STRUCTURED ASSET SECURITIES CORPORATION
424B5, 1996-04-18
ASSET-BACKED SECURITIES
Previous: EDISON THOMAS INNS INC, 10QSB, 1996-04-18
Next: AMRE INC, S-4, 1996-04-18



<PAGE>

PROSPECTUS SUPPLEMENT                                            Rule 424(b)(5)
(TO PROSPECTUS DATED DECEMBER 18, 1995)               Registration No. 33-99598

                          $182,123,198 (APPROXIMATE) 
                   STRUCTURED ASSET SECURITIES CORPORATION 
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-1 

                              --------------------
                            NORWEST MORTGAGE, INC. 
                           ORIGINATOR AND SERVICER 

                              --------------------
   The Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1996-1 (the "Certificates") will consist of the following
Classes: Class A1, Class A2, Class A3, Class A4, Class A5, Class AP and Class AX
(the "Class A Certificates" and, together with the Class R Certificate, the
"Senior Certificates"), Class M, Class B1, Class B2, Class B3, Class B4 and
Class B5 (collectively, the "Subordinate Certificates"), and Class R (the
"Residual Certificate"). Only the Class A1, Class A2, Class A3, Class A4, Class
A5, Class AP, Class AX, Class M, Class B1, Class B2, and Class R Certificates
are being offered hereby and are sometimes referred to herein as the "Offered
Certificates." It is a condition to the issuance of the Class A1, Class A2,
Class A3, Class A5 and Class R Certificates that they be rated "AAA" by each of
Fitch Investors Service, L.P. ("Fitch") and Standard & Poor's Rating Services, a
division of The McGraw-Hill Companies, Inc. ("S&P" and, together with Fitch, the
"Rating Agencies"); it is a condition to the issuance of the Class A4, Class AP
and Class AX Certificates that they be rated "AAA" by Fitch and "AAAr" by S&P;
it is a condition to the issuance of the Class M Certificates that they be rated
"AA" by each of Fitch and S&P; it is a condition to the issuance of the Class B1
Certificates that they be rated "A" by Fitch; and it is a condition to the
issuance of the Class B2 Certificates that they be rated "BBB" by Fitch.
   The Certificates will evidence, in the aggregate, the entire beneficial
ownership interest in a trust fund (the "Trust Fund"), consisting primarily of
fixed rate, fully amortizing, conventional, first lien residential mortgage
loans (the "Mortgage Loans") to be deposited by Structured Asset Securities
Corporation (the "Depositor") into the Trust Fund for the benefit of the
respective Certificateholders. The Mortgage Loans were originated or acquired by
Norwest Mortgage, Inc. ("Norwest") and will be purchased by Lehman Capital, A
Division of Lehman Brothers Holdings Inc. (the "Seller" or "Lehman Capital"),
and sold by Lehman Capital to the Depositor on the date of the initial issuance
of the Certificates. The Mortgage Loans will be serviced by Norwest. Certain
characteristics of the Mortgage Loans are described herein under "DESCRIPTION OF
THE MORTGAGE POOL."
   For a discussion of certain significant factors affecting investments in the
Offered Certificates, see "RISK FACTORS" herein at page S-13 and in the
Prospectus at page 17.
THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE 
DEPOSITOR, THE SELLER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES. 
NEITHER THE CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS WILL BE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE DEPOSITOR, 
THE SELLER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES OR BY ANY OTHER 
PERSON OR ENTITY EXCEPT AS DESCRIBED HEREIN. 
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 ACCOMPANYING 
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 

                 Initial                        Final Scheduled        
               Certificate       Certificate      Distribution        CUSIP
Class     Principal Amount(1)   Interest Rate      Date(2)           Number 
- -----     -------------------   -------------   --------------       ---------- 
A1  ....      $107,145,900       7.25%          April 25, 2027       863572 JC8 
A2  ....      $ 14,641,000       7.25%          April 25, 2027       863572 JD6 
A3  ....      $ 28,693,000       7.50%          April 25, 2027       863572 JE4 
A4  ....      $  1,307,000       (3)            April 25, 2027       863572 JF1 
A5  ....      $ 20,000,000       7.25%          April 25, 2027       863572 JG9 
AP  ....      $    853,198       (3)            April 25, 2027       863572 JH7 
AX  ....           (4)           (5)            April 25, 2027       863572 JJ3 
M  .....      $  4,604,000       7.25%          April 25, 2027       863572 JK0 
B1  ....      $  3,222,000       7.25%          April 25, 2027       863572 JL8 
B2  ....      $  1,657,000       7.25%          April 25, 2027       863572 JM6 
R  .....      $        100       7.25%          April 25, 2027       863572 JN4 

- ------ 
(1) Approximate. 
(2) Determined as set forth herein. 
(3) The Class A4 and Class AP Certificates will be principal-only 
    Certificates and will not bear interest. 
(4) The Class AX Certificates will have no principal amount and will accrue 
    interest on a Notional Amount (as defined herein) initially equal to 
    approximately $130,335,908. The Class AX Certificates will be 
    interest-only Certificates and will not be entitled to distributions of 
    principal. 
(5) The per annum interest rate on the Class AX Certificates with respect to 
    each Distribution Date will be equal to the excess of (a) the weighted 
    average of the Net Mortgage Rates (as defined herein) of the Premium 
    Mortgage Loans (as defined herein) as of the first day of the related 
    Interest Accrual Period, less the Trustee Fee Rate (as defined herein), 
    over (b) 7.25%. The initial Certificate Interest Rate on the Class AX 
    Certificates is expected to be approximately 0.4867% per annum. 
   The Offered Certificates will be purchased from the Depositor by Lehman
Brothers Inc. (the "Underwriter") and will be offered by the Underwriter from
time to time in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. The Class A3 Certificates will also be offered
by Edward D. Jones & Co. (the "Dealer") from time to time in negotiated
transactions or otherwise at varying prices to be determined at the time of
sale. Proceeds to the Depositor from the sale of the Offered Certificates will
be approximately 97.92% of the aggregate initial Certificate Principal Amount
thereof, plus accrued interest thereon from the Cut-off Date, before deducting
expenses payable by the Depositor.
   The Certificates offered by this Prospectus Supplement and the accompanying
Prospectus are offered by the Underwriter, subject to prior sale, withdrawal,
cancellation or modification of the offer without notice, to delivery to and
acceptance by the Underwriter and certain further conditions. It is expected
that the Class A1, Class A2, Class A3 and Class A5 Certificates will be
delivered in book-entry form through the Same-Day Funds Settlement System of The
Depository Trust Company on or about April 25, 1996. It is expected that the
Class A4, Class AP, Class AX, Class M, Class B1, Class B2 and Class R
Certificates will be delivered in certificated form at the offices of Lehman
Brothers Inc., New York, New York on or about April 25, 1996.
                               ------------------
LEHMAN BROTHERS                                                   EDWARD JONES 
           The date of this Prospectus Supplement is April 16, 1996 


<PAGE>
   There is currently no secondary market for the Offered Certificates. The 
Underwriter intends to make a secondary market in the Offered Certificates 
but has no obligation to do so. There can be no assurance that a secondary 
market for the Offered Certificates will develop or, if it does develop, that 
it will continue. See "RISK FACTORS -- Limited Liquidity" herein and in the 
Prospectus. 

   Distributions on the Offered Certificates will be made on the 25th day of 
each month or, if such day is not a business day, then on the next succeeding 
business day, commencing in May 1996 (each, a "Distribution Date"). As more 
fully described herein, interest distributions on the Offered Certificates 
(other than the Class A4 and Class AP Certificates) will be calculated on the 
basis of the Certificate Principal Amounts (or Notional Amounts) thereof and 
the related Certificate Interest Rates. 

   The Class M, Class B1 and Class B2 Certificates may not be transferred to 
a Plan (as defined herein) except as described herein. The Class R 
Certificate may not be transferred to a Plan and is subject to additional 
transfer restrictions as described herein. See "ERISA CONSIDERATIONS" and 
"CERTAIN FEDERAL INCOME TAX CONSIDERATIONS" herein and in the accompanying 
Prospectus. 

   As described herein, an election will be made to treat all or a portion of 
the assets of the Trust Fund (the "REMIC Pool") as a "real estate mortgage 
investment conduit" ("REMIC") for federal income tax purposes. The Offered 
Certificates other than the Class R Certificate will be designated as 
"regular interests" and the Class R Certificate will be designated as the 
sole Class of "residual interest" in the REMIC. See "CERTAIN FEDERAL INCOME 
TAX CONSIDERATIONS" herein and in the accompanying Prospectus. 

   The yield to maturity of Offered Certificates purchased at a premium or 
discount will be especially sensitive to the rate and timing of principal 
payments. Investors should consider the risk that in the case of Offered 
Certificates purchased at a premium, in particular the Class AX Certificates, 
a faster than anticipated rate of principal payments could result in an 
actual yield that is lower than the anticipated yield, and, in the case of 
Offered Certificates purchased at a discount, in particular the Class A4 and 
Class AP Certificates, a slower than anticipated rate of principal payments 
could result in an actual yield that is lower than the anticipated yield. 
Investors in the Class AX Certificates should carefully consider the risk 
that a rapid rate of principal payments on the Premium Mortgage Loans could 
result in the failure of such investors to recover their initial investments. 
See "YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE" herein. 

   Distributions of principal on the Class A3 Certificates are subject to the 
procedures regarding requests for distribution and random lot distribution 
described herein under "DESCRIPTION OF THE CERTIFICATES-- Distributions in 
Reduction of the Class A3 Certificates." The allocation of principal 
distributions in respect of any particular Class A3 Certificate may result in 
a yield to maturity that varies significantly from the anticipated yield, and 
such yields will vary among holders of Class A3 Certificates. The Class A3 
Certificates may not be an appropriate investment for any investor who 
requires a distribution of a particular amount of principal on a 
predetermined date or requires an otherwise predictable stream of principal 
distributions. 

   The Class A3 Certificates will have the benefit of an irrevocable 
financial guaranty insurance policy (the "Class A3 Policy") to be issued by 
Financial Security Assurance Inc. ("Financial Security"), pursuant to which 
Financial Security will unconditionally guarantee the payment of Guaranteed 
Distributions (as defined herein) on the Class A3 Certificates on each 
Distribution Date. See "THE CLASS A3 CERTIFICATE INSURANCE POLICY" herein. 

   This Prospectus Supplement does not contain complete information about the 
offering of the Offered Certificates. Additional information is contained in 
the Prospectus and investors must read both the Prospectus and this 
Prospectus Supplement to obtain material information about the offering of 
the Offered Certificates. Sales of the Offered Certificates may not be 
consummated unless the purchaser has received both the Prospectus and this 
Prospectus Supplement. 

   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 acting as underwriters to deliver a Prospectus Supplement and the 
Prospectus with respect to their unsold allotments or subscriptions. 

                                       S-2
<PAGE>
   The information set forth herein under "NORWEST MORTGAGE, INC." has been 
provided by Norwest. The information set forth herein under "THE CLASS A3 
CERTIFICATE INSURANCE POLICY -- Financial Security Assurance Inc." has been 
provided by Financial Security. No representation is made by the Seller, the 
Depositor, the Underwriter, the Trustee or any of their respective affiliates 
as to the accuracy or completeness of the information provided by Norwest or 
Financial Security. 

                                    ------ 

   No person is authorized in connection with this offering to give any 
information or to make any representation about the Seller, Depositor, 
Norwest, Financial Security, the Offered Certificates or any other matter 
referred to herein, other than those contained in this Prospectus Supplement 
or the Prospectus. If any other information or representation is given or 
made, such information or representation may not be relied upon as having 
been authorized by the Seller, Depositor, the Underwriter, the Dealer, the 
Trustee, Norwest or Financial Security. This Prospectus Supplement and the 
Prospectus do not constitute an offer to sell or a solicitation of an offer 
to buy securities other than the Offered Certificates, or an offer to sell or 
a solicitation of an offer to buy securities in any jurisdiction or to any 
person to whom it is unlawful to make such offer in such jurisdiction. 
Neither the delivery of this Prospectus Supplement or the Prospectus nor any 
sale hereunder or thereunder shall, under any circumstances, create any 
implication that the information contained herein or therein is correct as of 
any time subsequent to their respective dates. 

                                       S-3
<PAGE>
                            PROSPECTUS SUPPLEMENT 
                              TABLE OF CONTENTS 

SUMMARY  .............................................................     S-5 
RISK FACTORS  ........................................................     S-13 
Special Yield Considerations for the Class AX, Class A4 and Class 
  AP Certificates  ...................................................     S-13 
Geographical Concentration of the Mortgage Loans  ....................     S-13 
Limited Liquidity  ...................................................     S-13 
Repurchase Obligations of the Depositor  .............................     S-13 
DESCRIPTION OF THE CERTIFICATES  .....................................     S-13 
   General ...........................................................     S-13 
   Book-Entry Registration of Certain Classes of Certificates ........     S-15 
   Priority of Distributions .........................................     S-15 
   Distributions of Interest .........................................     S-17 
   Distributions of Principal ........................................     S-18 
   Available Distribution Amount .....................................     S-22 
   Distributions in Reduction of the Class A3 Certificates ...........     S-23 
   Example of Distributions ..........................................     S-26 
   The Class R Certificate ...........................................     S-26 
   Allocation of Realized Losses; Subordination ......................     S-27 
   Final Scheduled Distribution Date .................................     S-28 
   Optional Termination of the Trust .................................     S-28 
   The Trustee .......................................................     S-28 
DESCRIPTION OF THE MORTGAGE POOL  ....................................     S-29 
   General ...........................................................     S-29 
ADDITIONAL INFORMATION  ..............................................     S-33 
NORWEST MORTGAGE, INC.  ..............................................     S-34 
   Mortgage Loan Underwriting ........................................     S-34 
   Delinquency Experience ............................................     S-35 
SERVICING OF MORTGAGE LOANS  .........................................     S-36 
Insurance Coverage  ..................................................     S-36 
Servicing Compensation and Payment of Expenses  ......................     S-36 
Prepayment Interest Shortfalls  ......................................     S-37 
Advances  ............................................................     S-37 
Collection of Taxes, Assessments and Similar Items  ..................     S-37 
Voting Rights  .......................................................     S-37 
TRUST AGREEMENT  .....................................................     S-37 
   General ...........................................................     S-37 
   Assignment of Mortgage Loans ......................................     S-38 
YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE  .........................     S-38 
   General ...........................................................     S-38 
   Sensitivity of the Class AX, Class A4 and Class AP Certificates ...     S-40 
   Weighted Average Life .............................................     S-41 
THE CLASS A3 CERTIFICATE INSURANCE POLICY  ...........................     S-51 
   The Financial Guaranty Insurance Policy ...........................     S-51 
   Financial Security Assurance Inc. .................................     S-52 
CERTAIN FEDERAL INCOME TAX CONSIDERATIONS  ...........................     S-55 
   The Residual Certificates .........................................     S-55 
LEGAL INVESTMENT CONSIDERATIONS  .....................................     S-56 
USE OF PROCEEDS  .....................................................     S-57 
UNDERWRITING  ........................................................     S-57 
ERISA CONSIDERATIONS  ................................................     S-57 
EXPERTS  .............................................................     S-57 
LEGAL MATTERS  .......................................................     S-57 
RATINGS  .............................................................     S-58 
GLOSSARY  ............................................................     S-59 

                                       S-4
<PAGE>
                                   SUMMARY 

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

Title of Securities............ Mortgage Pass-Through Certificates, Series 
                                 1996-1. 

Depositor...................... Structured Asset Securities Corporation (the 
                                 "Depositor"). The Depositor's principal 
                                 offices are located at 200 Vesey Street, New 
                                 York, New York 10285, telephone (212) 
                                 526-5594. See "The Issuer" in the 
                                 Prospectus. 

Seller......................... Lehman Capital, A Division of Lehman 
                                 Brothers Holdings Inc. The Seller's 
                                 principal offices are located at 200 Vesey 
                                 Street, New York, New York 10285, telephone 
                                 (212) 526-3305. 

Servicer....................... Norwest Mortgage, Inc. ("Norwest" or the 
                                 "Servicer"), whose principal offices are 
                                 located at 405 S.W. 5th Street, Des Moines, 
                                 Iowa 50328. Norwest will serve as Servicer 
                                 with respect to the Mortgage Loans under a 
                                 servicing agreement with the Depositor (the 
                                 "Servicing Agreement"). The Depositor will 
                                 assign its rights under the Servicing 
                                 Agreement to the Trustee. The Servicer will 
                                 receive a monthly servicing fee (the 
                                 "Servicing Fee") with respect to each 
                                 Mortgage Loan. See "SERVICING OF MORTGAGE 
                                 LOANS -- Servicing Compensation and Payment 
                                 of Expenses" herein. 

                                Certain Mortgage Loans will be subserviced 
                                 by various subservicers as described herein. 

Trustee........................ The Chase Manhattan Bank, N.A., a national 
                                 banking association. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- The Trustee" herein. 

                                Norwest Bank Minnesota, N.A., a national 
                                 banking association ("Norwest Bank"), will 
                                 act as custodian of the Mortgage Loans and 
                                 will perform certain securities 
                                 administration and REMIC tax administration 
                                 duties on behalf of the Trustee. Norwest 
                                 Bank is an affiliate of the Servicer. 

Cut-off Date................... April 1, 1996. 

Closing Date................... On or about April 25, 1996 (the "Closing 
                                 Date"). 

Distribution Date.............. The distribution date (the "Distribution 
                                 Date") will be the 25th day of each month 
                                 or, if such day is not a business day, then 
                                 on the next succeeding business day, 
                                 commencing in May 1996. 

Record Date.................... The record date (the "Record Date") for each 
                                 Distribution Date will be the close of 
                                 business on the last Business Day of the 
                                 month immediately preceding the month in 
                                 which such Distribution Date occurs. 

The Offered Certificates....... The Offered Certificates will be issued 
                                 pursuant to a Trust Agreement, to be dated 
                                 as of April 1, 1996, between the Depositor 
                                 and the Trustee (the "Trust Agreement"). The 
                                 Senior Certificates and the Subordinated 
                                 Certificates will have initial aggregate 

                                       S-5
<PAGE>
                                 Certificate Principal Amounts equal to
                                 approximately 93.75% and 6.25%, respectively,
                                 of the aggregate outstanding principal balance
                                 of the Mortgage Loans as of the Cut-off Date.
                                 The Class A1, Class A2, Class A3, Class A4 and
                                 Class R Certificates are sometimes referred to
                                 herein as the "Group 1 Senior Certificates."
                                 The Class A5 Certificates are sometimes
                                 referred to herein as the "Group 2 Senior
                                 Certificates." See "DESCRIPTION OF THE
                                 CERTIFICATES" herein.

Distributions of Interest and 
  Principal.................... Interest accrued during the calendar month 
                                 (each, an "Interest Accrual Period") 
                                 preceding the Distribution Date on each 
                                 Class of the Offered Certificates (other 
                                 than the Class A4 and Class AP Certificates) 
                                 at the applicable per annum rate set forth 
                                 or described on the cover page hereof will 
                                 be distributable on each Distribution Date 
                                 to the extent described herein. The Class A4 
                                 and Class AP Certificates will be 
                                 principal-only Certificates and will not 
                                 bear interest. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- Distributions of Interest" 
                                 herein. 

                                The approximate aggregate initial 
                                 Certificate Principal Amount (or Notional 
                                 Amount) of each Class of Offered 
                                 Certificates is set forth on the cover page 
                                 hereof. On each Distribution Date, an amount 
                                 equal to the Principal Distribution Amount 
                                 for the Mortgage Loans for the related Due 
                                 Period will be applied, as more fully 
                                 described herein, to make distributions of 
                                 principal on the Certificates. The Class AX 
                                 Certificates will be interest-only 
                                 Certificates and will not be entitled to 
                                 distributions of principal. See "DESCRIPTION 
                                 OF THE CERTIFICATES -- Distributions of 
                                 Principal" herein. 

                                Distributions of Principal on the Class A3 
                                 Certificates will be made pursuant to 
                                 requests for distributions or by random lot, 
                                 as described under "DESCRIPTION OF THE 
                                 CERTIFICATES -- Distributions in Reduction 
                                 of the Class A3 Certificates" herein. 

Allocation of Prepayments Among 
  Senior Certificates.......... The entire amount of the applicable Non-AP 
                                 Percentage (as defined herein) of principal 
                                 prepayments on the Mortgage Loans will be 
                                 allocated to the Group 1 Senior Certificates 
                                 during the first five years following the 
                                 Closing Date (except under the circumstances 
                                 described herein). This allocation will have 
                                 the effect of accelerating the amortization 
                                 of the Group 1 Senior Certificates and 
                                 slowing the amortization of the Group 2 
                                 Senior Certificates. See "DESCRIPTION OF THE 
                                 CERTIFICATES" herein. 

The Mortgage Pool.............. The Mortgage Pool will consist of 
                                 approximately 612 conventional, fixed rate, 
                                 fully amortizing, monthly payment mortgage 
                                 loans (the "Mortgage Loans") having an 
                                 aggregate Scheduled Principal Balance as of 
                                 the Cut-off Date of approximately 
                                 $184,149,832. The Mortgage Loans are secured 
                                 by first liens on one- to four-family 
                                 residential real properties (each, a 
                                 "Mortgaged Property") and have original 
                                 terms to maturity from the first due date of 
                                 the scheduled monthly payment of principal 
                                 

                                       S-6
<PAGE>
                                 and interest (each such payment, a "Scheduled
                                 Payment") of not more than 30 years. Each
                                 Mortgage Loan bears interest at a fixed rate
                                 (each, a "Mortgage Rate"). See "DESCRIPTION OF
                                 THE MORTGAGE POOL" herein.

Advances....................... The Servicer is required to make advances 
                                 ("Advances") in respect of Scheduled 
                                 Payments on the Mortgage Loans at the 
                                 related Net Mortgage Rate (as defined 
                                 herein), subject to the limitations 
                                 described herein. The Trustee will be 
                                 obligated to make any such Advance if the 
                                 Servicer fails in its obligation to do so, 
                                 to the extent provided in the Trust 
                                 Agreement. See "SERVICING OF MORTGAGE LOANS 
                                 -- Advances" herein. 

Allocation of Losses; 
  Subordination................ The Class M, Class B1, Class B2, Class B3, 
                                 Class B4 and Class B5 Certificates 
                                 (collectively, the "Subordinate 
                                 Certificates") are subordinate to the Class 
                                 A1, Class A2, Class A3, Class A4, Class A5, 
                                 Class AP, Class AX and Class R Certificates 
                                 (collectively, the "Senior Certificates"). 
                                 Each Class of Subordinate Certificates is 
                                 subordinate to the Class or Classes of 
                                 Subordinate Certificates having a higher 
                                 priority (i.e. the Class B5 Certificates are 
                                 subordinate to the Class B4 Certificates, 
                                 the Class B4 Certificates are subordinate to 
                                 the Class B3 Certificates, and so forth) to 
                                 the extent described herein. 

                                The limited protection afforded to the 
                                 holders of the Senior Certificates by means 
                                 of the subordination feature described above 
                                 will be accomplished by (i) the preferential 
                                 right of such holders to receive, prior to 
                                 any distribution being made on a 
                                 Distribution Date in respect of the 
                                 Subordinate Certificates, the amount due 
                                 them on each Distribution Date from the 
                                 Available Distribution Amount and, if 
                                 necessary, by the right of such holders to 
                                 receive future distributions with respect to 
                                 the Mortgage Loans that would otherwise have 
                                 been payable to the Subordinate Certificates 
                                 and (ii) the allocation of Realized Losses 
                                 on the Mortgage Loans in the following 
                                 manner. Subject to the limitations described 
                                 below, the applicable Non-AP Percentage of 
                                 the principal portion of Realized Losses (as 
                                 defined herein) on the Mortgage Loans will 
                                 be allocated first, to the Class B5, Class 
                                 B4, Class B3, Class B2, Class B1 and Class M 
                                 Certificates in that order, until the 
                                 Certificate Principal Amounts thereof have 
                                 been reduced to zero, and then to the Senior 
                                 Certificates other than the Class AP 
                                 Certificates, pro rata in proportion to 
                                 their outstanding Certificate Principal 
                                 Amounts. Any such losses allocable to the 
                                 Class A3 Certificates will be covered by the 
                                 Class A3 Policy. The protection provided to 
                                 the Senior Certificates by the subordination 
                                 of the Subordinated Certificates will be 
                                 limited in the case of Special Hazard 
                                 Losses, Bankruptcy Losses and Fraud Losses, 
                                 as described herein. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- Allocation of Realized 
                                 Losses; Subordination" herein. 

                                The subordination of each Class of 
                                 Subordinate Certificates relative to each 
                                 Class of Subordinate Certificates having a 
                                 higher ranking is intended to confer a 
                                 similar benefit on such higher ranking 

                                       S-7
<PAGE>
                                 Classes of Subordinate Certificates. 
                                 However, the degree of protection afforded 
                                 any Class of Subordinate Certificates by 
                                 such subordination, relative to 
                                 delinquencies and losses that might occur on 
                                 the Mortgage Pool, is less than the 
                                 protection afforded to the Senior 
                                 Certificates by virtue of the subordination 
                                 of the Subordinate Certificates. 

Class A3 Certificate 
  Insurance Policy............. In addition to the limited protection 
                                 provided by the subordination feature 
                                 described above, the Class A3 Certificates 
                                 will also have the benefit of the Class A3 
                                 Policy, pursuant to which Financial Security 
                                 will guarantee the payment of Guaranteed 
                                 Distributions on the Class A3 Certificates. 
                                 See "THE CLASS A3 CERTIFICATE INSURANCE 
                                 POLICY" herein. 

Final Scheduled 
  Distribution Date............ Scheduled distributions on the Mortgage 
                                 Loans, assuming no defaults or losses that 
                                 are not covered by the credit support 
                                 described elsewhere herein, will be 
                                 sufficient to make timely distributions of 
                                 interest and reduce the Certificate 
                                 Principal Amount of the Offered Certificates 
                                 to zero not later than the Final Scheduled 
                                 Distribution Date set forth on the cover 
                                 page hereof. The actual final Distribution 
                                 Date for the Offered Certificates may be 
                                 earlier or later, and could be substantially 
                                 earlier, than their Final Scheduled 
                                 Distribution Date. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- Final Scheduled Distribution 
                                 Date" and "YIELD, PREPAYMENT AND WEIGHTED 
                                 AVERAGE LIFE" herein. 

