  Certificates,  the Class B-3 Current Interest
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class B-3 Certificates;

                              Seventh,  to the extent of the Interest Remittance
                              Amount then remaining, to the holders of the Class
                              B-4  Certificates,  the Class B-4 Current Interest
                              plus  the  Interest   Carry  Forward  Amount  with
                              respect to the Class B-4 Certificates;

                              Eighth,  to the extent of the Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              A-8 Certificates, the Class A-8 Extra Interest;

                              Ninth,  to the extent of the  Interest  Remittance
                              Amount then remaining, to pay the Master Servicing
                              Fee to the Master Servicer if CIT Consumer Finance
                              or one of its  affiliates is the Master  Servicer;
                              and

                              Tenth,  to the extent of the  Interest  Remittance
                              Amount then remaining, to the holders of the Class
                              R Certificates.

                              "Current  Interest"  with respect to each Class of
                              Offered  Certificates and the Private Certificates
                              (other than the Class IO 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 the Offered  Certificates and the
                              Private  Certificates  immediately  prior  to such
                              Distribution  Date at the applicable  Pass-Through
                              Rate (subject to the Adjusted Weighted Average Net
                              Mortgage  Rate or,  in the case of the  Class  A-8
                              Certificates,  subject to the Weighted Average Net
                              Mortgage  Rate and the  Maximum  Variable  Rate as
                              described herein). "Current Interest" with respect
                              to  the  Class  IO-X1  Certificates   means,  with
                              respect to any  Distribution  Date, the 

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


                                      S-9
<PAGE>

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

                              sum of the  interest  accrued  during the  related
                              Accrual  Period  on the  related  notional  amount
                              outstanding on each Component immediately prior to
                              such  Distribution  Date  at  the  Component  Rate
                              applicable   to  each  such   Component  and  such
                              Distribution Date. "Current Interest" with respect
                              to  the  Class  IO-X2  Certificates   means,  with
                              respect to any  Distribution  Date,  the  interest
                              accrued  during the related  Accrual Period on the
                              notional  amount   outstanding  on  its  Component
                              immediately  prior to such  Distribution Date at a
                              rate equal to the  Weighted  Average Net  Mortgage
                              Rate for such  Distribution  Date  minus the Class
                              A-8 Pass-Through Rate for such Distribution.

                              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,  (ii) if CIT Consumer Finance or one of its
                              affiliates  is the Master  Servicer,  all Mortgage
                              Fees collected by the Master  Servicer  during the
                              related   Due  Period,   (iii)  all   Compensating
                              Interest paid by the Master  Servicer with respect
                              to  such  Due  Period,  (iv)  the  portion  of any
                              Substitution  Adjustment relating to interest paid
                              by the Seller in connection with a substitution of
                              a Mortgage  Loan with  respect to the  related Due
                              Period,  (v) the interest  portion of any Purchase
                              Price with respect to each  Mortgage Loan that was
                              repurchased  from the Trust during the related Due
                              Period and (vi) all Liquidation  Proceeds actually
                              collected  by  the  Master   Servicer  during  the
                              related Due Period (to the extent such Liquidation
                              Proceeds  related to  interest).  If CIT  Consumer
                              Finance or one of its affiliates is not the Master
                              Servicer,  the Interest  Remittance Amount will be
                              reduced by the Master Servicing Fee.

                              The "Interest  Carry Forward  Amount" with respect
                              to any Class of the  Offered  Certificates  or the
                              Private  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  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 Private Certificates.

                              "Class A-8 Extra Interest" means, if the Class A-8
                              Pass-Through Rate is based on the Weighted Average
                              Net Mortgage Rate, the excess of (i) the amount of
                              interest  that  the  Class  A-8  Certificateholder
                              would  have  been  entitled  to  receive  on  such
                              Distribution  Date had the Class A-8  Pass-Through
                              Rate  been  calculated  based  on  the  Class  A-8
                              Formula Rate over (ii) the amount of interest that
                              the Class A-8 Certificateholders  were entitled to
                              receive on such  Distribution  Date as a result of
                              the Class A-8  Pass-Through  Rate being calculated
                              based on the Weighted Average Net Mortgage Rate.

                              If on a Distribution  Date there are  insufficient
                              funds to pay the  Class A-8  Extra  Interest,  the
                              unpaid  Class  A-8  Extra  Interest  will  not  be
                              carried forward to the next Distribution Date (and
                              will not be included in the Interest Carry Forward
                              Amount).

                              The Class R  Certificates  will not bear interest,
                              but will  represent  the right to receive  certain
                              limited  amounts  not  otherwise  payable  to  the
                              Offered Certificates and the Private Certificates.

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

                                      S-10
<PAGE>

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

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

                              First,  the  holders  of the Class A  Certificates
                              will be entitled to receive payment of the Class A
                              Principal    Distribution    Amount    for    such
                              Distribution  Date in the  following  amounts  and
                              priorities:

                                (1) to   the    holders   of   the   Class   A-8
                                    Certificates;  an amount  equal to the Class
                                    A-8 Principal  Distribution Amount until the
                                    Class  A-8  Certificate   Balance  has  been
                                    reduced to zero;

                                (2) to   the    holders   of   the   Class   A-7
                                    Certificates,  an amount  equal to the Class
                                    A-7 Lockout Distribution Amount;

                                (3) to the  holders of the Class A  Certificates
                                    (other than the Class A-7  Certificates  and
                                    the Class A-8  Certificates)  in  sequential
                                    order until the Certificate  Balance of each
                                    such Class of Class A Certificates  has been
                                    reduced to zero;

                                (4) to the holders of the Class A-7 Certificates
                                    until the Class A-7 Certificate  Balance has
                                    been reduced to zero; and

                                (5) to the holders of the Class A-8 Certificates
                                    until the Class A-8  Certificate  Balance is
                                    reduced to zero.

                              Until the Stepdown Date, on each Distribution Date
                              no   principal   will   be   distributed   to  the
                              Subordinate  Certificates.   Thereafter,  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    Subordinate
                              Certificates  will be entitled to receive payments
                              of principal,  after  distribution of principal to
                              the Class A Certificates as provided above, in the
                              amounts and the  priorities set forth below and to
                              the extent of the remaining Principal Distribution
                              Amount as follows:

                              Second,  the lesser of (x) the excess,  if any, of
                              (i) the  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  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  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;

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


                                      S-11
<PAGE>

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

                              Fifth,  the lesser of (x) the  excess,  if any, of
                              (i) the  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;

                              Sixth,  the lesser of (x) the  excess,  if any, of
                              (i) the  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, the amount distributed to
                              the holders of the Class B-1 Certificates pursuant
                              to   clause   "Fourth"   above   and  the   amount
                              distributed  to  the  holders  of  the  Class  B-2
                              Certificates  pursuant to clause "Fifth" above and
                              (y) the Class B-3 Principal  Distribution  Amount,
                              shall be  distributed  to the holders of the Class
                              B-3 Certificates,  until the Class B-3 Certificate
                              Balance has been reduced to zero; and 

                              Seventh,  the lesser of (x) the excess, if any, of
                              (i) the  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, the amount distributed to
                              the holders of the Class B-1 Certificates pursuant
                              to clause "Fourth" above,  the amount  distributed
                              to the  holders  of  the  Class  B-2  Certificates
                              pursuant  to clause  "Fifth"  above and the amount
                              distributed  to  the  holders  of  the  Class  B-3
                              Certificates  pursuant to clause "Sixth" above and
                              (y) the Class B-4 Principal  Distribution  Amount,
                              shall be  distributed  to the holders of the Class
                              B-4 Certificates,  until the Class B-4 Certificate
                              Balance has been reduced to zero.

                              Notwithstanding    the    foregoing,    on    each
                              Distribution  Date on or  after  the  Distribution
                              Date on which the Certificate Balance of the Class
                              A  Certificates  has been  reduced  to zero,  if a
                              Trigger   Event  is  in  effect,   the   Principal
                              Distribution  Amount (or the  remaining  Principal
                              Distribution  Amount  on the  date  on  which  the
                              Certificate Balance of the Class A Certificates is
                              reduced  to  zero)  will  be  distributed  to  the
                              holders   of  each   Class   of  the   Subordinate
                              Certificates sequentially (in order of seniority),
                              and the  holders of a Class of  Certificates  will
                              not receive any  distribution  of principal  until
                              the Certificate  Balance of each more senior Class
                              of  Subordinate  Certificates  has been reduced to
                              zero.

                              "Class A-8 Principal  Distribution  Amount" means,
                              as of any Distribution Date, the lesser of (i) the
                              Principal  Distribution Amount and (ii) the amount
                              required to reduce the Certificate  Balance of the
                              Class A-8  Certificates  such that the Certificate
                              Balance  after such  distribution  is equal to the
                              Principal  Balance of the Adjustable Rate Mortgage
                              Loans  as of  the  last  day of  the  related  Due
                              Period.

                              The "Class A-7  Lockout  Distribution  Amount" for
                              any  Distribution  Date will be the product of (i)
                              the  applicable  Class A-7 Lockout  Percentage for
                              such  Distribution  Date and (ii)  the  Class  A-7
                              Lockout  Pro  Rata  Distribution  Amount  

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


                                      S-12
<PAGE>

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

                              for such Distribution Date.

                              The  "Class  A-7  Lockout   Percentage"  for  each
                              Distribution Date shall be as follows:

                                 Distribution Dates         Lockout Percentage 
                                 ------------------         ------------------ 
                              August 1998 - July 2001              0% 
                              August 2001 - July 2003             45%
                              August 2003 - July 2004             80%  
                              August 2004 - July 2005            100%  
                              August 2005 and thereafter         300%

                              In  no  event   shall  the   Class   A-7   Lockout
                              Distribution Amount for a Distribution Date exceed
                              the Class A Principal Distribution Amount for such
                              Distribution Date.

                              The  "Class  A-7  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-7  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-8  Certificates)  immediately prior to
                              such   Distribution  Date  and  (y)  the  Class  A
                              Principal  Distribution Amount minus the Class A-8
                              Principal    Distribution    Amount    for    such
                              Distribution Date.

                              The Class A Certificates (other than the Class A-8
                              Certificates and the Class A-7  Certificates)  are
                              "sequential  pay" classes such that 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   Certificate   Balance   of  the
                              Subordinate  Certificates  is zero, any amounts of
                              principal  payable  to the  holders of the Class A
                              Certificates (including the Class A-7 Certificates
                              and   the   Class   A-8   Certificates)   on  such
                              Distribution  Date shall be  distributed  pro rata
                              and not sequentially.

                              The  holders  of the  Class A-7  Certificates  are
                              entitled   to   receive,   from  funds   available
                              therefor,   payments  of  the  Class  A-7  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-7 and the Class A-8  Certificates) has
                              been reduced to zero, the holders of the Class A-7
                              Certificates  will  be  entitled  to  receive  any
                              remaining  Class A Principal  Distribution  Amount
                              (after   payment   of  the  Class  A-8   Principal
                              Distribution  Amount to the Class A-8 Certificates
                              and  after   payment  of  the  Class  A  Principal
                              Distribution Amount to the Class A-1 through Class
                              A-6 Certificates)  until the Class A-7 Certificate
                              Balance has been reduced to zero.

                              "Principal  Distribution  Amount"  means as of any
                              Distribution Date, the sum of

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


                                      S-13
<PAGE>

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

                              (i) the principal actually collected by the Master
                              Servicer on the Mortgage  Loans during the related
                              Due  Period,  (ii) the  Principal  Balance of each
                              Mortgage Loan 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  with
                              respect to the related  Due  Period,  and (iv) all
                              Liquidation  Proceeds  actually  collected  by the
                              Master  Servicer during the related Due Period (to
                              the extent such  Liquidation  Proceeds  related to
                              principal).

                              A "Trigger  Event" is in effect with  respect to a
                              Distribution  Date if the  percentage  obtained by
                              dividing (x) the aggregate  outstanding  Principal
                              Balance of the 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 40% of the
                              Senior Specified Enhancement Percentage.

                              "Stepdown  Date" means the earlier to occur of (i)
                              the later to occur of (x) the Distribution Date in
                              August 2001 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 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   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-8
                              Certificates  and  (B)  the  Class  A-8  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)  53.0%  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 $1,707,120.

                              "Class M-1 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,  zero and (b) 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)  and (ii) the
                              Class M-1 Certificate Balance immediately prior to
                              such  Distribution Date (but after the application
                              of any Applied Realized Loss Amounts  allocated to
                              the Class M-1  Certificates  on such  Distribution
                              Date)  over (y) the  lesser of (A) the  product of
                              (i)  66.5%  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
                              $1,707,120.

                              "Class M-2 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,  zero and (b) 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  

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


                                      S-14
<PAGE>

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

                              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 (but after the  application  of
                              any Applied Realized Loss Amounts allocated to the
                              Class M-2 Certificates on such Distribution  Date)
                              over  (y) the  lesser  of (A) the  product  of (i)
                              78.0% 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
                              $1,707,120.

                              "Class B-1 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,  zero and (b) 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 (but
                              after the application of any Applied Realized Loss
                              Amounts allocated to the Class B-1 Certificates on
                              such Distribution Date) over (y) the lesser of (A)
                              the product of (i) 85.0% 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 $1,707,120.

                              "Class B-2 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,  zero and (b) 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)   and  (v)  the   Class   B-2
                              Certificate  Balance  immediately  prior  to  such
                              Distribution  Date (but after the  application  of
                              any Applied Realized Loss Amounts allocated to the
                              Class B-2 Certificates on such Distribution  Date)
                              over  (y) the  lesser  of (A) the  product  of (i)
                              91.0% 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
                              $1,707,120.

                              "Class B-3 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,  zero and (b) 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   

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


                                      S-15
<PAGE>

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

                              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),  (v)  the  Class  B-2  Certificate  Balance
                              (after  taking  into  account  the  payment of the
                              Class B-2  Principal  Distribution  Amount on such
                              Distribution   Date)   and  (vi)  the   Class  B-3
                              Certificate  Balance  immediately  prior  to  such
                              Distribution  Date (but after the  application  of
                              any Applied Realized Loss Amounts allocated to the
                              Class B-3 Certificates on such Distribution  Date)
                              over  (y) the  lesser  of (A) the  product  of (i)
                              95.0% 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
                              $1,707,120.

                              "Class B-4 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,  zero and (b) 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), (v) the Class B-2 Certificate
                              Balance  (after taking into account the payment of
                              the Class  B-2  Principal  Distribution  Amount on
                              such  Distribution   Date),  (vi)  the  Class  B-3
                              Certificate Balance (after taking into account the
                              payment  of the Class B-3  Principal  Distribution
                              Amount  on such  Distribution  Date) and (vii) the
                              Class B-4 Certificate Balance immediately prior to
                              such  Distribution Date (but after the application
                              of any Applied Realized Loss Amounts  allocated to
                              the Class B-4  Certificates  on such  Distribution
                              Date) over (y) the outstanding aggregate Principal
                              Balance of the  Mortgage  Loans as of the last day
                              of the related Due Period.

                              "Senior    Enhancement    Percentage"    for   any
                              Distribution  Date is the  percentage  obtained by
                              dividing (x) the aggregate  Certificate Balance of
                              the  Subordinate  Certificates  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
                              47.0%.

Credit Enhancement......      The Credit Enhancement provided for the benefit of
                              the  holders of the Class A  Certificates  and the
                              Class   IO    Certificates    consists    of   the
                              subordination  of distributions to the Subordinate
                              Certificates  and,  with  respect  to the  Class A
                              Certificates,   the  priority  of  application  of
                              Realized Losses.

                              Subordination  of  Subordinate  Certificates.  The
                              rights   of  the   holders   of  the   Subordinate
                              Certificates  to  receive  distributions  will  be
                              subordinated,  to the extent described  herein, to
                              such   rights  of  the  holders  of  the  Class  A
                              Certificates and the Class IO  Certificates.  This
                              subordination   is   intended   to   enhance   the
                              likelihood  of regular  receipt by the  holders of
                              the  Class A  Certificates  of the full  

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


                                      S-16
<PAGE>

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

                              amount  of  their  scheduled  monthly  payment  of
                              interest and  principal and to afford such holders
                              protection  against Realized Losses and to enhance
                              the  likelihood of regular  receipt by the holders
                              of the Class IO Certificates of the full amount of
                              their scheduled monthly payment of interest.

                              The  protection  afforded  to the  holders  of the
                              Class A Certificates and the Class IO Certificates
                              by means of the  subordination  of the Subordinate
                              Certificates   will   be   accomplished   by   the
                              preferential  right of the  holders of the Class A
                              Certificates  and the  Class  IO  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, with respect to the Class A
                              Certificates,   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 and the
                              Class   IO    Certificates   to   receive   future
                              distributions  of amounts that would  otherwise be
                              payable  to  the   holders   of  the   Subordinate
                              Certificates.

                              In  addition,  the  rights of the  holders  of the
                              Class  M-2,  Class B-1,  Class B-2,  Class B-3 and
                              Class B-4  Certificates  to receive  distributions
                              will  be  subordinated,  to the  extent  described
                              herein, to such rights of the holders of the Class
                              A,  Class  IO and  Class  M-1  Certificates.  This
                              subordination   is   intended   to   enhance   the
                              likelihood  of regular  receipt by the  holders of
                              the Class A,  Class IO and Class M-1  Certificates
                              of the amount of interest due them and, other than
                              with   respect  to  the  Class  IO   Certificates,
                              principal  available  for  distribution,   and  to
                              afford  such  holders  (other  than  the  Class IO
                              Certificates)  with  protection  against  Realized
                              Losses.

                              The rights of the holders of the Class B-1,  Class
                              B-2,  Class  B-3 and  Class  B-4  Certificates  to
                              receive  distributions will be subordinated in the
                              same  manner to such  rights of the holders of the
                              Class  A,  Class  IO,  Class  M-1  and  Class  M-2
                              Certificates,  the  rights of the  holders  of the
                              Class  B-2  Certificates,  Class B-3 and Class B-4
                              Certificates  to  receive  distributions  will  be
                              subordinated  in the same manner to such rights of
                              the  holders of the Class A, Class IO,  Class M-1,
                              Class M-2 and Class B-1  Certificates,  the rights
                              of   holders  of  the  Class  B-3  and  Class  B-4
                              Certificates  to  receive  distributions  will  be
                              subordinated  in the same manner to such rights of
                              the  holders of the Class A, Class IO,  Class M-1,
                              Class  M-2,  Class B-1 and Class B-2  Certificates
                              and the  rights  of the  holders  of the Class B-4
                              Certificates  to  receive  distributions  will  be
                              subordinated  in the same manner to such rights of
                              the  holders of the Class A, Class IO,  Class M-1,
                              Class  M-2,  Class  B-1,  Class  B-2 and Class B-3
                              Certificates.

                              Application of Realized Losses. To the extent that
                              the Mortgage Loans  experience  Realized Losses in
                              any Due  Period,  the  Certificate  Balance of the
                              Subordinate   Certificates  will  be  reduced  (in
                              effect,    "written    down")   on   the   related
                              Distribution  Date by the amount of such  Realized
                              Losses.  Such amount  written  down 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  Certificate
                              Balance of the Class B-4 Certificates  until it is
                              reduced  to zero,  then  against  the  Certificate
                              Balance of the Class B-3 Certificates  until it is
                              reduced  to zero,  then  against  the  Certificate
                              Balance of the Class B-2 Certificates  until it is
                              reduced  to zero,  then  against  the  Certificate
                              Balance of the Class B-1 Certificates  until it is
                              reduced  to zero,  then  against  the  Certificate
                              Balance of the Class M-2 Certificates  until it is
                              reduced to zero and then  against the  Certificate
                              Balance of the Class M-1 Certificates  until it is
                              reduced to zero).  Applied  Realized  Loss Amounts
                              will  not  be  applied  as  a  

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


                                      S-17
<PAGE>

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

                              reduction in the Certificate  Balance of the Class
                              A  Certificates.   The  only  protection   against
                              Realized   Losses   afforded   to  any   Class  of
                              Subordinate   Certificates   is   the   protection
                              afforded by the  subordination  of any more junior
                              class    of    Subordinate    Certificates    then
                              outstanding.  It is expected that Realized  Losses
                              will occur.

                              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."  Any  subsequent
                              recoveries   on  Mortgage   Loans   which   became
                              Liquidated    Mortgages   (as   defined   in   the
                              Prospectus)  during a prior Due Period will not be
                              applied to "reinstate" the Certificate  Balance of
                              a Subordinate Certificate.

                              Any  Applied  Realized  Loss Amount  allocated  in
                              reduction of the Certificate  Balance of any Class
                              of Certificates (other than the Class IO and Class
                              R  Certificates)  will  result in a  corresponding
                              reduction  in the  notional  amount of the related
                              Component of the Class IO 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   (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 "Monthly  Servicing  Fee")
                              plus  any late  fees,  prepayment  fees and  other
                              similar fees on the Mortgage  Loans (the "Mortgage
                              Fees") collected by the Master Servicer during the
                              related  Due  Period  (collectively,  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  (other than the
                              Class R 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  Cedel
                              Bank,  societe anonyme  ("CEDEL") or the Euroclear
                              System  ("Euroclear") in 

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


                                      S-18
<PAGE>

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

                              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,  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.

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 Cut-off 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 "The Pooling
                              and  Servicing  Agreement--Optional   Termination"
                              herein.

Auction Sale............      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 Cut-off 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  each  of
                              designated  portions  of the Trust Fund as a "real
                              estate mortgage  investment conduit" ("REMIC") for
                              federal   income   tax   purposes.   The   Offered
                              Certificates  and the  Private  Certificates  will
                              constitute  "regular  interests" in one such REMIC
                              and each Class R Certificate  will  constitute the
                              sole class of  "residual  interests"  in each such
                              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  other  than   insurance   company   general
                              accounts  that  are  able to  rely  on  Prohibited
                              Transaction  Class  Exemption  95-60.  See  "ERISA
                              Considerations" herein and in the Prospectus.

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


                                      S-19
<PAGE>

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

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.

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.  The ratings do not address the likelihood
                              of the  payment  of the Class A-8 Extra  Interest.
                              (The Class A-8 Extra  Interest is not  included in
                              the Interest Carry Forward Amounts).

Use of Proceeds.........      Substantially  all  of  the  net  proceeds  to  be
                              received from the sale of the Offered Certificates
                              and the Private  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-20
<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 and  Class  IO
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, Class IO and
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 IO, Class M-1 and Class M-2  Certificates  to receive such  distributions,
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  IO,  Class  M-1,  Class  M-2  and  Class  B-1
Certificates  to receive  such  distributions,  the rights of the holders of the
Class B-3  Certificates  to receive  distributions  with respect to the Mortgage
Loans will be subordinate to the rights of the holders of the Class A, Class IO,
Class  M-1,  Class M-2,  Class B-1 and Class B-2  Certificates  to receive  such
distributions  and the rights of the  holders of the Class B-4  Certificates  to
receive  distributions with respect to the Mortgage Loans will be subordinate to
the rights of the holders of the Class A, Class IO, Class M-1,  Class M-2, Class
B-1, Class B-2 and Class B-3  Certificates  to receive such  distributions.  The
subordination of the Subordinate  Certificates relative to the Class A and Class
IO  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 and  Class IO
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. Limited Credit  Enhancement.  There is no other credit  enhancement for
the Offered Certificates other than the subordination  described above. There is
no reserve fund or spread account to provide a source of payment of interest and
principal on the  Certificates  or to pay any  extraordinary  expenses  that the
Trust may incur.  Only the  principal  collected on the  Mortgage  Loans will be
available to make payments of principal on the Certificates. No other funds will
be available to make payments of principal on the Certificates. There will be no
overcollateralization  whereby the  aggregate  principal  amount of the Mortgage
Loans would exceed the Aggregate Certificate Balance of the Certificates.

      5. Risk of Mortgage  Loan Rates or the Maximum  Variable Rate Reducing the
Amount of Interest  the Class A-8  Certificates  are  Entitled  to Receive.  The
calculation of the Pass-Through Rate on the Class A-8 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 Adjustable  Rate Mortgage Loans as described  under
"The Mortgage  Pool--Adjustable  Rate Mortgage Loans" (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 all of the Mortgage Loans.  The  Pass-Through  Rate on the
Class A-8  Certificates  adjusts  monthly  based upon LIBOR as  described  under
"Description of the  Certificates--Calculation of LIBOR" herein. However, 31.91%
of the Adjustable Rate Mortgage Loans 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 68.09%
adjust annually based upon the one-year constant  maturity  treasury  ("One-year
CMT").  Consequently,  the interest  which  becomes due on the  Adjustable  Rate
Mortgage Loans (net of (i) the Master  Servicing Fee if CIT Consumer  Finance or
one of its  affiliates  is not the Master  Servicer  and (ii)  certain  required
reductions)  during any Due Period  may not equal the  amount of  interest  that
would accrue at the LIBOR Rate during the related Accrual  Period.  In addition,
75.78% of the Adjustable Rate Mortgage Loans 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 12.62% of the Adjustable Rate
Mortgage Loans 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 Class A-8 Certificates  adjusts
monthly,  while the interest rates of the Adjustable  Rate Mortgage Loans adjust
less  frequently,  the Weighted Average Net Mortgage Rate may limit increases in
the  Pass-Through  Rate on 


                                      S-21
<PAGE>

the Class A-8  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 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.

      Prospective investors in the Class A-8 Certificates should recognize that,
unlike some other  offerings  of  securities  backed by home equity  loans,  the
interest  payments  on the Class A-8  Certificates  are not based  solely on the
interest rates (and interest collections) on the Adjustable Rate Mortgage Loans.
Instead,  interest  payments on all of the  Certificates  are made from interest
payments on all of the Mortgage  Loans,  and the  Weighted  Average Net Mortgage
Rate  "cap" on the  Pass-Though  Rate on the Class A-8  Certificates  takes into
account  the  interest  rates on the Fixed  Rate  Mortgage  Loans as well as the
Adjustable Rate Mortgage Loans. In a rising interest rate  environment,  even if
the interest rates on the Adjustable Rate Mortgage Loans were to increase at the
same rate as One-month  LIBOR,  the Weighted Average Net Mortgage Rate would not
increase at the same rate because it takes into  account the  interest  rates on
the Fixed Rate Mortgage Loans (which do not increase).  As a result, in a rising
interest rate  environment the  Pass-Through  Rate on the Class A-8 Certificates
could be less than the interest rate applicable to the Class A-8 Certificates at
the Class A-8 Formula Rate.  Investors in the Class A-8 Certificates  would then
have to rely on any remaining Interest Remittance Amount available after payment
of interest on the other  Certificates  to receive the Class A-8 Extra  Interest
and, if such funds are not  sufficient,  the excess of interest at the Class A-8
Formula  Rate over  interest at the Weighted  Average Net Mortgage  Rate will be
foregone permanently.  Such funds may be available since the Certificates (other
than the  Class A-8 and  Class R  Certificates)  are  "capped"  at the  Adjusted
Weighted  Average Net Mortgage Rate. The Adjusted  Weighted Average Net Mortgage
Rate is the  Weighted  Average Net  Mortgage  Rate  reduced by the amount of the
applicable  Strip Rate. In addition,  if interest on the Class A-8  Certificates
determined at the Maximum Variable Rate is less than the LIBOR Rate, such excess
will be foregone permanently.

      The Class A-8 Extra  Interest is paid to the Class A-8  Certificates  on a
subordinated basis after all interest is paid to the other Certificates,  to the
extent of the remaining Interest Remittance Amount.

      6. Prepayments May Affect Current Interest.  The Pass-Through Rate on each
Class of Offered Certificates (other than the Class A-8 Certificates) is subject
to the Adjusted  Weighted  Average Net Mortgage  Rate. The amount of interest to
which the Class A-8  Certificates  are entitled  (including  the Class A-8 Extra
Interest)  is subject to the  availability  of the Interest  Remittance  Amount.
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
will  increase  the  possibility  that the  Pass-Through  Rate for such Class of
Offered  Certificates  will be limited by their "cap". As a result,  if interest
determined  at the  applicable  fixed  rate  shown  on the  cover  page  for the
Certificates  (other  than the Class  A-8  Certificates)  is more than  interest
determined at the "cap", such excess will be foregone permanently.  In addition,
if  interest  determined  at the  Class  A-8  Formula  Rate  for the  Class  A-8
Certificates  is more than  interest  determined  at the  Weighted  Average  Net
Mortgage Rate, such excess will be foregone permanently (except to the extent of
the availability of the remaining  Interest  Remittance  Amount to pay the Class
A-8 Extra Interest after payment of interest to the other Certificates).

      7.  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.


                                      S-22
<PAGE>

      The  Mortgage  Loans may be prepaid  in whole or in part at any time.  All
principal  payments by the  Mortgagors  on the Mortgage  Loans will be allocated
solely to the Class A Certificates  for at least the first three years after the
Closing Date. Such allocation is intended to accelerate the  amortization of the
Class A  Certificates  relative to that of the  Subordinate  Certificates.  As a
result,  the weighted  average  lives of the  Subordinate  Certificates  will be
longer than would have been the case if such  principal  prepayments  were to be
allocated  proportionally  between the Class A Certificates  and the Subordinate
Certificates.  If, as may be expected,  delinquencies  and  defaults  occur with
greater  frequency  as such  Mortgage  Loans in the  Mortgage  Pool  become more
seasoned,  holders of the Subordinate  Certificates will be exposed to a greater
risk of loss due to the longer weighted average lives of such Certificates.

      8.  Yields on  Subordinate  Certificates  will be  Adversely  Affected  by
Realized  Losses.  Realized  Losses  will  be  allocated  first  to the  Class B
Certificates  and then to the  Mezzanine  Certificates,  in the reverse order of
their numerical Class  designations  within such Class. Any such allocation will
be  accomplished  by reducing the  Certificate  Balance of the applicable  Class
without  any  distribution  of  cash in  respect  of such  reduction.  Any  such
reduction to a Class of Subordinate Certificates will result in a permanent loss
of the right to  receive  distributions  to which the  holders  of such Class of
Subordinate  Certificates  otherwise  would have been entitled in the absence of
such a  reduction.  In  addition,  any such  reduction  will  result in a future
reduction  of  interest  distributions,   because  interest  at  the  applicable
Pass-Through Rate will be accruing on a smaller Certificate Balance.

      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-4  Certificates  will be more
sensitive than the Class B-3  Certificates,  the Class B-3 Certificates  will be
more sensitive than the Class B-2  Certificates,  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.

      It is anticipated that Realized Losses will occur.

      9. Principal Allocations Relating to Class A-8 Certificates. Approximately
85% of the Mortgage Loans in the Mortgage Pool are Fixed Rate Mortgage Loans and
the  remainder of the Mortgage  Loans in the Mortgage Pool are  Adjustable  Rate
Mortgage Loans. The Principal Distribution Amount is comprised of collections of
principal  from all the Mortgage  Loans and  consequently  the aggregate  amount
available  to pay  principal  on the  Certificates  will  depend on the rate and
timing of payments on both the Fixed Rate Mortgage Loans and the Adjustable Rate
Mortgage Loans as well as the amount of Realized Losses incurred with respect to
all of the Mortgage Loans. On each Distribution Date, the Class A-8 Certificates
are entitled to receive from all  principal  collections  of the Mortgage  Loans
collected  in the related Due Period an amount  determined  by  reference to the
reduction in the Principal Balances of Adjustable Rate Mortgage Loans during the
related Due Period,  including reductions thereof resulting from Realized Losses
on  the  Adjustable  Rate  Mortgage  Loans.  This  principal  to the  Class  A-8
Certificates  is  payable  before  any other  principal  is payable to the other
Certificates.  Consequently,  the rate and timing of  principal  payments on the
other  Classes of  Certificates  will be  reduced or delayed to the extent  that
principal collections otherwise distributable to such Classes are required to be
distributed to the Class A-8  Certificates as a result of Realized Losses on the
Adjustable Rate Mortgage Loans thereby  affecting the weighted  average life and
yield on such other Classes of Certificates.  Moreover,  because the Subordinate
Certificates  will be written down by the amount of any  Realized  Losses on the
Adjustable  Rate Mortgage Loans (as well as on the Fixed Rate Mortgage Loans) as
described herein, if there is a higher rate of Realized Losses on the Adjustable
Rate  Mortgage  Loans  than on the  Fixed  Rate  Mortgage  Loans,  the Class A-8
Certificates will be repaid more rapidly than the other Class A Certificates and
at the same time  Realized  Losses  will be applied  to reduce  the  Certificate
Balance  of the  Subordinate  Certificates  thereby  decreasing  the  amount  of
subordination available to support the other Class A Certificates.

      10. Geographic  Concentration of Mortgaged  Properties.  As of the Cut-off
Date,  approximately  19.19% (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.  As of the Cut-off Date, approximately 17.57%
(by aggregate  Principal  Balance of the related Mortgage Loan) of the Mortgaged
Properties  related to Fixed Rate  Mortgage  Loans are  located in the states of
California and Pennsylvania  and  approximately  32.54% (by aggregate  Principal
Balance of the related  Mortgage  Loan) of the Mortgaged  Properties  related to
Adjustable Rate Mortgage Loans 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  


                                      S-23
<PAGE>

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.

      11. Risk of Losses  Associated  with  Balloon  and Call  Loans.  As of the
Cut-off Date, 8.47% of the Fixed Rate Mortgage Loans (by Principal Balance as of
the Cut-Off Date) represent  Balloon Loans.  As of the Cut-off Date,  14.75% and
6.13% of the Fixed Rate Mortgage Loans and the Adjustable  Rate Mortgage  Loans,
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.

      12. Risk of Losses  Associated  with Junior Liens. As of the Cut-off Date,
18.83%  and 1.81% of the Fixed  Rate  Mortgage  Loans  and the  Adjustable  Rate
Mortgage  Loans,  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.

      13. ERISA  Considerations.  An investment in the Certificates by Plans may
give rise to a prohibited  transaction under ERISA Section 406 and be subject to
tax under Code 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 other than insurance  company general accounts that are able to rely on
Prohibited  Transaction Class Exemption 95-60. See "ERISA Considerations" herein
and in the Prospectus.

      14. Certain Other Aspects of the Mortgage  Loans. A variety of factors may
limit the ability of the holders of the  Certificates  to realize  proceeds 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.

      Although CIT Consumer Finance requires  evidence of valid hazard insurance
policies  prior to closing,  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, such Realized Losses will be allocated to the Subordinate  Certificates
as described  herein.  See "The Home Equity Lending  Program--Underwriting-Other
Issues"  and "The  Pooling and  Servicing  Agreement--Hazard  Insurance"  in the
Prospectus.

      15. Risks Associated with the Structure. Certain features of the structure
may pose  additional  risks to investors.  In some other offerings of securities
backed by home  equity  loans,  payments  and losses on the fixed rate  mortgage
loans are allocated  primarily to Certificates  which bear a fixed interest rate
and payments and losses on the  adjustable  rate  mortgage  loans are  allocated
primarily to  certificates  which bear a variable  interest  rate. In such other
offerings,  the "cap" on interest on the fixed rate certificates is based on the
interest rates on the fixed rate mortgage loans and the "cap" on interest on the
variable rate certificates is based on the interest rates on the adjustable rate
mortgage  loans.  However,  for  most  purposes  that  is not  the  case in this
offering,  in which  payments  and losses on all of the  Mortgage  Loans  affect
payments on all of the  Certificates  and there is a single "cap"  applicable to
all of the  Certificates  (other  than  the  Class  A-8  Certificates)  which is
calculated  based on the interest  rates on all of the Mortgage Loans reduced by
the applicable  Strip Rate. The "cap" on the Class A-8  Certificates is based on
the  interest  rates on all of the  Mortgage  Loans.  Although  the  Subordinate
Certificates  in this  transaction  bear interest at a fixed rate,  they provide
credit   support  for  all  of  the   Certificates,   including  the  Class  A-8
Certificates.  Consequently, although the Subordinate Certificates bear interest
at a fixed rate,  they may be written  down as a result of losses on  Adjustable
Rate Mortgage Loans (as well as losses on the Fixed Rate Mortgage Loans).

      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 Private Certificates will depend on the
payments of interest on the Fixed Rate Mortgage  Loans and the  Adjustable  Rate
Mortgage Loans. The Principal Distribution Amount is comprised of collections of
principal from all Mortgage Loans and consequently,  the amount available to pay
principal  due on the Offered  Certificates  and the Private  Certificates  will
depend on the payments of  principal  and the amount of losses on the Fixed Rate
Mortgage Loans and the Adjustable Rate Mortgage Loans.  The  amortization of the
Certificates  may be  affected  by the rate and timing of payments on all of the
Mortgage  Loans.  In making any investment in  Certificates,  an investor should
consider the  


                                      S-24
<PAGE>

potential  effects of both the Fixed Rate Mortgage Loans and the Adjustable Rate
Mortgage  Loans on the credit quality and expected yield on its Class of Offered
Certificates.

      The "cap" on the interest payable on each of the Certificates  (other than
the Class  A-8,  Class IO and Class R  Certificates)  is the  Adjusted  Weighted
Average Net Mortgage  Rate. The Adjusted  Weighted  Average Net Mortgage Rate is
the  Weighted  Average Net  Mortgage  Rate (i.e.,  the  weighted  average of the
interest  rates on all of the  Mortgage  Loans less the Monthly  Servicing  Fee)
reduced by the amount of the applicable Strip Rate.

      16. Year 2000 Compliance. The Year 2000 compliance issue arises out of the
inability of computers,  software and other equipment utilizing  microprocessors
to recognize  and properly  process  data fields  containing a 2 digit year.  In
response to this issue,  CIT  Consumer  Finance  has  developed a  comprehensive
project to ensure  that its  software  applications  and  systems  are Year 2000
compliant.  The  scope  of  this  project  includes,  among  other  things,  the
assessment  of  "at  risk"  applications  and  systems,  an  assessment  of  the
interdependencies  of various systems and the relative importance of each system
to the business,  the design and execution of required  modifications to achieve
Year 2000 compliance,  and the plans for testing of modifications to verify Year
2000 compliance. CIT Consumer Finance expects to complete substantially all Year
2000  remediation  and  testing  by the end of the first  quarter  of 1999.  CIT
Consumer  Finance's ability to meet this timetable is in part dependent upon the
ability of third parties, such as software vendors and developers, to meet their
stated deadlines.  In addition, CIT Consumer Finance is communicating with other
third  parties,  including  vendors,  borrowers and  obligors,  to determine the
status of their  Year 2000  compliance  efforts  in an effort to reduce  the CIT
Consumer Finance's potential exposure to such third parties' Year 2000 issues.

      17. Potential Conflicts of Interest. It is anticipated that the Depositor,
an  affiliate  of  the  Master  Servicer,  may  purchase  all of  the  Class  IO
Certificates,  the Class B-4  Certificates  and the Class R Certificates  on the
Closing Date. The Pooling and Servicing  Agreement will provide that 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 Private  Certificates (other than
the Class IO  Certificates)  may  exercise  certain  rights that could result in
termination  of the rights and  obligations  of the  Master  Servicer  under the
Pooling and Servicing Agreement, in which event the Depositor as an affiliate of
the Master  Servicer  could have  different  interests  than the  non-affiliated
Certificateholders.  Although the Master  Servicer  will be obligated to observe
the terms of the Pooling  and  Servicing  Agreement  and will be governed by the
servicing standard described herein, it may, especially if it or an affiliate is
a  Certificateholder,  have interests when dealing with defaulted Mortgage Loans
that are in conflict with those of holders of other Classes of Certificates. For
instance,  the Master  Servicer could seek to mitigate the potential for loss to
the Class or  Classes  of  Certificates  held by an  affiliate  from a  troubled
Mortgage  Loan  by  deferring  enforcement  in the  hope  of  maximizing  future
proceeds.  However,  such delay in action could  result in less  proceeds to the
Trust than would have been realized if earlier action had been taken.

                         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 certain
of the servicing  responsibilities  of the Master Servicer under the Pooling and
Servicing  Agreement.  In the future,  CIT Consumer Finance may perform all or a
portion  of  the  servicing   responsibilities  delegated  to  CITSF  under  the
Subservicing  Agreement,  or CIT Consumer Finance may retain another third party
to  perform  all or a portion  of such  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  lockbox  arrangements  or  payment
processing,  unless (i) a Termination  Event has occurred and is continuing,  in
which event the Trustee may terminate CIT Consumer Finance (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.


                                      S-25
<PAGE>

      As of March 31, 1998, CIT Consumer Finance serviced  approximately  58,100
residential first and subordinate mortgages, representing an outstanding balance
of approximately $2.70 billion.

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  originated
or acquired and  serviced by CIT  Consumer  Finance  (including  mortgage  loans
previously securitized by CIT Consumer Finance),  including home equity lines of
credit and  Institutional  Bulk Portfolios (as defined in the Prospectus)  which
are excluded from the Mortgage Pool.

                             Delinquency Experience
                          (Dollar amounts in millions)

<TABLE>
<CAPTION>
                                                                         December 31,
                                  March 31,       --------------------------------------------------------
                                    1998          1997         1996         1995         1994         1993
                                    ----          ----         ----         ----         ----         ----
<S>                                  <C>           <C>          <C>          <C>          <C>           <C>
Number of Accounts 
 (in thousands)(1).............      58.1          57.3         52.6         27.1         13.2          3.5
Principal Balance(1) ..........  $2,704.4      $2,446.1     $2,005.5     $1,039.0       $570.8       $131.3
Principal Balance of 
 Delinquent Accounts(2)
     30-59 Days Past Due.......    $ 77.1        $ 84.8       $ 50.2       $ 18.7        $ 3.5        $ 0.1
     60-89 Days Past Due.......      23.2          27.5         14.6          7.2          0.6         --
     90 Days or More Past Due..      62.0          51.2         27.4          9.6          0.5         --
                                   ------        ------        -----        -----         ----         ----
Total..........................    $162.3        $163.5        $92.2        $35.5         $4.6         $0.1
                                   ======        ======        =====        =====         ====         ====
Principal Balance of Delinquent
  Accounts as a percentage of 
  Principal Balance..........       6.00%         6.68%        4.60%        3.42%        0.81%        0.02%
REO Property(3)
Number of Properties...........      155           132           43           --           --           --
Book Value(3)..................    $8.15         $7.35        $1.98           --           --           --
</TABLE>

- ----------
(1)  Excludes REO Properties which are presented separately.
(2)  Amounts include  balances for which the underlying  collateral is currently
     in the foreclosure process.
(3)  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.

                                 Loss Experience
                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>
                                 Three Months              
                                    Ended                        Year Ended December 31,
                                   March 31,      -------------------------------------------------------
                                     1998         1997        1996         1995         1994         1993
                                     ----         ----        ----         ----         ----         ----
<S>                                 <C>          <C>         <C>           <C>          <C>          <C> 
Charge-offs(1)..................    $1,379        $6,331     $4,706       $  783         $54         $103
Valuation Reserve (Net)(2)......     2,915        10,249      3,474          630          14          (43)
                                    ------       -------     ------       ------         ---          ---
Total Net Losses................    $4,294       $16,580     $8,180       $1,413         $68          $60
                                    ======       =======     ======       ======         ===          ===
Total Net Losses as a percentage
 of average principal balance 
 outstanding....................   0.69%(3)        0.75%     0.61%        0.18%        0.02%        0.11%
Units Charged-off...............     52             258       176           36            6            5
</TABLE>

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


                                      S-26
<PAGE>

      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.  For any given reporting
period, the inclusion of unseasoned loans results in reporting delinquencies and
losses as percentages of Principal Balances which are lower than would otherwise
be reported.  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 after December 31, 1995 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,  the March 31,  1998  loan  balances  include  an  institutional  bulk
portfolio of approximately $160 million, purchased in March of 1998 with minimal
delinquencies.

      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 85%  ("HLTV").  The  increase  in net loss  experience  since 1995
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. Additionally,  in July of 1997,
CIT Consumer  Finance  securitized  approximately  $500 million in mortgages for
which losses in the table above are recognized as  charge-offs  only at the time
of liquidation and are not included in the valuation reserve.

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-27
<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  (including  townhouses  and  manufactured
housing  units on  Mortgagor-owned  land) 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 (including townhouses,  condominiums and manufactured
housing units on Mortgagor-owned  land) 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 "The Pooling and
Servicing   Agreement  --  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 Fixed Rate  Mortgage  Loans,  the  Adjustable  Rate
Mortgage Loans or all of the Mortgage Loans in the Trust, in each case as of the
Cut-off Date.

      The Mortgage Pool is expected to consist of 5,488  Mortgage  Loans with an
initial aggregate Principal Balance expected to be $341,424,511.  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 Principal Balance of any Liquidated  Mortgage (as defined in the
Prospectus)  is zero.  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.

      As of the Cut-off Date, the aggregate  Principal Balance of the Fixed Rate
Mortgage  Loans was  $290,107,437  and the  aggregate  Principal  Balance of the
Adjustable Rate Mortgage Loans was $51,317,073.


                                      S-28
<PAGE>

      As of the Cut-off Date,  99.23% of the Mortgage Loans were Simple Interest
Loans (as  defined in the  Prospectus).  As of the  Cut-off  Date,  0.77% of the
Mortgage Loans were Scheduled Accrual Loans (as defined in the Prospectus).

      The Mortgage  Pool  includes  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")  are  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 was $24,585,522 and the
aggregate Principal Balance of Call Loans was $45,939,701.

      As of the Cut-off Date, no Mortgage Loan was delinquent more than 59 days.
As of the Cut-off Date, 92 Mortgage Loans with an aggregate principal balance of
$4,721,262 were delinquent 30 to 59 days.

      No Mortgage Loan had a Combined  Loan-to-Value  Ratio of more than 100.36%
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 78.29%.

      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.

      As of the  Cut-off  Date,  10.06%  and  9.13% of the  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 7.29% of
the Mortgage Loans (by Principal Balance as of the Cut-off Date) were secured by
Mortgaged  Properties  located  in any one  state.  No more  than  0.29%  of the
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 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  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 51 Mortgage Loans (with  Principal  Balances as
of the Cut-off Date aggregating $3,645,683) 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.

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


                                      S-29
<PAGE>

                               All Mortgage Loans
                 Geographic Distribution of Mortgaged Properties

<TABLE>
<CAPTION>
                                              Percentage of
                                              Mortgage Pool                        Weighted    Percent of  Percent            
                                               by Aggregate                        Average        Full       of   
                                  Aggregate      Principal                         Original     Document-   Owner-   
                     Number      Principal       Balance      Weighted  Average    Combined       ation    Occupied 
                  of 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            406      $34,364,194.57     10.06%       9.593%   $84,641      78.904%      78.88%    96.52%
Ohio                  519       31,166,153.54      9.13        9.842     60,050      78.897       90.58     94.69
Florida               418       24,887,090.71      7.29        9.743     59,538      77.487       91.49     92.11
Pennsylvania          415       23,007,292.54      6.74        9.264     55,439      77.115       94.27     97.04
Indiana               444       21,849,581.15      6.40        9.857     49,211      78.647       90.59     95.30
New York              252       17,233,224.37      5.05       10.478     68,386      76.530       89.31     87.24
New Jersey            240       15,570,818.29      4.56       10.746     64,878      77.349       83.71     95.33
North Carolina        238       13,900,168.92      4.07        9.425     58,404      78.646       94.97     96.97
Kentucky              271       13,617,928.23      3.99        9.651     50,251      77.794       93.84     98.64
Michigan              181       11,518,195.33      3.37       10.864     63,636      79.561       90.44     97.34
Arizona               162       10,669,457.67      3.12        9.609     65,861      78.985       79.96     92.61
Georgia               162       10,599,084.32      3.10        9.778     65,426      77.345       95.48     93.69
Washington            131        9,842,669.97      2.88        9.471     75,135      80.037       76.14     93.78
Nevada                149        9,717,097.53      2.85        9.491     65,215      79.551       87.45     94.94
Illinois              147        9,712,794.38      2.84       10.089     66,073      78.997       86.47     94.49
Oklahoma              180        9,339,302.93      2.74        9.275     51,885      79.531       91.47     97.26
Oregon                102        8,202,935.33      2.40        9.294     80,421      79.442       82.80     97.12
Utah                   91        7,135,404.11      2.09        9.462     78,411      80.367       72.97     96.41
Maryland              103        6,782,406.10      1.99        9.473     65,849      79.178       91.63     96.04
Missouri              131        6,714,689.03      1.97       10.074     51,257      77.191       93.49     96.40
Wisconsin             108        6,299,626.96      1.85       10.979     58,330      77.369       90.80     97.51
Colorado               71        4,810,802.10      1.41        9.944     67,758      77.371       81.05     96.33
Tennessee              84        4,786,158.97      1.40       10.466     56,978      78.777       96.01     96.24
Virginia               64        4,441,825.57      1.30       10.336     69,404      78.652       93.29     91.91
Texas                  51        3,342,004.10      0.98       11.320     65,529      74.502       76.81     98.95
Delaware               53        3,298,066.43      0.97        9.474     62,228      77.619       96.79     97.20
Nebraska               53        2,783,306.50      0.82       10.338     52,515      77.284       91.05     93.53
Connecticut            27        2,607,342.24      0.76       10.337     96,568      76.697       99.18     72.89
Iowa                   41        2,226,221.81      0.65       10.350     54,298      79.646       96.05     95.04
West Virginia          40        2,093,737.09      0.61        9.854     52,343      80.434       97.08    100.00
South Carolina         32        2,009,575.53      0.59        9.911     62,799      77.356       92.16     96.22
Massachusetts          14        1,347,997.74      0.39       10.437     96,286      71.527       81.46    100.00
Minnesota              16        1,074,715.36      0.31       10.336     67,170      80.527       90.78    100.00
Louisiana              21        1,049,502.57      0.31       10.081     49,976      74.931       84.15    100.00
Idaho                  16          865,855.29      0.25        9.677     54,116      70.293       76.61    100.00
Kansas                 19          658,652.44      0.19       10.056     34,666      73.692      100.00    100.00
Montana                 6          572,120.66      0.17        9.707     95,353      87.820       66.77    100.00
Mississippi            11          475,490.91      0.14       11.044     43,226      76.748      100.00    100.00
New Mexico              4          223,380.11      0.07        8.945     55,845      87.757      100.00    100.00
Rhode Island            4          219,537.17      0.06       10.411     54,884      88.045      100.00    100.00
Wyoming                 6          206,355.98      0.06        9.702     34,393      79.823      100.00    100.00
District of Columbia    2           97,864.54      0.03        9.322     48,932      53.650      100.00    100.00
South Dakota            2           80,308.25      0.02        9.355     40,154      68.834      100.00    100.00
Vermont                 1           23,573.90      0.01       11.000     23,574      78.340      100.00    100.00
- ---------------     -----     ---------------    ------        -----    -------      ------       -----     ----- 
Total               5,488     $341,424,511.24    100.00%       9.858%   $62,213      78.291%      88.37%    95.08%
===============     =====     ===============    ======        =====    =======      ======       =====     ===== 
</TABLE>


                                      S-30
<PAGE>

                               All Mortgage Loans
                   Distribution by Current Principal Balances

<TABLE>
<CAPTION>
                                             Percentage of
                                              Mortgage Pool                     Weighted     Percent of   Percent            
                                              by Aggregate                       Average        Full        of   
                                 Aggregate     Principal                        Original     Document-    Owner-   
                      Number    Principal      Balance      Weighted  Average   Combined       ation     Occupied 
                   of 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      29   $    269,024.63      0.08%      11.666% $  9,277     79.425%      100.00%    100.00%
$ 10,001 - $20,000     513      8,089,330.82      2.37       11.061    15,769     73.232        94.30      95.40
$ 20,001 - $30,000     797     20,217,096.59      5.92       10.891    25,366     75.054        91.39      95.83
$ 30,001 - $40,000     798     28,325,593.94      8.30       10.738    35,496     76.211        93.54      92.19
$ 40,001 - $50,000     759     34,319,500.19     10.05       10.286    45,217     76.150        92.21      93.08
$ 50,001 - $60,000     576     31,644,499.57      9.27       10.161    54,938     77.261        91.85      93.73
$ 60,001 - $70,000     405     26,313,147.82      7.71        9.943    64,971     78.328        90.86      96.37
$ 70,001 - $80,000     369     27,627,958.30      8.09        9.630    74,873     79.500        92.47      95.58
$ 80,001 - $90,000     245     20,798,534.50      6.09        9.768    84,892     78.893        88.06      94.30
$ 90,001 -$100,000     199     18,932,498.38      5.55        9.475    95,138     78.452        88.83      98.03
$100,001 -$120,000     283     31,001,034.38      9.08        9.646   109,544     79.669        88.45      95.09
$120,001 -$140,000     147     19,079,263.13      5.59        9.503   129,791     80.441        89.11      94.61
$140,001 -$160,000     118     17,594,990.99      5.15        9.446   149,110     78.942        75.34      98.33
$160,001 -$180,000      63     10,689,395.03      3.13        9.197   169,673     81.549        82.51      96.82
$180,001 -$200,000      55     10,523,819.98      3.08        9.431   191,342     80.801        83.65      96.49
$200,001 -$220,000      33      6,912,816.40      2.02        8.891   209,479     79.783        84.64      94.02
$220,001 -$240,000      24      5,506,067.02      1.61        8.917   229,419     80.830        78.91      95.92
$240,001 -$260,000      16      3,973,336.04      1.16        9.134   248,334     80.972        74.81     100.00
$260,001 -$280,000      14      3,767,305.02      1.10        9.120   269,093     82.949        63.98      92.87
$280,001 -$300,000      15      4,358,894.75      1.28        8.651   290,593     81.509        66.64     100.00
$300,001 -$320,000       6      1,832,442.07      0.54        8.753   305,407     74.595        66.58     100.00
$320,001 -$340,000       4      1,337,509.92      0.39        8.879   334,377     79.746       100.00     100.00
$340,001 -$360,000       4      1,406,757.37      0.41        9.236   351,689     77.810        75.03     100.00
$360,001 -$380,000       5      1,828,910.14      0.54        8.973   365,782     78.963        59.95      80.15
$380,001 -$400,000       5      1,967,546.82      0.58        8.563   393,509     78.252       100.00     100.00
Over $400,001            6      3,107,237.44      0.91        8.665   517,873     79.092       100.00      85.79
- ------------------   -----   ---------------    ------        -----  --------     ------        -----      ----- 
Total                5,488   $341,424,511.24    100.00%       9.858% $ 62,213     78.291%       88.37%     95.08%
==================   =====   ===============    ======        =====  ========     ======        =====      ===== 
</TABLE>


                                      S-31
<PAGE>

                               All Mortgage Loans
                     Distribution by Current Mortgage Rates
<TABLE>
<CAPTION>
                                                  Percentage of                                                              
                                                  Mortgage Pool                          Weighted     Percent of   Percent       
                                                   by Aggregate                          Average         Full        of          
                                      Aggregate      Principal                           Original      Document-    Owner-       
                         Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied      
                      of 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>    
 6.501%  -  7.000%          5     $    321,129.25      0.09%        6.990%   $ 64,226      66.279%       100.00%    100.00%
 7.001%  -  7.500%        112       11,998,466.62      3.51         7.408     107,129      75.222         95.88      99.83
 7.501%  -  8.000%        306       27,013,748.40      7.91         7.892      88,280      74.388         95.07      99.18
 8.001%  -  8.500%        395       33,123,047.79      9.70         8.350      83,856      75.879         91.85      98.14
 8.501%  -  9.000%        609       46,449,624.55     13.60         8.832      76,272      77.608         91.39      97.79
 9.001%  -  9.500%        604       39,090,453.09     11.45         9.334      64,719      79.027         87.51      94.23
 9.501%  - 10.000%        804       55,888,351.80     16.37         9.818      69,513      80.134         86.85      91.47
10.001%  - 10.500%        558       32,083,084.86      9.40        10.346      57,497      78.101         81.85      93.23
10.501%  - 11.000%        637       33,200,187.94      9.72        10.832      52,120      78.171         81.85      92.48
11.001%  - 11.500%        346       16,049,786.38      4.70        11.322      46,387      78.536         85.04      95.58
11.501%  - 12.000%        367       16,418,423.22      4.81        11.842      44,737      80.715         85.63      93.85
12.001%  - 12.500%        205        8,790,475.20      2.57        12.349      42,880      81.451         90.85      93.61
12.501%  - 13.000%        216        8,523,288.47      2.50        12.801      39,460      82.127         91.50      96.05
13.001%  - 13.500%         72        3,092,479.94      0.91        13.315      42,951      77.479         90.41      94.82
13.501%  - 14.000%        139        5,001,951.26      1.47        13.898      35,985      85.411         92.88      98.14
14.001%  - 14.500%         45        1,913,792.21      0.56        14.211      42,529      76.861         96.71      82.16
14.501%  - 15.000%         25          929,630.86      0.27        14.807      37,185      80.084         97.44     100.00
15.001%  - 15.500%         32        1,047,366.32      0.31        15.361      32,730      85.232         94.53     100.00
15.501%  - 16.000%          4          176,275.02      0.05        15.752      44,069      68.615        100.00     100.00
16.001%  - 16.500%          3          105,466.85      0.03        16.339      35,156      53.227        100.00     100.00
16.501%  - 17.000%          2           76,563.49      0.02        16.950      38,282      60.136        100.00     100.00
17.001%  - 17.500%          2          130,917.72      0.04        17.385      65,459      65.000        100.00     100.00
- ------------------      -----     ---------------    ------         -----    --------      ------         -----      ----- 
Total                   5,488     $341,424,511.24    100.00%        9.858%   $ 62,213      78.291%        88.37%     95.08%
==================      =====     ===============    ======         =====    ========      ======         =====      ===== 
</TABLE>