Optional Termination........... On any Distribution Date after the aggregate 
                                 Scheduled Principal Balance of the Mortgage 
                                 Loans is less than 5% of the aggregate 
                                 Scheduled Principal Balance of the Mortgage 
                                 Loans on the Cut- off Date (the "Cut-off 
                                 Date Balance"), the Depositor (subject to 
                                 the terms of the Trust Agreement), will have 
                                 the option to cause the sale of the assets 
                                 of the Trust Fund, consisting of the 
                                 Mortgage Loans, any REO Property, and any 
                                 other property remaining in the Trust Fund, 
                                 and thereby effect the termination of the 
                                 Trust Fund. The proceeds of such a sale will 
                                 be treated as a prepayment of the Mortgage 
                                 Loans for purposes of distributions to 
                                 Certificateholders. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- Optional Termination of the 
                                 Trust" herein. 

Denominations.................. Each Class of Class A1, Class A2 and Class 
                                 A5 Certificates will be issued, maintained 
                                 and transferred on the book-entry records of 
                                 the Depository Trust Company ("DTC") and its 
                                 Participants in minimum denominations of 
                                 $100,000 and integral multiples of $1 in 
                                 excess thereof. The Class A3 Certificates 
                                 will be issued, maintained and transferred 
                                 on the book-entry records of DTC and its 
                                 Participants in minimum denominations of 
                                 $1,000 and integral multiples of $1,000 in 
                                 excess thereof. The Class A4 and Class AP 
                                 Certificates will be issued in definitive, 
                                 fully registered form in minimum 
                                 denominations of $100,000 and integral 
                                 multiples of $1,000 in excess thereof. The 
                                 Class AX Certificates will be issued in 
                                 definitive, fully registered form in minimum 
                                 denominations in Notional Amount of 
                                 $5,000,000 and integral multiples of 

                                       S-8
<PAGE>
                                 $1,000,000 in excess thereof. Each Class of 
                                 Subordinate Certificates offered hereby will 
                                 be issued in definitive, fully registered 
                                 form in minimum denominations of $250,000 
                                 and integral multiples of $1,000 in excess 
                                 thereof. However, one Certificate of each 
                                 such Class of Certificates may be issued in 
                                 any amount above the minimum denominations. 
                                 The Class R Certificate will be issued as a 
                                 single Certificate and maintained in 
                                 definitive, fully registered form, 
                                 representing the entire Certificate 
                                 Principal Amount of such Class. 

Book-Entry Certificates........ Each Class of Class A1, Class A2, Class A3 
                                 and Class A5 Certificates (the "Book-Entry 
                                 Certificates") will be represented by one or 
                                 more Certificates registered in the name of 
                                 Cede & Co., as nominee of DTC. No person 
                                 acquiring a beneficial interest in a 
                                 Book-Entry Certificate (each, a "Beneficial 
                                 Owner") will be entitled to receive a 
                                 Certificate of such Class in certificated 
                                 form, except under the limited circumstances 
                                 described herein. For each Book-Entry 
                                 Certificate, DTC will effect payments to and 
                                 transfers of the Book-Entry Certificates 
                                 among the respective Beneficial Owners by 
                                 means of its electronic recordkeeping 
                                 services, acting through organizations that 
                                 participate in DTC. This arrangement may 
                                 result in certain delays in receipt of 
                                 distributions by Beneficial Owners and may 
                                 restrict a Beneficial Owner's ability to 
                                 pledge the Book-Entry Certificates 
                                 beneficially owned by it. All references in 
                                 this Prospectus Supplement to the Book-Entry 
                                 Certificates reflect the rights of 
                                 Beneficial Owners only as such rights may be 
                                 exercised through DTC and its participating 
                                 organizations so long as such Certificates 
                                 are held by DTC. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- Book-Entry Registration" in 
                                 the Prospectus. 

Use of Proceeds................ The Depositor will apply the net proceeds 
                                 from the sale of the Offered Certificates 
                                 toward the purchase of the Mortgage Loans. 
                                 See "Use of Proceeds" herein. 

Prepayment Considerations...... The rate of principal payments on the 
                                 Offered Certificates will depend on, among 
                                 other things, the rate and timing of 
                                 principal payments (including prepayments, 
                                 repurchases, defaults and liquidations) on 
                                 the Mortgage Loans. As is the case with 
                                 mortgage- backed securities generally, the 
                                 Offered Certificates are subject to 
                                 substantial inherent cash flow uncertainties 
                                 because the Mortgage Loans may be prepaid at 
                                 any time. Generally, when prevailing 
                                 interest rates increase, prepayment rates on 
                                 mortgage loans tend to decrease in 
                                 subsequent periods, resulting in a reduced 
                                 rate of return of principal to investors at 
                                 a time when reinvestment at such higher 
                                 prevailing rates would be desirable. 
                                 Conversely, when prevailing interest rates 
                                 decline, prepayment rates on mortgage loans 
                                 tend to increase in subsequent periods, 
                                 resulting in an accelerated rate of return 
                                 of principal to investors at a time when 
                                 reinvestment at comparable yields may not be 
                                 possible. See "DESCRIPTION OF THE MORTGAGE 
                                 POOL" and "YIELD, PREPAYMENT AND WEIGHTED 
                                 AVERAGE LIFE" herein. 

                                       S-9
<PAGE>

                                The entire amount of the applicable Non-AP 
                                 Percentage of principal prepayments on the 
                                 Mortgage Loans will be allocated to the 
                                 Group 1 Senior Certificates during the first 
                                 five years following the Closing Date 
                                 (except under the circumstance described 
                                 herein). See "DESCRIPTION OF THE 
                                 CERTIFICATES" herein. 


Yield Considerations........... The yields to maturity on the Offered 
                                 Certificates will depend on, among other 
                                 things, the rate and timing of principal 
                                 payments (including prepayments, 
                                 repurchases, defaults and liquidations) on 
                                 the Mortgage Loans and the allocation 
                                 thereof to reduce the Certificate Principal 
                                 Amounts thereof. The yields to maturity on 
                                 the Offered Certificates will also depend on 
                                 other factors, such as the applicable 
                                 Certificate Interest Rate and purchase price 
                                 for such Certificates. The yields on the 
                                 Offered Certificates will be adversely 
                                 affected by the allocation thereto of any 
                                 Net Prepayment Interest Shortfalls (as 
                                 defined herein) on the Mortgage Loans. Any 
                                 Net Prepayment Interest Shortfalls allocable 
                                 to the Class A3 Certificates will be covered 
                                 by the Class A3 Policy. 

                                In general, in the Case of the Class AX 
                                 Certificates, and any other Offered 
                                 Certificates purchased at a premium, if 
                                 principal payments on the Mortgage Loans 
                                 occur at a rate faster than anticipated at 
                                 the time of purchase, the investor's actual 
                                 yield to maturity may be lower than that 
                                 originally anticipated. Conversely, in the 
                                 case of the Class A4 and Class AP 
                                 Certificates, and any other Offered 
                                 Certificates purchased at a discount, if 
                                 principal payments on the Mortgage Loans 
                                 occur at a rate slower than that assumed at 
                                 the time of purchase, the investor's actual 
                                 yield to maturity may be lower than that 
                                 originally anticipated. Investors in the 
                                 Class AX Certificates should consider the 
                                 risk that a rapid rate of principal payments 
                                 on the Premium Mortgage Loans could result 
                                 in the failure of such investors to recover 
                                 their initial investments. See "YIELD, 
                                 PREPAYMENT AND WEIGHTED AVERAGE LIFE" 
                                 herein. 


Federal Income Tax 
  Considerations............... An election will be made to treat all or a 
                                 portion of the Trust Fund (the "REMIC Pool") 
                                 as a real estate mortgage investment conduit 
                                 (the "REMIC") for federal income tax 
                                 purposes. Each Class of Offered Certificates 
                                 other than the Class R Certificate will be 
                                 designated as a Class of "regular interests" 
                                 and the Class R Certificate will be 
                                 designated as the sole Class of "residual 
                                 interest" in the REMIC. 

                                The holders of the Offered Certificates 
                                 (other than the Class R Certificate) must 
                                 include interest income derived therefrom in 
                                 income as it accrues, regardless of the 
                                 holders' usual methods of accounting. The 
                                 Class A4, Class AP and Class AX Certificates 
                                 will be, and the other Classes of Offered 
                                 Certificates may be, issued with original 
                                 issue discount for federal income tax 
                                 purposes. See "CERTAIN FEDERAL INCOME TAX 
                                 CONSIDERATIONS -- Taxation of Regular 
                                 Interest Certificates -- Interest and 
                                 Acquisition Discount" in the Prospectus. The 
                                 prepayment assumption that will be used in 
                                 determining the rate of accrual of original 
                                 issue discount, market discount and premium, 
                                 

                                      S-10
<PAGE>
                                 if any, for federal income tax purposes will be
                                 a rate equal to 225% PSA (as defined herein).
                                 No representation is made that the Mortgage
                                 Loans will prepay at these rates or at any
                                 other rates. Original issue discount must be
                                 included in income as it accrues on a constant
                                 yield method, regardless or whether a holder
                                 receives concurrently the cash attributable to
                                 such original issue discount.

                                The Residual Certificateholder generally 
                                 will be required to report as federal 
                                 taxable income its pro rata share of the 
                                 REMIC's net income, without regard to the 
                                 timing or amount of cash distributions. The 
                                 tax liability may exceed the amount of cash 
                                 distributed to the Residual 
                                 Certificateholder in many or all taxable 
                                 years. As the residual interest in the 
                                 REMIC, the Residual Certificate will be 
                                 taxable as described in the Prospectus under 
                                 "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS 
                                 -- Taxation of Holders of Residual Interest 
                                 Certificates." 

                                All or a portion of the income derived from 
                                 a Residual Certificate will be "excess 
                                 inclusion" income, which is treated as 
                                 unrelated business taxable income to holders 
                                 that are tax-exempt entities and is not 
                                 subject to exemption from or reduction in 
                                 withholding in the case of 
                                 Certificateholders that are foreign persons. 
                                 Holders of Residual Certificates, including 
                                 thrift institutions, will not be entitled to 
                                 use other deductions or losses, including 
                                 net operating losses, to offset such income. 

                                Ownership of a Residual Certificate by a 
                                 pass-through entity could cause an annual 
                                 tax to be imposed on such pass-through 
                                 entity if any interest therein is held by a 
                                 "disqualified organization" within the 
                                 meaning of the Internal Revenue Code of 
                                 1986, as amended (the "Code"), including a 
                                 government entity or any other tax- exempt 
                                 organization that is not subject to tax on 
                                 unrelated business taxable income. 

                                For further information regarding the 
                                 federal income tax consequences of investing 
                                 in the Offered Certificates, see "CERTAIN 
                                 FEDERAL INCOME TAX CONSIDERATIONS" herein 
                                 and in the Prospectus. 

Transfer Restrictions on 
  Residual Certificates........ A Residual Certificate may not be 
                                 transferred, sold, pledged or otherwise 
                                 assigned unless, prior to such transfer, the 
                                 proposed transferee delivers to the Trustee 
                                 an affidavit or, at the option of the 
                                 Trustee, an opinion to the effect that, 
                                 among other things, such transferee is not a 
                                 "disqualified organization," within the 
                                 meaning of the Code. If, notwithstanding 
                                 such restrictions, a Residual Certificate is 
                                 transferred to a "disqualified 
                                 organization," a substantial tax may be 
                                 imposed on the transferor. In the case of a 
                                 transfer to or from a non-U.S. person, 
                                 certain additional conditions must be 
                                 satisfied prior to transfer of a Residual 
                                 Certificate. In addition to the foregoing, 
                                 regulations permit certain transfers of 
                                 Residual Certificates to be disregarded with 
                                 the result that the transferor will continue 
                                 to be treated as the owner of the Residual 
                                 Certificate. See "CERTAIN FEDERAL INCOME TAX 
                                 CONSIDERATIONS" herein and in the 
                                 Prospectus. 

                                      S-11
<PAGE>
Ratings........................ It is a condition to the issuance of the 
                                 Class A1, Class A2, Class A3, Class A5 and 
                                 Class R Certificates that they be rated 
                                 "AAA" by each of Fitch and S&P. It is a 
                                 condition to the issuance of the Class A4, 
                                 Class AP and Class AX Certificates that they 
                                 be rated "AAA" by Fitch and "AAAr" by S&P. 
                                 It is a condition to the issuance of the 
                                 Class M Certificates that they be rated "AA" 
                                 by each of Fitch and S&P; it is a condition 
                                 to the issuance of the Class B1 Certificates 
                                 that they be rated "A" by Fitch; and it is a 
                                 condition to the issuance of the Class B2 
                                 Certificates that they be rated "BBB" by 
                                 Fitch. See "RATINGS" herein. 

ERISA Considerations........... A fiduciary of any employee benefit plan 
                                 subject to the Employee Retirement Income 
                                 Security Act of 1974, as amended ("ERISA"), 
                                 or the Code, should carefully review with 
                                 its legal advisors whether the purchase or 
                                 holding of the Offered Certificates could 
                                 give rise to a transaction prohibited or not 
                                 otherwise permissible under ERISA or the 
                                 Code. The Subordinate Certificates may not 
                                 be purchased by Plans (as defined herein), 
                                 except as described herein, and transfer 
                                 thereof will be restricted as provided in 
                                 the Trust Agreement. See "ERISA 
                                 CONSIDERATIONS" herein and in the 
                                 Prospectus. 

Legal Investment............... The Senior Certificates and the Class M 
                                 Certificates will constitute "mortgage 
                                 related securities" for purposes of the 
                                 Secondary Mortgage Market Enhancement Act of 
                                 1984 ("SMMEA") for so long as they are rated 
                                 as described herein and, as such, are legal 
                                 investments for certain entities to the 
                                 extent provided in SMMEA. SMMEA, however, 
                                 provides for state limitation on the 
                                 authority of such entities to invest in 
                                 "mortgage related securities" to the extent 
                                 described herein and in the Prospectus. 

                                The Depositor makes no representations as to 
                                 the proper characterization of the Offered 
                                 Certificates for legal investment or other 
                                 purposes, or as to the ability of particular 
                                 investors to purchase the Offered 
                                 Certificates under applicable legal 
                                 investment restrictions. These uncertainties 
                                 may adversely affect the liquidity of the 
                                 Offered Certificates. Accordingly, all 
                                 institutions whose investment activities are 
                                 subject to legal investment laws and 
                                 regulations, regulatory capital requirements 
                                 or review by regulatory authorities should 
                                 consult with their own legal advisors in 
                                 determining whether and to what extent the 
                                 Offered Certificates constitutes a legal 
                                 investment or is subject to investment, 
                                 capital or other restrictions. Institutions 
                                 whose investment activities are subject to 
                                 review by federal or state regulatory 
                                 authorities should consult with their 
                                 counsel or the applicable authorities in 
                                 order to determine whether an investment in 
                                 the Offered Certificates complies with 
                                 applicable guidelines, policy statements or 
                                 restrictions. See "LEGAL INVESTMENT 
                                 CONSIDERATIONS" herein and "LEGAL 
                                 INVESTMENT" in the Prospectus. 

                                      S-12
<PAGE>
                                 RISK FACTORS 

   In addition to the matters described elsewhere in this Prospectus 
Supplement and the accompanying Prospectus, prospective investors should 
carefully consider the following factors before deciding to invest in the 
Offered Certificates. 

SPECIAL YIELD CONSIDERATIONS FOR THE CLASS AX, CLASS A4 AND CLASS AP 
CERTIFICATES 

   The yield to maturity of the Class AX Certificates will be extremely 
sensitive, and the yields to maturity of the Class A4 and Class AP 
Certificates will also be very sensitive, to the rate and timing of principal 
prepayments on the Mortgage Loans. 

   Investors in the Class AX Certificates should carefully consider the risk 
that a faster than anticipated rate of prepayments on the Premium Mortgage 
Loans, which have Mortgage Rates that are higher than those of the other 
Mortgage Loans and may therefore be more likely to prepay, could result in an 
actual yield that is lower than the anticipated yield, and could result in 
the failure of such investors to recover their initial investments. 

   Investors in the Class A4 and Class AP Certificates should consider the 
risk that a slower than anticipated rate of prepayments on the Mortgage Loans 
could result in actual yields that are lower than the anticipated yields. See 
"YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE" herein. 

GEOGRAPHICAL CONCENTRATION OF THE MORTGAGE LOANS 

   Almost half (approximately 46.9%) of the Mortgage Loans (by Scheduled 
Principal Balance as of the Cut- off Date) are secured by Mortgaged 
Properties located in the state of California. The economy of California may 
be adversely affected to a greater degree than the economies of other areas 
of the country by certain developments affecting industries concentrated in 
California. In recent periods, several regions of the United States 
(including California) have experienced significant downturns in the market 
value of real estate. In addition, Mortgaged Properties located in California 
may be more susceptible to certain types of special hazards not covered by 
insurance (such as earthquakes) than properties located in other parts of the 
country. 

   For additional information regarding the geographic distribution of the 
Mortgage Loans, see "DESCRIPTION OF THE MORTGAGE POOL" herein. 

LIMITED LIQUIDITY 

   There is currently no secondary market for the Offered Certificates. The 
Underwriter intends to make a secondary market in the Offered Certificates 
but has no obligation to do so. There can be no assurance that a secondary 
market for the Offered Certificates will develop or, if it does develop, that 
it will continue. 

REPURCHASE OBLIGATIONS OF THE DEPOSITOR 

   No person other than the Depositor is obligated with respect to the 
representations and warranties made by it in the Trust Agreement respecting 
the Mortgage Loans and the remedies for any breach thereof that are granted 
to the Trustee for the benefit of the Certificateholders. Therefore, 
prospective investors in the Offered Certificates should consider the 
possibility that the Depositor will not have sufficient assets with which to 
satisfy its repurchase obligations in the event that a substantial amount of 
Mortgage Loans (or other mortgage loans with respect to which the Depositor 
may have repurchase obligations) are required to be repurchased due to 
breaches of representations and warranties. 

                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

   The Series 1996-1 Mortgage Pass-Through Certificates (the "Certificates") 
will consist of the following Classes: (i) the Class A1, Class A2, Class A3, 
Class A4, Class A5, Class AP and Class AX Certificates (the "Class A 
Certificates" and together with the Class R Certificate, the "Senior 


                                      S-13
<PAGE>

Certificates"), (ii) the Class M, Class B1, Class B2, Class B3, Class B4 and
Class B5 Certificates (the "Subordinate Certificates"), and (iii) the Class R
Certificate (the "Residual Certificate"). The Senior Certificates and the Class
M, Class B1 and Class B2 Certificates are sometimes referred to herein as the
"Offered Certificates." Only the Offered Certificates are offered hereby.

   The Class A1, Class A2, Class A3, Class A4 and Class R Certificates are 
sometimes referred to herein as the "Group 1 Senior Certificates." The Class 
A5 Certificates are sometimes referred to herein as the "Group 2 Senior 
Certificates." 

   Each Class of Offered Certificates will have the respective initial 
Certificate Principal Amount (or Notional Amount) set forth on the cover page 
hereof. 

   The Certificates will evidence the entire beneficial ownership interest in 
the Trust Fund. The Trust Fund will generally consist of (i) the Mortgage 
Loans, (ii) such assets as from time to time are identified as deposited in 
respect of the Mortgage Loans in various accounts established by the Trustee 
for the collection of payments on the Mortgage Loans (the "Collection 
Account") and in the Certificate Account and belonging to the Trust Fund, 
(iii) property acquired by foreclosure of such Mortgage Loans or deed in lieu 
of foreclosure, (iv) any applicable hazard insurance policies and all 
proceeds thereof, and (v) the Class A3 Policy. 

   Distributions on the Offered Certificates will be made on the 25th day of 
each month or, if such day is not a business day, then on the next succeeding 
business day (each, a "Distribution Date"), commencing in May 1996, to 
Certificateholders of record on the immediately preceding Record Date. The 
record date (the "Record Date") for each Distribution Date will be the close 
of business on the last business day of the month immediately preceding the 
month in which such Distribution Date occurs. 

   Distributions on the Offered Certificates will be made to each registered 
holder entitled thereto, either (i) by check mailed to the address of such 
Certificateholder as it appears on the books of the Trustee, or (ii) at the 
request, submitted to the Trustee in writing at least five business days 
prior to the related Record Date, of any holder of an Offered Certificate 
having an initial Certificate Principal Amount of not less than $2,500,000, 
by wire transfer (at the expense of such holder) in immediately available 
funds; provided that the final distribution in respect of any Offered 
Certificate will be made only upon presentation and surrender of such 
Certificate at the Corporate Trust Office of the Trustee. See "-- The 
Trustee" herein. 

   Each Class of Class A1, Class A2, Class A3 and Class A5 Certificates (the 
"Book-Entry Certificates") will be issued, maintained and transferred on the 
book-entry records of the Depository Trust Company ("DTC") and its 
Participants. The Book-Entry Certificates other than the Class A3 
Certificates will be issued in minimum denominations of $100,000 and integral 
multiples of $1 in excess thereof. The Class A3 Certificates will be issued 
in minimum denominations of $1,000 and integral multiples of $1,000 in excess 
thereof. 

   Each Class of Book-Entry Certificates will be represented by one or more 
certificates registered in the name of the nominee of DTC. The Depositor has 
been informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No 
person acquiring an interest in a Book-Entry Certificate (each, a "Beneficial 
Owner") will be entitled to receive a certificate representing such person's 
interest (a "Definitive Certificate"), except as set forth below under "-- 
Book-Entry Registration of Certain Classes of Certificates -- Definitive 
Certificates." Unless and until Definitive Certificates are issued for the 
Book-Entry Certificates under the limited circumstances described herein, all 
references to actions by Certificateholders with respect to the DTC 
Registered Certificates shall refer to actions taken by DTC upon instructions 
from its Participants, and all references herein to distributions, notices, 
reports and statements to Certificateholders with respect to the Book-Entry 
Certificates shall refer to distributions, notices, reports and statements to 
DTC or Cede, as the registered holder of the Book-Entry Certificates, for 
distribution to Beneficial Owners by DTC in accordance with DTC procedures. 

   The Class A4 and Class AP Certificates will be issued in definitive, fully 
registered form in minimum denominations of $100,000 and integral multiples 
of $1,000 in excess thereof. The Class AX Certificates will be issued in 
definitive, fully registered form in minimum denominations in Notional Amount 
of $5,000,000 and integral multiples of $1,000,000 in excess thereof. One 
Certificate of each such Class may be issued in any denomination in excess of 
the minimum denomination. Each Class of Subordinate Certificates will be 
issued in fully registered, certificated form in minimum denominations of 


                                      S-14
<PAGE>

$250,000 and integral multiples of $1,000 in excess thereof, except that one
certificate of each Class of Subordinate Certificates may be issued in any
denomination in excess of the minimum denomination. The Class R Certificate will
be issued as a single Certificate and maintained in physical, fully registered
form.

BOOK-ENTRY REGISTRATION OF CERTAIN CLASSES OF CERTIFICATES 

   General. Beneficial Owners that are not brokerage firms, banks, thrift 
institutions or other financial intermediaries (each, a "Financial 
Intermediary") or participating firms that act as agent for a Financial 
Intermediary (each, a "Participant") but desire to purchase, sell or 
otherwise transfer ownership of, or other interests in, the related 
Book-Entry Certificates may do so only through Participants and Financial 
Intermediaries. In addition, Beneficial Owners will receive all distributions 
of principal and interest on the related Book-Entry Certificates through DTC 
and its Participants. Accordingly, Beneficial Owners may experience delays in 
their receipt of payments. Unless and until Definitive Certificates are 
issued for the related Book-Entry Certificates, it is anticipated that the 
only registered Certificateholder of such Book-Entry Certificates will be 
Cede, as nominee of DTC. Beneficial Owners will not be recognized by the 
Depositor or the Trustee as Certificateholders, as such term is used in the 
Trust Agreement, and Beneficial Owners will be permitted to receive 
information furnished to Certificateholders and to exercise the rights of 
Certificateholders only indirectly through DTC, its Participants and 
Financial Intermediaries. 

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

   Neither the Depositor nor the Trustee or any of their respective 
affiliates will have any liability for any actions taken by DTC or its 
nominee including, without limitation, actions for any aspect of the records 
relating to or payments made on account of beneficial ownership interests in 
the Book-Entry Certificates held by Cede, as nominee for DTC, or for 
maintaining, supervising or reviewing any records relating to such beneficial 
ownership interests. 

   Definitive Certificates. Definitive Certificates will be issued to 
Beneficial Owners or their nominees, respectively, rather than to DTC or its 
nominee, only under the limited conditions set forth in the Prospectus under 
"-- Book-Entry Registration." 


   Upon the occurrence of an event described in the Prospectus in clauses 
(i), (ii) or (iii) of the last paragraph under "-- Book-Entry Registration" 
therein, the Trustee (through DTC) is required to notify Participants who 
have ownership of Book-Entry Certificates as indicated on the records of DTC 
of the availability of Definitive Certificates for their Book-Entry 
Certificates. Upon surrender by DTC of the Definitive Certificates 
representing the Book-Entry Certificates and upon receipt of instructions 
from DTC for re-registration, the Trustee will re-issue the Book-Entry 
Certificates as Definitive Certificates in the respective principal amounts 
owned by individual Beneficial Owners, and thereafter the Trustee will 
recognize the holders of such Definitive Certificates as Certificateholders 
under the Trust Agreement. 


   For additional information regarding DTC and the Book-Entry Certificates, 
see "DESCRIPTION OF THE CERTIFICATES -- Book-Entry Registration" in the 
Prospectus. 

PRIORITY OF DISTRIBUTIONS 

   Distributions will be made on each Distribution Date from the Available 
Distribution Amount (as defined below) in the following order of priority: 

       (i) to payment of the monthly premium for the Class A3 Policy; 

                                      S-15
<PAGE>

       (ii) to payment of Accrued Certificate Interest (reduced by any Net 
   Prepayment Interest Shortfalls allocated to such Class of Certificates on 
   such Distribution Date) on each Class of the Senior Certificates (other 
   than the the Class A4 and Class AP Certificates), pro rata in proportion 
   to Accrued Certificate Interest (as so reduced) on each such Class; 

       (iii) to the payment of any outstanding Interest Shortfalls (as defined 
   herein) on each Class of the Senior Certificates (other than the the Class 
   A4 and Class AP Certificates), pro rata in proportion to any outstanding 
   Interest Shortfalls; 

       (iv) to the payment of principal on the Senior Certificates (other than 
   the Class AX Certificates), concurrently as follows: 

          (A) to the Class A5 Certificates (the "Group 2 Senior 
       Certificates"), the Group 2 Senior Principal Distribution Amount for 
       such Distribution Date, until the Certificate Principal Amount thereof 
       has been reduced to zero; 

          (B) to the Class A1, Class A2, Class A3, Class A4 and Class R 
       Certificates (the "Group 1 Senior Certificates"), the Group 1 Senior 
       Principal Distribution Amount for such Distribution Date, in the 
       following order of priority: 

            first, if such Distribution occurs on or after May 25, 1999, to 
          the Class A3 and Class A4 Certificates, pro rata in proportion to 
          their respective Certificate Principal Amounts, an aggregate amount 
          on such Distribution Date equal to up to $30,000, until the 
          Certificate Principal Amounts thereof have each been reduced to 
          zero; 

            second, to the Class A1 Certificates, until the Certificate 
          Principal Amount thereof has been reduced to zero; 

            third, to the Class A2 Certificates, until the Certificate 
          Principal Amount thereof has been reduced to zero; 

            fourth, pro rata, to the Class A3 and Class A4 Certificates, 
          until the Certificate Principal Amounts thereof have each been 
          reduced to zero; and 

            fifth, to the Class R Certificate, until the Certificate 
          Principal Amount thereof has been reduced to zero; and 

          (C) to the Class AP Certificates, the Class AP Principal 
       Distribution Amount for such Distribution Date, until the Certificate 
       Principal Amount thereof has been reduced to zero; 

       (v) to the Class AP Certificates, the Class AP Deferred Amount (as 
   defined herein) for such Distribution Date, until the Certificate 
   Principal Amount thereof has been reduced to zero; provided, that 
   distributions pursuant to this priority (v) shall not exceed the 
   Subordinate Principal Distribution Amount for such Distribution Date, and 
   such distributions shall not reduce the Certificate Principal Amount of 
   the Class AP Certificates; and 

       (vi) to the payment of the Class M, Class B1, Class B2, Class B3, Class 
   B4 and Class B5 Certificates, in that order, of the following amounts, in 
   each case in the following order of priority: (x) Accrued Certificate 
   Interest (reduced by any Net Prepayment Interest Shortfalls allocated to 
   such Class of Certificates on such Distribution Date), (y) any outstanding 
   Interest Shortfalls previously allocated to each such Class and (z) each 
   such Class's Subordinate Class Percentage (as defined herein) of the 
   Subordinate Principal Distribution Amount for such Distribution Date, 
   except as provided below. 


   With respect to each Class of Subordinate Certificates other than the 
Class B5 Certificates, if on any Distribution Date the sum of the related 
Class Percentages (as defined herein) of all Classes of Subordinate 
Certificates (computed before taking account of distributions for such 
Distribution Date) of lower priority than such Class (the "Credit Support 
Percentage") is less than the Credit Support Percentage for such Class on the 
date of issuance of the Certificates (the "Original Credit Support 
Percentage"), no distributions in respect of clauses (ii) and (iii) of the 
definition of Subordinate Principal Distribution Amount will be made to any 


                                      S-16
<PAGE>

such Classes of lower priority (the "Restricted Classes") and the amount
otherwise distributable to the Restricted Classes in respect of such payments
will be allocated among the remaining Classes of Subordinate Certificates, pro
rata, based upon their respective Certificate Principal Amounts.

   The approximate Original Credit Support Percentages for the Subordinate 
Certificates (other than the Class B5 Certificates) on the date of issuance 
of the Certificates are expected to be as follows: 

    Class M   ......................................................   3.75% 
    Class B1  ......................................................   2.00% 
    Class B2  ......................................................   1.10% 
    Class B3  ......................................................   0.65% 
    Class B4  ......................................................   0.45% 

   On and after the Distribution Date on which the aggregate Certificate 
Principal Amount of the Subordinate Certificates is reduced to zero (the 
"Credit Support Depletion Date"), distributions of principal on the Senior 
Certificates remaining outstanding (other than the Class AP Certificates) 
will be made pro rata, in proportion to their respective Certificate 
Principal Amounts, until the Certificate Principal Amounts thereof have been 
reduced to zero, regardless of the priorities and allocations set forth 
above. 

   Distributions of principal on the Class A3 Certificates are subject to the 
procedures for principal distribution requests and random lot distribution 
described under "-- Distributions in Reduction of the Class A3 Certificates" 
herein. 

DISTRIBUTIONS OF INTEREST 

   Distributions of interest on the Certificates (other than the Class A4 and 
Class AP Certificates) will be made on each Distribution Date, consisting of 
interest accrued at the applicable Certificate Interest Rate during the 
calendar month preceding the month in which the Distribution Date occurs 
(each, an "Interest Accrual Period") on the outstanding Certificate Principal 
Amount (or Notional Amount) of such Certificate immediately prior to such 
Distribution Date ("Accrued Certificate Interest"), reduced by any Net 
Prepayment Interest Shortfalls allocated to such Certificate. Such interest 
will be distributed, except to the extent described below, from the Available 
Distribution Amount (as defined below) on each Distribution Date. Accrued 
Certificate Interest not distributed on the Distribution Date related to the 
calendar month in which it accrued, other than any Net Prepayment Interest 
Shortfalls, shall be an "Interest Shortfall." Interest will not accrue on 
Interest Shortfalls. Interest will accrue on the Certificates on the basis of 
a 360-day year consisting of twelve 30-day months. 

   The "Certificate Interest Rate" for each Class of Certificates shall be 
the applicable per annum rate set forth or described on the cover page 
hereof. (The Certificate Interest Rate for the Class AX Certificates could 
also be expressed as a fixed rate of 7.50% per annum, accrued on a calculated 
notional amount equal to the product of (x) the fraction, the numerator of 
which is the excess of the weighted average of the Net Mortgage Rates on the 
Premium Mortgage Loans (as defined below), less the Trustee Fee Rate, over 
7.25% and the denominator of which is 7.50%, and (y) the aggregate Scheduled 
Principal Balance of the Premium Mortgage Loans as of the first day of the 
related Interest Accrual Period. A "Premium Mortgage Loan" is any Mortgage 
Loan with a Net Mortgage Rate in excess of 7.25% per annum.) The "Notional 
Amount" of the Class AX Certificates for any Distribution Date shall be equal 
to the aggregate Scheduled Principal Balance of the Premium Mortgage Loans as 
of the first day of the related Interest Accrual Period. The "Net Mortgage 
Rate" for any Mortgage Loan at any time equals the Mortgage Rate thereof 
minus the related Servicing Fee Rate (as defined herein). 

   When a principal prepayment in full is made on a Mortgage Loan, the 
mortgagor is charged interest only for the period from the Due Date in the 
immediately preceding monthly payment up to the date of such prepayment, 
instead of for a full month, with a resulting reduction in interest payable 
for the month during which the partial prepayment is made. Full or partial 
prepayments (or proceeds of other liquidations) received in any calendar 
month will be distributed to Certificateholders on the Distribution Date in 
the month following the month of receipt. To the extent that, as a result of 
a full or partial prepayment, a mortgagor is not required to pay a full 
month's interest on the amount prepaid, a shortfall in the amount available 
to make payment of interest on the Certificates (a "Prepayment Interest 

                                      S-17
<PAGE>
Shortfall") could result. With respect to prepayments in full or in part, the
Servicer is obligated to reduce its Servicing Fees, in the aggregate, to the
extent necessary to fund any resulting Prepayment Interest Shortfalls (adjusted
to the related Net Mortgage Rate). See "SERVICING OF THE MORTGAGE LOANS --
Prepayment Interest Shortfalls". Any Prepayment Interest Shortfalls not funded
by the Servicer ("Net Prepayment Interest Shortfalls") will be allocated among
the Classes of Certificates, pro rata in proportion to Accrued Certificate
Interest thereon for such Distribution Date. Any Net Prepayment Interest
Shortfalls allocable to the Class A3 Certificates will be covered by the Class
A3 Policy.

DISTRIBUTIONS OF PRINCIPAL 

   Distributions of principal on the Certificates will be made on each 
Distribution Date as described herein in an aggregate amount equal to the 
Principal Distribution Amount, to the extent of the Available Distribution 
Amount available to make such payments in accordance with the priorities set 
forth under "--Priority of Distributions" above. The "Principal Distribution 
Amount" for any Distribution Date will equal the sum of the Senior Principal 
Distribution Amount, the Class AP Principal Distribution Amount and the 
Subordinate Principal Distribution Amount for such date. 

   The "Senior Principal Distribution Amount" for each Distribution Date is 
equal to the sum of: 


       (i) the Senior Percentage of the applicable Non-AP Percentage 
   multiplied by the principal portion of each Scheduled Payment on a 
   Mortgage Loan due during the related Due Period; 

       (ii) the product of (a) the Senior Prepayment Percentage and (b) the 
   applicable Non-AP Percentage of each of the following amounts: (1) the 
   principal portion of each full and partial principal prepayment made by a 
   mortgagor on a Mortgage Loan during the related Prepayment Period (as 
   defined herein), (2) each other unscheduled collection, including 
   Insurance Proceeds and net Liquidation Proceeds (other than with respect 
   to any Mortgage Loan that was finally liquidated during the related 
   Prepayment Period) representing or allocable to recoveries of principal of 
   such Mortgage Loans received during the related Prepayment Period, and (3) 
   the principal portion of all proceeds of the purchase (or, in the case of 
   a permitted substitution, amounts representing a principal adjustment) of 
   any Mortgage Loan actually received by the Trustee during the related 
   Prepayment Period; 

       (iii) with respect to unscheduled recoveries allocable to principal of 
   any Mortgage Loan that was finally liquidated during the related 
   Prepayment Period, the lesser of (a) the applicable Non-AP Percentage of 
   the related net Liquidation Proceeds allocable to principal and (b) the 
   Senior Prepayment Percentage of the applicable Non-AP Percentage 
   multiplied by the remaining Scheduled Principal Balance of the related 
   Mortgage Loan at the time of liquidation; and 

       (iv) any amounts described in clauses (i) through (iii) for any 
   previous Distribution Date that remain unpaid; 

provided, that on each Distribution Date after the date on which the 
aggregate Certificate Principal Amount of the Group 1 Senior Cetificates is 
reduced to zero (the "Group 1 Final Distribution Date"), the calculation of 
the Senior Principal Distribution Amount will be modified as described under 
"-- Reallocation of Principal Payments" below. 

   The "Group 1 Senior Principal Distribution Amount" for each Distribution 
Date is equal to sum of (a) the amount determined pursuant to clause (i) of 
the definition of Senior Principal Distribution Amount, multiplied by the 
Group 1 Senior Percentage, (b) the amount determined pursuant to clause (ii) 
(b) of the definition of Senior Principal Distribution Amount multiplied by 
the Group 1 Senior Prepayment Percentage, (c) the amount determined pursuant 
to clause (iii) of the definition of Senior Principal Distribution Amount 
multiplied by the Group 1 Senior Prepayment Percentage and (d) any amounts 
described in clauses (a) through (c) for any previous Distribution Date that 
remain unpaid; provided, that on the Group 1 Final Distribution Date, the 
Group 1 Senior Principal Distribution Amount shall be reduced by any amount 
by which the sum of the amounts calculated pursuant to clauses (a) through 
(d) above exceeds the aggregate Certificate Principal Amount of the Group 1 
Senior Certificates immediately prior to such Distribution Date (such amount, 
the "Group 1 Diversion Amount"). 


   The "Group 2 Senior Principal Distribution Amount" for each Distribution 
Date is equal to sum of (a) the amount determined pursuant to clause (i) of 
the definition of Senior Principal Distribution Amount, multiplied by the 
Group 2 Senior Percentage, (b) the amount determined pursuant to clause (ii) 


                                      S-18
<PAGE>


of the definition of Senior Principal Distribution Amount less the amount
determined pursuant to clause (ii) of the definition of Group 1 Senior Principal
Distribution Amount, (c) the amount determined pursuant to clause (iii) of the
definition of Senior Principal Distribution Amount less the amount determined
pursuant to clause (iii) of the definition of Group 1 Senior Principal
Distribution Amount and (d) any amounts described in clauses (a) through (c) for
any previous Distribution Date that remain unpaid; provided, that on the Group 1
Final Distribution Date, the Group 2 Senior Principal Distribution Amount shall
be equal to the sum of (i) the Group 1 Diversion Amount and (ii) an amount equal
to the product of (x) the fraction, the numerator of which is equal to the
Certificate Principal Amount of the Group 2 Certificates immediately prior to
such Distribution Date less the Group 1 Diversion Amount, and the denominator of
which is equal to the sum of such numerator and the aggregate of the Certificate
Principal Amounts of the Subordinate Certificates immediately prior to such
Distribution Date, and (y) an amount equal to the Principal Distribution Amount
for such date less the Class AP Principal Distribution Amount and the Group 1
Senior Principal Distribution Amount for such date.


   The "Non-AP Percentage" with respect to any Mortgage Loan with a Net 
Mortgage Rate less than 7.25% per annum (each such Mortgage Loan, a "Discount 
Mortgage Loan") will be the percentage equivalent of the fraction, the 
numerator of which is the applicable Net Mortgage Rate and the denominator of 
which is 7.25%. The Non-AP Percentage with respect to any Mortgage Loan with 
a Net Mortgage Rate equal to or greater than 7.25% will be 100%. The "AP 
Percentage" with respect to any Discount Mortgage Loan will be the percentage 
equivalent of the fraction, the numerator of which is 7.25% minus the 
applicable Net Mortgage Rate and the denominator of which is 7.25%. The AP 
Percentage with respect to any Mortgage Loan with a Net Mortgage Rate equal 
to or greater than 7.25% will be zero. 

   The "Scheduled Principal Balance" of any Mortgage Loan as of any date of 
determination is equal to the scheduled principal balance thereof as of the 
Cut-off Date, reduced by (i) the principal portion of all Scheduled Payments 
due on or before such date of determination, whether or not received, and 
(ii) all amounts allocable to unscheduled principal payments received on or 
before the last day of the Prepayment Period preceding such date of 
determination. 

   The "Class Percentage" for each Class of Certificates for each 
Distribution Date will be equal to the percentage obtained by dividing the 
Certificate Principal Amount of such Class immediately prior to such 
Distribution Date by the aggregate Certificate Principal Amount of all 
Certificates immediately prior to such date. The "Subordinate Class 
Percentage" for each Class of Subordinated Certificates for each Distribution 
Date will be equal to the percentage obtained by dividing the Certificate 
Principal Amount of such Class immediately prior to such Distribution Date by 
the aggregate Certificate Principal Amount of all Subordinated Certificates 
immediately prior to such date. 

   The "Senior Percentage" for any Distribution Date is the percentage 
equivalent of a fraction, the numerator of which is the aggregate of the 
Certificate Principal Amounts of the Senior Certificates (other than the 
Class AP Certificates) immediately prior to such date and the denominator of 
which is the aggregate of the Certificate Principal Amounts of all Classes of 
Certificates (other than the Class AP Certificates) immediately prior to such 
date. The "Subordinate Percentage" for any Distribution Date will be the 
difference between 100% and the Senior Percentage for such date. 

   The "Senior Prepayment Percentage" for any Distribution Date occurring 
during the five years beginning on the first Distribution Date will equal 
100%. Thereafter, the Senior Prepayment Percentage will, except as described 
below, be subject to gradual reduction as described in the following 
paragraph. This disproportionate allocation of certain unscheduled payments 
in respect of principal will have the effect of accelerating the amortization 
of the Senior Certificates while, in the absence of Realized Losses, 
increasing the relative percentage interest in the Mortgage Pool evidenced by 
the Subordinate Certificates. Increasing the proportionate interest of the 
Subordinate Certificates relative to that of the Senior Certificates is 
intended to preserve the limited protection provided to the Senior 
Certificates by the subordination of the Subordinate Certificates. 

   The Senior Prepayment Percentage for any Distribution Date occurring on or 
after the fifth anniversary of the first Distribution Date will be as 
follows: for any Distribution Date in the first year thereafter, the Senior 
Percentage plus 70% of the Subordinate Percentage for such Distribution Date; 
for any Distribution Date in the second year thereafter, the Senior 
Percentage plus 60% of the Subordinate Percentage for such Distribution Date; 

                                      S-19
<PAGE>
for any Distribution Date in the third year thereafter, the Senior Percentage 
plus 40% of the Subordinate Percentage for such Distribution Date; for any 
Distribution Date in the fourth year thereafter, the Senior Percentage plus 
20% of the Subordinate Percentage for such Distribution Date; and for any 
Distribution Date thereafter, the Senior Percentage for such Distribution 
Date (unless on any of the foregoing Distribution Dates the Senior Percentage 
exceeds the initial Senior Percentage, in which case the Senior Prepayment 
Percentage for such Distribution Date will once again equal 100%). 
Notwithstanding the foregoing, no decrease in the Senior Prepayment 
Percentage below the level in effect for the most recent prior period will be 
effective unless, as of the last day of the month preceding such Distribution 
Date, either: 

       (A) (i) the aggregate Scheduled Principal Balance of Mortgage Loans 
   delinquent 60 days or more (including for this purpose any Mortgage Loans 
   in foreclosure and Mortgage Loans with respect to which the related 
   Mortgaged Property has been acquired by the Trust Fund) does not exceed 
   50% of the aggregate Certificate Principal Amount of the Subordinate 
   Certificates as of such date and (ii) cumulative Realized Losses do not 
   exceed (a) 30% of the aggregate Certificate Principal Amount of the 
   Subordinate Certificates as of the date of issuance of the Certificates 
   (the "Original Subordinate Principal Amount") if such Distribution Date 
   occurs between and including May 2001 and April 2002, (b) 35% of the 
   Original Subordinate Principal Amount if such Distribution Date occurs 
   between and including May 2002 and April 2003, (c) 40% of the Original 
   Subordinate Principal Amount if such Distribution Date occurs between and 
   including May 2003 and April 2004, (d) 45% of the Original Subordinate 
   Principal Amount if such Distribution Date occurs between and including 
   May 2004 and April 2005, and (e) 50% of the Original Subordinate Principal 
   Amount if such Distribution Date occurs during or after May 2005; or 

       (B) (i) the aggregate Scheduled Principal Balance of Mortgage Loans 
   delinquent 60 days or more (including for this purpose any Mortgage Loans 
   in foreclosure and Mortgage Loans with respect to which the related 
   Mortgaged Property has been acquired by the Trust Fund), averaged over the 
   last three months, as a percentage of the aggregate Scheduled Principal 
   Balance of all Mortgage Loans averaged over the last three months, does 
   not exceed 4%, and (ii) cumulative Realized Losses do not exceed (a) 10% 
   of the Original Subordinate Principal Amount if such Distribution Date 
   occurs between and including May 2001 and April 2002, (b) 15% of the 
   Original Subordinate Principal Amount if such Distribution Date occurs 
   between and including May 2002 and April 2003, (c) 20% of the Original 
   Subordinate Principal Amount if such Distribution Date occurs between and 
   including May 2003 and April 2004, (d) 25% of the Original Subordinate 
   Principal Amount if such Distribution Date occurs between and including 
   May 2004 and April 2005, and (e) 30% of the Original Subordinate Principal 
   Amount if such Distribution Date occurs during or after May 2005. 

Notwithstanding any of the foregoing provisions, on any Distribution Date 
after the Group 1 Final Distribution Date, the Senior Prepayment Percentage 
shall be equal to the Prepayment Shift Percentage (as defined below). 

   The "Class AP Principal Distribution Amount" for each Distribution Date is 
equal to the sum of: 

       (i) the applicable AP Percentage multiplied by the principal portion of 
   each Scheduled Payment on a Mortgage Loan due during the related Due 
   Period; 

       (ii) the product of (a) the applicable AP Percentage and (b) each of the
   following amounts: (1) the principal portion of each full and partial
   principal prepayment made by a mortgagor on a Mortgage Loan during the
   related Prepayment Period (as defined herein), (2) each other unscheduled
   collection, including Insurance Proceeds and net Liquidation Proceeds (other
   than with respect to any Mortgage Loan that was finally liquidated during the
   related Prepayment Period) representing or allocable to recoveries of
   principal of such Mortgage Loan received during the related Prepayment
   Period, and (3) the principal portion of all proceeds of the purchase (or, in
   the case of a permitted substitution, amounts representing a principal
   adjustment) of any Mortgage Loan actually received by the Trustee during the
   related Prepayment Period;

       (iii) with respect to unscheduled recoveries allocable to principal of
   any Mortgage Loan that was finally liquidated during the related Prepayment
   Period, the applicable AP Percentage of the related net Liquidation Proceeds
   allocable to principal; and

       (iv) any amounts described in clauses (i) through (iii) for any previous
   Distribution Date that remain unpaid.

   The "Group 1 Senior Percentage" for any Distribution Date is the 
percentage equivalent of a fraction, the numerator of which is the aggregate 
of the Certificate Principal Amounts of the Group 1 Senior Certificates 

                                      S-20
<PAGE>
immediately prior to such date and the denominator of which is the aggregate 
of the Certificate Principal Amounts of all Classes of Senior Certificates 
(other than the Class AP Certificates) immediately prior to such date. The 
"Group 2 Senior Percentage" for any Distribution Date will be the difference 
between 100% and the Group 1 Senior Percentage for such date. 


   The "Group 1 Senior Prepayment Percentage" for any Distribution Date 
occurring during the five years beginning on the first Distribution Date will 
equal 100%. Thereafter, the Group 1 Senior Prepayment Percentage for each 
Distribution Date will be determined according to the following formula: (a) 
the product of the Group 1 Senior Percentage for such date and the Senior 
Percentage for such date, plus (b) the product of (i) the applicable 
Prepayment Shift Percentage (as defined below) and (ii) the sum of (x) the 
product of the Group 2 Senior Percentage for such date and the Senior 
Percentage for such date and (y) the Subordinate Percentage for such date. 
The "Prepayment Shift Percentage" for any Distribution Date occurring during 
the first five years beginning on the first Distribution Date will equal 
100%. Thereafter, the "Prepayment Shift Percentage" for any Distribution Date 
occurring on or after the fifth anniversary of the first Distribution Date 
will be as follows: for any Distribution Date in the first year thereafter, 
70%; for any Distribution Date in the second year thereafter, 60%; for any 
Distribution Date in the third year thereafter, 40%; and for any Distribution 
Date in the fourth year thereafter, 20% and for any Distribution Date 
thereafter, 0%. On any Distribution Date after the Group 1 Final Distribution 
Date, the Group 1 Senior Prepayment Percentage shall be zero. 


   The Subordinate Prepayment Percentage for any Distribution Date will be 
the difference between 100% and the Senior Prepayment Percentage for such 
date. 

   The "Subordinate Principal Distribution Amount" for each Distribution Date 
is equal to the sum of: 


       (i) the Subordinate Percentage of the applicable Non-AP Percentage 
   multiplied by the principal portion of each Scheduled Payment on a 
   Mortgage Loan due during the related Due Period; 

       (ii) the product of (a) the Subordinate Prepayment Percentage of the 
   applicable Non-AP Percentage and (b) each of the following amounts: (1) 
   the principal portion of each full and partial principal prepayment made 
   by a mortgagor on a Mortgage Loan during the related Prepayment Period, 
   (2) each other unscheduled collection, including Insurance Proceeds and 
   net Liquidation Proceeds (other than with respect to any Mortgage Loan 
   that was finally liquidated during the related Prepayment Period), 
   representing or allocable to recoveries of principal of such Mortgage 
   Loans received during the related Prepayment Period, and (3) the principal 
   portion of all proceeds of the purchase (or, in the case of a permitted 
   substitution, amounts representing a principal adjustment) of any Mortgage 
   Loan actually received by the Trustee during the related Prepayment 
   Period; 

       (iii) with respect to unscheduled recoveries allocable to principal of 
   any Mortgage Loan that was finally liquidated during the related 
   Prepayment Period, the applicable Non-AP Percentage of the related net 
   Liquidation Proceeds allocable to principal, to the extent not distributed 
   pursuant to subsection (iii) of the definition of "Senior Principal 
   Distribution Amount"); and 

       (iv) any amounts described in clauses (i) through (iii) for any 
   previous Distribution Date that remain unpaid; 

provided, that on the Group 1 Final Distribution Date, the Subordinate 
Principal Distribution Amount shall be reduced by the fraction described in 
clause (x) of the definition of Group 2 Senior Principal Distribution Amount 
and provided, further, that on each Distribution Date after the Group 1 Final 
Distribution Date, the calculation of the Subordinate Principal Distribution 
Amount will be modified as described under "-- Reallocation of Principal 
Payments" below. 

   Reallocation of Principal Payments. On each Distribution Date following 
the Group 1 Final Distribution Date, the allocation of principal payments to 
the Group 2 Senior Certificates shall be determined in accordance with the 
calculation of the Senior Principal Distribution Amount for such date, and 
the allocation of principal will be modified as follows: 

   The Senior Principal Distribution Amount for each such Distribution Date 
shall be decreased on each such Distribution Date by any amount calculated 
pursuant to clause (i) of the definition thereof and increased on each 


                                      S-21
<PAGE>

such date by an amount equal to the product of (x) the fraction, the 
numerator of which is equal to the Certificate Principal Amount of the Group 
2 Senior Certificates immediately prior to such Distribution Date less the 
sum of amounts calculated for such date pursuant to clauses (ii) and (iii) of 
the definition of Senior Principal Distribution Amount, and the denominator 
of which is equal to the sum of such numerator and the aggregate of the 
Certificate Principal Amounts of the Subordinate Certificates immediately 
prior to such Distribution Date, and (y) the sum of amounts calculated for 
such date pursuant to clause (i) of the definition of Senior Principal 
Distribution Amount and pursuant to the definition of Subordinate Principal 
Distribution Amount. 


   The Subordinate Principal Distribution Amount for each such Distribution 
Date shall be equal to the sum of the Senior Principal Distribution Amount 
and Subordinate Principal Distribution Amount for such date, calculated in 
each case without giving effect to the immediately preceding paragraph, less 
the amount calculated pursuant to such paragraph. 

AVAILABLE DISTRIBUTION AMOUNT 

   The due period (the "Due Period") related to each Distribution Date 
commences on the second day of the month preceding the month in which such 
Distribution Date occurs and ends on the first day of the month in which such 
Distribution Date occurs (the "Due Date"). For each Distribution Date, the 
collection period (the "Collection Period") ends on the 15th day (or if such 
day is not a business day, then the preceding business day) of the month in 
which such Distribution Date occurs. The "Prepayment Period" is the calendar 
month preceding the month in which the related Distribution Date occurs. The 
deposit date (the "Deposit Date") is the 18th day (or if such date is not a 
business day, the next preceding business day) of the month in which the 
related Distribution Date occurs. 