                                      S-32
<PAGE>

                               All Mortgage Loans
               Distribution by Remaining Months to Stated Maturity

<TABLE>
<CAPTION>
                                                  Percentage of                                                                  
                                                  Mortgage Pool                          Weighted     Percent of   Percent       
                                                   by Aggregate                          Average         Full        of          
                                      Aggregate      Principal                           Original      Document-    Owner-       
                         Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied      
 Remaining Months     of 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>   
     49-  60               27     $    649,107.14      0.19%       9.743%    $ 24,041     61.002%         97.75%     96.71%
     61-  72                6          218,482.29      0.06        8.846       36,414     74.187         100.00     100.00
     73-  84               19          482,670.17      0.14        9.468       25,404     67.880         100.00      88.34
     85-  96                3          108,298.47      0.03        8.943       36,099     58.252         100.00     100.00
     97- 108                1           49,515.13      0.01       10.880       49,515     78.580           0.00     100.00
    109- 120              283        8,918,625.02      2.61        9.898       31,515     69.922          95.28      97.41
    133- 144                6          293,301.09      0.09        9.250       48,884     80.786         100.00     100.00
    145- 156                3          122,426.26      0.04        8.841       40,809     67.593         100.00     100.00
    157- 168                3          141,418.21      0.04        9.061       47,139     91.442         100.00     100.00
    169- 180            3,134      154,726,474.37     45.32       10.292       49,370     78.896          88.65      95.84
    181- 192                1          146,623.65      0.04        7.490      146,624     77.090         100.00     100.00
    217- 228                2          128,530.15      0.04       10.468       64,265     69.426         100.00     100.00
    229- 240              363       21,687,605.40      6.35        9.659       59,745     76.933          89.97      97.81
    289- 300               14        1,066,593.99      0.31        8.537       76,185     78.990         100.00     100.00
    349- 360            1,623      152,684,839.90     44.72        9.462       94,076     78.482          87.25      93.74
- --------------          -----     ---------------    ------        -----     --------     ------          -----      ----- 
Total                   5,488     $341,424,511.24    100.00%       9.858%    $ 62,213     78.291%         88.37%     95.08%
==============          =====     ===============    ======        =====     ========     ======          =====      ===== 
</TABLE>

                               All Mortgage Loans
                  Distribution by Number of Months of Seasoning

<TABLE>
<CAPTION>
                                               Percentage of                                                              
                                               Mortgage Pool                          Weighted     Percent of   Percent   
                                                by Aggregate                          Average         Full        of      
                                   Aggregate      Principal                           Original      Document-    Owner-   
                      Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied  
    Months of      of Mortgage     Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage  
    Seasoning         Loans      Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans    
    ---------         -----      -----------       -----        ------     -------      -----         -----      -----    
<S>                   <C>      <C>                 <C>          <C>        <C>          <C>           <C>        <C>   
     2 - 3            1,512    $100,676,296.48     29.49%       9.543%     $66,585      77.757%       89.82%     93.07%
     4 - 6            3,672     226,399,539.19     66.31        9.905       61,656      78.408        87.42      95.87
     7 -12              301      14,156,493.58      4.15       11.337       47,032      80.185        93.17      96.75
    13 -18                3         192,181.99      0.06       10.851       64,061      80.786       100.00     100.00
- -------------         -----    ---------------    ------        -----      -------      ------        -----      ----- 
 Total                5,488    $341,424,511.24    100.00%       9.858%     $62,213      78.291%       88.37%     95.08%
=============         =====    ===============    ======        =====      =======      ======        =====      ===== 
</TABLE>

 
                                      S-33
<PAGE>

                               All Mortgage Loans
             Distribution by Original Combined Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                               Percentage of                                                               
                                               Mortgage Pool                          Weighted     Percent of   Percent    
                                                by Aggregate                          Average         Full        of       
     Original                      Aggregate      Principal                           Original      Document-    Owner-    
     Combined         Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
  Loan-to-Value    of Mortgage     Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage   
      Ratios          Loans      Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans        
  -------------       -----      -----------       -----        ------     -------      -----         -----      -----     
<S>                     <C>   <C>                   <C>         <C>        <C>           <C>         <C>         <C>    
  5.01% -  10.00%       3     $     45,764.67       0.01%       8.418%     $15,255       8.614%      100.00%     100.00%
 10.01% -  15.00%      12          330,268.95       0.10        8.958       27,522      13.085        75.09      100.00
 15.01% -  20.00%      16          364,612.41       0.11       10.168       22,788      17.869        60.82       95.90
 20.01% -  25.00%      26          677,442.61       0.20        9.462       26,055      23.022        86.00       97.45
 25.01% -  30.00%      29        1,001,529.08       0.29        9.868       34,535      28.302        95.12       77.06
 30.01% -  35.00%      47        1,611,147.33       0.47        9.646       34,280      32.420        78.24       97.53
 35.01% -  40.00%      59        2,144,814.44       0.63        9.451       36,353      37.903        84.20       95.94
 40.01% -  45.00%      67        2,951,391.95       0.86        9.959       44,051      42.947        85.08       85.75
 45.01% -  50.00%      89        3,697,940.29       1.08       10.067       41,550      47.532        87.83       93.38
 50.01% -  55.00%     105        5,246,313.57       1.54        9.488       49,965      52.574        82.12       96.32
 55.01% -  60.00%     146        6,442,600.92       1.89        9.976       44,127      57.857        76.45       97.09
 60.01% -  65.00%     213       11,269,619.69       3.30       10.047       52,909      62.868        85.23       92.66
 65.01% -  70.00%     383       22,542,941.59       6.60       10.098       58,859      68.369        84.48       86.35
 70.01% -  75.00%     571       36,212,859.42      10.61        9.827       63,420      73.567        86.90       94.49
 75.01% -  80.00%   1,236       88,391,315.77      25.89        9.630       71,514      78.741        85.62       94.74
 80.01% -  85.00%   1,152       80,323,439.17      23.53        9.575       69,725      82.595        88.11       94.46
 85.01% -  90.00%     713       47,784,662.44      14.00        9.759       67,019      87.161        93.89       99.31
 90.01% -  95.00%     229       14,010,454.96       4.10       10.391       61,181      92.500        98.59      100.00
 95.01% - 100.00%     384       16,137,180.58       4.73       12.029       42,024      99.006       100.00       99.82
100.01% - 101.00%       8          238,211.40       0.07       12.554       29,776     100.136       100.00      100.00
- -----------------   -----     ---------------     ------        -----      -------      ------        -----       ----- 
 Total              5,488     $341,424,511.24     100.00%       9.858%     $62,213      78.291%       88.37%      95.08%
=================   =====     ===============     ======        =====      =======      ======        =====       ===== 
</TABLE>


                                      S-34
<PAGE>

                               All Mortgage Loans
                  Distribution by Original Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                              Percentage of                                                                 
                                              Mortgage Pool                          Weighted     Percent of   Percent      
                                               by Aggregate                          Average         Full        of         
                                  Aggregate      Principal                           Original      Document-    Owner-      
    Original         Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied     
  Loan-to-Value   of Mortgage     Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage     
     Ratios          Loans      Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans       
- ---------------      -----    --------------      -----        ------     -------      -----         -----      -----       
<S>                     <C>  <C>                   <C>         <C>       <C>          <C>            <C>        <C>    
 0.01%  - 5.00%         9    $    146,140.24       0.04%       11.224%   $ 16,238     83.018%        77.38%     100.00%
 5.01% - 10.00%       159       4,198,083.81       1.23        11.004      26,403     79.806         71.63       98.64
10.01% - 15.00%       297       8,597,534.60       2.52        10.962      28,948     79.444         77.37       99.56
15.01% - 20.00%       386      12,313,414.28       3.61        11.435      31,900     82.662         82.09       98.53
20.01% - 25.00%       303      10,689,369.48       3.13        11.441      35,278     82.407         89.04       98.41
25.01% - 30.00%       193       7,362,999.26       2.16        10.886      38,150     76.711         86.89       96.75
30.01% - 35.00%       159       6,765,265.26       1.98        10.469      42,549     72.558         83.68       98.26
35.01% - 40.00%       131       5,658,162.30       1.66        10.325      43,192     65.831         80.55       98.46
40.01% - 45.00%       105       4,901,234.17       1.44        10.194      46,678     57.623         84.21       90.80
45.01% - 50.00%       104       4,421,313.93       1.29        10.236      42,513     56.429         90.94       94.46
50.01% - 55.00%       109       5,742,455.74       1.68         9.588      52,683     56.163         83.47       96.64
55.01% - 60.00%       123       5,607,208.63       1.64         9.901      45,587     59.726         80.02       97.20
60.01% - 65.00%       176      10,086,698.65       2.95         9.991      57,311     63.478         88.27       92.83
65.01% - 70.00%       311      19,926,736.70       5.84        10.053      64,073     68.655         87.63       84.56
70.01% - 75.00%       444      31,925,126.80       9.35         9.713      71,903     73.658         88.96       94.07
75.01% - 80.00%     1,007      79,284,049.61      23.22         9.555      78,733     78.802         87.81       94.34
80.01% - 85.00%       880      70,722,509.23      20.71         9.448      80,366     82.577         90.04       93.74
85.01% - 90.00%       444      38,391,124.07      11.24         9.457      86,466     87.043         92.99       99.44
90.01% - 95.00%        92       9,307,273.31       2.73         9.676     101,166     92.615         98.33      100.00
95.01% -100.00%        56       5,377,811.17       1.58        10.311      96,032     99.053        100.00       99.46
- ---------------     -----    ---------------     ------         -----    --------     ------         -----       ----- 
 Total              5,488    $341,424,511.24     100.00%        9.858%   $ 62,213     78.291%        88.37%      95.08%
===============     =====    ===============     ======         =====    ========     ======         =====       ===== 
</TABLE>


                                      S-35
<PAGE>

                               All Mortgage Loans
                       Distribution by Junior Lien Ratios

<TABLE>
<CAPTION>
                                              Percentage of                                                               
                                              Mortgage Pool                          Weighted     Percent of   Percent    
                                               by Aggregate                          Average         Full        of       
                                  Aggregate      Principal                           Original      Document-    Owner-    
                     Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
                  of 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%         1    $    17,510.31       0.03%        11.750%    $17,510     93.430%       100.00%     100.00%
  5.01% -10.00%        64      1,586,746.50       2.86         11.118      24,793     82.605         69.26       98.44
10.01% - 15.00%       213      5,815,400.41      10.47         11.233      27,302     85.426         78.64       99.44
15.01% - 20.00%       319      9,804,575.04      17.65         11.601      30,735     87.392         85.70      100.00
20.01% - 25.00%       292      9,844,919.10      17.73         11.603      33,715     87.174         84.42       99.19
25.01% - 30.00%       189      7,287,831.52      13.12         11.370      38,560     84.735         87.39       97.18
30.01% - 35.00%       141      5,148,773.16       9.27         10.787      36,516     81.741         84.79       99.02
35.01% - 40.00%        93      4,071,335.01       7.33         10.851      43,778     83.571         85.79       97.35
40.01% - 45.00%        75      3,459,615.37       6.23         10.568      46,128     81.032         76.46      100.00
45.01% - 50.00%        52      2,313,552.16       4.17         10.806      44,491     77.795         69.07      100.00
50.01% - 55.00%        33      1,473,869.39       2.65         10.268      44,663     77.617         82.70      100.00
55.01% - 60.00%        21        755,211.13       1.36          9.942      35,962     70.229         87.66      100.00
60.01% - 65.00%        19        741,577.17       1.34         10.076      39,030     75.319         82.06       97.32
65.01% - 70.00%        12        464,664.62       0.84          9.888      38,722     75.029        100.00      100.00
70.01% - 75.00%        16        892,004.92       1.61          9.957      55,750     62.188         55.75      100.00
75.01% - 80.00%        11        431,208.05       0.78         10.492      39,201     64.065        100.00       92.92
80.01% - 85.00%        11        600,217.24       1.08         10.032      54,565     67.107        100.00      100.00
85.01% - 90.00%         7        405,211.31       0.73          9.791      57,887     70.013        100.00      100.00
90.01% - 95.00%         4        322,951.45       0.58          8.986      80,738     58.712        100.00      100.00
95.01% -100.00%         2        105,114.33       0.19          8.151      52,557     61.650        100.00      100.00
- ---------------     -----    --------------     ------         ------     -------     ------         -----       ----- 
Total               1,575    $55,542,288.19     100.00%        11.111%    $35,265     83.159%        83.16%      99.01%
===============     =====    ==============     ======         ======     =======     ======         =====       ===== 
</TABLE>

                               All Mortgage Loans
                          Distribution by Property Type
<TABLE>
<CAPTION>
                                             Percentage of                                                                 
                                             Mortgage Pool                          Weighted     Percent of   Percent      
                                              by Aggregate                          Average         Full        of         
                                 Aggregate      Principal                           Original      Document-    Owner-      
                    Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied     
                 of 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         5,114   $315,464,802.43      92.40%       9.841%    $61,687      78.349%       88.44%      96.64%
2-4 Family             208     14,765,928.29       4.32       10.294      70,990      76.053        90.84       67.17
Condo                  161     11,009,968.06       3.22        9.767      68,385      79.670        83.10       88.53
Townhouse                5        183,812.46       0.05       10.216      36,762      75.899       100.00       56.86
- -------------        -----   ---------------     ------        -----     -------      ------        -----       ----- 
Total                5,488   $341,424,511.24     100.00%       9.858%    $62,213      78.291%       88.37%      95.08%
=============        =====   ===============     ======        =====     =======      ======        =====       ===== 


                                      S-36
<PAGE>

                               All Mortgage Loans
                          Distribution by Loan Purpose

                  
                  
                                             Percentage of                                                                
                                             Mortgage Pool                          Weighted     Percent of   Percent     
                                              by Aggregate                          Average         Full        of        
                                 Aggregate      Principal                           Original      Document-    Owner-      
                    Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied     
                 of 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>   
Refinance and/or
   Cashout          5,048    $303,340,438.49     88.85%        9.848%    $60,091      77.988%       87.89%      95.12%
Purchase              440      38,084,072.75     11.15         9.944      86,555      80.704        92.26       94.75
- ----------------    -----    ---------------    ------         -----     -------      ------        -----       ----- 
Total               5,488    $341,424,511.24    100.00%        9.858%    $62,213      78.291%       88.37%      95.08%
================    =====    ===============    ======         =====     =======      ======        =====       ===== 
</TABLE>                                                            

                               All Mortgage Loans
                        Distribution by Occupancy Status

<TABLE>
<CAPTION>
                                                Percentage of                                                                
                                                Mortgage Pool                          Weighted     Percent of   Percent     
                                                 by Aggregate                          Average         Full        of        
                                    Aggregate      Principal                           Original      Document-    Owner-     
                       Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied    
                    of 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         5,200   $324,635,016.48      95.08%        9.835%    $62,430      78.543%       87.77%     100.00%
Non-owner                                                                                           
   Occupied              288     16,789,494.76       4.92        10.312      58,297      73.414       100.00        0.00
- ---------------        -----   ---------------     ------         -----     -------      ------        -----       ----- 
Total                  5,488   $341,424,511.24     100.00%        9.858%    $62,213      78.291%       88.37%      95.08%
===============        =====   ===============     ======         =====     =======      ======        =====       ===== 
</TABLE>


                                      S-37
<PAGE>

                               All Mortgage Loans
                          Distribution by Product Type

<TABLE>
<CAPTION>
                                                      Percentage of                                                               
                                                      Mortgage Pool                          Weighted     Percent of   Percent    
                                                       by Aggregate                          Average         Full        of       
                                          Aggregate      Principal                           Original      Document-    Owner-    
                             Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
                          of Mortgage     Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage   
    Product Type             Loans      Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans      
  ----------------           -----    --------------      -----        ------     -------      -----         -----      -----     
<S>                         <C>      <C>                  <C>           <C>      <C>           <C>           <C>        <C>   
Fixed - 30 Year             1,496    $128,677,377.95      37.69%        9.439%   $ 86,014      77.586%       90.37%     93.41%
Fixed - 15 Year             2,426      94,047,748.72      27.55        10.252      38,767       77.692       88.42      97.45
Fixed - Call                  596      42,796,788.54      12.53         9.575      71,807       79.673       91.13      94.47
Balloon - 15/30               390      24,585,522.33       7.20        11.505      63,040       77.889       88.56      92.06
ARM - 2 Year/1 Year           243      22,904,337.70       6.71         9.507      94,257       81.124       77.69      96.18
ARM - 2 Year/6 Month          175      13,451,534.48       3.94        10.093      76,866       78.464       88.35      95.93
ARM - 3 Year/1 Year            50       6,278,383.10       1.84         9.314     125,568       80.621       70.88      98.71
ARM - 1 Year                   36       2,615,379.14       0.77         9.065      72,649       78.846       75.24     100.00
ARM - 2 Year/1 Year Call       36       2,534,710.12       0.74        10.193      70,409       79.957       89.59      98.89
ARM - 6 Month                  23       1,932,459.51       0.57         9.426      84,020       81.498      100.00      97.00
ARM - 1 Year/6 Month            7         923,192.72       0.27         9.016     131,885       78.944       70.66     100.00
ARM - 1 Year Call               6         481,779.53       0.14         9.001      80,297       82.950       79.95     100.00
ARM - 3 Year/1 Year Call        2         126,422.89       0.04        10.966      63,211       86.428      100.00     100.00
ARM - 3 Year/6 Month            2          68,874.51       0.02        10.371      34,437       81.769       61.53     100.00
- ------------------------    -----    ---------------     ------         -----    --------      ------        -----      ----- 
Total                       5,488    $341,424,511.24     100.00%        9.858%   $ 62,213      78.291%       88.37%     95.08%
========================    =====    ===============     ======         =====    ========      ======        =====      ===== 
</TABLE>
 
                               All Mortgage Loans
                           Distribution by Index Type
<TABLE>
<CAPTION>
                                                Percentage of                                                               
                                                Mortgage Pool                          Weighted     Percent of   Percent    
                                                 by Aggregate                          Average         Full        of       
                                    Aggregate      Principal                           Original      Document-    Owner-    
                       Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
                    of Mortgage     Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage   
   Index Type          Loans      Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans        
  ------------         -----    --------------      -----        ------     -------      -----         -----      -----     
<S>                    <C>      <C>                 <C>           <C>       <C>          <C>           <C>         <C>   
Fixed Rate             4,908    $290,107,437.54     84.97%        9.898%    $59,109      77.954%       89.70%      94.76%
Treasury - 1 Year        373      34,941,012.48     10.23         9.487      93,676      80.823        77.26       97.19
Libor - 6 Month          207      16,376,061.22     4.80          9.955      79,111      78.863        88.62       96.30
- ------------------     -----    ---------------     ------        -----     -------      ------        -----       ----- 
Total                  5,488    $341,424,511.24     100.00%       9.858%    $62,213      78.291%       88.37%      95.08%
==================     =====    ===============     ======        =====     =======      ======        =====       ===== 
</TABLE>


                                      S-38
<PAGE>

Fixed Rate Mortgage Loans

      Each Fixed Rate Mortgage  Loan was  originated or acquired by CIT Consumer
Finance on or after January 2, 1998. As of the Cut-off Date,  the latest date on
which any Fixed Rate  Mortgage  Loan  matures is May 10,  2028 and the  earliest
stated maturity date of any Fixed Rate Mortgage Loan is December 1, 2002.

      As of the  Cut-off  Date,  81.17% of the  Fixed  Rate  Mortgage  Loans (by
Principal Balance) were secured by first mortgages, and 18.83% 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 77.95%.

      As of the  Cut-off  Date,  9.99% of the  Fixed  Rate  Mortgage  Loans  (by
Principal  Balance as of the Cut-off Date) were secured by Mortgaged  Properties
located in California.  Otherwise, no more than 7.58% 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  0.34% 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-39
<PAGE>

                            Fixed Rate Mortgage Loans
                 Geographic Distribution of Mortgaged Properties

<TABLE>
<CAPTION>
                                             Percentage of                                                               
                                             Mortgage Pool                          Weighted     Percent of   Percent    
                                              by Aggregate                          Average         Full        of       
                                 Aggregate      Principal                           Original      Document-    Owner-    
                    Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
                 of 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            371    $ 28,974,761.98       9.99%       9.686%    $78,099     78.576%       80.74%      96.02%
Pennsylvania          403      22,000,394.55       7.58        9.259      54,592     76.985        95.81       97.05
Florida               374      21,411,578.94       7.38        9.813      57,250     77.623        92.80       91.20
Ohio                  367      19,858,290.43       6.85        9.849      54,110     77.760        91.75       91.87
Indiana               402      19,184,199.09       6.61        9.780      47,722     78.548        89.28       94.93
New York              247      16,640,202.58       5.74       10.507      67,369     76.349        89.51       86.78
New Jersey            230      14,183,257.04       4.89       10.840      61,666     77.108        86.09       95.23
North Carolina        235      13,640,547.22       4.70        9.417      58,045     78.580        94.87       96.91
Kentucky              262      13,053,105.13       4.50        9.661      49,821     77.749        93.58       98.58
Georgia               160      10,455,869.08       3.60        9.765      65,349     77.289        95.41       93.60
Nevada                142       8,794,544.18       3.03        9.557      61,933     79.448        86.43       96.10
Oklahoma              177       8,694,119.91       3.00        9.371      49,119     79.379        94.19       97.06
Michigan              150       8,591,457.30       2.96       11.209      57,276     78.533        91.41       97.11
Washington            116       7,836,772.71       2.70        9.545      67,558     79.427        82.50       94.49
Arizona               129       7,674,702.16       2.65        9.593      59,494     77.993        82.88       93.97
Oregon                 92       6,985,071.76       2.41        9.276      75,925     79.498        86.72       96.61
Illinois              108       6,399,604.62       2.21       10.226      59,256     78.529        91.95       93.25
Maryland               96       6,091,172.44       2.10        9.520      63,450     79.220        90.68       96.09
Missouri              112       5,687,081.47       1.96       10.091      50,778     76.663        96.02       96.24
Utah                   74       4,889,644.79       1.69        9.606      66,076     80.121        72.16       94.77
Wisconsin              82       4,509,407.16       1.55       11.090      54,993     77.944        92.35       97.23
Colorado               69       4,327,490.56       1.49        9.990      62,717     77.138        78.93       95.92
Virginia               63       4,237,901.71       1.46       10.413      67,268     77.918        92.96       91.52
Tennessee              72       4,023,898.67       1.39       10.523      55,887     78.668        95.25       96.31
Texas                  50       3,316,737.96       1.14       11.315      66,335     74.483        76.63       98.95
Delaware               52       3,153,322.10       1.09        9.518      60,641     77.484        96.64       97.07
Nebraska               51       2,616,678.00       0.90       10.380      51,307     77.456        90.48       93.12
Connecticut            24       2,313,663.50       0.80       10.354      96,403     77.437        99.07       82.14
South Carolina         31       1,852,115.78       0.64        9.882      59,746     77.556       100.00       95.89
West Virginia          29       1,459,745.29       0.50        9.862      50,336     81.606        96.87      100.00
Massachusetts          14       1,347,997.74       0.46       10.437      96,286     71.527        81.46      100.00
Iowa                   27       1,204,841.54       0.42       10.593      44,624     78.706       100.00       95.45
Louisiana              19         829,986.37       0.29       10.301      43,683     74.069       100.00      100.00
Idaho                  15         791,145.08       0.27        9.753      52,743     69.488        74.40      100.00
Minnesota              10         638,185.56       0.22       10.901      63,819     79.088        84.47      100.00
Kansas                 18         610,697.57       0.21        9.955      33,928     73.462       100.00      100.00
Montana                 6         572,120.66       0.20        9.707      95,353     87.820        66.77      100.00
Mississippi            11         475,490.91       0.16       11.044      43,226     76.748       100.00      100.00
New Mexico              4         223,380.11       0.08        8.945      55,845     87.757       100.00      100.00
Wyoming                 6         206,355.98       0.07        9.702      34,393     79.823       100.00      100.00
Rhode Island            3         148,151.22       0.05       11.235      49,384     89.512       100.00      100.00
District of Columbia    2          97,864.54       0.03        9.322      48,932     53.650       100.00      100.00
South Dakota            2          80,308.25       0.03        9.355      40,154     68.834       100.00      100.00
Vermont                 1          23,573.90       0.01       11.000      23,574     78.340       100.00      100.00
- ----------------    -----    ---------------     ------        -----     -------     ------        -----       ----- 
Total               4,908    $290,107,437.54     100.00%       9.898%    $59,109     77.954%       89.70%      94.76%
================    =====    ===============     ======        =====     =======     ======        =====       ===== 
</TABLE>


                                      S-40
<PAGE>

                            Fixed Rate Mortgage Loans
                   Distribution by Current Principal Balances

<TABLE>
<CAPTION>
                                                Percentage of                                                               
                                                Mortgage Pool                          Weighted     Percent of   Percent    
                                                 by Aggregate                          Average         Full        of       
                                    Aggregate      Principal                           Original      Document-    Owner-    
                       Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied   
                    of 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      28    $    259,266.75      0.09%        11.757%   $  9,260      79.502%      100.00%     100.00%
 $10,001 -  $20,000     502       7,907,580.20      2.73         11.082      15,752       73.347        94.59       95.30
 $20,001 -  $30,000     775      19,625,599.63      6.76         10.892      25,323       75.189        91.54       96.11
 $30,001 -  $40,000     752      26,710,018.98      9.21         10.749      35,519       76.261        93.67       92.57
 $40,001 -  $50,000     689      31,099,563.49     10.72         10.282      45,137       76.346        92.31       92.97
 $50,001 -  $60,000     503      27,611,344.13      9.52         10.158      54,893       77.277        91.29       93.62
 $60,001 -  $70,000     347      22,580,453.21      7.78          9.950      65,073       78.075        91.38       95.77
 $70,001 -  $80,000     301      22,505,194.63      7.76          9.600      74,768       79.444        93.09       95.57
 $80,001 -  $90,000     207      17,576,738.82      6.06          9.791      84,912       78.517        86.86       94.68
 $90,001 - $100,000     170      16,151,798.79      5.57          9.447      95,011       78.015        89.29       97.69
$100,001 - $120,000     232      25,417,287.37      8.76          9.636     109,557       79.523        89.40       94.83
$120,001 - $140,000     117      15,203,223.27      5.24          9.425     129,942       80.455        93.31       93.23
$140,001 - $160,000      98      14,628,120.22      5.04          9.432     149,267       78.125        76.42       97.99
$160,001 - $180,000      50       8,463,617.15      2.92          9.215     169,272       80.603        81.80       95.98
$180,001 - $200,000      38       7,282,875.49      2.51          9.487     191,655       80.412        81.45       97.40
$200,001 - $220,000      27       5,653,719.63      1.95          8.869     209,397       78.053        84.88       92.69
$220,001 - $240,000      19       4,345,550.54      1.50          8.956     228,713       80.440        89.34       94.82
$240,001 - $260,000      12       2,972,515.14      1.02          9.251     247,710       79.780        83.27      100.00
$260,001 - $280,000      10       2,692,628.60      0.93          9.037     269,263       82.940        79.58       90.02
$280,001 - $300,000       5       1,454,702.73      0.50          8.688     290,941       84.516       100.00      100.00
$300,001 - $320,000       5       1,524,637.31      0.53          8.829     304,927       73.504        59.83      100.00
$320,001 - $340,000       4       1,337,509.92      0.46          8.879     334,377       79.746       100.00      100.00
$340,001 - $360,000       3       1,055,545.53      0.36          8.902     351,849       79.560       100.00      100.00
$360,001 - $380,000       5       1,828,910.14      0.63          8.973     365,782       78.963        59.95       80.15
$380,001 - $400,000       4       1,568,719.79      0.54          8.541     392,180       76.434       100.00      100.00
Over $400,001             5       2,650,316.08      0.91          8.609     530,063       77.860       100.00       83.34
- -------------------   -----    ---------------    ------          -----    --------      ------        -----       ----- 
Total                 4,908    $290,107,437.54    100.00%         9.898%   $ 59,109      77.954%       89.70%      94.76%
===================   =====    ===============    ======          =====    ========      ======        =====       ===== 
</TABLE>


                                      S-41
<PAGE>

                            Fixed Rate Mortgage Loans
                     Distribution by Current Mortgage Rates
<TABLE>
<CAPTION>
                                                   Percentage of                                                             
                                                   Mortgage Pool                          Weighted     Percent of   Percent  
                                                    by Aggregate                          Average         Full        of     
                                       Aggregate      Principal                           Original      Document-    Owner-  
                          Number      Principal       Balance      Weighted    Average    Combined        ation     Occupied 
                       of 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>    
 6.501% - 7.000%             5    $    321,129.25       0.11%       6.990%     $ 64,226      66.279%      100.00%    100.00%
 7.001% - 7.500%           106      11,298,387.18       3.89        7.408       106,589      74.982        98.21      99.82
 7.501% - 8.000%           293      25,353,078.52       8.74        7.896        86,529      73.886        94.86      99.12
 8.001% - 8.500%           354      28,029,391.91       9.66        8.342        79,179      75.063        94.89      98.10
 8.501% - 9.000%           526      36,251,540.15      12.50        8.826        68,919      76.384        94.71      97.99
 9.001% - 9.500%           528      31,792,583.24      10.96        9.332        60,213      78.440        88.89      93.59
 9.501% -10.000%           685      45,531,237.28      15.69        9.819        66,469      79.933        89.41      89.99
10.001% -10.500%           461      24,799,592.00       8.55       10.349        53,795      77.699        83.02      92.50
10.501% -11.000%           566      28,847,432.35       9.94       10.835        50,967      78.333        80.34      92.61
11.001% -11.500%           313      13,884,065.23       4.79       11.323        44,358      78.579        84.08      95.40
11.501% -12.000%           339      14,813,046.57       5.11       11.848        43,696      81.326        84.78      93.18
12.001% -12.500%           202       8,628,494.40       2.97       12.347        42,715      81.551        90.68      93.49
12.501% -13.000%           209       8,200,231.35       2.83       12.799        39,236      82.811        91.16      96.29
13.001% -13.500%            71       3,061,065.63       1.06       13.316        43,114      77.708        90.31      94.77
13.501% -14.000%           137       4,916,150.01       1.69       13.898        35,884      85.935        92.75      98.11
14.001% -14.500%            45       1,913,792.21       0.66       14.211        42,529      76.861        96.71      82.16
14.501% -15.000%            25         929,630.86       0.32       14.807        37,185      80.084        97.44     100.00
15.001% -15.500%            32       1,047,366.32       0.36       15.361        32,730      85.232        94.53     100.00
15.501% -16.000%             4         176,275.02       0.06       15.752        44,069      68.615       100.00     100.00
16.001% -16.500%             3         105,466.85       0.04       16.339        35,156      53.227       100.00     100.00
16.501% -17.000%             2          76,563.49       0.03       16.950        38,282      60.136       100.00     100.00
17.001% -17.500%             2         130,917.72       0.05       17.385        65,459      65.000       100.00     100.00
- ----------------         -----    ---------------     ------        -----      --------      ------        -----      ----- 
Total                    4,908    $290,107,437.54     100.00%       9.898%     $ 59,109      77.954%       89.70%     94.76%
================         =====    ===============     ======        =====      ========      ======        =====      ===== 
</TABLE>


                                      S-42
<PAGE>

                            Fixed Rate Mortgage Loans
               Distribution by Remaining Months to Stated Maturity

<TABLE>
<CAPTION>
                                                 Percentage of                                                                 
                                                 Mortgage Pool                          Weighted     Percent of   Percent      
                                                  by Aggregate                          Average         Full        of         
                                     Aggregate      Principal                           Original      Document-    Owner-      
                       Number       Principal       Balance      Weighted    Average    Combined        ation     Occupied     
 Remaining Months   of 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>   
 49 -  60                  27    $    649,107.14      0.22%        9.743%   $ 24,041     61.002%        97.75%     96.71%
 61 -  72                   6         218,482.29      0.08         8.846      36,414      74.187        100.00     100.00
 73 -  84                  19         482,670.17      0.17         9.468      25,404      67.880        100.00      88.34
 85 -  96                   3         108,298.47      0.04         8.943      36,099      58.252        100.00     100.00
 97 - 108                   1          49,515.13      0.02        10.880      49,515      78.580          0.00     100.00
109 - 120                 280       8,781,554.94      3.03         9.900      31,363      69.766         95.21      97.37
133 - 144                   6         293,301.09      0.10         9.250      48,884      80.786        100.00     100.00
145 - 156                   3         122,426.26      0.04         8.841      40,809      67.593        100.00     100.00
157 - 168                   3         141,418.21      0.05         9.061      47,139      91.442        100.00     100.00
169 - 180               3,064     150,583,285.89     51.91        10.296      49,146      78.861         88.70      95.74
181 - 192                   1         146,623.65      0.05         7.490     146,624      77.090        100.00     100.00
217 - 228                   2         128,530.15      0.04        10.468      64,265      69.426        100.00     100.00
229 - 240                 358      21,461,194.20      7.40         9.653      59,947      76.902         89.98      97.79
289 - 300                  13       1,006,472.94      0.35         8.488      77,421      79.669        100.00     100.00
349 - 360               1,122     105,934,557.01     36.52         9.406      94,416      77.715         90.34      92.44
- -----------             -----    ---------------    ------         -----    --------      ------         -----      ----- 
Total                   4,908    $290,107,437.54    100.00%        9.898%   $ 59,109      77.954%        89.70%     94.76%
===========             =====    ===============    ======         =====    ========      ======         =====      ===== 
</TABLE>

                            Fixed Rate Mortgage Loans
                  Distribution by Number of Months of Seasoning
<TABLE>
<CAPTION>
                                             Percentage of                                                             
                                             Mortgage Pool                          Weighted     Percent of   Percent  
                                              by Aggregate                          Average         Full        of     
                                 Aggregate      Principal                           Original      Document-    Owner-  
                   Number       Principal       Balance      Weighted    Average    Combined        ation     Occupied 
Months of       of Mortgage      Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage 
Seasoning          Loans       Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans   
- ----------         -----     --------------      -----        ------     -------      -----         -----      -----   
<S>                <C>      <C>                  <C>          <C>        <C>         <C>            <C>        <C>   
   2-   3          1,383    $ 88,811,540.54      30.61%       9.538%     $64,217     77.275%        91.14%     92.88%
   4-   6          3,257     189,410,861.48      65.29        9.962       58,155     78.092         88.80      95.55
   7-  12            265      11,692,853.53       4.03       11.568       44,124     80.825         93.12      96.06
   13- 18              3         192,181.99       0.07       10.851       64,061     80.786        100.00     100.00
- -------------      -----    ---------------     ------        -----      -------     ------         -----      ----- 
Total              4,908    $290,107,437.54     100.00%       9.898%     $59,109     77.954%        89.70%     94.76%
=============      =====    ===============     ======        =====      =======     ======         =====      ===== 
</TABLE>


                                      S-43
<PAGE>

                            Fixed Rate Mortgage Loans
             Distribution by Original Combined Loan-to-Value Ratios
<TABLE>
<CAPTION>
                                                  Percentage of                                                              
                                                   Mortgage Pool                          Weighted     Percent of   Percent   
                                                    by Aggregate                          Average         Full        of      
                                       Aggregate      Principal                           Original      Document-    Owner-   
 Original Combined       Number       Principal       Balance      Weighted    Average    Combined        ation     Occupied  
   Loan-to-Value      of Mortgage      Balance      of Mortgage    Average     Current   Loan-to-Value   Mortgage   Mortgage  
      Ratios             Loans       Outstanding       Loans        Coupon     Balance      Ratio         Loans      Loans      
 -----------------       -----     ---------------     -----        ------     -------      -----         -----      -----    
<S>                        <C>     <C>                  <C>         <C>        <C>           <C>         <C>        <C>    
  5.01% -  10.00%            3     $     45,764.67      0.02%       8.418%     $15,255       8.614%      100.00%    100.00%
10.01%  -  15.00%           12          330,268.95      0.11        8.958       27,522      13.085        75.09     100.00
15.01%  -  20.00%           16          364,612.41      0.13       10.168       22,788      17.869        60.82      95.90
20.01%  -  25.00%           24          589,901.03      0.20        9.529       24,579      23.078        92.30      97.07
25.01%  -  30.00%           28          984,737.35      0.34        9.849       35,169      28.282        95.03      76.67
30.01%  -  35.00%           45        1,490,577.66      0.51        9.649       33,124      32.325        76.48      97.33
35.01%  -  40.00%           58        2,091,854.43      0.72        9.458       36,066      37.962        83.80      95.83
40.01%  -  45.00%           66        2,901,471.21      1.00        9.944       43,962      42.938        84.82      87.23
45.01%  -  50.00%           85        3,530,447.22      1.22        9.951       41,535      47.512        87.26      93.06
50.01%  -  55.00%           97        4,814,190.60      1.66        9.415       49,631      52.501        86.11      95.99
55.01%  -  60.00%          134        5,915,894.57      2.04        9.929       44,148      57.828        75.50      96.83
60.01%  -  65.00%          198       10,461,329.62      3.61       10.067       52,835      62.830        85.88      92.40
65.01%  -  70.00%          341       19,792,563.08      6.82       10.077       58,043      68.383        85.83      87.75
70.01%  -  75.00%          511       31,396,142.81     10.82        9.795       61,441      73.540        88.01      94.65
75.01%  -  80.00%        1,064       72,707,399.64     25.06        9.623       68,334      78.677        87.90      94.22
80.01%  -  85.00%        1,016       68,159,868.55     23.49        9.603       67,086      82.586        88.82      93.61
85.01%  -  90.00%          620       37,070,556.03     12.78        9.846       59,791      87.177        96.76      99.10
90.01%  -  95.00%          200       11,241,837.50      3.88       10.643       56,209      92.549        98.24     100.00
95.01%  - 100.00%          382       15,979,808.81      5.51       12.056       41,832      99.029       100.00      99.82
100.01% - 101.00%            8          238,211.40      0.08       12.554       29,776     100.136       100.00     100.00
- -----------------        -----     ---------------    ------        -----      -------      ------        -----      ----- 
Total                    4,908     $290,107,437.54    100.00%       9.898%     $59,109      77.954%       89.70%     94.76%
=================        =====     ===============    ======        =====      =======      ======        =====      ===== 
</TABLE>


                                      S-44
<PAGE>

                            Fixed Rate Mortgage Loans
                  Distribution by Original Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                Percentage 
                                                of Mortgage  
                                                   Pool                            Weighted                 Percent
                                               by Aggregate                         Average    Percent of     of
                                 Aggregate       Principal                          Original      Full       Owner-
      Original     Number of     Principal      Balance of     Weighted  Average    Combined  Documentation Occupied
   Loan-to-Value   Mortgage       Balance        Mortgage      Average   Current Loan-to-Value  Mortgage    Mortgage
       Ratios        Loans      Outstanding        Loans        Coupon   Balance     Ratio       Loans       Loans
  ---------------  ---------  --------------   ------------    -------- -------- ------------- ------------ --------
<S>                      <C>  <C>                   <C>         <C>     <C>          <C>          <C>        <C>    
   0.01% -  5.00%        8    $   126,883.74        0.04%       11.428% $ 15,860     82.725%      73.94%     100.00%
   5.01% - 10.00%      154      4,065,743.74        1.40        11.032    26,401     80.021       71.46       98.60
  10.01% - 15.00%      293      8,344,149.24        2.88        10.978    28,478     79.225       76.68       99.55
  15.01% - 20.00%      380     12,028,861.67        4.15        11.473    31,655     82.819       81.82       98.49
  20.01% - 25.00%      300     10,540,773.49        3.63        11.466    35,136     82.864       89.36       98.39
  25.01% - 30.00%      190      7,195,461.35        2.48        10.887    37,871     76.639       87.39       96.67
  30.01% - 35.00%      156      6,619,429.45        2.28        10.479    42,432     73.251       83.32       98.22
  35.01% - 40.00%      130      5,605,202.29        1.93        10.336    43,117     66.116       80.37       98.45
  40.01% - 45.00%      104      4,851,313.43        1.67        10.187    46,647     57.769       84.05       91.73
  45.01% - 50.00%      100      4,253,820.86        1.47        10.146    42,538     56.763       90.59       94.24
  50.01% - 55.00%      101      5,310,332.77        1.83         9.530    52,578     56.390       87.19       96.36
  55.01% - 60.00%      112      5,097,508.33        1.76         9.839    45,513     59.885       79.36       96.92
  60.01% - 65.00%      164      9,368,412.84        3.23        10.011    57,124     63.464       89.04       92.62
  65.01% - 70.00%      270     17,276,243.13        5.96        10.016    63,986     68.723       89.75       85.97
  70.01% - 75.00%      384     27,108,410.19        9.34         9.656    70,595     73.642       90.61       94.18
  75.01% - 80.00%      839     63,664,996.63       21.95         9.530    75,882     78.744       90.92       93.65
  80.01% - 85.00%      749     58,786,052.33       20.26         9.456    78,486     82.555       91.21       92.63
  85.01% - 90.00%      355     28,021,205.20        9.66         9.470    78,933     87.045       96.53       99.23
  90.01% - 95.00%       65      6,622,197.46        2.28         9.817   101,880     92.718       97.65      100.00
  95.01% -100.00%       54      5,220,439.40        1.80        10.342    96,675     99.124      100.00       99.45
  ---------------    -----   ---------------      ------        ------  --------     ------      ------      ------
  Total              4,908   $290,107,437.54      100.00%        9.898% $ 59,109     77.954%      89.70%      94.76%
  ===============    =====   ===============      ======        ======  ========     ======      ======      ======
</TABLE>


                                      S-45
<PAGE>

                            Fixed Rate Mortgage Loans
                       Distribution by Junior Lien Ratios

<TABLE>
<CAPTION>
                                                 Percentage                                                              
                                                 of Mortgage                                                         
                                                    Pool                            Weighted                 Percent 
                                                by Aggregate                         Average    Percent of     of    
                                  Aggregate       Principal                          Original      Full       Owner- 
                    Number of     Principal      Balance of     Weighted  Average    Combined  Documentation Occupied
    Junior Lien     Mortgage       Balance        Mortgage      Average   Current Loan-to-Value  Mortgage    Mortgage
       Ratio          Loans      Outstanding        Loans        Coupon   Balance     Ratio       Loans       Loans  
    -----------     ---------  --------------   ------------    -------- -------- ------------- ------------ --------
<S>                      <C>    <C>                 <C>        <C>       <C>         <C>         <C>         <C>    
    0.01% -  5.00%       1      $    17,510.31      0.03%      11.750%   $17,510     93.430%     100.00%     100.00%
    5.01% - 10.00%      63        1,567,490.00      2.87       11.133     24,881     82.577       68.88       98.42
   10.01% - 15.00%     208        5,649,226.53     10.34       11.265     27,160     85.683       78.55       99.43
   15.01% - 20.00%     313        9,477,472.68     17.35       11.640     30,279     87.392       85.21      100.00
   20.01% - 25.00%     290        9,727,150.83     17.81       11.634     33,542     87.368       84.42       99.18
   25.01% - 30.00%     186        7,116,090.36     13.03       11.385     38,259     84.707       87.09       97.11
   30.01% - 35.00%     139        5,049,480.20      9.25       10.798     36,327     81.933       85.65       99.00
   35.01% - 40.00%      93        4,071,335.01      7.45       10.851     43,778     83.571       85.79       97.35
   40.01% - 45.00%      74        3,434,349.23      6.29       10.557     46,410     81.061       76.29      100.00
   45.01% - 50.00%      52        2,313,552.16      4.24       10.806     44,491     77.795       69.07      100.00
   50.01% - 55.00%      33        1,473,869.39      2.70       10.268     44,663     77.617       82.70      100.00
   55.01% - 60.00%      21          755,211.13      1.38        9.942     35,962     70.229       87.66      100.00
   60.01% - 65.00%      19          741,577.17      1.36       10.076     39,030     75.319       82.06       97.32
   65.01% - 70.00%      12          464,664.62      0.85        9.888     38,722     75.029      100.00      100.00
   70.01% - 75.00%      16          892,004.92      1.63        9.957     55,750     62.188       55.75      100.00
   75.01% - 80.00%      11          431,208.05      0.79       10.492     39,201     64.065      100.00       92.92
   80.01% - 85.00%      11          600,217.24      1.10       10.032     54,565     67.107      100.00      100.00
   85.01% - 90.00%       7          405,211.31      0.74        9.791     57,887     70.013      100.00      100.00
   90.01% - 95.00%       4          322,951.45      0.59        8.986     80,738     58.712      100.00      100.00
   95.01% -100.00%       2          105,114.33      0.19        8.151     52,557     61.650      100.00      100.00
  ---------------    -----      --------------    ------       ------    -------     ------      ------      ------
  Total             1,555       $54,615,686.92    100.00%      11.125%   $35,123     83.193%      83.07%      98.99%
  ===============   =====       ==============    ======       ======    =======     ======      ======      ======
</TABLE>

                            Fixed Rate Mortgage Loans
                          Distribution by Property Type

<TABLE>
<CAPTION>
                                                Percentage                                                          
                                                of Mortgage                                                         
                                                   Pool                            Weighted                 Percent 
                                               by Aggregate                         Average    Percent of     of    
                                 Aggregate       Principal                          Original      Full       Owner- 
                   Number of     Principal      Balance of     Weighted  Average    Combined  Documentation Occupied
                   Mortgage       Balance        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          4,580   $267,679,972.57       92.27%       9.880%   $58,445     78.025%      89.73%      96.43%
2-4 Family             184     13,044,317.77        4.50       10.334     70,893     75.944       93.11       65.19
Condo                  139      9,199,334.74        3.17        9.793     66,182     78.779       83.86       88.80
Townhouse                5        183,812.46        0.06       10.216     36,762     75.899      100.00       56.86
- --------------       -----   ---------------      ------       ------    -------     ------      ------       -----
Total                4,908   $290,107,437.54      100.00%       9.898%   $59,109     77.954%      89.70%      94.76%
==============       =====   ===============      ======       ======    =======     ======      ======       =====
</TABLE>


                                      S-46
<PAGE>

                            Fixed Rate Mortgage Loans
                          Distribution by Loan Purpose
    
<TABLE>
<CAPTION>
                                                  Percentage                                                           
                                                  of Mortgage                                                          
                                                     Pool                            Weighted                 Percent  
                                                 by Aggregate                         Average    Percent of     of     
                                   Aggregate       Principal                          Original      Full       Owner-  
                     Number of     Principal      Balance of     Weighted  Average    Combined  Documentation Occupied 
                      Mortgage       Balance        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>   
  Refinance and/or   
    Cashout            4,589    $263,279,908.33      90.75%        9.884%  $57,372     77.721%      89.36%      94.75%
  Purchase               319      26,827,529.21       9.25        10.034    84,099     80.234       93.03       94.86
  ----------------    ------    ---------------     ------        ------   -------     ------       -----       -----
  Total                4,908    $290,107,437.54     100.00%        9.898%  $59,109     77.954%      89.70%      94.76%
  ================    ======    ===============     ======        ======   =======     ======       =====       =====
</TABLE>

                            Fixed Rate Mortgage Loans
                Occupancy Status Distribution by Occupancy Status

<TABLE>
<CAPTION>
                                               Percentage                                                           
                                               of Mortgage                                                          
                                                  Pool                            Weighted                 Percent  
                                              by Aggregate                         Average    Percent of     of     
                                Aggregate       Principal                          Original      Full       Owner-  
                  Number of     Principal      Balance of     Weighted  Average    Combined  Documentation Occupied 
     Occupancy     Mortgage       Balance        Mortgage      Average  Current Loan-to-Value  Mortgage    Mortgage
      Status        Loans      Outstanding        Loans        Coupon   Balance     Ratio       Loans       Loans   
     ---------    ---------  --------------   ------------    -------- -------- ------------- ------------ -------- 
<S>                 <C>     <C>                   <C>           <C>      <C>        <C>          <C>        <C>    
  Owner Occupied    4,647   $274,906,234.74       94.76%        9.873%   $59,158    78.198%      89.13%     100.00%
  Non-owner                                                   
    Occupied          261     15,201,202.80        5.24        10.347     58,242    73.528      100.00        0.00
  --------------    -----   ---------------      ------        ------    -------    ------      ------      ------
  Total             4,908   $290,107,437.54      100.00%        9.898%   $59,109    77.954%      89.70%      94.76%
  ==============    =====   ===============      ======        ======    =======    ======      ======      ======
</TABLE>

                            Fixed Rate Mortgage Loans
                          Distribution by Product Type

<TABLE>
<CAPTION>
                                               Percentage               
                                               of Mortgage               
                                                  Pool                             Weighted                 Percent  
                                              by Aggregate                          Average    Percent of     of     
                                Aggregate       Principal                           Original      Full       Owner-  
                  Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied 
                  Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value  Mortgage    Mortgage 
   Product Type     Loans      Outstanding        Loans       Coupon    Balance      Ratio       Loans       Loans   
   ------------   ---------  --------------   ------------   --------  --------  ------------- ------------ -------- 
<S>                  <C>     <C>                  <C>          <C>      <C>          <C>         <C>         <C>   
  Fixed - 30 Year    1,496   $128,677,377.95      44.36%       9.439%   $86,014      77.586%     90.37%      93.41%
  Fixed - 15 Year    2,426     94,047,748.72      32.42       10.252     38,767      77.692      88.42       97.45
  Fixed - Call         596     42,796,788.54      14.75        9.575     71,807      79.673      91.13       94.47
  Balloon - 15/30      390     24,585,522.33       8.47       11.505     63,040      77.889      88.56       92.06
  ---------------    -----   ---------------     ------       ------    -------      ------      -----       -----
  Total              4,908   $290,107,437.54     100.00%       9.898%   $59,109      77.954%     89.70%      94.76%
  ===============    =====   ===============     ======       ======    =======      ======      =====       =====
</TABLE>


                                      S-47
<PAGE>

Adjustable Rate Mortgage Loans

      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, 1998.

      As of the  Cut-off  Date,  the latest  date on which any  Adjustable  Rate
Mortgage  Loan matures is May 5, 2028 and the earliest  stated  maturity date of
any Adjustable Rate Mortgage Loan is January 6, 2013.

      As of the Cut-off Date,  98.19% of the Adjustable  Rate Mortgage Loans (by
Principal  Balance as of the Cut-off Date) were secured by first mortgages,  and
1.81% 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 80.20%.

      As of the Cut-off Date,  22.04% and 10.50% of the Adjustable Rate Mortgage
Loans (by  Principal  Balance as of the Cut-off  Date) were secured by Mortgaged
Properties located in Ohio and California, respectively. Otherwise, no more than
6.77% 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 1.09% 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.

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


                                      S-48
<PAGE>

                         Adjustable Rate Mortgage Loans
                 Geographic Distribution of Mortgaged Properties

<TABLE>
<CAPTION>
                                               Percentage                                                           
                                               of Mortgage                                                            
                                                  Pool                             Weighted                 Percent   
                                              by Aggregate                          Average    Percent of     of      
                                Aggregate       Principal                           Original      Full       Owner-   
                  Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied  
                  Mortgage       Balance        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               152     $11,307,863.11       22.04%       9.830%  $ 74,394      80.895%      88.54%      99.65%
  California          35       5,389,432.59       10.50        9.091    153,984      80.665       68.88       99.19
  Florida             44       3,475,511.77        6.77        9.309     78,989      76.649       83.42       97.74
  Illinois            39       3,313,189.76        6.46        9.824     84,954      79.901       75.90       96.89
  Arizona             33       2,994,755.51        5.84        9.652     90,750      81.526       72.47       89.11
  Michigan            31       2,926,738.03        5.70        9.851     94,411      82.579       87.58       98.02
  Indiana             42       2,665,382.06        5.19       10.409     63,461      79.355      100.00       97.97
  Utah                17       2,245,759.32        4.38        9.149    132,103      80.902       74.72      100.00
  Washington          15       2,005,897.26        3.91        9.181    133,726      82.422       51.30       91.00
  Wisconsin           26       1,790,219.80        3.49       10.700     68,855      75.921       86.91       98.20
  New Jersey          10       1,387,561.25        2.70        9.785    138,756      79.817       59.38       96.40
  Oregon              10       1,217,863.57        2.37        9.399    121,786      79.122       60.37      100.00
  Missouri            19       1,027,607.56        2.00        9.980     54,085      80.112       79.46       97.25
  Iowa                14       1,021,380.27        1.99       10.063     72,956      80.756       91.38       94.56
  Pennsylvania        12       1,006,897.99        1.96        9.379     83,908      79.964       60.63       96.62
  Nevada               7         922,553.35        1.80        8.863    131,793      80.533       97.13       83.87
  Tennessee           12         762,260.30        1.49       10.170     63,522      79.355      100.00       95.88
  Maryland             7         691,233.66        1.35        9.058     98,748      78.811      100.00       95.56
  Oklahoma             3         645,183.02        1.26        7.969    215,061      81.575       54.76      100.00
  West Virginia       11         633,991.80        1.24        9.836     57,636      77.735       97.57      100.00
  New York             5         593,021.79        1.16        9.658    118,604      81.612       83.81      100.00
  Kentucky             9         564,823.10        1.10        9.427     62,758      78.834      100.00      100.00
  Colorado             2         483,311.54        0.94        9.529    241,656      79.460      100.00      100.00
  Minnesota            6         436,529.80        0.85        9.510     72,755      82.631      100.00      100.00
  Connecticut          3         293,678.74        0.57       10.207     97,893      70.872      100.00        0.00
  North Carolina       3         259,621.70        0.51        9.831     86,541      82.139      100.00      100.00
  Louisiana            2         219,516.20        0.43        9.247    109,758      78.192       24.23      100.00
  Virginia             1         203,923.86        0.40        8.750    203,924      93.910      100.00      100.00
  Nebraska             2         166,628.50        0.32        9.666     83,314      74.573      100.00      100.00
  South Carolina       1         157,459.75        0.31       10.250    157,460      75.000        0.00      100.00
  Delaware             1         144,744.33        0.28        8.500    144,744      80.560      100.00      100.00
  Georgia              2         143,215.24        0.28       10.752     71,608      81.465      100.00      100.00
  Idaho                1          74,710.21        0.15        8.880     74,710      78.820      100.00      100.00
  Rhode Island         1          71,385.95        0.14        8.700     71,386      85.000      100.00      100.00
  Kansas               1          47,954.87        0.09       11.350     47,955      76.620      100.00      100.00
  Texas                1          25,266.14        0.05       11.990     25,266      77.000      100.00      100.00
  --------------     ---     --------------      ------       ------   --------      ------      ------      ------
  Total              580     $51,317,073.70      100.00%       9.637%  $ 88,478      80.197%      80.88%      96.90%
  ==============     ===     ==============      ======       ======   ========      ======      ======      =======
</TABLE>


                                      S-49
<PAGE>

                         Adjustable Rate Mortgage Loans
                   Distribution by Current Principal Balances