   The "Available Distribution Amount" on each Distribution Date, as more 
fully described in the Trust Agreement, will generally equal the sum of the 
following amounts: 

       (1) the total amount of all cash received by the Servicer during the 
   Collection Period (or during the Prepayment Period, in the case of 
   Principal Prepayments) and remitted to the Trustee on the related Deposit 
   Date, which includes (i) Scheduled Payments due on the Mortgage Loans 
   during the Due Period and collected during the Collection Period or 
   advanced by the Servicer, (ii) payments allocable to principal on the 
   Mortgage Loans (other than Liquidation Proceeds and Insurance Proceeds) to 
   the extent received in advance of their scheduled Due Dates and applied to 
   reduce the principal balance of the Mortgage Loans ("Principal 
   Prepayments"), together with accrued interest thereon, if any, identified 
   as having been received on the Mortgage Loans during the Prepayment 
   Period, (iii) the proceeds of any repurchase of a Mortgage Loan required 
   to be repurchased by the Depositor or other party as a result of a breach 
   of a representation or warranty, and (iv) recoveries through liquidation 
   of any REO Property with respect to the Mortgage Loans, including 
   Insurance Proceeds and Liquidation Proceeds, minus: 

          (a) all Scheduled Payments of principal and interest collected but 
       due on a date subsequent to the related Due Period; 

          (b) all Principal Prepayments received or identified after the 
       related Prepayment Period (together with any interest payments, if any, 
       received with such prepayments to the extent that they represent (in 
       accordance with the Servicer's usual application of funds) the payment 
       of interest accrued on the related Mortgage Loans for the period 
       subsequent to the related Prepayment Period); 

          (c) Liquidation Proceeds and Insurance Proceeds received after the 
       related Prepayment Period with respect to the Mortgage Loans; 

          (d) all amounts which are due or reimbursable to the Servicer 
       pursuant to the terms of the Servicing Agreement; and 

          (e) an amount equal to the Trustee Fee under the Trust Agreement; 
       and 

       (2) any other payments required to be made by the Servicer or the 
   Depositor with respect to such Distribution Date. 

                                      S-22
<PAGE>
   "Insurance Proceeds" means all proceeds (net of unreimbursed payments of 
property taxes, insurance premiums and similar items incurred, and 
unreimbursed Advances made, by the Servicer, if any) of hazard insurance 
policies, to the extent such proceeds are not applied to the restoration of 
the Mortgaged Property or released to the Mortgagor in accordance with the 
Servicer's normal servicing procedures. 

   "Liquidation Proceeds" means all amounts (other than Insurance Proceeds) 
net of unreimbursed expenses incurred in connection with liquidation or 
foreclosure and unreimbursed Advances, if any, received and retained in 
connection with the liquidation of defaulted Mortgage Loans, by foreclosure 
or otherwise, together with any net proceeds received on a monthly basis with 
respect to any properties acquired on behalf of the Certificateholders by 
foreclosure or deed in lieu of foreclosure. 

DISTRIBUTIONS IN REDUCTION OF THE CLASS A3 CERTIFICATES 

   General. As to distributions of principal among Class A3 
Certificateholders, Deceased Holders (as defined below) will be entitled to a 
first priority, and beneficial owners other than Deceased Holders ("Living 
Holders") will be entitled to a second priority. Beneficial owners of the 
Class A3 Certificates have the right to request that distributions of 
principal be made with respect to their Class A3 Certificates on each 
Distribution Date on which distributions of principal are made with respect 
to the Class A3 Certificates. All such requested distributions are subject to 
the priorities described below under "--Payments to Requesting Beneficial 
Owners" and are further subject to the limitations that they be made (i) only 
in lots equal to $1,000 of initial Certificate Principal Amount (each, an 
"Individual Class A3 Certificate") and (ii) only to the extent that the 
portion of the Senior Principal Distribution Amount allocated to the Class A3 
Certificates on the applicable Distribution Date (plus any amounts available 
from the Rounding Account) provides sufficient funds for such requested 
distributions. To the extent that amounts available for distribution of 
principal on the Class A3 Certificates on any Distribution Date exceed the 
aggregate requests for principal distributions applicable to such 
Distribution Date, such excess amounts will be distributed to the beneficial 
owners of Class A3 Certificates by random lot, as described under 
"--Mandatory Distributions of Principal on Class A3 Certificates" below. 

   On each Distribution Date on which amounts are available for distribution 
of principal on the Class A3 Certificates, the aggregate amount allocable to 
such distribution will be rounded, as necessary, to an amount equal to an 
integral multiple of $1,000, except as provided below, in accordance with the 
priorities and limitations set forth herein. Such rounding will be 
accomplished on the first Distribution Date on which distributions of 
principal on the Class A3 Certificates are made by withdrawing, from a 
non-interest bearing account to be established on the Closing Date with a 
deposit of $999.99 by the Underwriter (the "Rounding Account"), the amount of 
funds, if any, needed to round the amount otherwise available for such 
distribution upward to the next higher integral multiple of $1,000. On each 
succeeding Distribution Date on which distributions of principal on the Class 
A3 Certificates are to be made, the aggregate amount allocable to the Class 
A3 Certificates will be applied first to repay any funds withdrawn from the 
Rounding Account for the Class A3 Certificates on the prior Distribution 
Date, and then the remainder of such allocable amount, if any, will be 
similarly rounded upward through another withdrawal from the Rounding Account 
and distributed as principal on the Class A3 Certificates. This process will 
continue on succeeding Distribution Dates until the Certificate Principal 
Amount of the Class A3 Certificates has been reduced to zero. Thus, the 
aggregate distribution made in reduction of the principal balance of the 
Class A3 Certificates on each Distribution Date may be slightly more or less 
than would be the case in the absence of such rounding procedures, but such 
difference will be no more than $999.99 on any Distribution Date. Under no 
circumstances will the sum of all distributions of principal on the Class A3 
Certificates through any Distribution Date be less than the amount that would 
have resulted in the absence of such rounding procedures. 

   There can be no assurance that a beneficial owner of a Class A3 
Certificate who has submitted a request for a distribution will receive such 
distribution at any particular time after such distribution is requested, 
because there can be no assurance that funds will be available for making 
such distributions on any particular Distribution Date, or, even if funds are 
available for making such distributions, that such distribution with respect 
to the Class A3 Certificates owned by any particular beneficial owner will be 
made. Also, due to the procedure for mandatory distributions described below, 
there can be no assurance that on any Distribution Date on which the funds 
available for distribution of principal on the Class A3 Certificates exceed 


                                      S-23
<PAGE>

the aggregate amount of distri butions requested by beneficial owners of the
Class A3 Certificates, any particular beneficial owner will receive a principal
distribution from such excess funds. Thus, the timing of distributions of
principal with respect to any particular Class A3 Certificate is highly
uncertain, and such distributions may be made earlier or later than the date
that may be desired by a beneficial owner of a Class A3 Certificate.
Accordingly, the allocation of principal distributions in respect of the Class
A3 Certificates may result in actual yields to investors and weighted average
lives that vary significantly from those anticipated, and such yields and
weighted average lives will vary among the holders of the Class A3 Certificates.

   Notwithstanding any provisions herein to the contrary, on each 
Distribution Date on and after the Credit Support Depletion Date, 
distributions of principal on the Class A3 Certificates (including amounts 
paid, if any, under the Policy) will be made pro rata among the holders of 
the Class A3 Certificates and will not be made in integral multiples of 
$1,000 or pursuant to requested distributions or mandatory distributions by 
random lot. 

   Procedure for Requested Distributions. A beneficial owner may request that 
distributions of principal on such beneficial owner's Class A3 Certificates 
be made on a Distribution Date by delivering a written request therefor to 
the Participant or Financial Intermediary that maintains such beneficial 
owner's account in the Class A3 Certificates so that the request for such 
distribution is received by the Trustee on or before the Record Date for such 
Distribution Date. In the case of a request on behalf of a Deceased Holder, a 
certified copy of the death certificate and any additional appropriate 
evidence of death and any tax waivers are required to be forwarded to the 
Trustee under separate cover. Furthermore, such requests of Deceased Holders 
that are incomplete may not be honored by the Trustee and, if not honored, 
will lose their priority and must be rerequested. The Participant should in 
turn make the request of the Depository (or, in the case of an Financial 
Intermediary, such firm must notify the related Participant of such request, 
which Participant should make the request of the Depository) on a form 
required by the Depository and provided to the Participant. Upon receipt of 
such request, the Depository will date and time stamp such request and 
forward such request to the Trustee. The Depository may establish such 
procedures as it deems fair and equitable to establish the order of receipt 
of requests for such distributions received by it on the same day. Neither 
the Servicer nor the Trustee will be liable for any delay by the Depository, 
any Participant or any Financial Intermediary in the delivery of requests for 
distributions to the Trustee. Requests for distributions in reduction of 
principal balance forwarded to the Trustee from the Depository after the 
Record Date for such Distribution Date and requests for distributions 
received in a timely manner but not accepted with respect to a particular 
Distribution Date will be treated as requests for distributions on the next 
succeeding Distribution Date and each succeeding Distribution Date thereafter 
until each request is accepted or is withdrawn as described below. Each 
request for distributions of principal on a Class A3 Certificate submitted by 
a beneficial owner of a Class A3 Certificate will be held by the Trustee 
until such request has been accepted or has been withdrawn in writing. Each 
Individual Class A3 Certificate covered by such request will continue to bear 
interest at the related Certificate Interest Rate through the Record Date for 
such Distribution Date. 

   With respect to Class A3 Certificates as to which beneficial owners have 
requested distributions on a particular Distribution Date on which 
distributions of principal on the Class A3 Certificates are being made, the 
Trustee will notify the Depository prior to such Distribution Date whether, 
and the extent to which, such Class A3 Certificates have been accepted for 
distributions. Participants and Financial Intermediarys holding Class A3 
Certificates should forward such notices to the beneficial owners of such 
Certificates. Individual Class A3 Certificates that have been accepted for a 
distribution will be due and payable on the applicable Distribution Date and 
will cease to bear interest after the Record Date for such Distribution Date. 

   Any beneficial owner of a Class A3 Certificate that has requested a 
distribution may withdraw such request by so notifying in writing the 
Participant or Financial Intermediary that maintains such beneficial owner's 
account. The Participant should forward the withdrawal, on a form required by 
the Depository, to the Trustee. In the event that such account is maintained 
by an Financial Intermediary, such Financial Intermediary must notify the 
related Participant, which in turn must forward the withdrawal of such 
request on such form to the Trustee. If such notice of withdrawal or a 
request for distribution has not been received by the Trustee on or before 
the Record Date for such Distribution Date, the previously made request for 
distribution will be irrevocable with respect to the making of distributions 
of principal on the Class A3 Certificates on the applicable Distribution 
Date. 

   Mandatory Distributions of Principal on Class A3 Certificates. To the 
extent, if any, that amounts available for distribution in respect of 
principal on the Class A3 Certificates on a Distribution Date exceed the dollar 

                                      S-24 
<PAGE>

amount of requests for distributions that have been received by the applicable
date, additional Class A3 Certificates in lots equal to Individual Class A3
Certificates will be selected to receive principal distributions in accordance
with the then-applicable established random lot procedures of the Depository,
and the then-applicable established procedures of the Participants and Financial
Intermediaries, which may or may not be by random lot. Investors should ask such
Participants or Financial Intermediaries which allocation procedures they use.
Participants and Financial Intermediaries holding Class A3 Certificates selected
for mandatory distributions of principal should provide notice of such mandatory
distributions to the affected beneficial owners.

   Payments to Requesting Beneficial Owners. On any Distribution Date on 
which principal distributions are made on the Class A3 Certificates, priority 
of payment on the Class A3 Certificates will be given to beneficial owners 
for whom principal distribution requests are in effect. The Depository will 
honor requests in the following order of priority: 

   First, the Depository will honor requests submitted on behalf of Deceased 
   Holders in the order of their receipt by the Depository, until such 
   requests have been honored in an amount up to $100,000 for such requesting 
   Deceased Holder; and 

   Second, the Depository will honor requests submitted on behalf of Living 
   Holders in the order of priority established by the Depository, until such 
   requests have been honored in an amount up to $10,000 for each requesting 
   Living Holder. 


   Thereafter, the Depository will honor requests submitted on behalf of each 
Deceased Holder as provided in step First up to a second $100,000 and 
requests submitted on behalf of each Living Holder as provided in step Second 
up to a second $10,000. This sequence of priorities will be repeated until 
all Class A3 Certificate principal distribution requests have been honored to 
the extent of amounts available in reduction of the Certificate Principal 
Amount of the Class A3 Certificates. 


   If the amount of principal available for distribution on the Class A3 
Certificates on a particular Distribution Date is insufficient to honor all 
requests, such requests will be honored on succeeding Distribution Dates as 
principal becomes available. In the case of requests on behalf of Living 
Holders, the Depository will establish a new order of priority for each 
Distribution Date. This order will apply both to previously unsatisfied 
payment requests and to newly submitted requests. A Class A3 Certificate 
principal payment request submitted on behalf of a Living Holder who later 
dies will become entitled to the priority of a newly submitted request on 
behalf of a Deceased Holder. Such priority will be effective for each 
subsequent Distribution Date if the Depository has received a certified copy 
of the death certificate for such Deceased Holder and any additional 
appropriate evidence of death and any requested tax waivers by the last 
Business Day of the preceding calendar month. 

   Definition of "Deceased Holder." A "Deceased Holder" is a beneficial owner 
of a Class A3 Certificate who was living at the time such interest was 
acquired and whose executor or other authorized representative causes to be 
furnished to the Trustee a certified copy of the death certificate for such 
Deceased Holder and any additional evidence of death satisfactory to the 
Trustee and any tax waivers requested by the Trustee. Class A3 Certificates 
beneficially owned by tenants by the entirety, joint tenants or tenants in 
common will be considered to be beneficially owned by a single owner. The 
death of a tenant by the entirety, joint tenant or tenant in common will be 
deemed to be the death of the beneficial owner, and the Class A3 Certificates 
so beneficially owned will be eligible for priority with respect to 
distributions of principal, subject to the limitations stated herein. Class 
A3 Certificates beneficially owned by a trust will be considered to be 
beneficially owned by each beneficiary of the trust to the extent of such 
beneficiary's beneficial interest therein, but in no event will a trust's 
beneficiaries collectively be deemed to be beneficial owners of a number of 
Individual Class A3 Certificates greater than the number of Individual Class 
A3 Certificates of which such trust is the owner. The death of a beneficiary 
of a trust will be deemed to be the death of a beneficial owner of the Class 
A3 Certificates beneficially owned by the trust to the extent of such 
beneficiary's beneficial interest in such trust. The death of an individual 
who was a tenant by the entirety, joint tenant or tenant in common in a 
tenancy that is the beneficiary of a trust will be deemed to be the death of 
the beneficiary of the trust. The death of a person who, during his or her 
lifetime, was entitled to substantially all of the beneficial ownership 
interest in a Class A3 Certificate will be deemed to be the death of the 
beneficial owner of such Class A3 Certificate regardless of the registration 
of ownership, if such beneficial ownership interest can be established to the 
satisfaction of the Trustee; expenses incurred by the Trustee in an effort to

                                      S-25
<PAGE>

determine the beneficial ownership interest, including without limitation,
attorney's fees, shall be paid by the beneficial owner. Such beneficial interest
will be deemed to exist in typical cases of street name or nominee ownership,
ownership by a trustee, ownership under the Uniform Gifts to Minors Act and
community property or other joint ownership arrangements between a husband and
wife. Beneficial interest shall include the power to sell, transfer or otherwise
dispose of a Class A3 Certificate and the right to receive the proceeds
therefrom, as well as interest and distributions in reduction of principal
balance payable with respect thereto. As used in this Prospectus Supplement, a
request for a distribution of principal of a Class A3 Certificate by a Deceased
Holder shall mean a request by the personal representative, surviving tenant by
the entirety, surviving joint tenant or surviving tenant in common of the
Deceased Holder.

EXAMPLE OF DISTRIBUTIONS 

   The following chart sets forth an example of distributions on the 
Certificates. 

<TABLE>
<CAPTION>
<S>                           <C>                      <C>
June 1 through June 30  ....  Prepayment Period.       Partial principal prepayments and prepayments in full with 
                                                       interest thereon to the date of such prepayment in full 
                                                       received at any time during this period will be deposited 
                                                       into the related Servicer Custodial Account for distribution 
                                                       to Certificateholders on July 25. 
June 28  ...................  Record Date.             Distributions on July 25 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. 
June 16 through July 15  ...  Collection Period.       Payments due during the related Due Period (June 2 through 
                                                       July 1) from mortgagors will be deposited in the Servicer 
                                                       Custodial Account as received and will include scheduled 
                                                       principal payments plus interest on the June 1 principal 
                                                       balances of the Mortgage Loans. 
July 18  ...................  Deposit Date.            On the 18th day of each month (or if such day is not a business 
                                                       day, the preceding business day), the Servicer will remit 
                                                       to the Trustee the amount of principal and interest to be 
                                                       distributed to Certificateholders on the related 
                                                       Distribution Date, including any Advances required to be 
                                                       made by the Servicer for such Distribution Date. 
July 25  ...................  Distribution Date.       On July 25, the Trustee will distribute or cause to be 
                                                       distributed to Certificateholders the amounts determined 
                                                       as of the Determination Date. 
</TABLE>

   Succeeding months follow the same pattern, except that if the 25th day of the
month is not a business day, the Distribution Date for such month will fall on
the business day immediately following such 25th day of the month.

THE CLASS R CERTIFICATE 

   On each Distribution Date, any amounts remaining in the Certificate 
Account after payment of the expenses of the REMIC Pool and of interest and 
required distributions of principal on the Certificates, will be paid to the 
Holder of the Class R Certificate. Such amounts, if any, are expected to be 
minimal. Notwithstanding the final payment of its Certificate Principal 
Amount, the Class R Certificate will remain outstanding until the liquidation 
of the REMIC. 

   Any amounts remaining in the REMIC Pool after payment in full of required 
payments to the Certificates and payment of any outstanding expenses of the 
REMIC Pool will be distributable to the Holder of the Class R Certificate. 
Such remaining amounts are also expected to be minimal. 

                                      S-26
<PAGE>
ALLOCATION OF REALIZED LOSSES; SUBORDINATION 


   On each Distribution Date, subject to the limitations set forth below with 
respect to Special Hazard Losses, Fraud Losses and Bankruptcy Losses ("Excess 
Losses"), the applicable Non-AP Percentage of the principal portion of any 
Realized Losses on the Mortgage Loans will be allocated to and reduce the 
Certificate Principal Amount of first the Class B5, Class B4, Class B3, Class 
B2, Class B1 and Class M Certificates, in that order, until the Certificate 
Principal Amounts of such Certificates have been reduced to zero, and then 
the Senior Certificates other than the Class AP Certificates pro rata in 
proportion to their Certificate Principal Amounts. Any Realized Loss 
allocable to the Class A3 Certificates will be covered by the Class A3 
Policy. 


   Subject to the limitations set forth below with respect to Excess Losses, 
the AP Percentage of the principal portion of any Realized Losses on the 
Discount Mortgage Loans will be allocated to and reduce the Certificate 
Principal Amount of the Class AP Certificates until the Certificate Principal 
Amount thereof has been reduced to zero. With respect to any Distribution 
Date through the Credit Support Depletion Date, the aggregate of all amounts 
so allocable to the Class AP Certificates on such date in respect of Realized 
Losses other than Excess Losses and all amounts previously allocated in 
respect of such losses to the Class AP Certificates and not distributed on 
prior Distribution Dates will be the "Class AP Deferred Amount." To the 
extent funds are available therefor on any Distribution Date through the 
Credit Support Depletion Date, distributions in respect of the Class AP 
Deferred Amount will be made on the Class AP Certificates in accordance with 
priority (iv) under "--Distributions of Principal" above. Any distribution in 
respect of the Class AP Deferred Amount will not reduce the Certificate 
Principal Amount of the Class AP Certificates. No interest will accrue on the 
Class AP Deferred Amount. On each Distribution Date through the Credit 
Support Depletion Date, the Certificate Principal Amount of the lowest 
ranking Class of Subordinate Certificates then outstanding will be reduced by 
the amount of any distributions in respect of the Class AP Deferred Amount on 
such Distribution Date. After the Credit Support Depletion Date, no 
distributions will be made in respect of, and losses allocated to the Class 
AP Certificates will not be added to, the Class AP Deferred Amount. 


   The Certificate Principal Amount of the lowest ranking Class of 
Subordinate Certificates then outstanding will also be reduced by the amount, 
if any, by which the aggregate Certificate Principal Amount of all the 
Certificates on any Distribution Date (after giving effect to distributions 
of principal and allocation of Realized Losses and the amount of any 
distributions in respect of the Class AP Deferred Amount on such date) 
exceeds the aggregate Scheduled Principal Balance of the Mortgage Loans for 
the related Distribution Date. 


   In general, a "Realized Loss" means, with respect to a Liquidated Mortgage 
Loan, the amount by which the remaining unpaid principal balance of the 
Mortgage Loan plus all accrued and unpaid interest thereon and any related 
expenses exceeds the amount of Liquidation Proceeds applied to the principal 
balance of the related Mortgage Loan. "Realized Losses" also include Excess 
Losses. "Bankruptcy Losses" are losses that are incurred as a result of Debt 
Service Reductions and Deficient Valuations. "Special Hazard Loss" means, in 
general terms, a Realized Loss arising out of certain direct physical loss or 
damage to a Mortgaged Property and which is not covered by a standard hazard 
insurance policy, but excluding, among other things, faulty design or 
workmanship and normal wear and tear. "Fraud Losses" are losses sustained on 
a Liquidated Mortgage Loan by reason of a default arising from fraud, 
dishonesty or misrepresentations. In determining whether a Realized Loss is a 
loss of principal or of interest, Liquidation Proceeds and other recoveries 
on a Mortgage Loan will be applied first to outstanding expenses incurred 
with respect to such Mortgage Loan, then to accrued, unpaid interest, and 
finally to principal. See "Credit Enhancement" herein. 

   A "Liquidated Mortgage Loan" generally is a defaulted Mortgage Loan as to 
which such Mortgage Loan or related REO Property has been disposed of and the 
proceeds of such disposition received by the Servicer on behalf of the Trust. 

   Notwithstanding the foregoing, the principal portion of Special Hazard 
Losses, Bankruptcy Losses, and Fraud Losses that exceed the "Special Hazard 
Loss Limit," "Bankruptcy Loss Limit," and "Fraud Loss Limit," respectively, 
shall be allocated pro rata among the classes of Certificates in proportion 
to their respective outstanding Certificate Principal Amounts. Any such loss 
allocable to the Class A3 Certificates will be covered by the Class A3 
Policy. The "Special Hazard Loss Limit" will initially be approximately 
$2,539,768, the "Bankruptcy Loss Limit" will initially be approximately 
$100,000, and the "Fraud Loss Limit" will initially be approximately 
$3,682,997. 

                                      S-27
<PAGE>
   The Special Hazard Loss Limit will be reduced, from time to time, to be an 
amount equal on any Distribution Date to the lesser of (a) the greatest of 
(i) 1% of the aggregate of the Scheduled Principal Balances of the Mortgage 
Loans, (ii) twice the Scheduled Principal Balance of the Mortgage Loan having 
the highest Scheduled Principal Balance and (iii) the aggregate Scheduled 
Principal Balances of the Mortgage Loans secured by Mortgaged Properties 
located in the single California postal zip code area having the highest 
aggregate Scheduled Principal Balance of any such zip code area and (b) the 
Special Hazard Loss Limit as of the Closing Date less the amount, if any, of 
Special Hazard Losses incurred since the Closing Date. 

   The Bankruptcy Loss Limit will be reduced, from time to time, by the 
amount of Bankruptcy Losses allocated to the Certificates. 

   The Fraud Loss Limit will be reduced, from time to time, by the amount of 
Fraud Losses allocated to the Certificates. In addition, on each anniversary 
of the Cut-off Date, the Fraud Loss Limit will be reduced as follows: (a) on 
the first, second, third, and fourth anniversaries of the Cut-off Date, to an 
amount equal to the excess of 1% of the Scheduled Principal Balance of the 
Mortgage Loans as of the Cut-off Date over the cumulative amount of Fraud 
Losses allocated to the Certificates and (b) on the fifth anniversary of the 
Cut-off Date, to zero. 

FINAL SCHEDULED DISTRIBUTION DATE 

   Scheduled distributions on the Mortgage Loans included in the Trust Fund, 
assuming no defaults or losses that are not covered by the credit support 
described elsewhere herein, will be sufficient to make timely distributions 
of interest on the Offered Certificates and to reduce the Certificate 
Principal Amount of the Offered Certificates to zero not later than their 
"Final Scheduled Distribution Date" set forth on the cover page hereof. 

   The Final Scheduled Distribution Date for the Offered Certificates has 
been determined by adding 12 months to the month of scheduled maturity of the 
latest maturing Mortgage Loan. 

OPTIONAL TERMINATION OF THE TRUST 

   On any Distribution Date after the date on which the aggregate Scheduled 
Principal Balance of the Mortgage Loans is less than 5% of the aggregate 
Cut-off Date Balance, the Depositor (subject to the terms of the Trust 
Agreement), notwithstanding anything to the contrary in the Prospectus, will 
have the option to cause the sale of the Mortgage Loans in the Trust Fund, 
any REO Property and any other property remaining in the Trust Fund and 
thereby effect the termination of the Trust Fund and the retirement of the 
Certificates. The purchase price of the Mortgage Loans must be equal to the 
sum of (a) 100% of the aggregate outstanding principal balance of such 
Mortgage Loans, plus accrued interest thereon at the applicable Mortgage Rate 
and (b) the fair market value of all other property remaining in the Trust 
Fund. Such liquidation will be treated as a prepayment of the Mortgage Loans 
for purposes of distributions to Certificateholders. Upon such payment in 
full to Certificateholders of such amounts, the Trust Fund will be 
terminated. 

THE TRUSTEE 


   The Chase Manhattan Bank, N.A. will be the Trustee under the Trust 
Agreement. The Trustee will be paid a monthly fee equal to 0.0025% per annum 
on the aggregate Scheduled Principal Balance of the Mortgage Loans (the 
"Trustee Fee"), and will also be entitled to retain, as additional 
compensation, any interest or other income earned on funds deposited in the 
Collection Account pending distribution to Certificateholders. The "Trustee 
Fee Rate" for any Distribution Date is the percentage equivalent of the 
fraction, the numerator of which is the Trustee Fee and the denominator of 
which is the aggregate Scheduled Principal Balance of the Premium Loans. The 
Trustee's "Corporate Trust Office," with respect to the presentment and 
surrender of the Offered Certificates for the final distribution thereon and 
for all other purposes is 4 Chase MetroTech Center, 3rd Floor, Brooklyn, New 
York 11245, Attention: Global Trust Services, or such address as the Trustee 
may designate from time to time by notice to the Certificateholders, the 
Depositor and the Servicer. 