<TABLE>
<CAPTION>
                                                Percentage                                                           
                                                of Mortgage                                                          
                                                   Pool                             Weighted                 Percent    
                                               by Aggregate                          Average    Percent of     of       
                                 Aggregate       Principal                           Original      Full       Owner-    
                   Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied   
                   Mortgage       Balance        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      1     $     9,757.88       0.02%        9.240%   $  9,758     77.370%     100.00%     100.00%
 $10,001 - $20,000     11         181,750.62       0.35        10.138      16,523     68.247       81.67      100.00
 $20,001 - $30,000     22         591,496.96       1.15        10.848      26,886     70.575       86.31       86.62
 $30,001 - $40,000     46       1,615,574.96       3.15        10.554      35,121     75.388       91.39       85.79
 $40,001 - $50,000     70       3,219,936.70       6.27        10.323      45,999     74.255       91.23       94.07
 $50,001 - $60,000     73       4,033,155.44       7.86        10.178      55,249     77.153       95.65       94.49
 $60,001 - $70,000     58       3,732,694.61       7.27         9.902      64,357     79.855       87.70      100.00
 $70,001 - $80,000     68       5,122,763.67       9.98         9.762      75,335     79.746       89.77       95.62
 $80,001 - $90,000     38       3,221,795.68       6.28         9.643      84,784     80.947       94.60       92.19
 $90,001 -$100,000     29       2,780,699.59       5.42         9.641      95,886     80.990       86.17      100.00
$100,001 -$120,000     51       5,583,747.01      10.88         9.694     109,485     80.333       84.11       96.24
$120,001 -$140,000     30       3,876,039.86       7.55         9.807     129,201     80.386       72.62      100.00
$140,001 -$160,000     20       2,966,870.77       5.78         9.516     148,344     82.974       70.02      100.00
$160,001 -$180,000     13       2,225,777.88       4.34         9.130     171,214     85.146       85.20      100.00
$180,001 -$200,000     17       3,240,944.49       6.32         9.308     190,644     81.677       88.61       94.43
$200,001 -$220,000      6       1,259,096.77       2.45         8.991     209,849     87.552       83.53      100.00
$220,001 -$240,000      5       1,160,516.48       2.26         8.771     232,103     82.289       39.84      100.00
$240,001 -$260,000      4       1,000,820.90       1.95         8.786     250,205     84.509       49.69      100.00
$260,001 -$280,000      4       1,074,676.42       2.09         9.328     268,669     82.970       24.88      100.00
$280,001 -$300,000     10       2,904,192.02       5.66         8.633     290,419     80.003       49.93      100.00
$300,001 -$320,000      1         307,804.76       0.60         8.380     307,805     80.000      100.00      100.00
$340,001 -$360,000      1         351,211.84       0.68        10.240     351,212     72.550        0.00      100.00
$380,001 -$400,000      1         398,827.03       0.78         8.650     398,827     85.400      100.00      100.00
Over $400,001           1         456,921.36       0.89         8.990     456,921     86.240      100.00      100.00
- ------------------    ---     --------------     ------        ------    --------     ------      ------      ------
Total                 580     $51,317,073.70     100.00%        9.637%   $ 88,478     80.197%      80.88%      96.90%
==================    ===     ==============     ======        ======    ========     ======      ======      ======
</TABLE>


                                      S-50
<PAGE>

                         Adjustable Rate Mortgage Loans
                     Distribution by Current Mortgage Rates

<TABLE>
<CAPTION>
                                                  Percentage                                                           
                                                  of Mortgage                                                          
                                                     Pool                             Weighted                 Percent 
                                                 by Aggregate                          Average    Percent of     of    
                                   Aggregate       Principal                           Original      Full       Owner- 
                     Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
                     Mortgage       Balance        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>    
   7.001% -  7.500%       6     $   700,079.44        1.36%       7.410%  $116,680      79.092%      58.31%     100.00%
   7.501% -  8.000%      13       1,660,669.88        3.24        7.832    127,744      82.057       98.27      100.00
   8.001% -  8.500%      41       5,093,655.88        9.93        8.394    124,236      80.371       75.17       98.35
   8.501% -  9.000%      83      10,198,084.40       19.87        8.854    122,868      81.957       79.58       97.11
   9.001% -  9.500%      76       7,297,869.85       14.22        9.341     96,025      81.582       81.48       96.98
   9.501% - 10.000%     119      10,357,114.52       20.18        9.809     87,035      81.019       75.59       97.98
  10.001% - 10.500%      97       7,283,492.86       14.19       10.336     75,088      79.472       77.87       95.71
  10.501% - 11.000%      71       4,352,755.59        8.48       10.809     61,306      77.096       91.83       91.65
  11.001% - 11.500%      33       2,165,721.15        4.22       11.315     65,628      78.261       91.18       96.71
  11.501% - 12.000%      28       1,605,376.65        3.13       11.779     57,335      75.076       93.49      100.00
  12.001% - 12.500%       3         161,980.80        0.32       12.412     53,994      76.160      100.00      100.00
  12.501% - 13.000%       7         323,057.12        0.63       12.853     46,151      64.751      100.00       90.04
  13.001% - 13.500%       1          31,414.31        0.06       13.240     31,414      55.260      100.00      100.00
  13.501% - 14.000%       2          85,801.25        0.17       13.895     42,901      55.400      100.00      100.00
  -----------------     ---     --------------      ------       ------   --------      ------      ------      ------
  Total                 580     $51,317,073.70      100.00%       9.637%  $ 88,478      80.197%      80.88%      96.90%
  =================     ===     ==============      ======       ======   ========      ======      ======      ======
</TABLE>

                         Adjustable Rate Mortgage Loans
                          Distribution by Gross Margins

<TABLE>
<CAPTION>
                                                 Percentage                                                           
                                                 of Mortgage                                                          
                                                    Pool                             Weighted                 Percent 
                                                by Aggregate                          Average    Percent of     of    
                                  Aggregate       Principal                           Original      Full       Owner- 
                    Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
                    Mortgage       Balance        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>    
 3.501% - 4.000%         1      $   53,193.83        0.10%       7.050%  $ 53,194      72.540%     100.00%    100.00%
 4.001% - 4.500%        14       1,192,396.72        2.32        8.771     85,171      80.879       82.61      82.87
 4.501% - 5.000%        25       2,953,406.04        5.76        8.706    118,136      80.267       88.70     100.00
 5.001% - 5.500%       138      16,647,582.19       32.44        9.134    120,635      81.530       73.24      96.64
 5.501% - 6.000%       117      10,226,232.70       19.93        9.555     87,404      79.977       69.93      98.96
 6.001% - 6.500%        67       5,473,732.92       10.67        9.944     81,698      81.545       85.58      96.89
 6.501% - 7.000%       108       7,700,060.99       15.00       10.323     71,297      79.147       94.33      94.89
 7.001% - 7.500%        77       5,048,827.68        9.84       10.287     65,569      77.490       89.85      98.11
 7.501% - 8.000%        22       1,336,764.50        2.60       10.881     60,762      78.516      100.00      97.96
 8.001% - 8.500%         5         353,176.50        0.69       12.030     70,635      76.400      100.00     100.00
 8.501% - 9.000%         3         170,674.61        0.33       10.849     56,892      77.096      100.00      81.15
 9.001% - 9.500%         3         161,025.02        0.31       10.604     53,675      67.492      100.00     100.00
 ---------------       ---     --------------      ------       ------   --------      ------      ------     ------
 Total                 580     $51,317,073.70      100.00%       9.637%  $ 88,478      80.197%      80.88%     96.90%
 ===============       ===     ==============      ======       ======   ========      ======      ======     ======
</TABLE>


                                      S-51
<PAGE>

                         Adjustable Rate Mortgage Loans
                     Distribution by Maximum Mortgage Rates



<TABLE>
<CAPTION>
                                                  Percentage                                                           
                                                  of Mortgage                                                          
                                                     Pool                             Weighted                  Percent 
                                                 by Aggregate                          Average     Percent of     of    
                                   Aggregate       Principal                           Original       Full       Owner- 
                      Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
      Maximum         Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage
   Mortgage Rate       Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans  
  ---------------    ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                       <C>    <C>                  <C>        <C>       <C>          <C>           <C>       <C>    
 10.501% - 11.000%        1      $  239,306.62        0.47%      10.000%   $239,307     79.990%       0.00%     100.00%
 11.001% - 11.500%        1         291,882.12        0.57        7.500     291,882     76.990        0.00      100.00
 11.501% - 12.000%        2         114,579.79        0.22        7.675      57,290     81.983       74.95      100.00
 12.501% - 13.000%        2         353,227.14        0.69        8.685     176,614     85.369       75.71      100.00
 13.001% - 13.500%        5         380,906.39        0.74        7.920      76,181     79.184      100.00      100.00
 13.501% - 14.000%       14       1,606,116.72        3.13        8.149     114,723     80.685      100.00      100.00
 14.001% - 14.500%       34       4,401,951.25        8.58        8.528     129,469     81.439       77.25       96.12
 14.501% - 15.000%       76       9,379,654.94       18.28        8.985     123,417     81.792       80.17       97.41
 15.001% - 15.500%       80       7,763,462.99       15.13        9.253      97,043     82.116       73.71       97.13
 15.501% - 16.000%      115       9,706,952.94       18.92        9.729      84,408     81.299       78.82       97.53
 16.001% - 16.500%       91       6,643,582.26       12.95       10.224      73,006     78.340       79.69       95.89
 16.501% - 17.000%       74       4,837,638.07        9.43       10.459      65,373     77.368       90.37       97.40
 17.001% - 17.500%       34       2,418,380.77        4.71       11.075      71,129     79.092       93.75       98.35
 17.501% - 18.000%       32       2,081,869.77        4.06       11.128      65,058     74.533       88.50       89.93
 18.001% - 18.500%        5         308,680.79        0.60       11.486      61,736     80.563      100.00       89.81
 18.501% - 19.000%        7         413,326.67        0.81       12.342      59,047     73.212      100.00       92.22
 19.001% - 19.500%        2          68,999.78        0.13       12.630      34,500     68.736      100.00      100.00
 19.501% - 20.000%        3         159,828.87        0.31       13.183      53,276     57.214      100.00      100.00
 20.501% - 21.000%        2         146,725.82        0.29       11.612      73,363     82.081      100.00      100.00
 -----------------      ---     --------------      ------       ------   ---------     ------      ------      ------
 Total                  580     $51,317,073.70      100.00%       9.637%  $  88,478     80.197%      80.88%      96.90%
 =================      ===     ==============      ======       ======   =========     ======      ======      ======
</TABLE>


                                      S-52
<PAGE>

                         Adjustable Rate Mortgage Loans
                  Distribution by Month of Next Adjustment Date

<TABLE>
<CAPTION>
                                                  Percentage                                                            
                                                  of Mortgage                                                           
                                                     Pool                             Weighted                  Percent 
                                                 by Aggregate                          Average     Percent of     of    
                                   Aggregate       Principal                           Original       Full       Owner- 
                      Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
    Month of Next     Mortgage       Balance        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>   
  August 1998             9     $   819,991.06       1.60%        9.430%  $  91,110     82.554%      100.00%      92.94%
  September 1998          8         651,382.66       1.27         9.677      81,423     81.289       100.00      100.00
  October 1998            3         230,382.31       0.45         9.098      76,794     81.512       100.00      100.00
  November 1998           2         148,478.36       0.29         9.240      74,239     76.594       100.00      100.00
  December 1998           7         661,290.06       1.29         8.497      94,470     74.719       48.38       100.00
  January 1999           11       1,015,467.86       1.98         9.386      92,315     78.822       70.20       100.00
  February 1999          17       1,311,740.96       2.56         9.073      77,161     80.709       86.55       100.00
  March 1999              9         621,173.46       1.21         8.833      69,019     79.868       84.22       100.00
  April 1999              4         338,365.79       0.66         8.842      84,591     87.702       71.46       100.00
  May 1999                2         154,538.38       0.30        10.035      77,269     72.123       100.00      100.00
  September 1999          1          31,414.31       0.06        13.240      31,414     55.260       100.00      100.00
  October 1999            1          87,561.04       0.17        10.800      87,561     86.030       100.00      100.00
  November 1999          14       1,031,318.50       2.01        10.166      73,666     79.977       73.02       100.00
  December 1999          35       2,293,350.80       4.47        10.321      65,524     79.245       91.35       100.00
  January 2000           86       6,533,295.16      12.73         9.836      75,969     79.875       84.32        95.39
  February 2000         104       9,579,107.19      18.67         9.753      92,107     79.966       77.92        97.57
  March 2000            106       9,890,266.39      19.27         9.618      93,304     80.189       86.50        97.08
  April 2000             88       7,694,542.99      14.99         9.696      87,438     81.546       82.27        96.93
  May 2000               19       1,749,725.92       3.41         9.389      92,091     76.770       64.29        77.69
  December 2000           1          42,378.76       0.08        10.990      42,379     85.000       100.00      100.00
  January 2001            8         890,328.57       1.73         9.575     111,291     77.095       76.84       100.00
  February 2001          17       1,676,891.42       3.27         9.693      98,641     79.519       83.52       100.00
  March 2001             20       2,500,438.62       4.87         9.081     125,022     80.397       56.81        96.77
  April 2001              8       1,363,643.13       2.66         9.261     170,455     85.151       78.56       100.00
  --------------        ---     --------------     ------        ------   ---------     ------       -----       ------ 
  Total                 580     $51,317,073.70     100.00%        9.637%  $  88,478     80.197%      80.88%       96.90%
  ==============        ===     ==============     ======        ======   =========     ======       =====       ======
</TABLE>


                                      S-53
<PAGE>

                         Adjustable Rate Mortgage Loans
               Distribution by Remaining Months to Stated Maturity

<TABLE>
<CAPTION>
                                                 Percentage                                                            
                                                 of Mortgage                                                           
                                                    Pool                             Weighted                  Percent 
                                                by Aggregate                          Average     Percent of     of    
                                  Aggregate       Principal                           Original       Full       Owner- 
  Remaining Months   Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
      to Stated      Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage
      Maturity        Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans  
  ----------------  ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                      <C>   <C>                   <C>         <C>      <C>          <C>          <C>         <C>    
      109 - 120          3     $   137,070.08        0.27%       9.784%   $45,690      79.897%      100.00%     100.00%
      169 - 180         70       4,143,188.48        8.07       10.152     59,188      80.164        86.56       99.32
      229 - 240          5         226,411.20        0.44       10.231     45,282      79.907        88.62      100.00
      289 - 300          1          60,121.05        0.12        9.350     60,121      67.630       100.00      100.00
      349 - 360        501      46,750,282.89       91.10        9.588     93,314      80.219        80.26       96.66
  -------------        ---     --------------      ------       ------    -------      ------       ------      ------
  Total                580     $51,317,073.70      100.00%       9.637%   $88,478      80.197%       80.88%      96.90%
  =============        ===     ==============      ======       ======    =======      ======       ======      ======
</TABLE>

                         Adjustable Rate Mortgage Loans
                  Distribution by Number of Months of Seasoning

<TABLE>
<CAPTION>
                                                Percentage                                                            
                                                of Mortgage                                                           
                                                   Pool                             Weighted                  Percent 
                                               by Aggregate                          Average     Percent of     of    
                                 Aggregate       Principal                           Original       Full       Owner- 
                    Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
      Months of     Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage
      Seasoning      Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans  
     -----------   ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                   <C>     <C>                  <C>          <C>      <C>          <C>          <C>          <C>   
        2 -3          129     $11,864,755.94       23.12%       9.578%   $91,975      81.368%      79.95%       94.46%
        4 -6          415      36,988,677.71       72.08        9.615     89,129      80.025       80.35        97.48
        7 -12          36       2,463,640.05        4.80       10.244     68,434      77.147       93.41       100.00
  --------------      ---     --------------      ------       ------    -------      ------       -----       ------
  Total               580     $51,317,073.70      100.00%       9.637%   $88,478      80.197%      80.88%       96.90%
  ==============      ===     ==============      ======       ======    =======      ======       =====       ======
</TABLE>


                                      S-54
<PAGE>

                         Adjustable Rate Mortgage Loans
             Distribution by Original Combined Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                 Percentage                                                            
                                                 of Mortgage                                                           
                                                    Pool                             Weighted                  Percent 
                                                by Aggregate                          Average     Percent of     of    
      Original                    Aggregate       Principal                           Original       Full       Owner- 
      Combined       Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
    Loan-to-Value    Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage
       Ratios         Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans  
    -------------   ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                     <C>    <C>                   <C>         <C>     <C>           <C>           <C>        <C>    
  20.01%  -  25.00%     2      $    87,541.58        0.17%       9.006%  $ 43,771      22.644%       43.49%     100.00%
  25.01%  -  30.00%     1           16,791.73        0.03       10.950     16,792      29.470       100.00      100.00
  30.01%  -  35.00%     2          120,569.67        0.23        9.610     60,285      33.590       100.00      100.00
  35.01%  -  40.00%     1           52,960.01        0.10        9.200     52,960      35.570       100.00      100.00
  40.01%  -  45.00%     1           49,920.74        0.10       10.870     49,921      43.480       100.00        0.00
  45.01%  -  50.00%     4          167,493.07        0.33       12.518     41,873      47.949       100.00      100.00
  50.01%  -  55.00%     8          432,122.97        0.84       10.300     54,015      53.384        37.74      100.00
  55.01%  -  60.00%    12          526,706.35        1.03       10.505     43,892      58.189        87.01      100.00
  60.01%  -  65.00%    15          808,290.07        1.58        9.791     53,886      63.356        76.78       96.02
  65.01%  -  70.00%    42        2,750,378.51        5.36       10.246     65,485      68.269        74.77       76.30
  70.01%  -  75.00%    60        4,816,716.61        9.39       10.034     80,279      73.749        79.64       93.45
  75.01%  -  80.00%   172       15,683,916.13       30.56        9.662     91,186      79.035        75.08       97.16
  80.01%  -  85.00%   136       12,163,570.62       23.70        9.419     89,438      82.650        84.11       99.24
  85.01%  -  90.00%    93       10,714,106.41       20.88        9.459    115,205      87.109        83.95      100.00
  90.01%  -  95.00%    29        2,768,617.46        5.40        9.368     95,470      92.300       100.00      100.00
  95.01%  - 100.00%     2          157,371.77        0.31        9.309     78,686      96.708       100.00      100.00
  -----------------   ---      --------------      ------       ------   --------      ------       ------      ------
  Total               580      $51,317,073.70      100.00%       9.637%  $ 88,478      80.197%       80.88%      96.90%
  =================   ===      ==============      ======       ======   ========      ======       ======      ======
</TABLE>


                                      S-55
<PAGE>

                         Adjustable Rate Mortgage Loans
                  Distribution by Original Loan-to-Value Ratios

<TABLE>
<CAPTION>
                                                  Percentage                                                            
                                                  of Mortgage                                                           
                                                     Pool                             Weighted                  Percent 
                                                 by Aggregate                          Average     Percent of     of    
                                   Aggregate       Principal                           Original       Full       Owner- 
      Original        Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
    Loan-to-Value     Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage
       Ratios          Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans  
   --------------    ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                       <C>   <C>                   <C>          <C>    <C>           <C>          <C>         <C>    
   0.01%  -   5.00%       1     $    19,256.50        0.04%        9.880% $ 19,257      84.950%      100.00%     100.00%
   5.01%  -  10.00%       5         132,340.07        0.26        10.134    26,468      73.211        76.75      100.00
  10.01%  -  15.00%       4         253,385.36        0.49        10.423    63,346      86.675       100.00      100.00
  15.01%  -  20.00%       6         284,552.61        0.55         9.818    47,425      76.042        93.72      100.00
  20.01%  -  25.00%       3         148,595.99        0.29         9.616    49,532      49.970        66.71      100.00
  25.01%  -  30.00%       3         167,537.91        0.33        10.812    55,846      79.835        65.20      100.00
  30.01%  -  35.00%       3         145,835.81        0.28        10.022    48,612      41.111       100.00      100.00
  35.01%  -  40.00%       1          52,960.01        0.10         9.200    52,960      35.570       100.00      100.00
  40.01%  -  45.00%       1          49,920.74        0.10        10.870    49,921      43.480       100.00        0.00
  45.01%  -  50.00%       4         167,493.07        0.33        12.518    41,873      47.949       100.00      100.00
  50.01%  -  55.00%       8         432,122.97        0.84        10.300    54,015      53.384        37.74      100.00
  55.01%  -  60.00%      11         509,700.30        0.99        10.517    46,336      58.140        86.58      100.00
  60.01%  -  65.00%      12         718,285.81        1.40         9.726    59,857      63.664        78.15       95.52
  65.01%  -  70.00%      41       2,650,493.57        5.16        10.298    64,646      68.213        73.82       75.41
  70.01%  -  75.00%      60       4,816,716.61        9.39        10.034    80,279      73.749        79.64       93.45
  75.01%  -  80.00%     168      15,619,052.98       30.44         9.657    92,971      79.039        75.09       97.14
  80.01%  -  85.00%     131      11,936,456.90       23.26         9.406    91,118      82.682        84.29       99.22
  85.01%  -  90.00%      89      10,369,918.87       20.21         9.420   116,516      87.038        83.42      100.00
  90.01%  -  95.00%      27       2,685,075.85        5.23         9.328    99,447      92.359       100.00      100.00
  95.01%  - 100.00%       2         157,371.77        0.31         9.309    78,686      96.708       100.00      100.00
  -----------------     ---     --------------      ------        ------  --------      ------       ------      ------
  Total                 580     $51,317,073.70      100.00%        9.637% $ 88,478      80.197%       80.88%      96.90%
  =================     ===     ==============      ======        ======  ========      ======       ======      ======
</TABLE>


                                      S-56
<PAGE>

                         Adjustable Rate Mortgage Loans
                       Distribution by Junior Lien Ratios

<TABLE>
<CAPTION>
                                                  Percentage                                                                    
                                                  of Mortgage                                                           
                                                     Pool                             Weighted                  Percent 
                                                 by Aggregate                          Average     Percent of     of    
                                   Aggregate       Principal                           Original       Full       Owner- 
                      Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
                      Mortgage       Balance        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%         1       $ 19,256.50         2.08%        9.880%  $19,257      84.950%      100.00%     100.00%
  10.01% - 15.00%         5        166,173.88        17.93        10.131    33,235      76.702        81.48      100.00
  15.01% - 20.00%         6        327,102.36        35.30        10.476    54,517      87.390       100.00      100.00
  20.01% - 25.00%         2        117,768.27        12.71         9.106    58,884      71.190        84.81      100.00
  25.01% - 30.00%         3        171,741.16        18.53        10.747    57,247      85.885       100.00      100.00
  30.01% - 35.00%         2         99,292.96        10.72        10.226    49,646      71.982        41.29      100.00
  40.01% - 45.00%         1         25,266.14         2.73        11.990    25,266      77.000       100.00      100.00
  ---------------        --       -----------       ------        ------   -------      ------       ------      ------
  Total                  20       $926,601.27       100.00%       10.293%  $46,330      81.150%       88.46%     100.00%
  ===============        ==       ===========       ======        ======   =======      ======       ======      ======
</TABLE>

                         Adjustable Rate Mortgage Loans
                          Distribution by Property Type

<TABLE>
<CAPTION>
                                                 Percentage                                                             
                                                 of Mortgage                                                            
                                                    Pool                             Weighted                  Percent  
                                                by Aggregate                          Average     Percent of     of     
                                  Aggregate       Principal                           Original       Full       Owner-  
                     Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied 
                     Mortgage       Balance        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          534     $47,784,829.86       93.12%       9.624%   $89,485      80.165%      81.21%       97.81%
  Condo                 22       1,810,633.32        3.53        9.635     82,302      84.197       79.20        87.13
  2-4 Family            24       1,721,610.52        3.35        9.986     71,734      76.884       73.65        82.18
  -------------        ---     --------------      ------        -----    -------      ------       -----        -----
  Total                580     $51,317,073.70      100.00%       9.637%   $88,478      80.197%      80.88%       96.90%
  =============        ===     ==============      ======        =====    =======      ======       =====        =====
</TABLE>


                                      S-57
<PAGE>

                         Adjustable Rate Mortgage Loans
                          Distribution by Loan Purpose

<TABLE>
<CAPTION>
                                                  Percentage                                                            
                                                  of Mortgage                                                           
                                                     Pool                             Weighted                  Percent 
                                                 by Aggregate                          Average     Percent of     of    
                                   Aggregate       Principal                           Original       Full       Owner- 
                      Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
                      Mortgage       Balance        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>   
  Refinance and/or
    Cashout             459     $40,060,530.16       78.06%       9.611%   $87,278      79.740%      78.20%      97.59%
  Purchase              121      11,256,543.54       21.94        9.728     93,029      81.825       90.44       94.48
  ----------------      ---     --------------      ------        -----    -------      ------       -----       -----
  Total                 580     $51,317,073.70      100.00%       9.637%   $88,478      80.197%      80.88%      96.90%
  ================      ===     ==============      ======        =====    =======      ======       =====       =====
</TABLE>

                         Adjustable Rate Mortgage Loans
                        Distribution by Occupancy Status

<TABLE>
<CAPTION>
                                                Percentage                                                            
                                                of Mortgage                                                           
                                                   Pool                             Weighted                  Percent 
                                               by Aggregate                          Average     Percent of     of    
                                 Aggregate       Principal                           Original       Full       Owner- 
                    Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied
                    Mortgage       Balance        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      553     $49,728,781.74      96.90%       9.626%   $89,925       80.449%      80.27%     100.00%
  Non-owner                                                            
    Occupied           27       1,588,291.96       3.10        9.983     58,826       72.322      100.00        0.00
  --------------      ---     --------------     ------        -----    -------       ------      ------      ------
  Total               580     $51,317,073.70     100.00%       9.637%   $88,478       80.197%      80.88%      96.90%
  ==============      ===     ==============     ======        =====    =======       ======      ======      ======
</TABLE>


                                      S-58
<PAGE>

                         Adjustable Rate Mortgage Loans
                          Distribution by Product Type

<TABLE>
<CAPTION>
                                                         Percentage                                                             
                                                         of Mortgage                                                            
                                                            Pool                             Weighted                  Percent  
                                                        by Aggregate                          Average     Percent of     of     
                                          Aggregate       Principal                           Original       Full       Owner-  
                             Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied 
                             Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage 
       Product Type           Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans   
  ---------------------      ---------  --------------   ------------   --------  --------  ------------- ------------ --------- 
<S>                            <C>     <C>                  <C>           <C>     <C>          <C>          <C>         <C>   
  ARM - 2 Year/1 Year          243     $22,904,337.70       44.63%        9.507%  $ 94,257     81.124%      77.69%      96.18%
  ARM - 2 Year/6 Month         175      13,451,534.48       26.21        10.093     76,866     78.464       88.35       95.93
  ARM - 3 Year/1 Year           50       6,278,383.10       12.23         9.314    125,568     80.621       70.88       98.71
  ARM - 1 Year                  36       2,615,379.14        5.10         9.065     72,649     78.846       75.24      100.00
  ARM - 2 Year/1 Year Call      36       2,534,710.12        4.94        10.193     70,409     79.957       89.59       98.89
  ARM - 6 Month                 23       1,932,459.51        3.77         9.426     84,020     81.498      100.00       97.00
  ARM - 1 Year/6 Month           7         923,192.72        1.80         9.016    131,885     78.944       70.66      100.00
  ARM - 1 Year Call              6         481,779.53        0.94         9.001     80,297     82.950       79.95      100.00
  ARM - 3 Year/1 Year Call       2         126,422.89        0.25        10.966     63,211     86.428      100.00      100.00
  ARM - 3 Year/6 Month           2          68,874.51        0.13        10.371     34,437     81.769       61.53      100.00
  ------------------------     ---     --------------      ------        ------   --------     ------      ------      ------
  Total                        580     $51,317,073.70      100.00%        9.637%  $ 88,478     80.197%      80.88%      96.90%
  ========================     ===     ==============      ======        ======   ========     ======      ======      ======
</TABLE>

                         Adjustable Rate Mortgage Loans
                           Distribution by Index Type

<TABLE>
<CAPTION>
                                                 Percentage                                                             
                                                 of Mortgage                                                            
                                                    Pool                             Weighted                  Percent  
                                                by Aggregate                          Average     Percent of     of     
                                  Aggregate       Principal                           Original       Full       Owner-  
                     Number of     Principal      Balance of    Weighted   Average     Combined  Documentation Occupied 
                     Mortgage       Balance        Mortgage     Average   Current   Loan-to-Value   Mortgage   Mortgage 
   Index Type          Loans      Outstanding        Loans       Coupon    Balance      Ratio        Loans       Loans   
  -------------      ---------  --------------   ------------   --------  --------  ------------- ------------ ---------
<S>                    <C>      <C>                 <C>          <C>      <C>           <C>          <C>         <C>   
  Treasury - 1 Year    373      $34,941,012.48      68.09%       9.487%   $93,676       80.823%      77.26%      97.19%
  Libor - 6 Month      207       16,376,061.22      31.91        9.955     79,111       78.863       88.62       96.30
  -----------------    ---      --------------     ------        -----    -------       ------       -----       -----
  Total                580      $51,317,073.70     100.00%       9.637%   $88,478       80.197%      80.88%      96.90%
  =================    ===      ==============     ======        =====    =======       ======       =====       =====
</TABLE>


                                      S-59
<PAGE>

                       YIELD AND PREPAYMENT CONSIDERATIONS

General

      The  weighted  average  life of, and 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.

The Subordinate Certificates

      The  weighted  average  life  of,  and  the  yield  to  maturity  on,  the
Subordinate   Certificates,   in  increasing  order  of  their  numerical  Class
designation,  will be  progressively  more  sensitive  to the rate and timing of
Mortgagor  defaults and the severity of ensuing losses on the Mortgage Loans. In
particular,  the rate and timing of the  Mortgagor  defaults and the severity of
ensuing losses on the Mortgage Loans may be affected by the  characteristics  of
the  Mortgage  Loans  included  in the  Mortgage  Pool.  If the actual  rate and
severity  of losses on the  Mortgage  Loans are higher  than those  assumed by a
holder of a  Subordinate  Certificate,  the  actual  yield to  maturity  of such
Certificate  may be lower than the yield  expected by such holder  based on such
assumption.  The  timing  of  losses  on  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.  Realized  Losses on the Mortgage  Loans will
reduce  the  Certificate   Balance  of  the  applicable   Class  of  Subordinate
Certificates to the extent of any losses  allocated  thereto (as described under
"Credit  Enhancement-Application  of Realized  Losses"),  without the receipt of
cash  attributable  to such  reduction.  As a result  of such  reductions,  less
interest will accrue on such Class of  Subordinate  Certificates  than otherwise
would be the case.

The Class A-7 Certificates

      Investors in the Class A-7  Certificates  should be aware that because the
Class A-7  Certificates  are not  expected to receive  any portion of  principal
payments  prior to the  Distribution  Date  occurring  in  August  2001 and will
receive  a  disproportionately  small or large  portion  of  principal  payments
thereafter  (unless the Certificate  Balances of the Class A-1, Class A-2, Class
A-3, Class A-4, Class A-5 and Class A-6 Certificates have been reduced to zero),
the  weighted  average  life of the  Class  A-7  Certificates  will be longer or
shorter than would otherwise be the case if the Class A-7 Certificates were paid
on a pro rata basis with the other Class A  Certificates,  and the effect on the
market value of the Class A-7  Certificates  of changes in market interest rates
or market yields for similar  securities may be greater or lesser than for other
Class A Certificates entitled to such distributions.

Projected Prepayments and Yields for Offered Certificates

      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.


                                      S-60
<PAGE>

      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.  68.48% of the Fixed Rate
Mortgage  Loans by  aggregate  principal  balance  were  subject  to  prepayment
penalties.

      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. 78.99% of the Adjustable Rate Mortgage Loans by
aggregate principal balance were subject to prepayment penalties.

      The level and rate of prepayments on the Fixed Rate Mortgage Loans and the
Adjustable  Rate Mortgage Loans are subject to the factors  described  above and
are difficult to predict.

      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        1997
- --------------------      ------     ------      ------      ------     --------
                                                          
Volume (1)                $110.5     $371.7      $504.9      $756.4     $1,083.5
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     $357.3               
    3/31/95 ..........      78.4      346.8               
    6/30/95 ..........      74.0      329.1               
    9/30/95 ..........      69.7      307.9               
    12/31/95 .........      65.8      285.7      $469.2   
    3/31/96 ..........      61.0      262.5       443.5   
    6/30/96 ..........      56.8      239.6       413.2   
    9/30/96 ..........      52.4      221.0       380.3   
    12/31/96 .........      48.6      199.6       346.5      $741.6
    3/31/97 ..........      44.4      181.8       316.8       710.6
    6/30/97 ..........      41.1      164.8       290.6       669.8
    9/30/97 ..........      37.6      149.3       266.8       617.4
    12/31/97 .........      33.9      134.2       242.9       552.6     $1,029.6
    3/31/98 ..........      30.5      121.4       221.1       498.3        969.8
                                                         
- ----------
(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.

      The model used in this Prospectus  Supplement is the prepayment assumption
(the  "Prepayment  Assumption")  which  represents an assumed rate of prepayment
each  month  relative  to the then  outstanding  principal  balance of a pool of
mortgage loans for the life of such mortgage loans. A 100% Prepayment Assumption
assumes  constant  prepayment  rates of 4% per  annum  


                                      S-61
<PAGE>

of the then  outstanding  principal  balance of the Mortgage  Loans in the first
month of the life of the mortgage  loans and an  additional  1.455% per annum in
each month  thereafter  until the twelfth month.  Beginning in the twelfth month
and in each  month  thereafter  during  the  life of the  mortgage  loans,  100%
Prepayment  Assumption assumes a constant  prepayment rate of 20% per annum each
month. As used in the table below, 0% Prepayment  Assumption  assumes prepayment
rates  equal  to  0%  of  the  Prepayment   Assumption   i.e.,  no  prepayments.
Correspondingly,  100% Prepayment  Assumption  assumes prepayment rates equal to
100% of the Prepayment Assumption,  and so forth. The Prepayment Assumption does
not  purport  to be a  historical  description  of  prepayment  experience  or a
prediction of the anticipated  rate of prepayment of any pool of mortgage loans,
including the Mortgage Loans. The Depositor believes that no existing statistics
of  which  it  is  aware  provide  a  reliable  basis  for  holders  of  Offered
Certificates  to predict the amount or the timing of receipt of  prepayments  on
the Mortgage Loans.

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

      "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.

      For the purpose of the tables below,  it is assumed that: (i) the Mortgage
Loans  which  consist of pools of  mortgage  loans with  level-pay  and  balloon
amortization  methodologies,  Principal  Balances,  gross  mortgage  rates,  net
mortgage  rates,  original  and  remaining  terms  to  maturity,   and  original
amortization terms, as applicable,  are as set forth in the "Representative Loan
Pools" tables below, (ii) the Closing Date for the Certificates occurs on August
10, 1998,  (iii)  distributions  on the Certificates are made on the 15th day of
each month regardless of the day on which the Distribution Date actually occurs,
commencing August 15, 1998, in accordance with the priorities  described herein,
(iv) the difference between the Gross Mortgage Rate and the Net Mortgage Rate is
equal  to the  Monthly  Servicing  Fee,  (v)  the  Fixed  Rate  Mortgage  Loans'
prepayment rates are a multiple of the applicable  Prepayment Assumption and the
Adjustable   Rate  Mortgage  Loans  are  constant   percentages  of  conditional
prepayment  rates  ("CPR") each as stated in the  "Prepayment  Scenarios"  table
below;  (vi) prepayments  include 30 days' interest  thereon,  (vii) no optional
termination or auction sale is exercised,  (viii) Call Loans are called on their
Call Date,  (ix) the Mortgage  Rate for each  Adjustable  Rate  Mortgage Loan is
adjusted on its next  Adjustment  Date (and on subsequent  Adjustment  Dates, if
necessary) to equal the sum of (a) the assumed level of the applicable Index and
(b) the  respective  Gross  Margin  (such sum being  subject  to the  applicable
Periodic Rate Cap and Maximum Rate) and (x) the Pass-Through  Rate for the Class
A-8  Certificates  remains  constant at its  respective  initial rates up to and
including  the Clean-Up Call Date and,  thereafter,  at its  respective  initial
rates plus the step-up  required after the Clean-Up Call Date. The Original Term
to Maturity as set forth in the  "Representative  Loan Pools"  tables  below was
calculated as the sum of the remaining  months to stated maturity and the number
of months of seasoning.

                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                   Scenario I   Scenario II   Scenario III   Scenario IV   Scenario V   Scenario VI   Scenario VII
                   ----------   -----------   ------------   -----------   ----------   -----------   ------------
<S>                    <C>          <C>           <C>            <C>           <C>          <C>           <C> 
Fixed Rate             0%           50%           85%            120%          150%         175%          200%
  Mortgage             
  Loans (1)            
Adjustable 
  Rate Mortgage        0%           15%           21%             27%           33%          40%           50%
  Loans(2)
</TABLE>

- ----------
(1) As a percentage of the Prepayment Assumption.

(2) As a conditional prepayment rate (CPR) percentage.


                                      S-62
<PAGE>

                            REPRESENTATIVE LOAN POOLS

                            FIXED RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                         
                                                          Original      Remaining      Original
                                Gross         Net          Term to       Term to    Amortization                       
   Pool         Principal      Mortgage     Mortgage    Maturity (in  Maturity (in      Term         Amortization 
  Number         Balance         Rate         Rate         months)       months)     (in months)        Method
- ----------   --------------   ----------   ---------    ------------  ------------  ------------     -------------
<S>           <C>               <C>           <C>           <C>            <C>           <C>          <C>                      
     1        67,382,310.87     10.2790       9.779         179            352           357          Balloon/Call
     2         8,980,263.30      9.8170       9.317         113            109           113          Level Pay
     3        85,067,485.42     10.2980       9.798         180            176           180          Level Pay
     4        21,736,348.00      9.6430       9.143         240            236           240          Level Pay
     5         1,006,472.94      8.4880       7.988         300            296           300          Level Pay
     6       105,934,119.47      9.4060       8.906         359            355           359          Level Pay
</TABLE>

                         ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                     Next              Original    Remaining    Original      
           Principal    Gross      Net    Months          Current  Periodic  Maximum    Term to     Term to   Amortization  Amort-
 Pool       Balance    Mortgage  Mortgage  Rate   Gross   Periodic   Rate   Mortgage   Maturity    Maturity      Term      ization
Number       Rate        Rate     Change  Margin  Margin  Rate Cap   Cap      Rate    (in months) (in months) (in months)   Method
- ------    ----------- ---------  -------- ------- ------  -------- -------- --------  ----------- ----------- ------------ --------
<S>        <C>          <C>       <C>        <C>  <C>      <C>      <C>      <C>          <C>         <C>         <C>            
  1        579,064.94   8.4750    7.975      5    6.2320   1.4960   1.4960   13.4670      361         355         361      Level Pay
  2      2,036,314.20   9.2330    8.733      7    5.9090   1.9710   1.9710   15.2350      352         347         352      Level Pay
  3      3,142,912.54  10.0410    9.541     18    6.1700   1.8940   1.8940   15.0540      177         353         358      Call
  4     22,904,264.00   9.5070    9.007     19    5.9060   2.0070   2.0070   15.4320      353         349         353      Level Pay
  5      6,278,383.10   9.3140    8.814     32    5.4560   2.0000   2.0000   15.3290      349         345         349      Level Pay
  6        819,991.06   9.4300    8.930      1    6.4970   1.1550   1.1550   15.8300      357         352         357      Level Pay
  7        651,382.66   9.6770    9.177      2    6.2200   1.0000   1.0000   15.7650      359         355         359      Level Pay
  8        230,382.31   9.0980    8.598      3    6.2210   2.1760   2.1760   15.0980      359         356         359      Level Pay
  9        148,478.36   9.2400    8.740      4    6.2200   1.0000   1.0000   15.2400      361         355         361      Level Pay
  10        82,225.12   8.6500    8.150      5    5.9000   1.0000   1.0000   14.6500      361         356         361      Level Pay
  11       923,192.72   9.0160    8.516      7    5.4970   1.6280   1.6280   15.1100      360         355         360      Level Pay
  12    13,451,534.48  10.0930    9.593     19    6.4430   1.2800   1.2800   16.5830      359         354         359      Level Pay
  13        68,874.51  10.3710    9.871     30    5.8080   1.3840   1.3850   16.2740      290         284         290      Level Pay
</TABLE>


                                      S-63
<PAGE>

      The following  tables set forth the  percentages of the initial  principal
amount of the Offered  Certificates  that would be outstanding after each of the
dates shown,  based on  prepayment  scenarios  described  in the table  entitled
"Prepayment  Scenarios."  The  percentages  have been rounded to the nearest 1%.

                   PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                          Class A-1 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                       92          53         25          0           0          0           0
7/15/2000                       84           3          0          0           0          0           0
7/15/2001                       74           0          0          0           0          0           0
7/15/2002                       64           0          0          0           0          0           0
7/15/2003                       53           0          0          0           0          0           0
7/15/2004                       41           0          0          0           0          0           0
7/15/2005                       28           0          0          0           0          0           0
7/15/2006                       17           0          0          0           0          0           0
7/15/2007                        5           0          0          0           0          0           0
7/15/2008                        0           0          0          0           0          0           0
7/15/2009                        0           0          0          0           0          0           0
7/15/2010                        0           0          0          0           0          0           0
7/15/2011                        0           0          0          0           0          0           0
7/15/2012                        0           0          0          0           0          0           0
7/15/2013                        0           0          0          0           0          0           0
7/15/2014                        0           0          0          0           0          0           0
7/15/2015                        0           0          0          0           0          0           0
7/15/2016                        0           0          0          0           0          0           0
7/15/2017                        0           0          0          0           0          0           0
7/15/2018                        0           0          0          0           0          0           0
7/15/2019                        0           0          0          0           0          0           0
7/15/2020                        0           0          0          0           0          0           0
7/15/2021                        0           0          0          0           0          0           0
7/15/2022                        0           0          0          0           0          0           0
7/15/2023                        0           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to      5.05        1.03       0.67       0.50        0.41       0.36        0.32
Maturity (Years) (1)
Weighted Average Life to      5.05        1.03       0.67       0.50        0.41       0.36        0.32
Call (Years) (1)
</TABLE>

<TABLE>
<CAPTION>
                                                          Class A-2 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100         96          57         25           0
7/15/2000                      100         100         21          0           0          0           0
7/15/2001                      100          33          0          0           0          0           0
7/15/2002                      100           0          0          0           0          0           0
7/15/2003                      100           0          0          0           0          0           0
7/15/2004                      100           0          0          0           0          0           0
7/15/2005                      100           0          0          0           0          0           0
7/15/2006                      100           0          0          0           0          0           0
7/15/2007                      100           0          0          0           0          0           0
7/15/2008                       86           0          0          0           0          0           0
7/15/2009                       62           0          0          0           0          0           0
7/15/2010                       35           0          0          0           0          0           0
7/15/2011                        3           0          0          0           0          0           0
7/15/2012                        0           0          0          0           0          0           0
7/15/2013                        0           0          0          0           0          0           0
7/15/2014                        0           0          0          0           0          0           0
7/15/2015                        0           0          0          0           0          0           0
7/15/2016                        0           0          0          0           0          0           0
7/15/2017                        0           0          0          0           0          0           0
7/15/2018                        0           0          0          0           0          0           0
7/15/2019                        0           0          0          0           0          0           0
7/15/2020                        0           0          0          0           0          0           0
7/15/2021                        0           0          0          0           0          0           0
7/15/2022                        0           0          0          0           0          0           0
7/15/2023                        0           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     11.36        2.74       1.72       1.25        1.01       0.87        0.77
Maturity (Years) (1)
Weighted Average Life to     11.36        2.74       1.72       1.25        1.01       0.87        0.77
Call (Years) (1)
</TABLE>

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


                                      S-64
<PAGE>

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                           Class A-3 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100          94
7/15/2000                      100         100        100         52           0          0           0
7/15/2001                      100         100         35          0           0          0           0
7/15/2002                      100          77          0          0           0          0           0
7/15/2003                      100          32          0          0           0          0           0
7/15/2004                      100           8          0          0           0          0           0
7/15/2005                      100           0          0          0           0          0           0
7/15/2006                      100           0          0          0           0          0           0
7/15/2007                      100           0          0          0           0          0           0
7/15/2008                      100           0          0          0           0          0           0
7/15/2009                      100           0          0          0           0          0           0
7/15/2010                      100           0          0          0           0          0           0
7/15/2011                      100           0          0          0           0          0           0
7/15/2012                       72           0          0          0           0          0           0
7/15/2013                        0           0          0          0           0          0           0
7/15/2014                        0           0          0          0           0          0           0
7/15/2015                        0           0          0          0           0          0           0
7/15/2016                        0           0          0          0           0          0           0
7/15/2017                        0           0          0          0           0          0           0
7/15/2018                        0           0          0          0           0          0           0
7/15/2019                        0           0          0          0           0          0           0
7/15/2020                        0           0          0          0           0          0           0
7/15/2021                        0           0          0          0           0          0           0
7/15/2022                        0           0          0          0           0          0           0
7/15/2023                        0           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     14.14        4.65       2.81       2.00        1.60       1.37        1.19
Maturity (Years) (1)
Weighted Average Life to     14.14        4.65       2.81       2.00        1.60       1.37        1.19
Call (Years) (1)
</TABLE>

<TABLE>
<CAPTION>
                                                            Class A-4 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100         28           0
7/15/2001                      100         100        100         21           0          0           0
7/15/2002                      100         100         88         11           0          0           0
7/15/2003                      100         100         48          0           0          0           0
7/15/2004                      100         100         20          0           0          0           0
7/15/2005                      100          89          0          0           0          0           0
7/15/2006                      100          76          0          0           0          0           0
7/15/2007                      100          60          0          0           0          0           0
7/15/2008                      100          44          0          0           0          0           0
7/15/2009                      100          28          0          0           0          0           0
7/15/2010                      100          12          0          0           0          0           0
7/15/2011                      100           0          0          0           0          0           0
7/15/2012                      100           0          0          0           0          0           0
7/15/2013                       37           0          0          0           0          0           0
7/15/2014                       30           0          0          0           0          0           0
7/15/2015                       22           0          0          0           0          0           0
7/15/2016                       13           0          0          0           0          0           0
7/15/2017                        3           0          0          0           0          0           0
7/15/2018                        0           0          0          0           0          0           0
7/15/2019                        0           0          0          0           0          0           0
7/15/2020                        0           0          0          0           0          0           0
7/15/2021                        0           0          0          0           0          0           0
7/15/2022                        0           0          0          0           0          0           0
7/15/2023                        0           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     15.49        9.57       5.05       2.98        2.22       1.88        1.62
Maturity (Years) (1)
Weighted Average Life to     15.49        9.57       5.05       2.98        2.22       1.88        1.62
Call (Years) (1)
</TABLE>

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


                                      S-65
<PAGE>

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                            Class A-5 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100           8
7/15/2001                      100         100        100        100           0          0           0
7/15/2002                      100         100        100        100           0          0           0
7/15/2003                      100         100        100         45           0          0           0
7/15/2004                      100         100        100          0           0          0           0
7/15/2005                      100         100         97          0           0          0           0
7/15/2006                      100         100         86          0           0          0           0
7/15/2007                      100         100         62          0           0          0           0
7/15/2008                      100         100         36          0           0          0           0
7/15/2009                      100         100         11          0           0          0           0
7/15/2010                      100         100          0          0           0          0           0
7/15/2011                      100          92          0          0           0          0           0
7/15/2012                      100          60          0          0           0          0           0
7/15/2013                      100           0          0          0           0          0           0
7/15/2014                      100           0          0          0           0          0           0
7/15/2015                      100           0          0          0           0          0           0
7/15/2016                      100           0          0          0           0          0           0
7/15/2017                      100           0          0          0           0          0           0
7/15/2018                       87           0          0          0           0          0           0
7/15/2019                       74           0          0          0           0          0           0
7/15/2020                       60           0          0          0           0          0           0
7/15/2021                       45           0          0          0           0          0           0
7/15/2022                       28           0          0          0           0          0           0
7/15/2023                       10           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     22.52       13.96       9.39       4.98        2.60       2.20        1.90
Maturity (Years) (1)
Weighted Average Life to     22.52       13.96       9.29       4.98        2.60       2.20        1.90
Call (Years) (1)
</TABLE>

<TABLE>
<CAPTION>
                                                          Class A-6 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100         100
7/15/2001                      100         100        100        100          10          0           0
7/15/2002                      100         100        100        100          10          0           0
7/15/2003                      100         100        100        100          10          0           0
7/15/2004                      100         100        100        100           0          0           0
7/15/2005                      100         100        100         74           0          0           0
7/15/2006                      100         100        100         74           0          0           0
7/15/2007                      100         100        100         69           0          0           0
7/15/2008                      100         100        100         56           0          0           0
7/15/2009                      100         100        100         42           0          0           0
7/15/2010                      100         100         88         31           0          0           0
7/15/2011                      100         100         69         22           0          0           0
7/15/2012                      100         100         52         15           0          0           0
7/15/2013                      100          81         24          0           0          0           0
7/15/2014                      100          70         19          0           0          0           0
7/15/2015                      100          60         15          0           0          0           0
7/15/2016                      100          51         11          0           0          0           0
7/15/2017                      100          42          4          0           0          0           0
7/15/2018                      100          35          0          0           0          0           0
7/15/2019                      100          30          0          0           0          0           0
7/15/2020                      100          25          0          0           0          0           0
7/15/2021                      100          20          0          0           0          0           0
7/15/2022                      100          16          0          0           0          0           0
7/15/2023                      100          11          0          0           0          0           0
7/15/2024                       92           4          0          0           0          0           0
7/15/2025                       71           0          0          0           0          0           0
7/15/2026                       49           0          0          0           0          0           0
7/15/2027                       24           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     27.80       18.92      14.30      10.29        3.10       2.42        2.09
Maturity (Years) (1)
Weighted Average Life to     26.85       14.43      10.51       7.36        3.10       2.42        2.09
Call (Years) (1)
</TABLE>

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


                                      S-66
<PAGE>

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                           Class A-7 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100         100
7/15/2001                      100         100        100        100         100          7           0
7/15/2002                       99          91         87         97         100          7           0
7/15/2003                       97          81         80         85         100          7           0
7/15/2004                       93          70         67         67          77          7           0
7/15/2005                       89          61         54         49          52          7           0
7/15/2006                       74          40         27         25          35          7           0
7/15/2007                       60          25         13          9          24          7           0
7/15/2008                       48          16          7          3          16          7           0
7/15/2009                       37          10          3          1          11          1           0
7/15/2010                       27           6          1          0           6          0           0
7/15/2011                       18           3          1          0           1          0           0
7/15/2012                       11           2          0          0           0          0           0
7/15/2013                        0           0          0          0           0          0           0
7/15/2014                        0           0          0          0           0          0           0
7/15/2015                        0           0          0          0           0          0           0
7/15/2016                        0           0          0          0           0          0           0
7/15/2017                        0           0          0          0           0          0           0
7/15/2018                        0           0          0          0           0          0           0
7/15/2019                        0           0          0          0           0          0           0
7/15/2020                        0           0          0          0           0          0           0
7/15/2021                        0           0          0          0           0          0           0
7/15/2022                        0           0          0          0           0          0           0
7/15/2023                        0           0          0          0           0          0           0
7/15/2024                        0           0          0          0           0          0           0
7/15/2025                        0           0          0          0           0          0           0
7/15/2026                        0           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to      9.97        7.48       6.84       6.82        7.69       3.27        2.38
Maturity (Years) (1)
Weighted Average Life to      9.97        7.48       6.78       6.49        5.98       2.90        2.38
Call (Years) (1)
</TABLE>

<TABLE>
<CAPTION>
                                                          Class A-8 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                       99          84         78         73          67         60          50
7/15/2000                       99          71         62         53          44         36          25
7/15/2001                       98          60         48         38          30         21           0
7/15/2002                       98          51         38         28          20         13           0
7/15/2003                       97          43         30         20          13          8           0
7/15/2004                       96          36         23         15           9          4           0
7/15/2005                       95          31         18         11           6          3           0
7/15/2006                       94          26         14          8           4          2           0
7/15/2007                       93          22         11          5           3          1           0
7/15/2008                       92          18          9          4           2          1           0
7/15/2009                       90          15          7          3           1          0           0
7/15/2010                       89          13          5          2           1          0           0
7/15/2011                       87          11          4          1           0          0           0
7/15/2012                       85           9          3          1           0          0           0
7/15/2013                       78           7          2          1           0          0           0
7/15/2014                       75           6          2          0           0          0           0
7/15/2015                       73           5          1          0           0          0           0
7/15/2016                       70           4          1          0           0          0           0
7/15/2017                       67           3          1          0           0          0           0
7/15/2018                       63           2          1          0           0          0           0
7/15/2019                       59           2          0          0           0          0           0
7/15/2020                       54           2          0          0           0          0           0
7/15/2021                       49           1          0          0           0          0           0
7/15/2022                       43           1          0          0           0          0           0
7/15/2023                       37           1          0          0           0          0           0
7/15/2024                       30           0          0          0           0          0           0
7/15/2025                       21           0          0          0           0          0           0
7/15/2026                       12           0          0          0           0          0           0
7/15/2027                        2           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     20.92        5.68       4.04       3.06        2.42       1.90        1.19
Maturity (Years) (1)
Weighted Average Life to     20.70        5.34       3.77       2.82        2.23       1.77        1.19
Call (Years) (1)
</TABLE>

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


                                      S-67
<PAGE>

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                          Class M-1 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100         100
7/15/2001                      100         100        100        100         100        100          62
7/15/2002                      100         100         88         63          96        100          62
7/15/2003                      100         100         71         47          38         83          62
7/15/2004                      100          91         57         34          21         51          40
7/15/2005                      100          79         46         25          14         30          23
7/15/2006                      100          68         36         18          10         17          12
7/15/2007                      100          58         29         13           6          8           4
7/15/2008                      100          50         23         10           4          1           0
7/15/2009                      100          42         18          7           2          0           0
7/15/2010                      100          36         14          5           0          0           0
7/15/2011                      100          30         11          3           0          0           0
7/15/2012                      100          25          8          1           0          0           0
7/15/2013                       78          14          4          0           0          0           0
7/15/2014                       75          12          3          0           0          0           0
7/15/2015                       71          10          1          0           0          0           0
7/15/2016                       67           8          0          0           0          0           0
7/15/2017                       63           7          0          0           0          0           0
7/15/2018                       58           6          0          0           0          0           0
7/15/2019                       54           5          0          0           0          0           0
7/15/2020                       50           4          0          0           0          0           0
7/15/2021                       45           3          0          0           0          0           0
7/15/2022                       40           1          0          0           0          0           0
7/15/2023                       34           0          0          0           0          0           0
7/15/2024                       28           0          0          0           0          0           0
7/15/2025                       21           0          0          0           0          0           0
7/15/2026                       13           0          0          0           0          0           0
7/15/2027                        4           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     21.49       10.94       7.57       5.77        5.36       6.39        5.26
Maturity (Years) (1)
Weighted Average Life to     21.26       10.25       6.98       5.23        4.92       5.04        3.78
Call (Years) (1)
</TABLE>

<TABLE>
<CAPTION>
                                                          Class M-2 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100         100
7/15/2001                      100         100        100        100         100        100         100
7/15/2002                      100         100         88         63          46         74          91
7/15/2003                      100         100         71         47          31         21          22
7/15/2004                      100          91         57         34          21         13           8
7/15/2005                      100          79         46         25          14          8           5
7/15/2006                      100          68         36         18          10          5           0
7/15/2007                      100          58         29         13           6          1           0
7/15/2008                      100          50         23         10           4          0           0
7/15/2009                      100          42         18          7           0          0           0
7/15/2010                      100          36         14          5           0          0           0
7/15/2011                      100          30         11          1           0          0           0
7/15/2012                      100          25          8          0           0          0           0
7/15/2013                       78          14          3          0           0          0           0
7/15/2014                       75          12          1          0           0          0           0
7/15/2015                       71          10          0          0           0          0           0
7/15/2016                       67           8          0          0           0          0           0
7/15/2017                       63           7          0          0           0          0           0
7/15/2018                       58           6          0          0           0          0           0
7/15/2019                       54           5          0          0           0          0           0
7/15/2020                       50           3          0          0           0          0           0
7/15/2021                       45           0          0          0           0          0           0
7/15/2022                       40           0          0          0           0          0           0
7/15/2023                       34           0          0          0           0          0           0
7/15/2024                       28           0          0          0           0          0           0
7/15/2025                       21           0          0          0           0          0           0
7/15/2026                       13           0          0          0           0          0           0
7/15/2027                        4           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     21.49       10.89       7.52       5.67        4.89       4.71        4.70
Maturity (Years) (1)
Weighted Average Life to     21.26       10.25       6.98       5.16        4.48       4.36        4.25
Call (Years) (1)
</TABLE>

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


                                      S-68
<PAGE>

                    PERCENTAGE OF INITIAL CERTIFICATE BALANCE

<TABLE>
<CAPTION>
                                                          Class B-1 Scenario
                               ------------------------------------------------------------------------
Distribution Date               I          II         III         IV          V          VI         VII
                               ---         ---        ---        ---         ---        ---         ---
<S>                            <C>         <C>        <C>        <C>         <C>        <C>         <C>
Initial Percent                100         100        100        100         100        100         100
7/15/1999                      100         100        100        100         100        100         100
7/15/2000                      100         100        100        100         100        100         100
7/15/2001                      100         100        100        100         100        100         100
7/15/2002                      100         100         88         63          46         34          24
7/15/2003                      100         100         71         47          31         21          14
7/15/2004                      100          91         57         34          21         13           8
7/15/2005                      100          79         46         25          14          8           0
7/15/2006                      100          68         36         18          10          2           0
7/15/2007                      100          58         29         13           6          0           0
7/15/2008                      100          50         23         10           0          0           0
7/15/2009                      100          42         18          7           0          0           0
7/15/2010                      100          36         14          1           0          0           0
7/15/2011                      100          30         11          0           0          0           0
7/15/2012                      100          25          8          0           0          0           0
7/15/2013                       78          14          0          0           0          0           0
7/15/2014                       75          12          0          0           0          0           0
7/15/2015                       71          10          0          0           0          0           0
7/15/2016                       67           8          0          0           0          0           0
7/15/2017                       63           7          0          0           0          0           0
7/15/2018                       58           3          0          0           0          0           0
7/15/2019                       54           0          0          0           0          0           0
7/15/2020                       50           0          0          0           0          0           0
7/15/2021                       45           0          0          0           0          0           0
7/15/2022                       40           0          0          0           0          0           0
7/15/2023                       34           0          0          0           0          0           0
7/15/2024                       28           0          0          0           0          0           0
7/15/2025                       21           0          0          0           0          0           0
7/15/2026                       13           0          0          0           0          0           0
7/15/2027                        0           0          0          0           0          0           0
7/15/2028                        0           0          0          0           0          0           0
Weighted Average Life to     21.48       10.80       7.48       5.59        4.71       4.32        4.09
Maturity (Years) (1)
Weighted Average Life to     21.26       10.25       6.98       5.14        4.34       4.00        3.83
Call (Years) (1)
</TABLE>

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


                                      S-69
<PAGE>

                               THE CIT GROUP, INC.