   Norwest Bank Minnesota, N.A., a national banking association ("Norwest 
Bank"), will act as custodian of the Mortgage Loans and will perform certain 
securities administration and REMIC tax administration duties on behalf of 
the Trustee. Norwest Bank is an affiliate of Norwest. 


                                      S-28
<PAGE>
                       DESCRIPTION OF THE MORTGAGE POOL 

GENERAL 

   The Mortgage Pool will consist of approximately 612 conventional, fixed 
rate, fully-amortizing, monthly payment Mortgage Loans with original terms to 
maturity of not more than 30 years. The Mortgage Loans had an aggregate 
outstanding principal balance as of the Cut-off Date of approximately 
$184,149,832. The Mortgage Loans were originated by Norwest generally in 
accordance with the underwriting criteria then in effect as described herein. 
All of the Mortgage Loans have monthly payments due on the first day of each 
month. Interest on the Mortgage Loans accrues on the basis of a 360-day year 
consisting of twelve 30-day months. 

   Pursuant to its terms, each Mortgage Loan, other than a loan secured by a 
condominium unit, is required to be covered by a standard hazard insurance 
policy in an amount equal to the lower of the original principal loan amount 
or the replacement value of the improvements on the Mortgaged Property. 
Generally, a condominium association is responsible for maintaining hazard 
insurance covering the entire building. See "Description of Mortgage and 
Other Insurance -- Hazard Insurance on the Loans -- Standard Hazard Insurance 
Policies" in the Prospectus. 

   The weighted average Loan-to-Value Ratio of the Mortgage Loans at 
origination was approximately 76.4%, and no Mortgage Loan had a Loan-to-Value 
Ratio at origination exceeding 95.2%. Each Mortgage Loan with a Loan-to-Value 
Ratio at origination of greater than 80% is covered by a primary mortgage 
guaranty insurance policy issued by a mortgage insurance company acceptable 
to the Federal National Mortgage Association ("FNMA") or the Federal Home 
Loan Mortgage Corporation ("FHLMC"), which policy shall insure 30% of the 
principal balance of the Mortgage Loan at origination if the Loan-to Value 
Ratio is between 97.00% and 90.01%, 25% of such balance if the Loan-to-Value 
Ratio is between 90.00% and 85.01%, and 12% of such balance if the 
Loan-to-Value Ratio is between 85.00% and 80.01%. No such primary mortgage 
guaranty insurance policy will be required with respect to any such Mortgage 
Loan after the date on which the related Loan-to-Value Ratio is 80% or less. 

   The "Loan-to-Value Ratio" of a Mortgage Loan at any time is the ratio of 
the principal balance of such Mortgage Loan at the date of determination to 
(a) in the case of a purchase, the lesser of the sale price of the Mortgaged 
Property and its appraised value at the time of sale, or (b) in the case of a 
refinance or modification, the appraised value of the Mortgaged Property at 
the time of such refinance or modification. 

   The Mortgage Loans are expected to have the following approximate 
aggregate characteristics as of the Cut-off Date (expressed, where 
applicable, as a percentage of the Mortgage Pool). Prior to the issuance of 
the Certificates, Mortgage Loans may be removed from the Trust Fund as a 
result of incomplete documentation or otherwise, if the Depositor deems such 
removal necessary or appropriate. In addition, a limited number of other 
mortgage loans may be included in the Trust Fund prior to the issuance of the 
Offered Certificates. 


Number of Mortgage Loans  .............................              612 
Aggregate Stated Principal Balance  ...................     $184,149,832 
Mortgage Rates:
     Weighted Average  ................................           7.819% 
     Range  ...........................................  6.250% to 11.000% 
Weighted Average Remaining Term to Maturity (in 
   months) ............................................              353 


       All but 51 of the Mortgage Loans had original terms to maturity of 360 
   months; the remaining 51 Mortgage Loans had original terms to maturity 
   ranging from 240 months to 346 months. 

       The Mortgage Loans had an outstanding principal balance of not less 
   than $49,965 or more than $1,269,885. The Mortgage Loans had an average 
   outstanding principal balance of approximately $300,898. 


                                      S-29
<PAGE>
       With respect to approximately 43.9% of the Mortgage Loans, the proceeds 
   were used to purchase the applicable Mortgaged Property. Approximately 
   46.6% of the Mortgage Loans were rate and term refinances and 
   approximately 9.5% of the Mortgage Loans were equity take-out refinances. 

       No more than approximately 0.9% of the Mortgage Loans were secured by 
   Mortgaged Properties located in any one zip code area. 

       Approximately 1.8% of the Mortgage Loans are secured by second homes; 
   and with respect to approximately 98.2% of the Mortgage Loans, the 
   mortgagor represented in the documents submitted by such mortgagor for the 
   closing of the related Mortgage Loan that the Mortgaged Property initially 
   was owner-occupied. 

                                      S-30
<PAGE>
   The following tables set forth as of the Cut-off Date the number, 
aggregate outstanding principal balance and percentage (by aggregate 
outstanding principal balance as of the Cut-off Date) of the Mortgage Loans 
having the stated characteristics shown in the charts in each given range. 
(The sum of the amounts of the percentages in the following tables may not 
equal the totals due to rounding.) 

                        ORIGINAL LOAN-TO-VALUE RATIOS 

<TABLE>
<CAPTION>
                                                                       Percentage of 
                                                                     Mortgage Loans by 
  Range of Original         Number of      Aggregate Outstanding   Aggregate Outstanding 
Loan-to-Value Ratios (%)  Mortgage Loans     Principal Balance       Principal Balance 
- ------------------------  --------------   ---------------------    --------------------- 
<S>                       <C>              <C>                     <C>
20.001 to  30.000  ....          1            $     49,965.60                0.03% 
30.001 to  40.000  ....          4                 949,090.74                0.52 
40.001 to  50.000  ....         18               6,141,112.47                3.33 
50.001 to  60.000  ....         31               9,671,121.07                5.25 
60.001 to  70.000  ....         90              28,302,072.36               15.37 
70.001 to  80.000  ....        303              96,454,831.29               52.38 
80.001 to  90.000  ....        139              36,097,316.56               19.60 
90.001 to 100.000  ....         26               6,484,322.15                3.52 
                               ---            ---------------              ------
Total  ................        612            $184,149,832.24              100.00% 
                               ===            ===============              ======
</TABLE>

   The weighted average original loan-to-value ratio is approximately 76.43%. 

                                MORTGAGE RATES 

<TABLE>
<CAPTION>
                                                                  Percentage of 
                                                                Mortgage Loans by 
   Range of            Number of      Aggregate Outstanding   Aggregate Outstanding 
Mortgage Rates (%)   Mortgage Loans     Principal Balance       Principal Balance 
- ------------------   --------------   ---------------------    --------------------- 
<S>                  <C>              <C>                     <C>
 6.001 to  6.500            2            $    590,504.76                0.32% 
 6.501 to  7.000            5               1,754,175.24                0.95 
 7.001 to  7.500          170              51,469,244.23               27.95 
 7.501 to  8.000          296              89,131,427.38               48.40 
 8.001 to  8.500          104              31,776,311.44               17.26 
 8.501 to  9.000           25               7,002,748.76                3.80 
 9.001 to  9.500            2                 568,517.54                0.31 
 9.501 to 10.000            5               1,202,451.52                0.65 
10.001 to 10.500            2                 441,571.64                0.24 
10.501 to 11.000            1                 212,879.73                0.12 
                          ---            ---------------              ------
Total  ...........        612            $184,149,832.24              100.00% 
                          ===            ===============              ======
</TABLE>

The weighted average Mortgage Rate is approximately 7.819%. 

                         REMAINING TERMS TO MATURITY 

<TABLE>
<CAPTION>
                                                                  Percentage of 
                                                                Mortgage Loans by 
   Range of            Number of      Aggregate Outstanding   Aggregate Outstanding 
Maturities(months)   Mortgage Loans     Principal Balance       Principal Balance 
- ------------------   --------------   ---------------------    --------------------- 
<S>                  <C>              <C>                     <C>
181 to 240  ......         10            $  2,787,835.82                1.51% 
241 to 300  ......          6               1,343,740.87                0.73 
301 to 360  ......        596             180,018,255.55               97.76 
                          ---             --------------              ------
Total  ...........        612            $184,149,832.24              100.00% 
                          ===            ===============              =======
</TABLE>

The weighted average remaining term to maturity is approximately 353 months. 

                                      S-31
<PAGE>
                           GEOGRAPHIC DISTRIBUTION 

<TABLE>
<CAPTION>
                                                              Percentage of 
                                                            Mortgage Loans by 
                   Number of      Aggregate Outstanding   Aggregate Outstanding 
State            Mortgage Loans     Principal Balance       Principal Balance 
- -----            --------------   ---------------------    --------------------- 
<S>              <C>              <C>                     <C>
California  ..        281            $ 86,318,639.80               46.87% 
Minnesota  ...         33              10,137,171.17                5.50 
Colorado  ....         29               8,706,157.77                4.73 
Maryland  ....         18               5,223,281.03                2.84 
New Jersey  ..         19               5,130,718.82                2.79 
Florida  .....         18               4,876,880.28                2.65 
Texas  .......         15               4,844,179.73                2.63 
Washington  ..         16               4,727,385.09                2.57 
Utah  ........         16               4,556,672.04                2.47 
Arizona  .....         15               4,304,916.60                2.34 
Other*  ......        152              45,323,829.91               24.61 
                      ---            ---------------              ------
Total:  ......        612            $184,149,832.24              100.00% 
                      ===            ===============              ======
</TABLE>

- ------ 
* "Other" includes Arkansas, Connecticut, Delaware, Georgia, Hawaii, Idaho, 
  Illinois, Indiana, Iowa, Kansas, Kentucky, Maine, Massachusetts, Michigan, 
  Missouri, Montana, Nebraska, Nevada, New Hampshire, New Mexico, New York, 
  North Carolina, Ohio, Oklahoma, Oregon, Pennsylvania, Rhode Island, 
  Tennessee, Vermont, Virginia, Wisconsin and Wyoming. 

                         SCHEDULED PRINCIPAL BALANCES 

<TABLE>
<CAPTION>
                                                                                Percentage of 
                                                                               Morgage Loans by 
   Range of                          Number of      Aggregate Outstanding   Aggregate Outstanding 
Current Balances ($)               Mortgage Loans     Principal Balance       Principal Balance 
- --------------------               --------------   ---------------------    --------------------- 
<S>                                <C>              <C>                     <C>
      0.01 to  50,000.00 .....            1            $     49,965.60                0.03% 
 50,000.01 to 100,000.00 .....            4                 325,776.50                0.18 
100,000.01 to 150,000.00 .....            4                 555,341.80                0.30 
150,000.01 to 200,000.00 .....            7               1,343,716.02                0.73 
200,000.01 to 250,000.00 .....          212              48,972,488.37               26.59 
250,000.01 to 300,000.00 .....          169              46,123,064.44               25.05 
300,000.01 to 350,000.00 .....           93              30,290,795.13               16.45 
350,000.01 to 400,000.00 .....           47              17,506,408.69                9.51 
400,000.01 to 450,000.00 .....           25              10,587,905.08                5.75 
450,000.01 to 500,000.00 .....           18               8,626,519.40                4.68 
500,000.01 to 550,000.00 .....            8               4,204,392.73                2.28 
550,000.01 to 600,000.00 .....           11               6,334,582.47                3.44 
600,000.01 to 650,000.00 .....            9               5,743,890.24                3.12 
650,000.01 to 700,000.00 .....            1                 698,175.25                0.38 
700,000.01 to 750,000.00 .....            1                 749,015.46                0.41 
750,000.01 to 800,000.00 .....            1                 767,910.99                0.42 
800,000.01 and above  ........            1               1,269,884.07                0.69 
                                        ---            ---------------              ------
Total:  ......................          612            $184,149,832.24              100.00% 
                                        ===            ===============              ======
</TABLE>

The average Scheduled Principal Balance is approximately $300,898. 


                                      S-33
<PAGE>
                                PROPERTY TYPE 

<TABLE>
<CAPTION>
                                                                          Percentage of 
                                                                        Mortgage Loans by 
                               Number of      Aggregate Outstanding   Aggregate Outstanding 
Property Type                Mortgage Loans     Principal Balance       Principal Balance 
 ------------                --------------   ---------------------    --------------------- 
<S>                          <C>              <C>                     <C>
Single-Family Detached  ..        435            $129,670,087.17               70.42% 
Planned Unit Development          163              50,430,549.27               27.39 
Condominium (Low Rise)  ..         11               2,840,167.59                1.54 
Two- to Four-Family  .....          3               1,209,028.21                0.66 
                                  ---            ---------------              ------
Total:  ..................        612            $184,149,832.24              100.00% 
                                  ===            ===============              ======

</TABLE>

                                 LOAN PURPOSE 
<TABLE>
<CAPTION>
                                                                           Percentage of 
                                                                         Mortgage Loans by 
                                Number of      Aggregate Outstanding   Aggregate Outstanding 
Loan Purpose                  Mortgage Loans     Principal Balance       Principal Balance 
- ------------                  --------------   ---------------------    --------------------- 
<S>                           <C>              <C>                     <C>
Purchase  .................        287            $ 80,794,386.35               43.87% 
Rate/Term Refinance  ......        267              85,927,322.28               46.66 
Equity Take-Out Refinance           58              17,428,123.61                9.46 
                                   ---            ---------------              ------
Total:  ...................        612            $184,149,832.24              100.00% 
                                   ===            ===============              ======

</TABLE>

                               OCCUPANCY STATUS 

<TABLE>
<CAPTION>
                                                                   Percentage of 
                                                                 Mortgage Loans by 
                        Number of      Aggregate Outstanding   Aggregate Outstanding 
Occupancy Status      Mortgage Loans     Principal Balance       Principal Balance 
- -----------------    --------------   ---------------------    --------------------- 
<S>                   <C>              <C>                     <C>
Primary Residence          601            $180,923,242.32               98.25% 
Second Home  ......         11               3,226,589.92                1.75 
                           ---            ---------------              ------
Total:  ...........        612            $184,149,832.24              100.00% 
                           ===            ===============              ======

</TABLE>

                              LOAN DOCUMENTATION 

<TABLE>
<CAPTION>
                                                                   Percentage of 
                                                                 Mortgage Loans by 
                        Number of      Aggregate Outstanding   Aggregate Outstanding 
Loan Documentation    Mortgage Loans     Principal Balance       Principal Balance 
- ---------.........    --------------   ---------------------    --------------------- 
<S>                   <C>              <C>                     <C>
Full  .............        361            $109,333,854.68               59.37% 
Alternative  ......        205              62,582,053.64               33.98 
Reduced  ..........         46              12,233,923.92                6.64 
                           ---            ---------------              ------
Total:  ...........        612            $184,149,832.24              100.00% 
                           ===            ===============              ======
</TABLE>

                            ADDITIONAL INFORMATION 

   The description in this Prospectus Supplement of the Trust Fund and the 
Mortgaged Properties is based upon the Trust Fund as constituted at the close 
of business on the Cut-off Date, as adjusted for Scheduled Payments due on or 
before such date. A Current Report on Form 8-K will be available to 
purchasers of the Offered Certificates and will be filed, together with the 
Trust Agreement, with the Securities and Exchange Commission within fifteen

                                      S-33
<PAGE>

days after the initial issuance of the Offered Certificates. In the event
Mortgage Loans are removed from or added to the Trust Fund as set forth under
"DESCRIPTION OF THE MORTGAGE POOL," such removal or addition will be noted in
the Current Report on Form 8-K.

                            NORWEST MORTGAGE, INC. 

   The information set forth in this section has been provided by Norwest, 
and neither the Depositor nor the Underwriter makes any representations or 
warranties as to the accuracy or completeness of such information. 

   Norwest is an indirect wholly-owned subsidiary of Norwest Corporation, a 
bank holding company. Norwest was originally incorporated as a Minnesota 
corporation on July 1, 1983. On August 30, 1995, Norwest and Directors 
Mortgage Loan Corporation, a California corporation, completed a statutory 
merger. As a result of the merger, Norwest became a California corporation as 
of September 1, 1995. 

   The limited, general purposes of Norwest are to originate, sell and 
service mortgage loans and to engage in any acts that are incidental to or 
necessary, suitable or convenient to accomplish the foregoing. The executive 
offices of Norwest are located at 405 S.W. 5th Street, Des Moines, Iowa 
50328, telephone number (515) 221-7300. 

MORTGAGE LOAN UNDERWRITING 

   Norwest's underwriting standards generally allow Loan-to-Value Ratios at 
origination of up to 95% for mortgage loans with original principal balances 
of up to $300,000, up to 80% for mortgage loans with original principal 
balances of up to $650,000, and up to 65% for Mortgage Loans with original 
principal balances of up to $2,000,000. With respect to equity take-out 
refinance loans, Norwest's underwriting standards generally allow original 
principal balances at origination of up to $1,000,000 and Loan-to-Value 
Ratios at origination of up to 70%. A refinance mortgage loan is classified 
as an equity take-out refinance if the borrower retains more than 1.0% of the 
entire amount of the proceeds from the refinancing of the existing mortgage 
loans. 

   In determining whether a prospective borrower has sufficient monthly 
income available (i) to meet the borrower's monthly obligation on the 
proposed mortgage loan and (ii) to meet monthly housing expenses and other 
financial obligations, Norwest generally requires that the monthly housing 
payment not exceed 33% of the proposed borrower's acceptable stable monthly 
gross income and that all debt obligations of the proposed borrower, 
including the monthly housing payment, not exceed 38% of the proposed 
borrower's acceptable stable monthly gross income, provided, however, that 
with respect to a proposed mortgage loan with a Loan-to-Value Ratio greater 
than 90%, ratios of up to 28% and 36%, respectively, will be applied. 
Deviations from the underwriting standards described above are permitted by 
Norwest in certain circumstances where strong compensating factors are 
demonstrated by a proposective borrower. 

   Norwest also originates or acquires mortgage loans pursuant to alternative 
sets of underwriting criteria under alternative documentation programs and 
reduced documentation programs. Alternative documentation programs permit a 
borrower to provide (i) W-2 Forms, pay check stubs and other similar items 
for income verification, (ii) bank statements and other similar items instead 
of a verification of deposits, and (iii) alternative methods of employment 
verification. Under reduced documentation programs, relatively more emphasis 
is placed on the credit report and the appraisal and certain credit 
underwriting documentation concerning income, employment and deposit 
verification may therefore be waived. Mortgage loans underwritten under 
reduced documentation programs are limited to borrowers with credit histories 
that demonstrate an established ability to repay the mortgage loans in a 
timely fashion. Permitted maximum Loan-to-Value Ratios (including secondary 
financing) under reduced documentation programs are more restrictive than 
under full documentation programs. Mortgage loans underwritten pursuant to 
reduced documentation programs must be secured by owner-occupied primary 
residencies. 

                                      S-34
<PAGE>
DELINQUENCY EXPERIENCE 

   Generally, when a mortgagor fails to make a required payment on a mortgage 
loan and does not cure the deficiency promptly, the loan is classified as 
delinquent. In many cases, delinquencies are cured promptly, but if not, 
foreclosure proceedings are generally commenced. The procedural steps 
necessary for foreclosure vary from state to state, but generally, if the 
loan is not reinstated within certain periods specified by the relevant 
mortgage loan documents, the property securing the loan can be acquired by 
the lender. If a mortgagee takes title to the mortgaged property through 
foreclosure but the mortgaged property had a value lower than the outstanding 
amount of the debt, the law in certain states permits such mortgagee to 
obtain a deficiency judgment in the amount of the difference. The laws of 
certain other states restrict or prohibit such deficiency judgments. It is 
anticipated that in most cases the Servicer will not seek deficiency 
judgments against defaulted mortgagors. 

   Loan Servicing Activities. As of December 31, 1995, Norwest's total loan 
portfolio contained loans with an aggregate outstanding principal balance of 
approximately $107.4 billion. The loans contained in Norwest's servicing 
portfolio include fixed and adjustable rate loans, first and second lien 
loans and one- to four-family loans, and therefore may differ significantly 
from the Mortgage Loans. There can be no assurance, and no representation is 
made, that the delinquency experience with respect to the Mortgage Loans will 
be similar to that reflected in the table below, nor is any representation 
made as to the rate at which losses may be experienced on liquidation of 
defaulted Mortgage Loans. 

   The following table sets forth the delinquency and foreclosure experience 
by number of conventional residential mortgage loans funded and serviced by 
Norwest and as a percentage of all such mortgage loans, as of the dates 
indicated. 

                    DELINQUENCY AND FORECLOSURE EXPERIENCE 

<TABLE>
<CAPTION>
                                                                    As of December 31, 
                            --------------------------------------------------------------------------------------------------- 
                                     1992                     1993                      1994                     1995 
                           -----------------------   -----------------------  -----------------------   ----------------------- 
                                        Delin-                    Delin-                   Delin-                    Delin- 
                               Loans    quency    %     Loans     quency    %     Loans    quency    %     Loans     quency    % 
                            ---------   ----------    ---------   ----------   ---------   ----------    ---------   ---------- 
<S>                        <C>          <C>           <C>         <C>          <C>         <C>           <C>         <C>
Total Portfolio Serviced     146,906                  266,346                   391,838                  555,855 
Period of Delinquency 
   30 to 59 days ........      1,423         0.97%      2,275          0.86%      5,271         1.34%      8,397          1.51% 
   60 to 89 days ........        255         0.17%        355          0.13%        924         0.24%      1,653          0.30% 
   90 days or more ......        126         0.09%        209          0.08%        778         0.20%      1,476          0.26% 
                            =========   ==========    =========   ==========   =========   ==========    =========   ========== 
Total Delinquent Loans  .      1,804         1.23%      2,839          1.07%      6,973         1.78%     11,526          2.07% 
                            ---------   ----------    ---------   ----------   ---------   ----------    ---------   ---------- 
Foreclosed Loans  .......        696         0.47%        833          0.31%      1,717         0.44%      2,312          0.42% 

</TABLE>


   The following table presents, for the portfolio of conventional loans 
serviced by Norwest, the net losses by dollar amount and as a percentage of 
the principal amount of such portfolio on the disposition of properties 
acquired in foreclosure or by deed-in-lieu of foreclosure during the periods 
indicated. 


                               LOSS EXPERIENCE 

<TABLE>
<CAPTION>
                                                                   For the year ended December 31, 
                                                    -------------------------------------------------------------- 
                                                        1992            1993             1994            1995 
                                                    -------------   -------------    -------------   ------------- 
                                                                          (Dollars in Thousands) 
<S>                                                 <C>              <C>              <C>             <C>
Total conventional portfolio principal amount  ..   $11,644,708       $23,911,322     $35,812,884     $54,275,082 
Net losses  .....................................        $1,689            $2,647          $2,693          $4,769 
Net losses as a percentage of total conventional 
  portfolio principal amount ....................         0.015%            0.011%          0.008%          0.009% 

</TABLE>

                                      S-35
<PAGE>
   The above delinquency, foreclosure and loss statistics represent the 
recent experience of Norwest. There can be no assurance, however, that the 
delinquency experience on the Mortgage Loans will be comparable. In addition, 
the foregoing statistics include mortgage loans with a variety of payment and 
other characteristics that may not correspond to those of the Mortgage Loans. 
Further, the Mortgage Loans were not chosen from Norwest's portfolio on the 
basis of any methodology which could or would make them representative of the 
total pool of mortgage loans in Norwest's portfolio. The actual loss and 
delinquency experience on the Mortgage Loans will depend, among other things, 
upon the value of the real estate securing such Mortgage Loans and the 
ability of the mortgagors to make required payments. If Norwest undertakes 
litigation or retains outside attorneys or investigators the costs thereof 
will be borne by the Trust Fund or the Certificateholders. Norwest will not 
be required to advance funds for the conduct of such litigation or the hiring 
of such outside attorneys or investigators, if it reasonably believes that 
such advances will not be promptly reimbursed. See "SERVICING OF THE MORTGAGE 
LOANS -- Advances" herein. 

   The likelihood that a mortgagor will become delinquent in the payment of 
his or her mortgage loan and the rate of any subsequent foreclosures may be 
affected by a number of factors related to a borrower's personal 
circumstances, including, but not limited to, unemployment or change in 
employment (or in the case of self- employed mortgagors or mortgagors relying 
on commission income, fluctuations in income), marital separation and the 
mortgagor's equity in the related mortgaged property. In addition, 
delinquency and foreclosure experience may be sensitive to adverse economic 
conditions, either nationally or regionally, may exhibit seasonal variations 
and may be influenced by the level of interest rates and servicing decisions 
on the applicable mortgage loans. Regional economic conditions (including 
declining real estate values) may particularly affect delinquency and 
foreclosure experience on mortgage loans to the extent that mortgaged 
properties are concentrated in certain geographic areas. 

                         SERVICING OF MORTGAGE LOANS 

   The Mortgage Loans will be serviced by Norwest, as servicer (the 
"Servicer"), in accordance with the procedures as described generally in the 
Prospectus under the heading "Servicing Of Loans." References in the 
Prospectus to the "Master Servicer" generally include the Servicer; 
references in the Prospectus to the "Servicer" generally include the 
subservicers. Although the Servicer will employ various subservicers to 
directly service the Mortgage Loans, the Servicer will remain liable for any 
servicing obligations under the Servicing Agreement as if the Servicer alone 
were servicing the Mortgage Loans. The Servicer will be required to take all 
action necessary to present claims under any insurance policies to the 
applicable insurer on behalf of the Trustee and the Certificateholders. The 
Servicer may not assign its obligations under the Servicing Agreement. 

INSURANCE COVERAGE 

   The Servicer is required to obtain and thereafter maintain in effect a 
bond, corporate guaranty or similar form of insurance coverage (which may 
provide blanket coverage), or any combination thereof, insuring against loss 
occasioned by the errors and omissions of the Servicer's officers and 
employees. 

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

   The Servicer will be paid a monthly servicing fee with respect to each 
Mortgage Loan calculated as a fixed percentage ranging from 0.25% to 0.30% 
per annum (the "Servicing Fee Rate") on the Scheduled Principal Balance of 
each Mortgage Loan (the "Servicing Fee"). The weighted average of the 
Servicing Fee Rates on the Mortgage Loans as of the Cut-off Date was 
approximately 0.255% per annum. The Servicing Fee is subject to reduction on 
any Distribution Date as described below in "-- Prepayment Interest 
Shortfalls." 

   The Servicer will also be entitled to receive, as additional compensation, 
any interest or other income earned on funds it has deposited in a custodial 
account pending remittance to the Trustee, as well as certain customary fees 
and charges paid by borrowers. See "SERVICING OF LOANS -- Servicing 
Compensation and Payment of Expenses" in the Prospectus for information 
regarding other possible compensation to the Servicer and for information 
regarding expenses payable by the Servicer. The Servicer is obligated to pay 
certain ongoing expenses associated with the Mortgage Loans and incurred by 
it. 