      In September 1997, CIT changed its name to The CIT Group, Inc. and filed a
registration  statement  with the  Securities  and  Exchange  Commission  for an
initial public offering of approximately  22.8% of its common stock. In November
1997,  CIT completed  its initial  public  offering of 36,225,000  shares of its
common stock.

      The proceeds from the offering (other than the proceeds  received from the
exercise of the over-allotment  option of the underwriters) were used to acquire
from The  Dai-Ichi  Kangyo Bank,  Limited  ("DKB") its option to purchase the 20
percent interest in CIT owned by The Chase Manhattan  Corporation  ("Chase") and
to  exercise  such  option.  The  proceeds  received  from the  exercise  of the
underwriters' over-allotment option were used for general corporate purposes.

      As a consequence of the completion of the offering, DKB continues to own a
majority of the issued and  outstanding  shares of common stock of CIT. Chase is
no  longer  a  stockholder.  The  Stockholders  Agreement  (as  defined  in  the
Prospectus)  no longer exists and Chase cannot  designate a nominee to the Board
of Directors of CIT.

                  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
(973) 535-3514.

      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 Depositor presently  anticipates that it will be the initial holder of
the  Class  IO  Certificates,  the  Class  B-4  Certificates  and  the  Class  R
Certificates.  However,  the  Depositor  may at any  time  transfer  any of such
Certificates to its affiliates or to unaffiliated third parties.

                      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 (973) 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.


                                      S-70
<PAGE>

      CIT  Consumer  Finance  is the master  servicer  for the loans held in its
portfolio.  CITSF performs  certain 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 at its Marlton,  New
Jersey office and its original  document  retention and  processing  facility in
Cherry Hill, New Jersey.

      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  certain of the servicing  responsibilities
of the Master Servicer under the Pooling and Servicing Agreement. In the future,
CIT   Consumer   Finance  may  perform  all  or  a  portion  of  the   servicing
responsibilities  delegated to CITSF under the  Subservicing  Agreement,  or CIT
Consumer  Finance may retain  another third party to perform all or a portion of
such  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  lockbox  arrangements  or  payment  processing  unless  (i)  a
Termination Event has occurred and is continuing, in which event the Trustee may
terminate    CIT   Consumer    Finance   (See   "The   Pooling   and   Servicing
Agreement--Termination  Events"  herein) or (ii) the Rating Agency  Condition is
satisfied.

                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 certain 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 (973) 740-5000.

      CITSF  originates,   purchases  and  services  retail   installment  sales
contracts,  direct loans and  mortgages  for  manufactured  housing,  recreation
vehicles,  recreational  boat 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, 1998, CITSF serviced at its Asset Service Center,  for itself
and  others,   approximately   291,500  consumer  finance  accounts   (including
recreation  vehicle,   recreational  boat,  manufactured  housing  and  mortgage
receivables) representing an outstanding balance of approximately $8.1 billion.

                           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 0.50%  per  annum  and the  Principal  Balance  of each
Mortgage  Loan as of the first  day of the  related  Due  Period  (the  "Monthly
Servicing  Fee") plus any Mortgage Fees collected by the Master  Servicer during
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  


                                      S-71
<PAGE>

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 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.


                                      S-72
<PAGE>

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 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 17, 1998,  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 Private  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 Private 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 Private  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 Private  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 Private
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 Private Certificates (other than the Class IO Certificates) will be entitled
to receive such  holder's  Percentage  Interest in the amounts due such Class on
such Distribution Date.


                                      S-73
<PAGE>

Pass-Through Rates, Certificate Balances and Notional Amounts

      The Pass-Through Rate applicable to each Class of Certificates (other than
the  Class  R  Certificates)  for  each  Distribution  Date is set  forth  under
"Summary-Pass Through Rates, Certificate Balances and Notional Amounts".

      The  "Certificate  Balance" of any Class of  Certificates  (other than the
Class  IO and  Class R  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 Certificates on account of principal
on all prior  Distribution Dates and any Applied Realized Loss Amounts that were
allocated to such Class of Certificates on all prior Distribution Dates.

      The Class IO  Certificates  will not have a  principal  balance,  but will
represent  the right to receive the sum of the interest  accrued on the notional
amount of each of its Components,  as described herein. Each such Component will
relate  to  each  separate  Class  of  Certificates  (other  than  the  Class  R
Certificates) with the same Class designation. As of any Distribution Date, each
Component will have a notional  amount equal to the  Certificate  Balance of the
related Class of Certificates  immediately prior to such Distribution  Date. The
Class IO-XI  Certificates will consist of thirteen  Components  relating to each
Class of Certificates  (other than the Class A-8 and the Class R  Certificates).
The IO-X2  Certificates will consist of one Component  relating to the Class A-8
Certificates.  The Components do not represent separate Classes of Certificates,
but  rather  separate  components,  each  of  which  is a part of the  Class  IO
Certificates.

      The Class R Certificates will not have a Certificate Balance.

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 (i) the total of the principal and interest collections and any Mortgage
Fees including all cash amounts (net of Liquidation  Expenses (as defined in the
Prospectus) and net of any unreimbursed  hazard  insurance  premiums paid by the
Master  Servicer)  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 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 Private  Certificates  (each, a
"Pass-Through Rate") as set forth in the Summary of Terms herein, subject to the
Adjusted  Weighted  Average Net  Mortgage  Rate or, in the case of the Class A-8
Certificates,  subject to the Weighted Average Net Mortgage 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  and the  Class  IO
      Certificates,  the  Class A  Current  Interest  or the  Class  IO  Current
      Interest,  as  applicable,  plus the Interest  Carry  Forward  Amount with
      respect to each such Class of Class A Certificates  and each such Class IO
      Certificates  without any  priority  among such Class A  Certificates  and
      Class IO 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  and  Class  IO  Certificates,  the
      Interest  Remittance  Amount  will be  distributed  among the  outstanding
      Classes of Class A Certificates  and Class IO 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
      plus the  Interest  Carry  Forward  Amount  with  respect to the Class M-1
      Certificates;


                                      S-74
<PAGE>

      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
      plus the  Interest  Carry  Forward  Amount  with  respect to the Class M-2
      Certificates;

      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
      plus the  Interest  Carry  Forward  Amount  with  respect to the Class B-1
      Certificates;

      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
      plus the  Interest  Carry  Forward  Amount  with  respect to the Class B-2
      Certificates;

      Sixth, to the extent of the Interest Remittance Amount then remaining,  to
      the holders of the Class B-3 Certificates,  the Class B-3 Current Interest
      plus the  Interest  Carry  Forward  Amount  with  respect to the Class B-3
      Certificates;

      Seventh,  to the extent of the Interest  Remittance Amount then remaining,
      to the  holders  of the Class  B-4  Certificates,  the  Class B-4  Current
      Interest plus the Interest  Carry Forward Amount with respect to the Class
      B-4 Certificates;

      Eighth, to the extent of the Interest Remittance Amount then remaining, to
      the holders of the Class A-8 Certificates, the Class A-8 Extra Interest;

      Ninth, to the extent of the Interest Remittance Amount then remaining,  to
      pay the  Master  Servicing  Fee to the  Master  Servicer  if CIT  Consumer
      Finance or one of its affiliates is the Master Servicer; and

      Tenth, to the extent of the Interest Remittance Amount then remaining,  to
      the holders of the Class R Certificates.

      The Class IO-X1  Certificates  will receive  payments of interest equal to
the sum of the  interest  accrued  during  the  related  Accrual  Period  on the
notional amount of each of its thirteen  Components.  Each Component will accrue
interest at its applicable  Component Rate on its related notional  amount.  The
"Component  Rate" applicable to each Component for each  Distribution  Date will
equal (I) the lesser of (i) the  Weighted  Average  Net  Mortgage  Rate for such
Distribution Date and (ii) 9.358%,  (II) minus the applicable  Pass-Through Rate
minus (III) the applicable  Strip Rate (but not less than zero). The Class IO-X2
Certificates  will receive  payments of interest  equal to the interest  accrued
during the related  Accrual Period on the notional  amount of its Component at a
rate equal to the Weighted Average Net Mortgage Rate for such  Distribution Date
minus the Class A-8 Formula Rate (but not less than zero).

      The "Adjusted  Weighted  Average Net Mortgage Rate" for each  Distribution
Date is the Weighted  Average Net Mortgage Rate minus the applicable Strip Rate.
The  "Weighted  Average Net  Mortgage  Rate" for each  Distribution  Date is the
weighted  average of the Net  Mortgage  Rates for the  Mortgage  Loans as of the
first day of the related Due Period,  weighted on the basis of their  respective
Principal  Balances  outstanding  as of the first day of the related Due Period.
The "Net Mortgage  Rate" for each Mortgage Loan will equal (x) the Mortgage Rate
in effect for such  Mortgage Loan as of the first day of the related Due Period,
minus (y) the Monthly Servicing Fee for such Mortgage Loan.


                                      S-75
<PAGE>

      "Strip Rate" for each Component is as follows:

      Component                   Certificate                  Strip Rate
      ---------                   -----------                  ----------
      IO-A-1                      A-1                           2.17%
      IO-A-2                      A-2                           2.04%
      IO-A-3                      A-3                           1.97%
      IO-A-4                      A-4                           1.85%
      IO-A-5                      A-5                           1.69%
      IO-A-6                      A-6                           1.35%
      IO-A-7                      A-7                           1.75%
      IO-M-1                      M-1                           1.61%
      IO-M-2                      M-2                           1.33%
      IO-B-1                      B-1                           0.68%
      IO-B-2                      B-2                           0.05%
      IO-B-3                      B-3                           0.05%
      IO-B-4                      B-4                           0.05%

      "Class A-8 Extra Interest"  means, if the Class A-8  Pass-Through  Rate is
based on the Weighted Average Net Mortgage Rate, the excess of (i) the amount of
interest  that the Class A-8  Certificateholder  would  have  been  entitled  to
receive  on such  Distribution  Date had the  Class A-8  Pass-Through  Rate been
calculated  based on the Class A-8 Formula Rate over (ii) the amount of interest
that  the  Class  A-8  Certificateholders  were  entitled  to  receive  on  such
Distribution  Date  as a  result  of  the  Class  A-8  Pass-Through  Rate  being
calculated based on the Weighted Average Net Mortgage Rate.

      If on a Distribution  Date there are  insufficient  funds to pay the Class
A-8 Extra  Interest,  the unpaid  Class A-8 Extra  Interest  will not be carried
forward to the next  Distribution Date (and will not be included in the Interest
Carry Forward Amount).

      The Class R Certificates  will not bear  interest,  but will represent the
right to receive certain  limited  amounts not otherwise  payable to the Offered
Certificates and the Private Certificates.

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

      First, the holders of the Class A Certificates will be entitled to receive
      payment of the Class A Principal Distribution Amount for such Distribution
      Date in the following amounts and priorities:

      (1)   to the holders of the Class A-8 Certificates, an amount equal to the
            Class  A-8  Principal  Distribution  Amount,  until  the  Class  A-8
            Certificate Balance has been reduced to zero;

      (2)   to the holders of the Class A-7 Certificates,  in an amount equal to
            the Class A-7 Lockout Distribution Amount;

      (3)   to the holders of the Class A Certificates (other than the Class A-7
            Certificates  and the Class A-8  Certificates)  in sequential  order
            until  the  Certificate  Balance  of  each  such  Class  of  Class A
            Certificates has been reduced to zero;

      (4)   to the  holders  of the Class A-7  Certificates  until the Class A-7
            Certificate Balance has been reduced to zero; and

      (5)   to the  extent not  previously  distributed,  to the  holders of the
            Class A-8 Certificates,  until the Class A-8 Certificate  Balance is
            reduced to zero;

      Until the Stepdown  Date, on each  Distribution  Date no principal will be
distributed to the Subordinate  Certificates.  Thereafter,  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  Subordinate  Certificates  will be  entitled to
receive  payments of principal,  after  distribution of principal to the Class A
Certificates  as provided  above,  in the amounts and the  priorities  set forth
below  and to the  extent  of the  remaining  Principal  Distribution  Amount as
follows:


                                      S-76
<PAGE>

      Second,  the  lesser  of (x)  the  excess,  if any,  of (i) the  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  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  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  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;

      Sixth,  the  lesser  of (x)  the  excess,  if any,  of (i)  the  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,  the  amount
      distributed  to the  holders  of the Class B-1  Certificates  pursuant  to
      clause  "Fourth"  above and the amount  distributed  to the holders of the
      Class B-2 Certificates  pursuant to clause "Fifth" above and (y) the Class
      B-3 Principal  Distribution Amount, shall be distributed to the holders of
      the Class B-3  Certificates,  until the Class B-3 Certificate  Balance has
      been reduced to zero; and

      Seventh,  the  lesser  of (x) the  excess,  if any,  of (i) the  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,  the  amount
      distributed  to the  holders  of the Class B-1  Certificates  pursuant  to
      clause "Fourth" above, the amount  distributed to the holders of the Class
      B-2  Certificates   pursuant  to  clause  "Fifth"  above  and  the  amount
      distributed  to the  holders  of the Class B-3  Certificates  pursuant  to
      clause "Sixth" above and (y) the Class B-4 Principal  Distribution Amount,
      shall be distributed to the holders of the Class B-4  Certificates,  until
      the Class B-4 Certificate Balance has been reduced to zero.

      Notwithstanding  the foregoing,  on each Distribution Date on or after the
Distribution  Date on which the Certificate  Balance of the Class A Certificates
has been  reduced  to zero,  if a  Trigger  Event is in  effect,  the  Principal
Distribution Amount (or the remaining Principal  Distribution Amount on the date
on which the Certificate Balance of the Class A Certificates is reduced to zero)
will be distributed to the holders of each class of the Subordinate Certificates
sequentially (in order of seniority), and the holders of a Class of Certificates
will not receive any distribution of principal until the Certificate  Balance of
each more senior Class of Subordinate Certificates has been reduced to zero.

      The Class A Certificates  (other than the Class A-8  Certificates  and the
Class A-7  Certificates)  are "sequential  pay" classes such that 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 


                                      S-77
<PAGE>

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  Certificate
Balance of the  Subordinate  Certificates  is zero,  any  amounts  of  principal
payable to the  holders  of the Class A  Certificates  (including  the Class A-7
Certificates and the Class A-8  Certificates) on such Distribution Date shall be
distributed pro rata and not sequentially.

      The holders of the Class A-7  Certificates  are entitled to receive,  from
funds available therefor,  payments of the Class A-7 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-7 and the Class A-8
Certificates)   has  been  reduced  to  zero,  the  holders  of  the  Class  A-7
Certificates  will be  entitled  to  receive  any  remaining  Class A  Principal
Distribution  Amount  (after  payment  of the Class A-8  Principal  Distribution
Amount to the Class A-8  Certificates and after payment of the Class A Principal
Distribution  Amount to the Class A-1 through Class A-6 Certificates)  until the
Class A-7 Certificate Balance has been reduced to zero.

      The general effect of these provisions is that initially all distributions
of  principal  will be  allocated  to the Class A  Certificates.  The  principal
distributions  will  be  allocated  between  the  Class A  Certificates  and the
Subordinate  Certificates beginning on the Stepdown Date which will occur on the
Distribution  Date, on or  subsequent  to August 2001, on which the  Certificate
Balance of the Class A  Certificates  as a  percentage  of the then  outstanding
Principal   Balance  of  the  Mortgage  Loans  is  reduced  to  53.0%  or  less.
Distributions  of principal will be allocated first, to the Class A Certificates
to reduce  their  Certificate  Balance so that it is not more than the lesser of
53.0% of the Principal Balance of the Mortgage Loans or the Principal Balance of
the Mortgage Loans less  $1,707,120,  and the remaining  principal  distribution
will be allocated to each Class of Subordinate Certificates (in the order of the
priority  specified above) to reduce its Certificate  Balance to the lesser of a
specified  percentage of the Principal  Balance of the Mortgage Loans (13.5% for
Class M-1, 11.5% for Class M-2, 7.0% for Class B-1, 6.0% for Class B-2, 4.0% for
Class B-3,  and 5.0% for Class  B-4) or the  Principal  Balance of the  Mortgage
Loans less $1,707,120.

      However, if on a Distribution Date the percentage of the Principal Balance
of the Mortgage Loans in the Pool as to which payments  aggregating at least $65
are 60 days or more delinquent rises to more than 18.8% of the Mortgage Loans in
the Pool, a "Trigger Event" will be in effect.  On such a Distribution  Date and
on any subsequent  Distribution Date on which a Trigger Event is in effect,  all
principal  distributions will be allocated to the Class A Certificates until the
Certificate  Balance of the Class A  Certificates  has been  reduced to zero and
then  such  principal  distributions  will  be  allocated  to  the  most  senior
outstanding Class of Subordinate Certificates until it is reduced to zero.

      The holders of the Class A-7  Certificates  are  entitled to receive a pro
rata  portion  (based on the  Certificate  Balance  of the Class A  Certificates
(other than the Class A-8  Certificates)  of the Class A Principal  Distribution
Amount  adjusted by the Class A-7 Lockout  Percentage.  The purpose of the Class
A-7  Lockout  Percentage  is to  initially  delay  and  then  disproportionately
accelerate  the pro rata  distribution  of the  Class A  Principal  Distribution
Amount to the Class A-7 Certificates.

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 Class A-8
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.

      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 Class A-8  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


                                      S-78
<PAGE>

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 Class A-8  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 and the Class IO Certificates consists of the subordination
of distributions to the Subordinate  Certificates and, with respect to the Class
A Certificates, the priority of application of Realized Losses. Distributions on
the Subordinate  Certificates will be subordinated to distributions on the Class
A  Certificates  and the Class IO  Certificates  (with respect to interest only)
such that,  after  distributions  on the Class A  Certificates  and the Class IO
Certificates,  distributions  will be made in the  following  order of priority:
first on the Class M-1 Certificates, second on the Class M-2 Certificates, third
on the Class B-1 Certificates,  fourth on the Class B-2  Certificates,  fifth on
the Class B-3  Certificates  and sixth on the Class B-4  Certificates.  Realized
Losses will be applied in the  following  order of priority:  first on the Class
B-4 Certificates,  second on the Class B-3 Certificates,  third on the Class B-2
Certificates,  fourth  on the  Class  B-1  Certificates,  fifth on the Class M-2
Certificates and sixth on the Class M-1  Certificates.  Realized Losses will not
be applied on the Class A Certificates.

Subordination of Subordinate Certificates

      The  rights of the  holders  of the  Subordinate  Certificates  to receive
distributions  will be  subordinated,  to the extent described  herein,  to such
rights of the holders of the Class A Certificates and the Class IO 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 and to enhance the likelihood of regular receipt by the
holders  of the Class IO  Certificates  of the full  amount  of their  scheduled
monthly payment of interest.

      The protection afforded to the holders of the Class A Certificates and the
Class  IO  Certificates  by  means  of  the  subordination  of  the  Subordinate
Certificates  will be accomplished by the  preferential  right of the holders of
the Class A Certificates and the Class IO 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, with respect to
the Class A Certificates, 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 and the Class IO Certificates to receive future  distributions of amounts that
would otherwise be payable to the holders of the Subordinate Certificates.

      In addition,  the rights of the holders of the Class M-2, Class B-1, Class
B-2,  Class B-3 and Class B-4  Certificates  to  receive  distributions  will be
subordinated,  to the extent described  herein, to such rights of the holders of
the Class A, Class IO and Class M-1 Certificates. This subordination is intended
to enhance  the  likelihood  of regular  receipt by the  holders of the Class A,
Class IO and Class M-1  Certificates  of the  amount of  interest  due them and,
other than with respect to the Class IO  Certificates,  principal  available for
distribution,  and to afford such holders (other than the Class IO Certificates)
with protection against Realized Losses.

      The rights of the holders of the Class B-1, Class B-2, Class B-3 and Class
B-4  Certificates  to receive  distributions  will be  subordinated  in the same
manner to such  rights of the  holders of the Class A,  Class IO,  Class M-1 and
Class M-2 Certificates, the rights of the holders of the Class B-2 Certificates,
Class  B-3  and  Class  B-4  Certificates  to  receive   distributions  will  be
subordinated  in the same  manner to such  rights of the holders of the Class A,
Class IO, Class M-1, Class M-2 and Class B-1 Certificates, the rights of holders
of the Class B-3 and Class B-4  Certificates  to receive  distributions  will be
subordinated  in the same  manner to such  rights of the holders of the Class A,
Class IO, Class M-1,  Class M-2,  Class B-1 and Class B-2  Certificates  and the
rights of the  holders of the Class B-4  Certificates  to receive  distributions
will be  subordinated  in the same  manner to such  rights of the holders of the
Class A, Class IO,  Class M-1,  Class  M-2,  Class B-1,  Class B-2 and Class B-3
Certificates.

Application of Realized Losses

      If a Mortgage Loan becomes a Liquidated  Mortgage 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


                                      S-79
<PAGE>

holders of the Class B-4  Certificates,  second, by the holders of the Class B-3
Certificates,  third, by the holders of Class B-2  Certificates,  fourth, by the
holders of the Class B-1  Certificates,  fifth,  by the holders of the Class M-2
Certificates, and sixth, by the holders of the Class M-1 Certificates.

      To the extent that the Mortgage Loans  experience  Realized  Losses in any
Due Period,  the  Certificate  Balance of the Subordinate  Certificates  will be
reduced (in effect,  "written  down") on the  related  Distribution  Date by the
amount of such Realized Losses. Such amount written down 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  Certificate  Balance of the Class B-4  Certificates  until it is reduced to
zero, then against the Certificate  Balance of the Class B-3 Certificates  until
it is reduced to zero,  then  against the  Certificate  Balance of the Class B-2
Certificates  until it is reduced to zero, then against the Certificate  Balance
of the Class B-1  Certificates  until it is reduced to zero,  then  against  the
Certificate  Balance of the Class M-2  Certificates  until it is reduced to zero
and then against the Certificate  Balance of the Class M-1 Certificates until it
is reduced  to zero.  Applied  Realized  Loss  Amounts  will not be applied as a
reduction  in the  Certificate  Balance  of the Class A  Certificates.  The only
protection  against  Realized  Losses  afforded  to  any  Class  of  Subordinate
Certificates is the protection  afforded by the subordination of any more junior
class of Subordinate Certificates then outstanding. It is expected that Realized
Losses will occur.  There will be no reserve fund or "excess spread" (i.e.,  the
difference between the interest collected on the Mortgage Loans and the interest
due on the Certificates at the Pass-Through  Rate) available to make payments of
principal  on the  Certificates  equal to the  Realized  Losses on the  Mortgage
Loans.

      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." Any subsequent
recoveries on Mortgage Loans which became  Liquidated  Mortgages  during a prior
Due Period  will not be  applied to  "reinstate"  the  Certificate  Balance of a
Subordinate Certificate.

      Any Applied Realized Loss Amount allocated in reduction of the Certificate
Balance  of any  Class of  Certificates  (other  than the  Class IO and  Class R
Certificates) will result in a corresponding reduction in the notional amount of
the related Component of the Class IO Certificates.

                       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
interest due and payable 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,  assignments  of the  related  Mortgages  in
recordable form, any title insurance  policies with respect to the Mortgages and
any  assumption  or   modification   agreement   (collectively,   the  "Mortgage
Documents").  Within 90 days of the Closing Date, 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  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.


                                      S-80
<PAGE>

      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 either designated portion
of 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  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% per annum less than,  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.

Repurchases

      The  Master  Servicer  will  have the right  and the  option,  but not the
obligation,  to purchase  for its own account any  Mortgage  Loan which  becomes
delinquent,  in whole or in part, as to four consecutive monthly installments or
any Mortgage Loan as to which  enforcement  proceedings have been brought by the
Master Servicer;  provided,  however,  that the Master Servicer may not purchase
any such Mortgage  Loan unless the Master  Servicer has delivered to the Trustee
an opinion of counsel  addressed to and  acceptable to the Trustee to the effect
that such repurchase would not disqualify either designated portion of the Trust
Fund as a REMIC or  result  in a  "prohibited  transaction"  tax as  defined  in
Section 860F of the Code. The purchase price for any such Mortgage Loan is equal
to the Purchase  Price  thereof,  which purchase price shall be delivered to the
Trustee.

Release of Collateral

      The Master Servicer may, if it is consistent  with the servicing  standard
set forth in the Pooling and Servicing Agreement,  release a portion of the land
securing a Mortgage Loan from the lien of the Mortgage.  For example,  under its
current servicing practices,  the Master Servicer may do so (i) if the Mortgagor
(as defined in the Prospectus)  intends to sub-divide the Mortgaged  Property or
(ii) if in the  event of an  eminent  domain  proceeding,  the  Master  Servicer
determines  that such  proceeding  will result in a taking of the land,  and the
Master Servicer releases such land in exchange for partial or complete repayment
of the outstanding  Principal  Balance of the Mortgage Loan. The Master Servicer
may not release such land unless an opinion of counsel is provided to the effect
that such release would not disqualify  either  designated  portion of the Trust
Fund as a REMIC or  result  in a  "prohibited  transaction"  tax as  defined  in
Section 860F of the Code.

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;


                                      S-81
<PAGE>

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

      (iii) the Class A-8 Principal Distribution Amount;

      (iv)  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);

      (v)   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);

      (vi)  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);

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

      (viii)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;

      (ix)  the aggregate Principal Balance of all Mortgage Loans, the aggregate
            Principal Balance of the Fixed Rate Mortgage Loans and the aggregate
            Principal Balance of the Adjustable Rate Mortgage Loans after giving
            effect to any payment of principal on such Distribution Date;

      (x)   the  Adjusted  Weighted  Average Net  Mortgage  Rate,  the  Weighted
            Average Net Mortgage Rate and the weighted average  remaining stated
            term to maturity of the Mortgage Loans;

      (xi)  whether a Trigger Event has occurred;

      (xii) the Senior Enhancement Percentage;

      (xiii) the Class A-8 Extra Interest, if any; and

      (xiv) the amount of any Applied  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:

      (a)   the number and aggregate  Principal  Balance of Mortgage Loans as to
            which payments  aggregating $65 are (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 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; and

      (d)   the amount of cumulative Realized Losses.

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 Cut-off Date, the
Master Servicer will 


                                      S-82
<PAGE>

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

      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 Cut-off
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 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 (other than the
Class IO Certificates and the Class R Certificates) 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 (other than the
Class IO Certificates and the Class R Certificates) evidencing not less than 51%
of the aggregate  Percentage  Interests  constituting such Class;  (iii) certain
events of insolvency, readjustment of debt, marshaling 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.


                                      S-83
<PAGE>

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 Private  Certificates (other than
the  Class IO  Certificates  and the Class R  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 Private  Certificates (other than
the Class IO  Certificates  and the  Class R  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.

                                 USE OF PROCEEDS

      The  Depositor  will  apply the net  proceeds  of the sale of the  Offered
Certificates  and the  Private  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 Elections

      Under  the  Internal  Revenue  Code of  1986,  as  amended  (the  "Code"),
elections  will be made to treat each of the  designated  portions  of the Trust
Fund as a REMIC. The Offered  Certificates and the Private  Certificates will be
designated  as  "regular  interests"  in one such REMIC  (within  the meaning of
Section  860G(a)(1) of the Code) and each Class R Certificate will be designated
as the  "residual  interest"  in each such 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 of either of the designated portions as a
REMIC,  one or both of such  portions of the Trust Fund 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  either  of the
designated  portions  of the Trust Fund as a REMIC may cause one or both of such
portions  to be  treated  as  an  association  taxable  as a  corporation.  Such
treatment  could result in income of one or both of such portions  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.


                                      S-84
<PAGE>

Certificates

      The  Trustee  will elect to treat each of the  designated  portions of the
Trust Fund 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) proper and timely  REMIC  elections,  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, each of the
designated portions of the Trust Fund will be a REMIC, the Offered  Certificates
and the  Private  Certificates  will be  considered  to  evidence  ownership  of
"regular  interests" in one such REMIC within the meaning of Section  860G(a)(1)
of the  Code  and  each  Class R  Certificate  will be  considered  to  evidence
ownership  of the  "residual  interest" in each such REMIC within the meaning of
the Section 860G(a)(2) of the Code.

      Status of Certificates as Real Property Loans. Solely for purposes of this
paragraph, the REMIC elections made by the Trustee will be treated as creating a
single  REMIC.  The  Certificates  will be "real estate  assets" for purposes of
Section  856(c)(4)(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  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)(4)(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.  The Trustee does not intend to treat any of the
Offered Certificates as issued with "original issue discount" within the meaning
of Section 1273(a) of the Code.

      Holders of debt instruments  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.  In
general,  a debt  instrument  is  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 Regulations  issued under Sections  1271-1273 and 1275
of the Code ("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  intends 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.


                                      S-85
<PAGE>

      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 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  rate  (the  "OID
Prepayment  Assumption")  used in pricing  the  initial  offering of the Offered
Certificates  (the  respective  prepayment  rate described in Scenario IV in the
"Prepayment Scenarios" table in Yield and Prepayment  Considerations" herein) 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.

      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 it does not  otherwise  provide for  contingent  principal
payments, 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. Although 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,  the Trustee  intends to treat the Offered
Certificates  as  qualifying  as  "variable  rate  debt  instruments,"  and  the
qualifying  interest  payments on such Offered  Certificates as qualified stated
interest. However, it is also possible that interest 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.

      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 OID 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  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
OID 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 


                                      S-86
<PAGE>

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  "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.

      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   "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 made in cash and 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.


                                      S-87
<PAGE>

      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 the regular interests or the residual interests, 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.  Each REMIC will terminate  shortly  following its receipt of
the final payment in respect of the Mortgage Assets.  The last distribution on a
Certificate  should  be  treated  as a  payment  in  full  retirement  of a debt
instrument.

      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 treated as a
corporation or a partnership for U.S. federal income tax purposes,  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 persons have the authority
to  control  all of its  substantial  decisions,  as well as  certain  trusts in
existence  on August 20, 1996 that were  treated as U.S.  Persons  prior to such
date and who have elected in a manner  consistent with guidance  provided by the
IRS to continue to be treated as U.S. Persons. 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 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 a Class R  Certificate)  and  does  not own  actually  or
constructively  10% or more of the voting stock of the Depositor (or  subsequent
holder of a Class R Certificate). 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 securities clearing organization,  bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business, 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 recently
issued Treasury  Regulations,  current IRS Forms W-8 and 4224 are expected to be
replaced  by a new  replacement  form by 1999.  Such  regulations  also  provide
certain alternative means for qualifying for interest withholding exemptions for
payments made after December 31, 1999.

      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 


                                      S-88
<PAGE>

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.

      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 a Class R Certificate).

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, provided that all necessary proof of exempt status is furnished.

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.

                              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  


                                      S-89
<PAGE>

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; as amended by Prohibited  Transaction
Exemption   97-34;   Exemption   Application  Nos.  D-10245  and  D-10246)  (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;

      (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. ("DCR") or Fitch IBCA, Inc. ("Fitch");

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

      (5)   The sum of all payments made to the  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 


                                      S-90
<PAGE>

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, other than an insurance company general account, which may be able to rely
on Section III of PTE 95-60 (discussed below).

      Section III of Prohibited  Transaction Class Exemption 95-60 ("PTE 95-60")
exempts  from  the  application  of the  prohibited  transaction  provisions  of
Sections  406(a),  406(b)  and  407(a)  of ERISA  and  Section  4975 of the Code
transactions  in connection  with the  servicing,  management and operation of a
trust (such as the Trust Fund) in which an insurance company general account has
an interest as a result of its acquisition of certificates  issued by the trust,
provided that certain  conditions  are satisfied.  If these  conditions are met,
insurance  company  general  accounts  would be allowed to  purchase  classes of
Certificates  (such  as the  Subordinate  Certificates)  which  do not  meet the
requirements of the Exemption  solely because they (I) are subordinated to other
classes of Certificates in the Trust Fund and/or (ii) have not received a rating
at the time of the  acquisition  in one of the three highest  rating  categories
from S&P,  Moody's,  DCR or Fitch.  All other  conditions of the Exemption would
have to be satisfied in order for PTE 95-60 to be available.  Before  purchasing
Subordinate  Certificates,  an insurance company general account seeking to rely
on Section III of PTE 95-60 should itself confirm that all applicable conditions
and other requirements have been satisfied.

                                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.

                                  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                      20,333,334
        Credit Suisse First Boston Corporation                 20,333,333
        First Chicago Capital Markets, Inc.                    20,333,333

                             Class A-2 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                      12,666,668
        Credit Suisse First Boston Corporation                 12,666,666
        First Chicago Capital Markets, Inc.                    12,666,666

                             Class A-3 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                      15,000,000
        Credit Suisse First Boston Corporation                 15,000,000
        First Chicago Capital Markets, Inc.                    15,000,000


                                      S-91
<PAGE>

                             Class A-4 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       8,333,334
        Credit Suisse First Boston Corporation                  8,333,333
        First Chicago Capital Markets, Inc.                     8,333,333

                             Class A-5 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       3,666,668
        Credit Suisse First Boston Corporation                  3,666,666
        First Chicago Capital Markets, Inc.                     3,666,666

                             Class A-6 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       3,624,000
        Credit Suisse First Boston Corporation                  3,624,000
        First Chicago Capital Markets, Inc.                     3,624,000

                             Class A-7 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       6,333,334
        Credit Suisse First Boston Corporation                  6,333,333
        First Chicago Capital Markets, Inc.                     6,333,333

                             Class A-8 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                      17,105,668
        Credit Suisse First Boston Corporation                 17,105,666
        First Chicago Capital Markets, Inc.                    17,105,666

                             Class M-1 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       7,682,000
        Credit Suisse First Boston Corporation                  7,682,000
        First Chicago Capital Markets, Inc.                     7,682,000

                             Class M-2 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       6,544,000
        Credit Suisse First Boston Corporation                  6,544,000
        First Chicago Capital Markets, Inc.                     6,544,000


                                      S-92
<PAGE>

                             Class B-1 Certificates

        Underwriters                                      Certificate Balance
        ------------                                      -------------------
                               
        Morgan Stanley & Co. Incorporated                       3,983,334
        Credit Suisse First Boston Corporation                  3,983,333
        First Chicago Capital Markets, Inc.                     3,983,333

      In the Underwriting  Agreement,  the Underwriters have agreed,  subject to
the terms and  conditions  set forth  therein,  to  purchase  all of the Offered
Certificates,  if any are  purchased.  The  Depositor  has been  advised  by the
Underwriters  that they propose  initially to offer the Offered  Certificates to
the public at the respective  offering prices set forth on the cover page hereof
and to certain  dealers at such  price  less a  concession  not in excess of the
respective  amounts set forth in the table below  (expressed  as a percentage of
the relative Certificate  Balance).  The Underwriters may allow and such dealers
may reallow a discount not in excess of the respective  amounts set forth in the
table below to certain other dealers.

                                    Selling            Reallowance
           Class                   Concession           Discount
           -----                   ----------           --------
           A-1                        0.0900             0.0450
           A-2                        0.1050             0.0525
           A-3                        0.1380             0.0690
           A-4                        0.1500             0.0750
           A-5                        0.2100             0.1050
           A-6                        0.1650             0.0825
           A-7                        0.1800             0.0900
           A-8                        0.1800             0.0900
           M-1                        0.2400             0.1200
           M-2                        0.2700             0.1350
           B-1                        0.3600             0.1800

      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.

                                  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.


                                      S-93
<PAGE>

                                     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 ratings do not address the  likelihood of the payment of the Class A-8
Extra  Interest.  (The Class A-8 Extra  Interest is not included in the Interest
Carry Forward Amounts).

      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-94
<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 


                                      S-95
<PAGE>

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

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

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

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

      Trading between CEDEL or Euroclear  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;

            (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


                                      S-96
<PAGE>

            (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.

      Treasury  regulations issued on October 14, 1997, which will be applicable
to payments  made after  December  31,  1999 (with  certain  transition  rules),
provide for the unification and simplification of certain current  certification
procedures.  Under these regulations,  a new Form W-8 will replace current Forms
W-8, 1001 and 4224. Further, pursuant to the new regulations, while a beneficial
owner will still be required to submit a Form W-8 to a "qualified  intermediary"
through which it holds a Global Security,  such qualified  intermediary (i.e., a
foreign  clearing  organization  or  financial  institution  that  enters into a
withholding  agreement  with the IRS)  generally will not be required to forward
the Form W-8 to the withholding agent.  Investors are urged to consult their own
tax advisors with respect to the application of these new regulations.

      The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States, (ii) a corporation, partnership or other entity treated as a corporation
or partnership  for U.S federal  income tax purposes,  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 one or more United States persons have
the  authority to control all  substantial  decisions  of the trust,  as well as
certain trusts in existence on August 20, 1996 that were treated as U.S. Persons
prior to such date and who have  elected in a manner  consistent  with  guidance
provided  by the IRS to  continue  to be  treated  as  U.S.  Persons.  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-97
<PAGE>

                             INDEX TO DEFINED TERMS

                                                                            Page
                                                                            ----

1933 Act.....................................................................S-2
Accrual Period...............................................................S-8
Adjustable Rate..............................................................S-6
Adjustable Rate Mortgage Loan................................................S-6
Adjusted Weighted Average Net Mortgage Rate............................S-5, S-75
Adjustment Date.............................................................S-48
Advance...............................................................S-18, S-72
Aggregate Certificate Balance................................................S-6
Applied Realized Loss Amount................................................S-80
Asset Service Center........................................................S-71
Balloon Loans..........................................................S-7, S-29
Balloon Payments.......................................................S-7, S-29
Beneficial owner......................................................S-18, S-72
Book-Entry Certificates.....................................................S-73
Business Day...........................................................S-7, S-78
Call Date..............................................................S-7, S-29
Call Loans.............................................................S-7, S-29
Cede........................................................................S-19
CEDEL..................................................................S-1, S-18
Certificate Account.........................................................S-73
Certificate Balance....................................................S-5, S-74
Certificate Register........................................................S-73
Certificate Registrar.......................................................S-73
Certificateholders..........................................................S-28
Certificates.................................................................S-3
CIT..........................................................................S-3
CIT Consumer Finance....................................................S-1, S-3
Citibank....................................................................S-19
Class........................................................................S-4
Class A Certificates....................................................S-1, S-5
Class A Principal Distribution Amount.......................................S-14
Class A-7 Lockout Distribution Amount.......................................S-12
Class A-7 Lockout Percentage................................................S-12
Class A-7 Lockout Pro Rata Distribution Amount..............................S-13
Class A-8 Principal Distribution Amount.....................................S-12
Class A-8 Extra Interest..............................................S-10, S-76
Class A-8 Formula Rate.......................................................S-4
Class B Certificates....................................................S-1, S-5
Class B-1 Principal Distribution Amount ....................................S-15
Class B-2 Principal Distribution Amount.....................................S-15
Class B-3 Principal Distribution Amount.....................................S-15
Class B-4 Principal Distribution Amount.....................................S-16
Class M-1 Principal Distribution Amount.....................................S-14
Class M-2 Principal Distribution Amount.....................................S-14
Class R Certificates.........................................................S-1
Clean-up Call Date....................................................S-19, S-82
Closing Date.................................................................S-3
Code........................................................................S-84
Combined Loan-to-Value Ratio................................................S-29
Commission...................................................................S-2
Compensating Interest.................................................S-18, S-72


                                      S-98
<PAGE>

Component....................................................................S-5
Component Rate.........................................................S-8, S-75
Current Interest.......................................................S-9, S-10
Cut-off Date.................................................................S-3
DCR.........................................................................S-90
Definitive Certificate......................................................S-72
Deleted Mortgage Loan.......................................................S-81
Depositor.........................................................S-1, S-3, S-70
Determination Date...........................................................S-7
Distribution Date......................................................S-7, S-73
DOL.........................................................................S-89
DTC....................................................................S-1, S-18
Due Dates...................................................................S-72
Due Period...................................................................S-7
ERISA.......................................................................S-90
Euroclear..............................................................S-1, S-18
Exemption...................................................................S-90
Final Scheduled Distribution Date............................................S-7
Fitch.......................................................................S-89
Fixed Rate...................................................................S-6
Fixed Rate Mortgage Loan.....................................................S-6
Gross Margin...........................................................S-6, S-48
HLTV........................................................................S-27
Index.......................................................................S-48
Interest Carry Forward Amount...............................................S-10
Interest Determination Date.................................................S-78
Interest Remittance Amount..................................................S-10
Issuer.......................................................................S-3
LIBOR Rate...................................................................S-4
Liquidation Proceeds........................................................S-74
Master Servicer....................................................S-1,S-3, S-70
Master Servicing Fee..................................................S-18, S-71
Maximum Rate...........................................................S-7, S-48
Maximum Variable Rate...................................................S-1, S-5
Mezzanine Certificates..................................................S-1, S-5
Moody's...............................................................S-20, S-94
Morgan......................................................................S-19
Mortgage...............................................................S-4, S-28
Mortgage Assets........................................................S-4, S-28
Mortgage Documents..........................................................S-80
Mortgage Fees...............................................................S-18
Mortgage Loan..........................................................S-4, S-28
Mortgage Note..........................................................S-4, S-28
Mortgage Pool..........................................................S-4, S-28
Mortgage Rate................................................................S-6
Mortgaged Property.....................................................S-4, S-28
Net Mortgage Rate......................................................S-5, S-75
Offered Certificates.........................................................S-1
OID Prepayment Assumption...................................................S-86
OID Regulations.............................................................S-85
One-month LIBOR.............................................................S-78
One-year CMT.....................................................S-6, S-21, S-48
Pass-Through Rate......................................................S-4, S-74
Percentage Interest..........................................................S-4
Periodic Rate Cap......................................................S-7, S-48


                                      S-99
<PAGE>

Plans.......................................................................S-89
Pool...................................................................S-4, S-28
Pooling and Servicing Agreement..............................................S-3
Prepayment Assumption.......................................................S-61
Principal Balance...........................................................S-28
Principal Prepayment........................................................S-18
Private Certificates.........................................................S-3
Prospectus...................................................................S-2
PTE 95-60...................................................................S-91
Purchase Agreement..........................................................S-28
Purchase Price..............................................................S-81
Qualified Substitute Mortgage Loan..........................................S-81
Rating Agencies.............................................................S-94
Rating Agency Condition.....................................................S-25
Realized Loss...............................................................S-79
Record Date..................................................................S-7
Reference Banks.............................................................S-78
REMIC.......................................................................S-19
Reserve Interest Rate.......................................................S-78
Restricted Group............................................................S-90
S&P...................................................................S-20, S-94
Seller..................................................................S-1, S-3
Senior Enhancement Percentage...............................................S-16
Senior Specified Enhancement Percentage.....................................S-16
Service.....................................................................S-84
Six-month LIBOR..................................................S-6, S-21, S-48
SMMEA.................................................................S-20, S-91
Stepdown Date...............................................................S-14
Strip Rate.............................................................S-8, S-76
Subordinate Certificates................................................S-1, S-5
Subservicing Agreement................................................S-25, S-71
Substitution Adjustment.....................................................S-81
Telerate Page 3750..........................................................S-78
Termination Events..........................................................S-83
Trigger Event.........................................................S-14, S-78
Trust.............................................................S-1, S-4, S-28
Trust Fund........................................................S-1, S-4, S-28
Trustee...........................................................S-1, S-3, S-28
Weighted Average Net Mortgage Rate.....................................S-5, S-75


                                     S-100
<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
of this Prospectus at any time does not imply that information herein is correct
as of any time subsequent to its date.


                                      -4-
<PAGE>

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

                          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

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


                                      -7-
<PAGE>

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

                                    accordance  with a schedule or formula or on
                                    the  basis of  collections  from  designated
                                    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 

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


                                      -8-
<PAGE>

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

                                    (as   defined    herein)   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.

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

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


                                      -9-
<PAGE>

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

                                    otherwise    specified    in   the   related
                                    Prospectus  Supplement,  such Mortgage Loans
                                    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.

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


                                      -10-
<PAGE>

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

                                    (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   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 

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


                                      -11-
<PAGE>

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

                                             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.

                                    (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,

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


                                      -12-
<PAGE>

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

                                    (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
                                    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-

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


                                      -13-
<PAGE>

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

                                    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 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.

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


                                      -14-
<PAGE>

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

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
                                    the  Subordinated  Certificates  of a Series
                                    (the "Subordinated  Certificateholders")  to
                                    receive  distributions  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  

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


                                      -15-
<PAGE>

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

                                    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  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  

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


                                      -16-
<PAGE>

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

                                    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  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.

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 

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


                                      -17-
<PAGE>

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

                                    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 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. 

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


                                      -18-
<PAGE>

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

                                    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  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 

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


                                      -19-
<PAGE>

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

                                    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.

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
prepayment  penalties  for  partial  prepayments  on  any  Mortgage  Loan.  Such
penalties or premiums will be property of


                                      -22-
<PAGE>

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,
repurchases  or  purchases  from a  Trust  of  Mortgage  Loans  or  substitution


                                      -23-
<PAGE>

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,
CIT Consumer  Finance may, in its role as Master  Servicer,  be required to make


                                      -24-
<PAGE>

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
values) may affect the


                                      -26-
<PAGE>

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
and  administration of loans on the 


                                      -27-
<PAGE>

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 


                                      -28-
<PAGE>

ability of the Master Servicer to foreclose on 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 or CITSF 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  


                                      -30-
<PAGE>

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.

      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 


                                      -31-
<PAGE>

systems,  the ability of a Certificateholder  to use effectively the 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.

      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 


                                      -33-
<PAGE>

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 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.


                                      -34-
<PAGE>

            (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
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  


                                      -35-
<PAGE>

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 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 


                                      -36-
<PAGE>

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
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
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 


                                      -37-
<PAGE>

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
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.


                                      -38-
<PAGE>

      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
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 


                                      -39-
<PAGE>

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
(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.


                                      -40-
<PAGE>

      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
(973) 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
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").


                                      -41-
<PAGE>

      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 (973) 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  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 at its Marlton,
New Jersey office and its original document retention and processing facility in
Cherry Hill, New Jersey.

               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 (973) 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.


                                      -42-
<PAGE>

                        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 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.


                                      -43-
<PAGE>

      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. A mortgage broker
may be paid for its services by CIT Consumer Finance and the borrower. 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.

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 


                                      -44-
<PAGE>

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.

      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.


                                      -45-
<PAGE>

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  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.


                                      -46-
<PAGE>

      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
bank  statements  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.  The  Combined  Loan-to-Value  Ratio is generally  lower for
self-employed individuals, and is generally reduced in respect of three and four
unit multi-family 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.
These  appraisals  may be ordered by CIT  Consumer  Finance or the broker.  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  collateral  risk manager before the loan is
funded. 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 will have the property
appraisal  reviewed by a CIT Consumer  Finance  collateral risk manager prior to
funding.

      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 


                                      -48-
<PAGE>

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
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 generally  "force place"  casualty  insurance  coverage if CIT Consumer
Finance  discovers that casualty  insurance  coverage has lapsed.  


                                      -49-
<PAGE>

Instead,  CIT Consumer  Finance  requires its  borrowers to 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 and
certain wage earners  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.

      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 


                                      -50-
<PAGE>

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  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  


                                      -51-
<PAGE>

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.

      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.


                                      -52-
<PAGE>

                        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  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 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.


                                      -53-
<PAGE>

      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.

      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 


                                      -54-
<PAGE>

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 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


                                      -55-
<PAGE>

"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, "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 


                                      -56-
<PAGE>

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.

      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.


                                      -57-
<PAGE>

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.  Generally,  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.

      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


                                      -59-
<PAGE>

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;

            (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;


                                      -60-
<PAGE>

            (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  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 


                                      -61-
<PAGE>

"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.

      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 


                                      -62-
<PAGE>

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.

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) 


                                      -63-
<PAGE>

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 


                                      -65-
<PAGE>

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,  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.


                                      -66-
<PAGE>

      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
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.


                                      -67-
<PAGE>

      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.

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.


                                      -68-
<PAGE>

      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
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.


                                      -69-
<PAGE>

      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 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 


                                      -70-
<PAGE>

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
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.


                                      -71-
<PAGE>

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
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 


                                      -72-
<PAGE>

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
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.


                                      -73-
<PAGE>

      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
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.


                                      -74-
<PAGE>

                       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,
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  


                                      -75-
<PAGE>

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  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.


                                      -76-
<PAGE>

      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.

      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


                                      -77-
<PAGE>

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.

      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;


                                      -78-
<PAGE>

            (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").

      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 


                                      -79-
<PAGE>

      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;

            (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.


                                      -80-
<PAGE>

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.

      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.


                                      -81-
<PAGE>

      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 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


                                      -82-
<PAGE>

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  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 


                                      -83-
<PAGE>

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.

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.


                                      -84-
<PAGE>

      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
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.


                                      -85-
<PAGE>

      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.

      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 


                                      -86-
<PAGE>

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
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 


                                      -87-
<PAGE>

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
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.


                                      -88-
<PAGE>

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
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) 


                                      -89-
<PAGE>

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 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.


                                      -90-
<PAGE>

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
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.


                                      -91-
<PAGE>

      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.

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 


                                      -92-
<PAGE>

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  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.


                                      -93-
<PAGE>

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.
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  


                                      -94-
<PAGE>

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.

      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 


                                      -95-
<PAGE>

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  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 


                                      -96-
<PAGE>

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  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.


                                      -97-
<PAGE>

      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
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  


                                      -98-
<PAGE>

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 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.


                                      -99-
<PAGE>

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
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.


                                     -100-
<PAGE>

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
(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.


                                     -101-
<PAGE>

      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.

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.  


                                     -102-
<PAGE>

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.

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.


                                     -103-
<PAGE>

                            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
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 


                                     -104-
<PAGE>

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.

      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  


                                     -105-
<PAGE>

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,
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


                                     -106-
<PAGE>

            3.  By  placement  directly  by  the  Depositor  with  institutional
      investors.

      A  Prospectus  Supplement  will be  prepared  for each  Series  which will
describe  the method of  offering  being used for that Series and will set forth
the  identity  of any  underwriters  thereof  and either the price at which such
Series is being offered, the nature and amount of any underwriting  discounts or
additional compensation to such underwriters and the proceeds of the offering to
the Depositor,  or the method by which the price at which the underwriters  will
sell the  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.


                                     -107-
<PAGE>

      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,
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..........................................................56
Adjustable Rate...........................................................10, 34
Adjustable Rate Mortgage Loan.............................................10, 34
Adjusted Mortgage Loan Remittance Rate........................................59
Advance...................................................................18, 59
Agreement..................................................................6, 37
AMTPA........................................................................101
Asset Service Center..........................................................42
Available Funds...............................................................55
Balloon Loans.............................................................11, 34
Balloon Payments..........................................................11, 34
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.................................................................11, 34
Call Loans................................................................11, 34
CBC...........................................................................40
CBC Holding...................................................................40
Cede.......................................................................5, 21
Cedel..................................................................5, 21, 31
CERCLA........................................................................99
Certificate Account...........................................................77
Certificate Balance...........................................................56
Certificate Guaranty Insurance Policy.....................................16, 67
Certificate Guaranty Insurer..................................................67
Certificate Register..........................................................55
Certificateholders.........................................................2, 33
Certificates............................................................1, 6, 53
Chase.........................................................................40
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....................................................76
Credit Enhancement............................................................30
Credit Enhancer...............................................................30
Cut-off Date...............................................................9, 53
Definitive Certificate........................................................62
Delayed Deposits..............................................................79
Deposit Date..................................................................79
Depositor...........................................................1, 6, 22, 41
Depository....................................................................62
Detailed Description..........................................................34
Determination Date.........................................................8, 56
Distribution Date..........................................................8, 55
DKB...........................................................................40
DOL......................................................................20, 104


                                     -109-
<PAGE>

                                                                            Page
                                                                            ----

DTC....................................................................5, 21, 31
Due Period.................................................................9, 56
EPA...........................................................................99
ERISA....................................................................20, 104
Escrow Account................................................................83
Euroclear..............................................................5, 21, 31
Exchange Act...................................................................3
FICO..........................................................................46
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
Institutional Bulk Portfolios.................................................44
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, 41
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............................................17, 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
Parties in Interest..........................................................105
Plan Asset Regulations........................................................20
Plans........................................................................104
PMBS Agreement................................................................38
PMBS Issuer...............................................................14, 38
PMBS Servicer.............................................................14, 38
PMBS Trustee..............................................................14, 38
Policy Statement.............................................................106
Pool.......................................................................9, 33
Pool Insurer..................................................................68
Precomputed Loan..............................................................36


                                     -110-
<PAGE>

                                                                            Page
                                                                            ----

Pre-Funded Amount.........................................................14, 33
Pre-Funding Account....................................................1, 14, 33
Primary Insurer...............................................................85
Primary Mortgage Insurance Policy.............................................34
Principal Prepayment......................................................19, 59
Principal Prepayments.........................................................57
Private Mortgage-Backed Securities.........................................9, 38
PTE 83-1.....................................................................105
Purchase Price................................................................82
Qualified Substitute Mortgage Loan............................................82
Rating Agency.............................................................18, 77
Record Date...................................................................55
Registration Statement.........................................................3
Released Mortgaged Property Proceeds..........................................79
Relief Act....................................................................28
REMIC..................................................................2, 20, 54
REO Property..................................................................53
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.............................................................88
Simple Interest Loans.........................................................35
SMMEA....................................................................19, 105
Special Hazard Insurance Policy...........................................17, 69
Special Hazard Insurer........................................................69
Standard Hazard Insurance Policy..........................................12, 34
Stockholders Agreement........................................................41
Subordinated Certificateholders...........................................15, 65
Subordinated Certificates..................................................7, 57
Sub-Servicer...............................................................6, 37
Sub-servicing Account.........................................................79
Substitution Adjustment.......................................................82
The Pooling and Servicing Agreement...........................................42
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-21
The Portfolio of Mortgage Loans ..........................................  S-25
The Mortgage Pool ........................................................  S-28
Yield and Prepayment Considerations ......................................  S-60
The CIT Group, Inc. ......................................................  S-70
The CIT Group Securitization Corporation III, The Depositor ..............  S-70
The CIT Group/Consumer Finance, Inc., Seller
and Master Servicer ......................................................  S-70
The CIT Group/Sales Financing, Inc., Sub-Servicer ........................  S-71
Servicing of Mortgage Loans ..............................................  S-71
Description of the Certificates ..........................................  S-72
Credit Enhancement .......................................................  S-79
The Pooling and Servicing Agreement ......................................  S-80
Use of Proceeds ..........................................................  S-84
Certain Federal Income Tax Consequences ..................................  S-84
ERISA Considerations .....................................................  S-89
Legal Investment .........................................................  S-91
Underwriting .............................................................  S-91
Legal Matters ............................................................  S-93
Ratings ..................................................................  S-94
Annex I - Global Clearance, Settlement and
Tax Documentation Procedures .............................................  S-95
Index to Defined Terms ...................................................  S-98

                                   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 ..................................................................   107
Experts ..................................................................   108
Index to Defined Terms ...................................................   109

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

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

                                  $341,424,000

                          THE CIT GROUP SECURITIZATION
                                CORPORATION III
                                   Depositor

                             The CIT Group/Consumer
                                 Finance, Inc.
                                Master Servicer

                         Home Equity Loan Asset Backed
                          Certificates, Series 1998-1

                               -----------------
                             PROSPECTUS SUPPLEMENT
                          ----------------------------

                           MORGAN STANLEY DEAN WITTER

                           CREDIT SUISSE FIRST BOSTON

                      FIRST CHICAGO CAPITAL MARKETS, INC.

                                 July 31, 1998

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



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