                                      S-36
<PAGE>
PREPAYMENT INTEREST SHORTFALLS 

   When a borrower prepays a Mortgage Loan in full between Due Dates, the 
mortgagor pays interest on the amount prepaid only from the last scheduled 
Due Date to the date of prepayment, with a resulting reduction in interest 
payable for the month during which the partial prepayment is made. The 
difference between the interest required to be paid by the mortgagor upon a 
prepayment in full or in part and a full month's interest at the Net Mortgage 
Rate will be paid by the Servicer, to the extent that such amount does not 
exceed the aggregate of its Servicing Fees on the Mortgage Loans for the 
applicable month, through a reduction in the amount of such Servicing Fees. 

ADVANCES 

   The Servicer will be obligated to make Advances with respect to delinquent 
payments of principal of and interest on the Mortgage Loans, adjusted to the 
related Mortgage Rate less the Servicing Fee Rate, to the extent that such 
Advances, in its judgment, are reasonably recoverable from future payments 
and collections, insurance payments or proceeds of liquidation of a Mortgage 
Loan. The Trustee will be obligated to make any required Advance, if the 
Servicer fails in its obligation to do so, to the extent provided in the 
Trust Agreement. The Servicer or the Trustee, as applicable, will be entitled 
to recover any Advances made with respect to a Mortgage Loan out of late 
payments thereon or out of Liquidation Proceeds and Insurance Proceeds or, if 
such amounts are insufficient, from collections on other Mortgage Loans. Such 
reimbursements may result in Realized Losses. 

   The purpose of making such Advances is to maintain a regular cash flow to 
the Certificateholders, rather than to guarantee or insure against losses. 
The Servicer will not be required to make any Advances with respect to 
reductions in the amount of the monthly payments on Mortgage Loans due to 
reductions made by a bankruptcy court in the amount of a Scheduled Payment 
owed by a mortgagor or the application of the Soldiers' and Sailors' Civil 
Relief Act of 1940, as amended, or similar legislation or regulations. Any 
failure by the Servicer to make an Advance as required under the Servicing 
Agreement will constitute an Event of Default thereunder (as defined 
therein), in which case the Trustee, as successor Servicer, will be obligated 
to make any such Advance, in accordance with the terms of the Trust 
Agreement. 

COLLECTION OF TAXES, ASSESSMENTS AND SIMILAR ITEMS 

   The Servicer may require that escrow accounts be maintained for the 
collection of hazard insurance premiums and real estate taxes with respect to 
the Mortgage Loans. The Servicer shall make advances with respect to 
delinquencies in required escrow payments by the related mortgagors. 

VOTING RIGHTS 

   Voting rights under the Trust Agreement will be allocated among the 
Certificates in proportion to their respective Certificate Principal Amounts; 
voting rights will be allocated to the Class AX Certificates as provided in 
the Trust Agreement. Financial Security generally will be entitled to 
exercise certain voting rights of Class A3 Certificateholders without their 
consent, and such Certificateholders may exercise such rights only with the 
prior written consent of Financial Security. See "THE CLASS A3 CERTIFICATE 
INSURANCE POLICY" herein. 

                               TRUST AGREEMENT 

GENERAL 

   The Certificates will be issued pursuant to a Trust Agreement (the "Trust 
Agreement") dated as of April 1, 1996 between the Depositor and The Chase 
Manhattan Bank, N.A., as Trustee. Reference is made to the Prospectus for 
important information in addition to that set forth herein regarding the 
terms and conditions of the Trust Agreement and the Offered Certificates. 
Notwithstanding anything to the contrary in the Prospectus, the Mortgage 
Loans will not be assigned Asset Values and the provisions described therein 
under "THE TRUST AGREEMENTS -- Deficiency Event" will not apply. Offered 
Certificates in certificated form will be transferable and exchangeable at 
the corporate trust office of the Trustee, which will serve as Certificate 


                                      S-37 
<PAGE>

Registrar and Paying Agent. The Depositor will provide to a prospective or
actual Certificateholder, without charge, on written request, a copy (without
exhibits) of the Trust Agreement. Requests should be addressed to John P.
Graham, Lehman Brothers, 3 World Financial Center, New York, New York 10285.

ASSIGNMENT OF MORTGAGE LOANS 

   The Mortgage Loans will be assigned to the Trustee, together with all 
principal and interest due on the Mortgage Loans after the Cut-off Date. The 
Trustee will, concurrently with such assignment, authenticate and deliver the 
Certificates. Each Mortgage Loan will be identified in a schedule appearing 
as an exhibit to the Trust Agreement which will specify with respect to each 
Mortgage Loan, among other things, the original principal amount and the 
outstanding principal amount as of the close of business on the Cut-off Date, 
the Scheduled Payment, and the maturity date. 

   As to each Mortgage Loan, the following documents are generally required 
to be delivered to the Trustee (or its custodian) in accordance with the 
Trust Agreement: (i) the related original Mortgage Note endorsed without 
recourse to the Trustee, (ii) the original Mortgage with evidence of 
recording indicated thereon, (or, if such original recorded Mortgage has not 
yet been returned by the recording office, a copy thereof certified by the 
Servicer to be a true and complete copy of such Mortgage sent for recording), 
(iii) an original assignment of the Mortgage to the Trustee in recordable 
form, (iv) the policies of title insurance issued with respect to each 
Mortgage Loan, and (v) the originals of any assumption, modification, 
extension or guaranty agreements. The assignments to the Trustee in 
connection with each Mortgage Loan are required to be submitted for recording 
promptly after the Closing Date. The Trustee will review each Mortgage File 
within 45 days of the Closing Date, and if any such document is found to be 
defective in any material respect and the Depositor does not cure such defect 
within 90 days of notice thereof from the Trustee, the Depositor will be 
obligated to purchase the related Mortgage Loan from the Trust Fund (or, in 
certain circumstances, substitute another mortgage loan) within such 90 days. 

   Pursuant to the terms of the Trust Agreement, the Depositor will make to 
the Trustee for the benefit of the holders of the Certificates certain 
representations and warranties concerning the Mortgage Loans. These 
representations and warranties with respect to the Mortgage Loans are 
generally similar to the representations and warranties summarized in the 
Prospectus under the caption "LOAN UNDERWRITING PROCEDURES AND STANDARDS -- 
Representations and Warranties." Upon discovery by the Depositor or the 
Trustee of a breach of any representation, warranty or covenant which 
materially and adversely affects the interests of the Certificateholders in a 
Mortgage Loan, the Trustee will promptly notify the Depositor or the Trustee, 
as applicable. The Depositor will have 90 days from its discovery or its 
receipt of such notice to cure such breach or repurchase the Mortgage Loan 
from the Trust Fund for a price equal to the unpaid principal balance thereof 
plus accrued interest thereon (or, in certain circumstances, substitute 
another Mortgage Loan). 

   Neither the Trustee nor any of its affiliates will make any 
representations or warranties with respect to the Mortgage Loans, or have any 
obligation to purchase a Mortgage Loan if the Depositor defaults on its 
obligation to repurchase a Mortgage Loan either in connection with a breach 
of a representation and warranty or in connection with a defective document 
as described above, and no assurance can be given that the Depositor will 
carry out such obligations with respect to the Mortgage Loans. To the extent 
any such Mortgage Loan is not repurchased by the Depositor and Realized 
Losses occur on such Mortgage Loan, Holders of Offered Certificates may incur 
losses. 

                 YIELD, PREPAYMENT AND WEIGHTED AVERAGE LIFE 

GENERAL 

   The yields to maturity on the Certificates will be affected by the rate of 
principal payments on the Mortgage Loans (including, for this purpose, 
prepayments, which may include amounts received by virtue of condemnation, 
insurance or foreclosure). The rate of principal payments on the Certificates 
will correspond to the rate of principal payments on the Mortgage Loans. 
Principal prepayments may be influenced by a variety of economic, geographic, 
demographic, social, tax, legal and other factors. In general, if prevailing 
interest rates fall significantly below the interest rates on the Mortgage 


                                      S-38
<PAGE>

Loans, the Mortgage Loans are likely to be subject to higher prepayments than
if prevailing rates remain at or above the interest rates on such Mortgage
Loans. Conversely, if prevailing interest rates rise above the interest rates on
such Mortgage Loans, the rate of prepayment would be expected to decrease. Other
factors affecting prepayment of the Mortgage Loans include changes in borrowers'
housing needs, job transfers, unemployment, mortgagors' net equity in the
mortgaged properties, changes in the value of the mortgaged properties, mortgage
market interest rates and servicing decisions. All the Mortgage Loans may be
prepaid at any time without penalty (except for prepayments during an initial
period, as described herein, in the case of certain loans) and generally have
due-on-sale clauses.

   The yields to maturity and the aggregate amount of distributions on the 
Offered Certificates will be affected by, among other things, the rate and 
timing of principal payments on the Mortgage Loans as described above and the 
amount and timing of mortgagor defaults resulting in Realized Losses, 
including Fraud Losses and Bankruptcy Losses. Such yields may be adversely 
affected by a higher or lower than anticipated rate of principal payments on 
the Mortgage Loans. The rate of principal payments on such Mortgage Loans 
will in turn be affected by the amortization schedules of the Mortgage Loans, 
the rate and timing of prepayments thereon by the mortgagors, liquidations of 
defaulted Mortgage Loans and repurchases of Mortgage Loans due to certain 
breaches of representations. The timing of changes in the rate of 
prepayments, liquidations, accruals and repurchases of the Mortgage Loans 
may, and the timing of such Realized Losses will, significantly affect the 
yield to an investor, even if the average rate of principal payments 
experienced over time is consistent with an investor's expectation. Since the 
rate and timing of principal payments on the Mortgage Loans will depend on 
future events and on a variety of factors (as described more fully herein and 
in the Prospectus under "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS"), no 
assurance can be given as to such rate or the timing of principal prepayments 
on the Offered Certificates. 

   As described under "DESCRIPTION OF THE CERTIFICATES" herein, the entire 
amount of the applicable Non-AP Percentage of principal prepayments on the 
Mortgage Loans will be allocated to the Group 1 Senior Certificates during 
the first five years following the Closing Date (except under the 
circumstance described herein). 

   The effective yield to holders of the Offered Certificates will be lower 
than the yield otherwise produced by the related Certificate Interest Rate 
and purchase price because monthly distributions will not be payable to such 
holders until the 25th day (or the immediately following business day if such 
25th day is not a business day) of the month following the month in which 
interest accrues on the Mortgage Loans (without any additional distribution 
of interest or earnings thereon in respect of such delay). 

   The yields on the Certificates will also be reduced to the extent that Net 
Prepayment Interest Shortfalls are experienced on the Mortgage Loans. 

   Prepayments, liquidations and repurchases of the Mortgage Loans will 
result in distributions to holders of the Certificates of principal amounts 
that would otherwise be distributed over the remaining terms of the Mortgage 
Loans. The rate of defaults on the Mortgage Loans will also affect the rate 
and timing of principal payments on the Mortgage Loans. In general, defaults 
on mortgage loans are expected to occur with greater frequency in their early 
years. 

   If the purchaser of a Certificate offered at a discount from its initial 
principal amount, particularly a Class A4 or Class AP Certificate, calculates 
its anticipated yield to maturity based on an assumed rate of payment of 
principal that is faster than that actually experienced on the related 
Mortgage Loans, the actual yield to maturity may be lower than that so 
calculated. Conversely, if the purchaser of a Certificate offered at a 
premium, particularly a Class AX Certificate, calculates its anticipated 
yield to maturity based on an assumed rate of payment of principal that is 
slower than that actually experienced on the related Mortgage Loans, the 
actual yield to maturity may be lower than that so calculated. Investors in 
the Class AX Certificates should consider the risk that a rapid rate of 
principal payments on the Mortgage Loans could result in the failure of such 
investors to recover their initial investments. 

   The timing of changes in the rate of prepayments on the related Mortgage 
Loans may significantly affect an investor's actual yield to maturity, even 
if the average rate of principal payments is consistent with an investor's 
expectation. In general, the earlier a prepayment of principal of the related 


                                      S-39
<PAGE>

Mortgage Loans, the greater the effect on an investor's yield to maturity.
The effect on an investor's yield of principal payments occurring at a rate
higher (or lower) than the rate anticipated by the investor during the period
immediately following the issuance of the Certificate may not be offset by a
subsequent like decrease (or increase) in the rate of principal payments.

   Distributions of principal on the Class A3 Certificates are subject to the 
procedures regarding requests for distribution and random lot distribution 
described herein under "DESCRIPTION OF THE CERTIFICATES--Distributions in 
Reduction of the Class A3 Certificates." The allocation of principal 
distributions in respect of any particular Class A3 Certificate may result in 
a yield to maturity that varies significantly from the anticipated yield, and 
such yields will vary among holders of Class A3 Certificates. The Class A3 
Certificates may not be an appropriate investment for any investor who 
requires a distribution of a particular amount of principal on a 
predetermined date or requires an otherwise predictable stream of principal 
distributions. Investors in the Class A3 Certificates should consider that 
there may be no amounts available for distributions of principal on such 
Certificates before May of 1999, and that for some period of time after such 
date there may be less than $30,000 available for distributions of principal 
on the Class A3 Certificates on each Distribution Date. 

SENSITIVITY OF THE CLASS AX, CLASS A4 AND CLASS AP CERTIFICATES 


   The yield to investors in the Class AX Certificates will be highly 
sensitive to the rate of principal payments, including prepayments, on the 
Premium Mortgage Loans. Investors in the Class AX Certificates should 
consider the associated risks, including the risk that rapid rates of 
principal payment could result in the failure of such investors to recover 
their initial investments. In particular, investors in the Class AX 
Certificates should consider that the Premium Mortgage Loans have higher 
Mortgage Rates than the other Mortgage Loans, and therefore may prepay at a 
faster rate. 


   The yields to investors in the Class A4 and Class AP Certificates will 
also be very sensitive to the rate of principal payments, including 
prepayments, on the Mortgage Loans as a group, in the case of the Class A4 
Certificates, and on the Discount Mortgage Loans, in the case of the Class AP 
Certificates. Investors in the Class A4 and Class AP Certificates should 
consider the risk that slower than anticipated rates of principal payment on 
the related Mortgage Loans could result in actual yields that are 
significantly lower than the anticipated yields. In particular, investors in 
the Class AP Certificates should consider that the Discount Mortgage Loans 
have lower Mortgage Rates than the other Mortgage Loans, and therefore may 
prepay at a slower rate. 

   To illustrate the significance of prepayments on the yields on the Class 
AX, Class A4 and Class AP Certificates, the following tables indicate the 
pre-tax yields to maturity (on a corporate bond equivalent basis) and 
weighted average lives under the specified assumptions at the constant 
percentages of the prepayment assumption ("PSA", as described below) shown. 
The yields shown were calculated by determining the monthly discount rates 
that, when applied to the assumed streams of cash flows to be paid on the 
applicable Class of Certificates, would cause the discounted present value of 
such assumed streams of cash flows to equal the assumed aggregate purchase 
price of such Class and converting such monthly rates to corporate bond 
equivalent rates. Such calculations do not take into account variations that 
may occur in the interest rates at which investors may be able to reinvest 
funds received by them as distributions on such Certificates and consequently 
do not purport to reflect the return on any investment in any such Class of 
Certificates when such reinvestment rates are considered. The weighted 
average lives shown were determined by (i) multiplying the net reduction, if 
any, of the Certificate Principal Amount (or Notional Amount) by the number 
of years from the date of issuance of the applicable Class of Certificates to 
the related Distribution Date, (ii) adding the results and (iii) dividing the 
sum by the aggregate of the net reductions of Certificate Principal Amount 
(or Notional Amount) described in clause (i) above. It is unlikely that the 
Mortgage Loans will prepay at any of the assumed constant rates shown or at 
any other constant rate until maturity. The timing of changes in the rate of 
prepayments may significantly affect the actual yields to maturity and 
weighted average lives, even if the average rate of principal prepayments is 
consistent with an investor's expectation. 

   Each of the following tables was prepared on the basis of the actual 
characteristics of the Mortgage Loans, the assumptions set forth under 
"--Weighted Average Life" below and the additional assumptions that (i) the 
assumed purchase price, exclusive of accrued interest in the case of the 
Class AX Certificates (expressed as a percentage of the applicable 
Certificate Principal Balance or Notional Balance) for each Class of 
Certificates is as set forth below and (ii) in the case of the Class AX 
Certificates, the initial Notional Amount and Certificate Interest Rate of 
such Class is as indicated on the cover page hereof. 

                                      S-40
<PAGE>

           PRE-TAX YIELD* TO MATURITY OF THE CLASS AX CERTIFICATES 
                (ASSUMED PURCHASE PRICE PERCENTAGE: 1.45997%) 


<TABLE>
<CAPTION>
                                                Percentage of PSA 
                   -------------------------------------------------------------------------- 
                         0%       100%        175%       225%       300%      450%       600% 
                    --------   --------    --------   --------   --------   -------    ------- 
<S>                <C>         <C>         <C>        <C>        <C>        <C>        <C>
Yield*  .........    33.48%     28.29%      24.34%     21.68%     17.64%     9.39%      0.92% 
Weighted Average 
  Life in Years .     20.0       11.6         8.4        7.1        5.7       4.1        3.2 
</TABLE>

- ------ 
*Corporate bond equivalent basis 

           PRE-TAX YIELD* TO MATURITY OF THE CLASS A4 CERTIFICATES 
                 (ASSUMED PURCHASE PRICE PERCENTAGE: 35.00%) 

<TABLE>
<CAPTION>
                                              Percentages of PSA 
                   ------------------------------------------------------------------------ 
                        0%      100%       175%      225%       300%       450%        600% 
                    -------   -------    -------   -------   --------   --------    -------- 
<S>                <C>        <C>        <C>       <C>       <C>        <C>         <C>
Yield*  .........    4.51%     5.11%      6.51%     7.97%     11.06%     19.48%      26.31% 
Weighted Average 
  Life in Years .    24.9      21.9       17.3      14.3       10.5        5.7         4.3 
</TABLE>

- ------ 
*Corporate bond equivalent basis 

           PRE-TAX YIELD* TO MATURITY OF THE CLASS AP CERTIFICATES 
                 (ASSUMED PURCHASE PRICE PERCENTAGE: 60.00%) 

<TABLE>
<CAPTION>
                                              Percentages of PSA 
                   ------------------------------------------------------------------------ 
                        0%      100%       175%      225%       300%       450%        600% 
                    -------   -------    -------   -------   --------   --------    -------- 
<S>                <C>        <C>        <C>       <C>       <C>        <C>         <C>
Yield*  .........    2.81%     5.36%      7.67%     9.29%     11.73%     16.53%      21.23% 
Weighted Average 
  Life in Years .    19.2      11.1        8.1       6.7        5.4        3.8         3.0 
</TABLE>

- ------ 
*Corporate bond equivalent basis 


   The Mortgage Loans may not have the characteristics assumed for purposes 
of the tables above, and there can be no assurance that the Mortgage Loans 
will prepay at any of the constant rates assumed, that the actual pre-tax 
yields to maturity and weighted average lives for the Class AX, Class A4 and 
Class AP Certificates will correspond to any of the calculated yields and 
weighted average lives shown herein, or that the purchase prices of such 
Certificates will be as assumed. Each investor should make its own 
determination as to the appropriate assumptions to be used and factors to be 
considered in deciding whether to purchase a Class AX, Class A4 or Class AP 
Certificate. 


WEIGHTED AVERAGE LIFE 

   Weighted average life refers to the average amount of time that will 
elapse from the date of issuance of a security to the date of distribution to 
the investor of each dollar distributed in net reduction of principal of such 
security (assuming no losses). The weighted average lives of the Offered 
Certificates will be influenced by, among other things, the rate at which 
principal of the Mortgage Loans is paid, which may be in the form of 
scheduled amortization, prepayments or liquidations. 

   Prepayments on mortgage loans are commonly measured relative to a constant 
prepayment standard or model. The model used in this Prospectus Supplement 
for the Mortgage Loans ("PSA") represents an assumed standard 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. PSA does not 
purport to be either a historical description of the prepayment experience of 
any pool of mortgage loans or a prediction of the anticipated rate of 
prepayment of any mortgage loans, including the Mortgage Loans to be included 
in the Trust Fund. 

                                      S-41
<PAGE>

   The actual characteristics and performance of the Mortgage Loans will 
differ from the assumptions used in constructing the tables set forth below, 
which are hypothetical in nature and are provided only to give a general 
sense of how the principal cash flows might behave under varying prepayment 
scenarios. For example, it is highly unlikely that the Mortgage Loans will 
prepay at a constant rate until maturity or that all of the Mortgage Loans 
will prepay at the same rate. Moreover, the diverse remaining terms to 
maturity of the Mortgage Loans could produce slower or faster principal 
distributions than indicated in the tables at the various percentages of PSA 
specified, even if the weighted average remaining term to maturity of the 
Mortgage Loans is as assumed. Any difference between such assumptions and the 
actual characteristics and performance of the Mortgage Loans, or actual 
prepayment or loss experience, will affect the percentages of initial 
Certificate Principal Amounts outstanding over time and the weighted average 
lives of the Offered Certificates. 


   The following tables were prepared based on the actual characteristics of 
the Mortgage Loans and further assuming that: (i) the Certificate Principal 
Balances and the Certificate Interest Rates are as indicated on the cover of 
this Prospectus Supplement; (ii) each Scheduled Payment of principal and 
interest is timely received every month on the first day of each month 
commencing in May 1996; (iii) principal prepayments are received in full on 
the last day of each month commencing in April 1, 1996 and there are no 
Prepayment Interest Shortfalls; (iv) there are no defaults or delinquencies 
on the Mortgage Loans; (v) there are no repurchases or substitutions of the 
Mortgage Loans; (vi) there is no optional termination of the Trust Fund; 
(vii) the Certificates are issued on April 25, 1996; (viii) none of the 
Mortgage Loans have prepayment penalties and (ix) no amounts are withdrawn 
from or deposited into the Rounding Account on any date. 

   If the actual characteristics of the Mortgage Loans included in the 
Mortgage Pool differ from those used in calculating the percentages set forth 
in the tables, the actual Certificate Principal Amount of each Class of 
Certificates outstanding at any time and the actual weighted average life of 
each Class of Certificates will differ (which difference could be material) 
from the corresponding information in the tables for each indicated 
percentage of PSA. 

   Subject to the foregoing discussion and assumptions, the following tables 
indicate the weighted average life of the Offered Certificates and set forth 
the percentages of the initial Certificate Principal Amount of the Offered 
Certificates that would be outstanding after each of the Distribution Dates 
shown at various percentages of PSA. 

                                      S-42
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                                   Class A1 Certificates 
                                       ---------------------------------------------------------------------------- 
Distribution Date                            0%      100%        175%       225%       300%       450%        600% 
- ------------------                           --      ----        ----       ----       ----       ----        ---- 
<S>                                    <C>         <C>         <C>        <C>        <C>        <C>         <C>
Initial Percentage  .................      100%      100%        100%       100%       100%       100%        100% 
April 1997  .........................       99        96          93         92         90         85          80 
April 1998  .........................       97        88          80         76         69         55          43 
April 1999  .........................       96        77          64         55         43         22           2 
April 2000  .........................       94        67          49         38         23          0           0 
April 2001  .........................       93        58          36         23          6          0           0 
April 2002  .........................       91        50          25         11          0          0           0 
April 2003  .........................       90        43          16          2          0          0           0 
April 2004  .........................       88        36           9          0          0          0           0 
April 2005  .........................       86        30           3          0          0          0           0 
April 2006  .........................       83        25           0          0          0          0           0 
April 2007  .........................       81        20           0          0          0          0           0 
April 2008  .........................       78        15           0          0          0          0           0 
April 2009  .........................       75        11           0          0          0          0           0 
April 2010  .........................       72         7           0          0          0          0           0 
April 2011  .........................       68         3           0          0          0          0           0 
April 2012  .........................       64         0           0          0          0          0           0 
April 2013  .........................       60         0           0          0          0          0           0 
April 2014  .........................       55         0           0          0          0          0           0 
April 2015  .........................       50         0           0          0          0          0           0 
April 2016  .........................       45         0           0          0          0          0           0 
April 2017  .........................       39         0           0          0          0          0           0 
April 2018  .........................       33         0           0          0          0          0           0 
April 2019  .........................       27         0           0          0          0          0           0 
April 2020  .........................       20         0           0          0          0          0           0 
April 2021  .........................       12         0           0          0          0          0           0 
April 2022  .........................        3         0           0          0          0          0           0 
April 2023  .........................        0         0           0          0          0          0           0 
April 2024  .........................        0         0           0          0          0          0           0 
April 2025  .........................        0         0           0          0          0          0           0 
April 2026  .........................        0         0           0          0          0          0           0 
                                          ----       ---         ---        ---        ---        ---         ---
Weighted Average Life in Years**  ...     17.5       6.8         4.3        3.5        2.8        2.2         1.8 
                                          ====       ===         ===        ===        ===        ===         ===

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-43
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                        Class A2 Certificates 
                                   -------------------------------------------------------------- 
Distribution Date                       0%     100%     175%     225%     300%     450%      600% 
- -----------------                       --     ----     ----     ----     ----     ----      ----        
<S>                                <C>       <C>       <C>      <C>      <C>      <C>       <C>
Initial Percentage  .............     100%     100%     100%     100%     100%     100%      100% 
April 1997  .....................     100      100      100      100      100      100       100 
April 1998  .....................     100      100      100      100      100      100       100 
April 1999  .....................     100      100      100      100      100      100       100 
April 2000  .....................     100      100      100      100      100       76         0 
April 2001  .....................     100      100      100      100      100        0         0 
April 2002  .....................     100      100      100      100       54        0         0 
April 2003  .....................     100      100      100      100        0        0         0 
April 2004  .....................     100      100      100       60        0        0         0 
April 2005  .....................     100      100      100       20        0        0         0 
April 2006  .....................     100      100       83        0        0        0         0 
April 2007  .....................     100      100       51        0        0        0         0 
April 2008  .....................     100      100       23        0        0        0         0 
April 2009  .....................     100      100        0        0        0        0         0 
April 2010  .....................     100      100        0        0        0        0         0 
April 2011  .....................     100      100        0        0        0        0         0 
April 2012  .....................     100       95        0        0        0        0         0 
April 2013  .....................     100       70        0        0        0        0         0 
April 2014  .....................     100       47        0        0        0        0         0 
April 2015  .....................     100       25        0        0        0        0         0 
April 2016  .....................     100        4        0        0        0        0         0 
April 2017  .....................     100        0        0        0        0        0         0 
April 2018  .....................     100        0        0        0        0        0         0 
April 2019  .....................     100        0        0        0        0        0         0 
April 2020  .....................     100        0        0        0        0        0         0 
April 2021  .....................     100        0        0        0        0        0         0 
April 2022  .....................     100        0        0        0        0        0         0 
April 2023  .....................      61        0        0        0        0        0         0 
April 2024  .....................       0        0        0        0        0        0         0 
April 2025  .....................       0        0        0        0        0        0         0 
April 2026  .....................       0        0        0        0        0        0         0 
                                     ----     ----     ----      ---      ---      ---       ---
Weighted Average Life in Years**     27.2     18.0     11.1      8.4      6.1      4.2       3.4 
                                     ====     ====     ====      ===      ===      ===       ===

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                     S-44
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                      Class A3 Certificates*** 
                                   -------------------------------------------------------------- 
Distribution Date                       0%     100%     175%     225%      300%    450%      600% 
- -----------------                       --     ----     ----     ----     ----     ----      ----
<S>                                <C>       <C>       <C>      <C>      <C>      <C>       <C>
Initial Percentage  .............     100%     100%     100%     100%      100%    100%      100% 
April 1997  .....................     100      100      100      100       100     100       100 
April 1998  .....................     100      100      100      100       100     100       100 
April 1999  .....................     100      100      100      100       100     100       100 
April 2000  .....................      99       99       99       99        99      99        63 
April 2001  .....................      98       98       98       98        98      71         4 
April 2002  .....................      96       96       96       96        96      33         0 
April 2003  .....................      95       95       95       95        90      11         0 
April 2004  .....................      94       94       94       94        67       *         0 
April 2005  .....................      93       93       93       93        51       0         0 
April 2006  .....................      92       92       92       87        41       0         0 
April 2007  .....................      90       90       90       74        33       0         0 
April 2008  .....................      89       89       89       62        26       0         0 
April 2009  .....................      88       88       87       52        21       0         0 
April 2010  .....................      87       87       76       44        17       0         0 
April 2011  .....................      86       86       65       36        13       0         0 
April 2012  .....................      84       84       56       30        10       0         0 
April 2013  .....................      83       83       48       25         8       0         0 
April 2014  .....................      82       82       41       21         6       0         0 
April 2015  .....................      81       81       34       17         5       0         0 
April 2016  .....................      80       80       29       14         4       0         0 
April 2017  .....................      78       71       24       11         3       0         0 
April 2018  .....................      77       61       20        9         2       0         0 
April 2019  .....................      76       52       16        7         2       0         0 
April 2020  .....................      75       43       12        5         1       0         0 
April 2021  .....................      74       34        9        4         1       0         0 
April 2022  .....................      72       26        7        3         1       0         0 
April 2023  .....................      71       19        5        2         *       0         0 
April 2024  .....................      68       12        3        1         *       0         0 
April 2025  .....................      33        5        1        *         *       0         0 
April 2026  .....................       0        0        0        0         0       0         0 
                                     ----     ----     ----     ----      ----     ---       ---
Weighted Average Life in Years**     24.9     21.9     17.3     14.3      10.5     5.7       4.3 
                                     ====     ====     ====     ====      ====     ===       ===

</TABLE>

- ------ 
  * Indicates a value between 0.0% and 0.5%. 

 ** The weighted average life of an Offered Certificate is determined by (i) 
    multiplying the net reduction, if any, of the Certificate Principal 
    Amount by the number of years from the date of issuance of the Offered 
    Certificate to the related Distribution Date, (ii) adding the results and 
    (iii) dividing the sum by the aggregate of the net reductions of 
    Certificate Principal Amount described in (i) above. 

*** The weighted average lives shown above apply to the Class A3 Certificates 
    as a whole and, because principal distributions on the Class A3 
    Certificates will be made on the basis of requests for distributions and 
    by random lot, such weighted average lives are not likely to reflect the 
    experience of any particular investor. 

                                      S-45
<PAGE>

          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                        Class A4 Certificates 
                                   -------------------------------------------------------------- 
Distribution Date                       0%     100%     175%     225%      300%    450%      600% 
- -----------------                       --     ----     ----     ----     ----     ----      ----
<S>                                <C>       <C>       <C>      <C>      <C>      <C>       <C>
Initial Percentage  .............     100%     100%     100%     100%      100%    100%      100% 
April 1997  .....................     100      100      100      100       100     100       100 
April 1998  .....................     100      100      100      100       100     100       100 
April 1999  .....................     100      100      100      100       100     100       100 
April 2000  .....................      99       99       99       99        99      99        63 
April 2001  .....................      98       98       98       98        98      71         4 
April 2002  .....................      96       96       96       96        96      33         0 
April 2003  .....................      95       95       95       95        90      11         0 
April 2004  .....................      94       94       94       94        67       *         0 
April 2005  .....................      93       93       93       93        51       0         0 
April 2006  .....................      92       92       92       87        41       0         0 
April 2007  .....................      90       90       90       74        33       0         0 
April 2008  .....................      89       89       89       62        26       0         0 
April 2009  .....................      88       88       87       52        21       0         0 
April 2010  .....................      87       87       76       44        17       0         0 
April 2011  .....................      86       86       65       36        13       0         0 
April 2012  .....................      84       84       56       30        10       0         0 
April 2013  .....................      83       83       48       25         8       0         0 
April 2014  .....................      82       82       41       21         6       0         0 
April 2015  .....................      81       81       34       17         5       0         0 
April 2016  .....................      80       80       29       14         4       0         0 
April 2017  .....................      78       71       24       11         3       0         0 
April 2018  .....................      77       61       20        9         2       0         0 
April 2019  .....................      76       52       16        7         2       0         0 
April 2020  .....................      75       43       12        5         1       0         0 
April 2021  .....................      74       34        9        4         1       0         0 
April 2022  .....................      72       26        7        3         1       0         0 
April 2023  .....................      71       19        5        2         *       0         0 
April 2024  .....................      68       12        3        1         *       0         0 
April 2025  .....................      33        5        1        *         *       0         0 
April 2026  .....................       0        0        0        0         0       0         0 
                                      ---     ----     ----     ----      ----     ---       ---
Weighted Average Life in Years**     24.9     21.9     17.3     14.3      10.5     5.7       4.3 
                                     ====     ====     ====     ====      ====     ===       ===

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-46
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                                   Class A5 Certificates 
                                       ---------------------------------------------------------------------------- 
Distribution Date                            0%       100%       175%       225%        300%      450%        600% 
- -----------------                            --       ----       ----       ----        ----      ----        ----
<S>                                    <C>         <C>         <C>        <C>        <C>        <C>         <C>
Initial Percentage  .................      100%       100%       100%       100%        100%      100%        100% 
April 1997  .........................       99         99         99         99          99        99          99 
April 1998  .........................       98         98         98         98          98        98          98 
April 1999  .........................       97         97         97         97          97        97          97 
April 2000  .........................       96         96         96         96          96        96          96 
April 2001  .........................       95         95         95         95          95        95          95 
April 2002  .........................       93         91         90         89          88        85          51 
April 2003  .........................       92         88         85         83          80        74          23 
April 2004  .........................       90         83         78         75          70        60          10 
April 2005  .........................       88         78         70         65          58        42           5 
April 2006  .........................       87         71         61         55          47        30           3 
April 2007  .........................       85         66         54         47          38        21           2 
April 2008  .........................       82         60         47         39          30        15           1 
April 2009  .........................       80         55         41         33          24        11           1 
April 2010  .........................       77         50         35         28          19         8           * 
April 2011  .........................       75         45         30         23          15         5           * 
April 2012  .........................       72         41         26         19          12         4           * 
April 2013  .........................       68         37         22         16           9         3           * 
April 2014  .........................       65         33         19         13           7         2           * 
April 2015  .........................       61         29         16         11           6         1           * 
April 2016  .........................       57         25         13          9           4         1           * 
April 2017  .........................       53         22         11          7           3         1           * 
April 2018  .........................       48         19          9          5           2         *           * 
April 2019  .........................       43         16          7          4           2         *           * 
April 2020  .........................       38         13          6          3           1         *           * 
April 2021  .........................       32         11          4          2           1         *           * 
April 2022  .........................       26          8          3          2           1         *           * 
April 2023  .........................       20          6          2          1           *         *           * 
April 2024  .........................       13          4          1          1           *         *           * 
April 2025  .........................        6          2          1          *           *         *           * 
April 2026  .........................        0          0          0          0           0         0           0 
                                          ----       ----       ----       ----        ----       ---         ---
Weighted Average Life in Years**  ...     19.9       14.9       12.7       11.7        10.5       9.0         6.3 
                                          ====       ====       ====       ====        ====       ===         ===
</TABLE>
- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-47
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
    OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                                   Class AP Certificates 
                                       ---------------------------------------------------------------------------- 
Distribution Date                            0%       100%       175%       225%       300%       450%        600% 
- -----------------                            --       ----       ----       ----        ----      ----        ----
<S>                                    <C>         <C>         <C>        <C>        <C>        <C>         <C>
Initial Percentage  .................      100%       100%       100%       100%       100%       100%        100% 
April 1997  .........................       99         96         94         92         90         86          82 
April 1998  .........................       98         91         85         82         77         68          59 
April 1999  .........................       96         84         76         70         63         49          38 
April 2000  .........................       95         78         67         60         51         35          24 
April 2001  .........................       94         72         59         51         41         25          15 
April 2002  .........................       92         67         52         43         33         18           9 
April 2003  .........................       90         62         45         37         27         13           6 
April 2004  .........................       89         57         40         31         21          9           4 
April 2005  .........................       87         52         35         26         17          7           2 
April 2006  .........................       85         48         31         22         14          5           1 
April 2007  .........................       82         44         27         19         11          3           1 
April 2008  .........................       80         40         23         16          9          2           1 
April 2009  .........................       77         36         20         13          7          2           * 
April 2010  .........................       75         33         17         11          5          1           * 
April 2011  .........................       72         30         15          9          4          1           * 
April 2012  .........................       68         27         13          8          3          1           * 
April 2013  .........................       65         24         11          6          3          *           * 
April 2014  .........................       61         21          9          5          2          *           * 
April 2015  .........................       57         19          8          4          2          *           * 
April 2016  .........................       53         16          6          3          1          *           * 
April 2017  .........................       49         14          5          3          1          *           * 
April 2018  .........................       44         12          4          2          1          *           * 
April 2019  .........................       39         10          3          2          *          *           * 
April 2020  .........................       34          8          3          1          *          *           * 
April 2021  .........................       28          6          2          1          *          *           * 
April 2022  .........................       22          5          1          1          *          *           * 
April 2023  .........................       16          3          1          *          *          *           * 
April 2024  .........................       10          2          *          *          *          *           * 
April 2025  .........................        5          1          *          *          *          *           * 
April 2026  .........................        0          0          0          0          0          0           0 
                                          ----       ----        ---        ---        ---        ---         ---
Weighted Average Life in Years**  ...     19.2       11.1        8.1        6.7        5.4        3.8         3.0 
                                          ====       ====        ===        ===        ===        ===         === 

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-48
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                         Class R Certificate 
                                   -------------------------------------------------------------- 
Distribution Date                       0%     100%     175%     225%      300%    450%      600% 
- -----------------                       --     ----     ----     ----      ----    ----      ---- 
<S>                                <C>       <C>       <C>      <C>      <C>      <C>       <C>
Initial Percentage  .............     100%     100%     100%     100%      100%    100%      100% 
April 1997  .....................     100      100      100      100       100     100       100 
April 1998  .....................     100      100      100      100       100     100       100 
April 1999  .....................     100      100      100      100       100     100       100 
April 2000  .....................     100      100      100      100       100     100       100 
April 2001  .....................     100      100      100      100       100     100       100 
April 2002  .....................     100      100      100      100       100     100         0 
April 2003  .....................     100      100      100      100       100     100         0 
April 2004  .....................     100      100      100      100       100     100         0 
April 2005  .....................     100      100      100      100       100       0         0 
April 2006  .....................     100      100      100      100       100       0         0 
April 2007  .....................     100      100      100      100       100       0         0 
April 2008  .....................     100      100      100      100       100       0         0 
April 2009  .....................     100      100      100      100       100       0         0 
April 2010  .....................     100      100      100      100       100       0         0 
April 2011  .....................     100      100      100      100       100       0         0 
April 2012  .....................     100      100      100      100       100       0         0 
April 2013  .....................     100      100      100      100       100       0         0 
April 2014  .....................     100      100      100      100       100       0         0 
April 2015  .....................     100      100      100      100       100       0         0 
April 2016  .....................     100      100      100      100       100       0         0 
April 2017  .....................     100      100      100      100       100       0         0 
April 2018  .....................     100      100      100      100       100       0         0 
April 2019  .....................     100      100      100      100       100       0         0 
April 2020  .....................     100      100      100      100       100       0         0 
April 2021  .....................     100      100      100      100       100       0         0 
April 2022  .....................     100      100      100      100       100       0         0 
April 2023  .....................     100      100      100      100       100       0         0 
April 2024  .....................     100      100      100      100       100       0         0 
April 2025  .....................     100      100      100      100       100       0         0 
April 2026  .....................       0        0        0        0         0       0         0 
                                     ----     ----     ----     ----      ----     ---       ---
Weighted Average Life in Years**     30.0     30.0     30.0     30.0      30.0     8.1       5.2 
                                     ====     ====     ====     ====      ====     ===       ===

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-49
<PAGE>
          PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL AMOUNT OF THE 
     OFFERED CERTIFICATES OUTSTANDING AT THE FOLLOWING PERCENTAGES OF PSA 

<TABLE>
<CAPTION>
                                                       Class M, Class B1, and Class B2 Certificates 
                                       ---------------------------------------------------------------------------- 
Distribution Date                            0%       100%       175%       225%        300%      450%        600% 
- -----------------                            --       ----       ----       ----        ----      ----        ----
<S>                                    <C>         <C>         <C>        <C>        <C>        <C>         <C>
Initial Percentage  .................      100%       100%       100%       100%        100%      100%        100% 
April 1997  .........................       99         99         99         99          99        99          99 
April 1998  .........................       98         98         98         98          98        98          98 
April 1999  .........................       97         97         97         97          97        97          97 
April 2000  .........................       96         96         96         96          96        96          96 
April 2001  .........................       95         95         95         95          95        95          95 
April 2002  .........................       93         91         90         89          88        85          81 
April 2003  .........................       92         88         85         83          80        74          67 
April 2004  .........................       90         83         78         75          70        60          50 
April 2005  .........................       88         78         70         65          58        46          34 
April 2006  .........................       87         71         61         55          47        33          22 
April 2007  .........................       85         66         54         47          38        23          13 
April 2008  .........................       82         60         47         39          30        17           8 
April 2009  .........................       80         55         41         33          24        12           5 
April 2010  .........................       77         50         35         28          19         8           3 
April 2011  .........................       75         45         30         23          15         6           2 
April 2012  .........................       72         41         26         19          12         4           1 
April 2013  .........................       68         37         22         16           9         3           1 
April 2014  .........................       65         33         19         13           7         2           * 
April 2015  .........................       61         29         16         11           6         1           * 
April 2016  .........................       57         25         13          9           4         1           * 
April 2017  .........................       53         22         11          7           3         1           * 
April 2018  .........................       48         19          9          5           2         *           * 
April 2019  .........................       43         16          7          4           2         *           * 
April 2020  .........................       38         13          6          3           1         *           * 
April 2021  .........................       32         11          4          2           1         *           * 
April 2022  .........................       26          8          3          2           1         *           * 
April 2023  .........................       20          6          2          1           *         *           * 
April 2024  .........................       13          4          1          1           *         *           * 
April 2025  .........................        6          2          1          *           *         *           * 
April 2026  .........................        0          0          0          0           0         0           0 
                                          ----       ----       ----       ----        ----       ---         ---
Weighted Average Life in Years**  ...     19.9       14.9       12.7       11.7        10.5       9.1         8.3 
                                          ====       ====       ====       ====        ====       ===         ===

</TABLE>

- ------ 
 * Indicates a value between 0.0% and 0.5%. 

** The weighted average life of an Offered Certificate is determined by (i) 
   multiplying the net reduction, if any, of the Certificate Principal Amount 
   by the number of years from the date of issuance of the Offered 
   Certificate to the related Distribution Date, (ii) adding the results and 
   (iii) dividing the sum by the aggregate of the net reductions of 
   Certificate Principal Amount described in (i) above. 

                                      S-50
<PAGE>
                  THE CLASS A3 CERTIFICATE INSURANCE POLICY 

THE FINANCIAL GUARANTY INSURANCE POLICY 

   The following summary of the provisions of the financial guaranty 
insurance policy to be issued by Financial Security (the "Class A3 Policy") 
does not purport to be complete and is qualified in its entirety by reference 
to the Class A3 Policy, a copy of which may be obtained from the Trustee upon 
request. Simultaneously with the issuance of the Certificates, Financial 
Security will deliver the Class A3 Policy to the Trustee for the benefit of 
each holder of the Class A3 Certificates. Under the Class A3 Policy, 
Financial Security unconditionally and irrevocably guarantees to the Trustee 
for the benefit of each holder of the Class A3 Certificates the full and 
complete payment on each Distribution Date of (i) the Accrued Certificate 
Interest for the Class A3 Certificates for such Distribution Date including 
any Net Prepayment Interest Shortfalls allocable to such Class of 
Certificates on such Distribution Date, net of any amounts attributable to 
the application of the Soldiers' and Sailors' Civil Relief Act of 1940, as 
amended and (ii) the amount of any Realized Loss, including any Excess Loss, 
allocated to the Class A3 Certificates on such Distribution Date 
(collectively, the "Guaranteed Distributions"). In addition, Guaranteed 
Distributions shall include the Class Certificate Balance of the Class A3 
Certificates to the extent unpaid on the Last Scheduled Distribution Date or 
earlier termination of the Trust Fund pursuant to the terms of the Trust 
Agreement. In addition, the Class A3 Policy will cover the amount of any 
payment of principal or interest to any holder of a Class A3 Certificate 
which payment subsequently is avoided in whole or in part as a preference 
payment under applicable law. THE CLASS A3 POLICY WILL NOT PROVIDE CREDIT
ENHANCEMENT FOR ANY CLASS OF CERTIFICATES OTHER THAN THE CLASS A3
CERTIFICATES.

   If, by the close of business on the second Business Day before any 
Distribution Date, the Trustee determines that funds expected to be in the 
Certificate Account on such Distribution Date will be insufficient to make 
the Guaranteed Distributions on the Class A3 Certificates for that 
Distribution Date, the Trustee is required to make a claim under the Class A3 
Policy on such Business Day in the amount of such deficiency. Payment of 
claims under the Class A3 Policy will be made by Financial Security following 
Receipt (as defined below) by Financial Security of the appropriate notice 
for payment on the later to occur of (a) 12:00 noon, New York City time, on 
the second Business Day following Receipt of such notice for payment and (b) 
12:00 noon, New York City time, on the applicable Distribution Date. 

   If payment of any amount avoided as a preference under applicable 
bankruptcy, insolvency, receivership or similar law is required to be made 
under the Class A3 Policy, Financial Security shall cause such payment to be 
made on the latter of (a) the date when due to be paid pursuant to the Order 
referred to below or (b) the first to occur of (i) the fourth Business Day 
following Receipt by Financial Security from the Trustee of (A) a certified 
copy of the order (the "Order") of the court or other governmental body which 
exercised jurisdiction to the effect that the relevant Class A3 
Certificateholders are required to return principal or interest paid with 
respect to such Certificates during the Term of the Class A3 Policy because 
such payments were avoidable as preference payments under applicable 
bankruptcy law, (B) a certificate of each relevant Class A3 Certificateholder 
that the Order has been entered and is not subject to any stay and (C) an 
assignment duly executed and delivered by each relevant Class A3 
Certificateholder, in such form as is reasonably required by Financial 
Security and provided to the relevant Certificateholder by Financial 
Security, irrevocably assigning to Financial Security all rights and claims 
of the Class A3 Certificateholder relating to or arising under the relevant 
Class A3 Certificates held by such Certificateholder against the debtor that 
made such preference payment or otherwise with respect to such preference 
payment or (ii) the date of Receipt by Financial Security from the Trustee of 
the items referred to in clauses (A), (B) and (C) of (i) above, if, at least 
four Business Days prior to such date of Receipt, Financial Security shall 
have Received written notice from the Trustee that such items were to be 
delivered on such date and such date was specified in such notice. Such 
payment shall be disbursed to the receiver, conservator, debtor- 
in-possession or trustee in bankruptcy named in the Order and not to the 
Trustee or any Class A3 Certificateholder directly (unless such 
Certificateholder has previously paid such amount to the receiver, 
conservator, debtor-in-possession or trustee in bankruptcy named in the 
Order, in which case such payment shall be disbursed to the Trustee for 
distribution to such Certificateholder upon proof of such payment reasonably 
satisfactory to Financial Security). In connection with the foregoing, 
Financial Security shall have certain rights of subrogation, as described in 
the Trust Agreement. 

   The terms "Receipt" and "Received," with respect to the Class A3 Policy, 
mean actual delivery to Financial Security and to Financial Security's fiscal 
agent, if any, prior to 12:00 noon, New York City time, on a Business Day; 

                                      S-51
<PAGE>

delivery either on a day that is not a Business Day or after 12:00 noon, New
York City time, shall be deemed to be Received on the next succeeding Business
Day. If any notice or certificate given under the Class A3 Policy by the Trustee
is not in proper form or is not properly completed, executed or delivered, it
shall be deemed not to have been Received, and Financial Security or its fiscal
agent shall promptly so advise the Trustee and the Trustee may submit an amended
notice.

   Under the Policy, "Business Day" means any day other than (i) a Saturday 
or Sunday or (ii) a day on which banking institutions in the City of New 
York, New York are authorized or obligated by law or executive order to be 
closed. 


   "Term of the Policy" means the period from and including the date of 
issuance of the Class A3 Policy to and including the date on which (i) the 
Class Certificate Balance of the Class A3 Certificates is zero, (ii) the 
period during which any payment on the Class A3 Certificates could have been 
avoided in whole or in part as a preference payment under applicable 
bankruptcy, insolvency, receivership or similar law has expired, and (iii) if 
any proceedings requisite to avoidance as a preference payment have been 
commenced prior to the occurrence of (i) and (ii), a final and nonappealable 
order in resolution of each such proceeding has been entered. 


   Financial Security's obligations under the Class A3 Policy in respect of 
the Guaranteed Distributions shall be discharged to the extent funds are 
transferred to the Trustee as provided in the Class A3 Policy whether or not 
such funds are properly applied by the Trustee. 

   Pursuant to the terms of the Trust Agreement, unless Financial Security 
fails to make a required payment under the Class A3 Policy or in the event of 
certain insolvency events of Financial Security as further described in the 
Trust Agreement. Financial Security will be entitled to exercise the voting 
rights of the Class A3 Certificateholders without the consent of such 
Certificateholders, and such Certificateholders may exercise such rights only 
with the prior written consent of Financial Security. 

   Financial Security shall be subrogated to the rights of each holder of a 
Class A3 Certificate to receive distributions on such Certificates to the 
extent of any payment by Financial Security under the Class A3 Policy. 

   To the fullest extent permitted by applicable law, Financial Security 
agrees under the Class A3 Policy not to assert, and waives, for the benefit 
of each Class A3 Certificateholder, all its rights (whether by counterclaim, 
setoff or otherwise) and defenses (including, without limitation, the defense 
of fraud), whether acquired by subrogation, assignment or otherwise, to the 
extent that such rights and defenses may be available to Financial Security 
to avoid payment of its obligations under the Class A3 Policy in accordance 
with the express provision of the Class A3 Policy. 


   Claims under the Class A3 Policy will rank equally with any other 
unsecured debt and unsubordinated obligations of Financial Security except 
for certain obligations in respect of tax and other payments to which 
preference is or may become afforded by statute. Claims against Financial 
Security under the Class A3 Policy and claims against Financial Security 
under each other financial guaranty insurance policy issued thereby 
constitute pari passu claims against the general assets of Financial 
Security. The terms of the Class A3 Policy cannot be modified or altered by 
any other agreement or instrument, or by the merger, consolidation or 
dissolution of the Depositor. The Class A3 Policy may not be cancelled or 
revoked prior to payment in full of the Class A3 Certificates. 


FINANCIAL SECURITY ASSURANCE INC. 


   General. Financial Security is a monoline insurance company incorporated 
in 1984 under the laws of the State of New York. Financial Security is 
licensed to engage in financial guaranty insurance business in all 50 states, 
the District of Columbia and Puerto Rico. 


   Financial Security and its subsidiaries are engaged exclusively in the 
business of writing financial guaranty insurance, principally in respect of 
securities offered in domestic and foreign markets. In general, financial 
guaranty insurance consists of the issuance of a guaranty of scheduled 
payments of an issuer's securities--thereby enhancing the credit rating of 
those securities--in consideration for the payment of a premium to the 
insurer. Financial Security and its subsidiaries principally insure 
asset-backed, collateralized and municipal securities. Asset-backed 
securities are generally supported by residential mortgage loans, consumer or 
trade receivables, securities or other assets having an ascertainable cash 


                                      S-52
<PAGE>

flow or market value. Collateralized securities include public utility first
mortgage bonds and sale/leaseback obligation bonds. Municipal securities consist
largely of general obligation bonds, special revenue bonds and other special
obligations of state and local governments. Financial Security insures both
newly issued securities sold in the primary market and outstanding securities
sold in the secondary market that satisfy Financial Security's underwriting
criteria.


   Financial Security is a wholly owned subsidiary of Financial Security 
Assurance Holdings Ltd. ("Holdings"), a New York Stock Exchange listed 
company. Holdings is owned approximately 51% by U S WEST Capital Corporation 
("U S WEST"), 8% by Fund American Enterprises Holdings, Inc. ("Fund 
American"), and 6% by the Tokio Marine and Fire Insurance Co., Ltd. ("Tokio 
Marine"). U S WEST is a subsidiary of U S WEST, Inc. which operates 
businesses involved in communications, data solutions, marketing services, 
and capital assets, including the provision of telephone services in 14 
states in the western and midwestern United States. Fund American is a 
financial services holding company whose principal operating subsidiary is 
one of the nation's largest mortgage servicers. Tokio Marine is a major 
Japanese property and casualty insurance company. U S West has announced its 
intention to dispose of its remaining interest in Holdings as part of its 
strategic plan to withdraw from businesses not directly involved in 
telecommunications. Fund American has certain rights to acquire and vote 
additional shares of Holdings from U S WEST and Holdings. No shareholder of 
Holdings is obligated to pay any debt of Financial Security or any claim 
under any insurance policy issued by Financial Security or to make any 
additional contribution to the capital of Financial Security. 


   The principal executive offices of Financial Security are located at 350 
Park Avenue, New York, New York 10022, and its telephone number at that 
location is (212) 826-0100. At December 31, 1995, Financial Security and its 
subsidiaries had 187 employees. 

   Reinsurance. Pursuant to an intercompany agreement, liabilities on 
financial guaranty insurance written or reinsured from third parties by 
Financial Security or any of its subsidiaries are reinsured among such 
companies on an agreed-upon percentage substantially proportional to their 
respective capital, surplus and reserves, subject to applicable statutory 
risk limitations. In addition, Financial Security reinsures a portion of its 
liabilities under certain of its financial guaranty insurance policies with 
other reinsurers under various quota share treaties and on a 
transaction-by-transaction basis. Such reinsurance is utilized by Financial 
Security as a risk management device and to comply with certain statutory and 
rating agency requirements; it does not alter or limit Financial Security's 
obligations under any financial guaranty insurance policy. 


   Rating of Claims-Paying Ability. Financial Security's claims-paying 
ability is rated Aaa by Moody's Investors Service, Inc. and AAA by S&P, 
Nippon Investors Service Inc. and Standard & Poor's (Australia) Pty. Ltd. 
Such ratings reflect only the views of the respective rating agencies, are 
not recommendations to buy, sell or hold securities and are subject to 
revision or withdrawal at any time by such rating agencies. 


   Capitalization. The following tables sets forth the capitalization of 
Financial Security and its wholly owned subsidiaries on the basis of 
generally accepted accounting principles as of December 31, 1995 (in 
thousands): 

                                                             December 31, 1995 
                                                             ----------------- 
                                                                  (audited) 
Unearned Premium Reserve 
  (net of prepaid reinsurance premiums) .....................   $  330,349 
Shareholder's Equity: 
     Common Stock  ..........................................       15,000 
     Additional Paid-In Capital  ............................      681,470 
     Unrealized Gain on Investments (net of deferred income 
        taxes) ..............................................       19,694 
     Accumulated Earnings  ..................................       73,822 
                                                                ----------
Total Shareholder's Equity  .................................      789,986 
                                                                ----------
Total Unearned Premium Reserve and Shareholder's Equity  ....   $1,120,335 
                                                                ==========


                                      S-53
<PAGE>
   For further information concerning Financial Security, see the 
Consolidated Financial Statements of Financial Security and Subsidiaries, and 
the notes thereto, incorporated by reference herein. Copies of the statutory 
quarterly and annual statements filed with the State of New York Insurance 
Department by Financial Security are available upon request to the State of 
New York Insurance Department. 


   Incorporation of Certain Documents by Reference. In addition to the 
documents described in the accompanying Prospectus under "Incorporation of 
Certain Documents by Reference," the consolidated financial statements of 
Financial Security and Subsidiaries for the year ended December 31, 1995 
included as an exhibit to the Annual Report on Form 10-K for the year ended 
December 31, 1995, which has been filed with the Commission by Financial 
Security Assurance Holdings Ltd. ("Holdings"), are hereby incorporated by 
reference in this Prospectus Supplement. 


   All financial statements of Financial Security included in documents filed 
by Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act 
subsequent to the date of this Prospectus Supplement and prior to the 
termination of the offering of the Offered Certificates shall be deemed to be 
incorporated by reference into this Prospectus Supplement and to be a part 
hereof from the respective dates of filing of such documents. 

   Insurance Regulation. Financial Security is licensed and subject to 
regulation as a financial guaranty insurance corporation under the laws of 
the State of New York, its state of domicile. In addition, Financial Security 
and its insurance subsidiaries are subject to regulation by insurance laws of 
the various other jurisdictions in which they are licensed to do business. As 
a financial guaranty insurance corporation licensed to do business in the 
State of New York, Financial Security is subject to Article 69 of the New 
York Insurance Law which, among other things, limits the business of each 
such insurer to financial guaranty insurance and related lines, requires that 
each such insurer maintain a minimum surplus to policyholders, establishes 
contingency, loss and unearned premium reserve requirements for each such 
insurer, and limits the size of individual transactions ("single risk") and 
the volume of transactions ("aggregate risks") that may be underwritten by 
each such insurer. Other provisions of the New York Insurance Law, applicable 
to non-life insurance companies such as Financial Security, regulate, among 
other things, permitted investments, payment of dividends, transactions with 
affiliates, mergers, consolidations, acquisitions or sales of assets and 
incurrence of liabilities for borrowings. 

   The Class A3 Policy is not covered by the property/casualty insurance 
security fund specified in Article 76 of the New York Insurance Law. The 
Class A3 Policy by its terms is governed by the laws of the State of New 
York. 

   Financial Security does not accept any responsibility for the accuracy or 
completeness of this Prospectus Supplement or any information or disclosure 
contained herein, or omited herefrom, other than with respect to the accuracy 
of information regarding Financial Security under the heading "THE CLASS A3 
CERTIFICATE INSURANCE POLICY -- Financial Security Assurance Inc." 

                                      S-54
<PAGE>
                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS 

   For federal income tax purposes, the Senior Certificates and the 
Subordinated Certificates (the "Regular Certificates") will constitute the 
"regular interests" in the REMIC and will be treated as debt instruments of 
the REMIC and the Class R Certificate will be the sole class of "residual 
interests" in the REMIC. See "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS" in 
the Prospectus. Although the matter is not free from doubt, the Depositor 
intends to report stated interest on the Regular Certificates as "qualified 
stated interest," and not as original issue discount. See "CERTAIN FEDERAL 
INCOME TAX CONSIDERATIONS -- Taxation of Regular Interest Certificates" in 
the Prospectus. 

   In the opinion of Brown & Wood, assuming compliance with all provisions of 
the Agreement, for federal income tax purposes the Trust Fund will qualify as 
a REMIC pursuant to Section 860D of the Code, the Offered Certificates other 
than the Class R Certificate will be considered to be "regular interests" in 
the REMIC within the meaning of the Code, and the Class R Certificate will be 
considered to be the sole class of "residual interest" in the REMIC within 
the meaning of the Code. 

   The Class A4, Class AP and Class AX Certificates will be, and the other 
Classes of Offered Certificates may be, issued with original issue discount 
for federal income tax purposes. See "CERTAIN FEDERAL INCOME TAX 
CONSIDERATIONS -- Taxation of Regular Interest Certificates -- Interest and 
Acquisition Discount" in the Prospectus. The prepayment assumption that will 
be used in determining the rate of accrual of original issue discount, market 
discount and premium, if any, for federal income tax purposes will be a rate 
equal to 225% PSA. No representation is made that the Mortgage Loans will 
prepay at these rates or at any other rates. Original issue discount must be 
included in income as it accrues on a constant yield method, regardless or 
whether a holder receives concurrently the cash attributable to such original 
issue discount. 

   For further information regarding the federal income tax consequences of 
investing in the Offered Certificates, see "CERTAIN FEDERAL INCOME TAX 
CONSIDERATIONS -- Taxation of Regular Interest Certificateholders" in the 
Prospectus. 

THE RESIDUAL CERTIFICATES 

   Special tax considerations apply to an investment in Residual 
Certificates. In certain circumstances, the method of taxation of Residual 
Certificates can produce a significantly less favorable after-tax return for 
beneficial owners of Residual Certificates than would be the case, if (i) 
Residual Certificates were taxable as debt instruments or (ii) no portion of 
the taxable income on a Residual Certificate in each period were treated as 
"excess inclusion" income. 

   A Residual Certificateholder will be the holder of a residual interest in 
the REMIC and will generally be required to include in gross income a pro 
rata share of the net income of the REMIC. This may result in such Residual 
Certificateholder being required to recognize "phantom" income, i.e., income 
recognized for tax purposes which exceeds economic income attributable to 
such Residual Certificate. Acceleration of taxable income arising from timing 
differences will result in an after-tax yield on a Residual Certificate that 
may be lower than that on a corporate bond with similar cash flow 
characteristics and pre-tax yield. The amount and timing of phantom income 
are dependent upon the rate of prepayment of the Mortgage Loans, and, 
therefore, cannot be predicted. 

   Residual Certificates will not be treated as "securities" for purposes of 
the "mark-to-market" provisions of the Code and consequently dealers in 
securities may not account for Residual Certificates by marking them to 
market. 

   Because the value of a Residual Certificate is not "significant," thrift 
institutions subject to Section 593 of the Code are subject to the general 
rule prohibiting the use of deductions to offset excess inclusion income. See 
"CERTAIN FEDERAL INCOME TAX CONSIDERATIONS -- Taxation of Holders of Residual 
Interest Certificates" in the Prospectus. 

   Under applicable regulations (the "REMIC Regulations"), if a Residual 
Certificate is a "noneconomic residual interest," as described below, a 
transfer of such Residual Certificate to a United States person will be 
disregarded for all federal tax purposes unless no significant purpose of the 


                                      S-55
<PAGE>

transfer was to impede the assessment or collection of tax. A residual interest
is a "noneconomic residual interest" unless, at the time of the transfer (i) the
present value of the expected future distributions on such Residual Certificate
at least equals the product of the present value of the anticipated excess
inclusions (determined as of the date of the transfer) and the highest rate of
tax for the year in which the transfer occurs, and (ii) the transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which the taxes accrue on the anticipated excess
inclusions in an amount sufficient to satisfy the accrued taxes. The present
value is calculated based on the Prepayment Assumption, using a discount rate
equal to the "applicable federal rate" at the time of transfer. If a transfer of
a Residual Certificate is disregarded, the transferor would be liable for any
federal income tax imposed upon taxable income derived by the transferee from
the REMIC. A significant purpose to impede the assessment or collection of taxes
exists if the transferor, at the time of transfer, knew or should have known
that the transferee would be unwilling or unable to pay taxes on its share of
the taxable income of the REMIC. A similar type of limitation exists with
respect to certain transfers of Residual Certificates by Nonresidents to United
States persons.

   Under the REMIC Regulations, if a Residual Certificate has tax avoidance 
potential, a transfer of a Residual Certificate to a Nonresident will be 
disregarded for all Federal tax purposes. A Residual Certificate has tax 
avoidance potential unless, at the time of the transfer, the transferor 
reasonably expects that the REMIC will distribute to the transferee residual 
interest holder amounts that will equal at least 30% of each excess inclusion 
and that such amounts will be distributed at or after the time at which the 
excess inclusion accrues and not later than the calendar year following the 
calendar year of accrual. If a transfer of a Residual Certificate to a 
Nonresident is disregarded, the transferor would be liable for any federal 
income tax imposed upon taxable income derived by the transferee from the 
REMIC. If a Nonresident transfers a Residual Certificate to a United States 
person, and if the transfer has the effect of allowing the transferor to 
avoid tax on accrued excess inclusion income (for example, if the transferor 
does not pay all tax liability up to the date of the transfer), then the 
transfer is disregarded and the transferor continues to be treated as the 
owner of the Residual Certificate for purposes of Sections 871(a), 881, 1441 
and 1442 of the Code. As a result of the foregoing provisions, a Nonresident 
transferor or transferee would be required to deliver to the Trustee certain 
certifications (and satisfy certain other conditions) in connection with such 
a transfer of a Residual Certificate. 

   It is expected that a Residual Certificate will be a "noneconomic residual 
interest" and will have "tax avoidance potential" within the meaning of the 
proposed regulations. 

   Residual Certificates may not be transferred, sold, pledged or otherwise 
assigned unless, prior to such transfer, the proposed transferee delivers to 
the Trustee an affidavit certifying that such transferee is not a 
Disqualified Organization and is not purchasing a Residual Certificate on 
behalf of a Disqualified Organization and certifying as to such matters as 
may be necessary to verify that no significant purpose of such transfer is to 
impede the assessment or collection of tax, including the ability of such 
transferee to pay applicable taxes. In addition, Residual Certificates may 
not be held by a nominee. Each proposed transferee must also sign a 
transferee letter which, in the case of a transfer to or from a Nonresident, 
generally would require furnishing evidence that such transfer would be 
respected for federal income tax purposes. 

   For further information regarding the federal income tax consequences of 
investing in the Offered Certificates, see "CERTAIN FEDERAL INCOME TAX 
CONSIDERATIONS" in the Prospectus. 

                       LEGAL INVESTMENT CONSIDERATIONS 

   The Senior Certificates and the Class M Certificates will constitute 
"mortgage related securities" for purposes of the Secondary Mortgage Market 
Enhancement Act of 1984 ("SMMEA") for so long as they are rated in one of the 
two highest rating categories by one or more nationally recognized 
statistical rating agencies, and, as such, are legal investments for certain 
entities to the extent provided in SMMEA. Such investments, however, will be 
subject to general regulatory considerations governing investment practices 
under state and federal laws. 

   Moreover, institutions whose investment activities are subject to review 
by certain 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 mortgage 
related securities. In addition, several states have adopted or are 
considering regulations that prohibit certain state-chartered institutions 
from purchasing or holding similar types of securities. 

                                      S-56
<PAGE>
   Accordingly, investors should consult their own legal advisors to 
determine whether and to what extent the Certificates may be purchased by 
such investors. 

                               USE OF PROCEEDS 

   The net proceeds from the sale of the Certificates will be applied by the 
Depositor, or an affiliate thereof, towards the purchase of the Mortgage 
Loans. The Mortgage Loans will be acquired by the Depositor from the Seller 
in a privately negotiated transaction. 

                                 UNDERWRITING 


   Subject to the terms and conditions set forth in the underwriting 
agreement and terms agreement dated the date hereof (collectively, the 
"Underwriting Agreement") between the Depositor and the Underwriter (the 
"Underwriter"), the Depositor has agreed to sell to the Underwriter, and the 
Underwriter has agreed to purchase from the Depositor, all the Offered 
Certificates. 


   The distribution of the Offered Certificates by the Underwriter and 
distribution of the Class A3 Certificates by the Dealer will be effected in 
each case from time to time in one or more negotiated transactions, or 
otherwise, at varying prices to be determined, in each case, at the time of 
sale. The Underwriter may effect such transactions by selling the 
Certificates to or through dealers, and such dealers may receive from the 
Underwriter, for whom they act as agent, compensation in the form of 
underwriting discounts, concessions or commissions. The Underwriter and any 
dealers that participate with the Underwriter in the distribution of the 
Certificates may be deemed to be an underwriter, and any discounts, 
commissions or concessions received by them, and any profit on the resale of 
the Certificates purchased by them, may be deemed to be underwriting 
discounts and commissions under the Securities Act of 1933, as amended (the 
"Act"). The Underwriting Agreement provides that the Depositor will indemnify 
the Underwriter against certain civil liabilities, including liabilities 
under the Act. 

   Lehman Brothers Inc. is an affiliate of the Depositor. 

                             ERISA CONSIDERATIONS 

   A fiduciary of any employee benefit plan or other retirement arrangement 
subject to the Employee Retirement Income Security Act of 1974, as amended 
("ERISA"), or the Code should carefully review with its legal advisors 
whether the purchase or holding of Certificates could give rise to a 
transaction prohibited or not otherwise permissible under ERISA or the Code. 
See "ERISA CONSIDERATIONS" in the accompanying Prospectus. 

   Employee benefit plans ("Plans") that are subject to ERISA, and any person 
utilizing the assets of such a Plan, may not purchase the Subordinate 
Certificates, except that any insurance company may purchase such 
Certificates with assets of its general account if the exemptive relief 
granted by the Department of Labor for transactions involving insurance 
company general accounts in Prohibited Transaction Exemption 95-60, 60 Fed. 
Reg. 35925 (July 12, 1995) is available with respect to such investment. The 
Trust Agreement will include certain restrictions on the transfer of the 
Subordinate Certificates. 

                                   EXPERTS 


   The consolidated balance sheets of Financial Security Assurance Inc. and 
Subsidiaries as of December 31, 1995 and 1994 and the related consolidated 
statements of income, changes in shareholders' equity and cash flows for each 
of the three years in the period ended December 31, 1995 incorporated by 
reference in this Prospectus Supplement have been incorporated herein in 
reliance on the report of Coopers & Lybrand L.L.P., independent accountants, 
given on the authority of that firm as experts in accounting and auditing. 


                                LEGAL MATTERS 

   Notwithstanding anything to the contrary in the Prospectus, certain legal 
matters with respect to the Certificates will be passed upon for the 
Depositor and for the Underwriter by Brown & Wood, Washington, D.C. 

                                      S-57
<PAGE>
                                   RATINGS 

   It is a condition to the issuance of the Class A1, Class A2, Class A3, 
Class A5 and Class R Certificates that they be rated "AAA" by each of Fitch 
and S&P. It is a condition to the issuance of the Class A4, Class AP and 
Class AX Certificates that they be rated "AAA" by Fitch and "AAAr" by S&P. It 
is a condition to the issuance of the Class M Certificates that they be rated 
"AA" by each of Fitch and S&P. It is a condition to the issuance of the Class 
B1 Certificates that they be rated "A" by Fitch. It is a condition to the 
issuance of the Class B2 Certificates that they be rated "BBB" by Fitch. The 
rating of "AAA" is the highest rating that Fitch and S&P, respectively, 
assign to securities. A securities 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. 

   The ratings of S&P on mortgage pass-through certificates address the 
likelihood of the receipt by certificateholders of all distributions to which 
such certificateholders are entitled. S&P rating opinions address the 
structural, legal and issuer aspects associated with the certificates, 
including the nature of the underlying mortgage loans and the credit quality 
of the credit support provider, if any. S&P ratings on pass-through 
certificates do not represent any assessment of the likelihood or rate of 
principal prepayments. The "r" symbol is appended to the rating by S&P of 
those Certificates that S&P believes may experience high volatility or high 
variability in expected returns due to non-credit risks. The absence of the 
"r" symbol in the ratings of other Certificates offered hereby should not be 
taken as an indication that such Certificates will exhibit no volatility or 
variability in total return. 

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

   A securities rating addresses the likelihood of the receipt by Offered 
Certificateholders of distributions in the amount of scheduled payments on 
the Mortgage Loans. The rating takes into consideration the characteristics 
of the Mortgage Loans and the structural, legal and tax aspects associated 
with the Offered Certificates. The ratings on the Offered Certificates do not 
represent any assessment of the likelihood or rate of principal prepayments. 
The ratings do not address the possibility that the Offered 
Certificateholders might suffer a lower than anticipated yield due to 
prepayments or may fail to recoup their initial investments. 

   The security ratings assigned to the Offered Certificates should be 
evaluated independently from similar ratings on other types of securities. A 
security rating is not a recommendation to buy, sell or hold securities and 
may be subject to revision or withdrawal at any time by the Rating Agencies. 

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

                                      S-58
<PAGE>
                                   GLOSSARY 


Defined terms                                     Page 
- -------------                                     ----
Accrued Certificate Interest  ...................  S-17 
Act  ............................................  S-55 
Advances  .......................................  S-7 
AP Percentage  ..................................  S-19 
Available Distribution Amount  ..................  S-22 
Bankruptcy Loss Limit  ..........................  S-27 
Bankruptcy Losses  ..............................  S-27 
Beneficial Owner  ...............................  S-9 
Book-Entry Certificates  ........................  S-9 
Business Day  ...................................  Prospectus 
Cede  ...........................................  S-14 
Certificate Principal Amount  ...................  S-1 
Certificate Interest Rate  ......................  S-17 
Certificates  ...................................  S-1 
Class A Certificates  ...........................  S-1 
Class AP Deferred Amount  .......................  S-27 
Class AP Principal Distribution Amount  .........  S-20 
Class A3 Policy  ................................  S-2 
Class Percentage  ...............................  S-19 
Closing Date  ...................................  S-5 
Code  ...........................................  S-11 
Collection Period  ..............................  S-22 
Collection Account  .............................  S-14 
Corporate Trust Office  .........................  S-28 
Credit Support Depletion Date  ..................  S-17 
Credit Support Percentage  ......................  S-16 
Cut-off Date  ...................................  S-5 
Cut-off Date Balance  ...........................  S-8 
Dealer  .........................................  S-1 
Deceased Holder  ................................  S-25 
Definitive Certificate  .........................  S-14 
Deposit Date  ...................................  S-22 
Depositor  ......................................  S-1 
Discount Mortgage Loan  .........................  S-19 
Distribution Date  ..............................  S-2 
DTC  ............................................  S-8 
Due Date  .......................................  S-22 
Due Period  .....................................  S-22 
ERISA  ..........................................  S-12 
Excess Losses  ..................................  S-27 
FHLMC  ..........................................  S-29 
Final Scheduled Distribution Date  ..............  S-1 
Financial Security  .............................  S-2 
Financial Intermediary  .........................  S-15 
Fitch  ..........................................  S-1 
FNMA  ...........................................  S-29 
Fraud Loss Limit  ...............................  S-27 
Fraud Losses  ...................................  S-27 
Group 1 Final Distribution Date  ................  S-18 
Group 1 Senior Certificates  ....................  S-6 
Group 1 Senior Percentage  ......................  S-20 
Group 1 Senior Prepayment Percentage  ...........  S-21 
Group 1 Senior Principal Distribution Amount  ...  S-18 
Group 2 Senior Certificates  ....................  S-6 
Group 2 Senior Principal Distribution Amount  ...  S-18 

                                      S-59
<PAGE>
Defined terms                                      Page 
- -------------                                      ----
Guaranteed Distributions  .......................  S-51 
Individual Class A3 Certificates  ...............  S-23 
Insurance Proceeds  .............................  S-23 
Interest Accrual Period  ........................  S-6 
Interest Shortfall  .............................  S-17 
Lehman Capital  .................................  S-1 
Liquidated Mortgage Loan  .......................  S-27 
Liquidation Proceeds  ...........................  S-23 
Living Holder  ..................................  S-23 
Loan-to-Value Ratio  ............................  S-29 
Mortgage  .......................................  Prospectus 
Mortgage Loans  .................................  S-1 
Mortgage Rate  ..................................  Prospectus 
Mortgaged Property  .............................  S-6 
Net Mortgage Rate  ..............................  S-17 
Net Prepayment Interest Shortfalls  .............  S-18 
Non-AP Percentage  ..............................  S-19 
Nonresident  ....................................  Prospectus 
Norwest  ........................................  S-1 
Norwest Bank  ...................................  S-28 
Notional Amount  ................................  S-17 
Offered Certificates  ...........................  S-1 
Order  ..........................................  S-51 
Original Credit Support Percentage  .............  S-16 
Original Subordinate Principal Amount  ..........  S-20 
Participant  ....................................  S-15 
Plans  ..........................................  S-57 
Premium Mortgage Loan  ..........................  S-17 
Prepayment Interest Shortfall  ..................  S-18 
Prepayment Period  ..............................  S-22 
Prepayment Shift Percentage  ....................  S-21 
Principal Distribution Amount  ..................  S-18 
Principal Prepayments  ..........................  S-22 
Prospectus  .....................................  S-1 
PSA  ............................................  S-41 
Rating Agencies  ................................  S-1 
Realized Loss  ..................................  S-27 
Record Date  ....................................  S-5 
Receipt  ........................................  S-51 
Received  .......................................  S-51 
Regular Certificates  ...........................  S-55 
REMIC  ..........................................  S-2 
REMIC Pool  .....................................  S-2 
REMIC Regulations  ..............................  S-55 
Residual Certificateholders  ....................  S-55 
Residual Certificate  ...........................  S-1 
Restricted Classes  .............................  S-17 
Rounding Account  ...............................  S-23 
Rules  ..........................................  S-15 
SMMEA  ..........................................  S-12 
Scheduled Payment  ..............................  S-7 
Scheduled Principal Balance  ....................  S-19 
S&P  ............................................  S-1 
Seller  .........................................  S-1 
Senior Certificates  ............................  S-1 
Senior Percentage  ..............................  S-19 
Senior Prepayment Percentage  ...................  S-19 

                                      S-60
<PAGE>
Defined terms                                      Page 
- -------------                                      ----
Senior Principal Distribution Amount  ...........  S-21 
Servicer  .......................................  S-36 
Servicing Agreement  ............................  S-5 
Servicing Fee  ..................................  S-5 
Servicing Fee Rate  .............................  S-36 
Special Hazard Loss Limit  ......................  S-27 
Special Hazard Losses  ..........................  S-27 
Subordinate Certificates  .......................  S-1 
Subordinate Class Percentage  ...................  S-19 
Subordinate Percentage  .........................  S-19 
Subordinate Principal Distribution Amount  ......  S-21 
Term of the Policy  .............................  S-52 
Trust Agreement  ................................  S-5 
Trust Fund  .....................................  S-1 
Trustee Fee  ....................................  S-28 
Trustee Fee Rate  ...............................  S-28 
Underwriter  ....................................  S-1 
Underwriting Agreement  .........................  S-57 

                                      S-61
<PAGE>

PROSPECTUS 

                   STRUCTURED ASSET SECURITIES CORPORATION 

                                  DEPOSITOR 

                    ASSET TRUST PASS-THROUGH CERTIFICATES 

                             (ISSUABLE IN SERIES) 

   This Prospectus relates to Asset Trust Pass-Through Certificates (the 
"Certificates") which may be sold from time to time under this Prospectus and 
related Prospectus Supplement in one or more series (each a "Series") by 
Structured Asset Securities Corporation (the "Depositor"). (Capitalized terms 
not otherwise defined herein shall have the meaning specified in the Glossary 
attached hereto.) 

   Each Certificate of a Series will evidence a beneficial ownership interest 
in assets deposited into a trust (a "Trust Fund") by the Depositor pursuant 
to a Trust Agreement executed by the Depositor, the Trustee and the Master 
Servicer for such Series specified in the related Prospectus Supplement. The 
Trust Fund will consist of Primary Assets, which may include Mortgage Loans 
or participation interests therein, Manufactured Home Loans or participation 
interests therein, FHLMC Certificates, GNMA Certificates, FNMA Certificates 
(collectively, "Agency Certificates") Private Mortgage-Backed Securities or 
any combination of the foregoing and other assets, including any insurance 
policies, reserve funds or other credit supports specified in the related 
Prospectus Supplement. Manufactured Home Loans and the Mortgage Loans in the 
Trust Fund for a Series will have been originated by various financial 
institutions and other entities engaged generally in the business of 
originating and/or servicing housing loans. The Mortgage Loans and the 
Manufactured Home Loans may include (without limitation) fixed rate or 
adjustable rate Conventional Loans, FHA Loans or VA Loans and may provide for 
graduated equity, graduated payment, "buy-down" or other payment features, 
and may call for payments from the obligors other than monthly, as specified 
in the related Prospectus Supplement. Mortgage Loans underlying or comprising 
the Primary Assets will be secured by property consisting of single family 
(one-to-four family) attached or detached residential housing or multifamily 
residential rental properties or cooperatively owned properties consisting of 
five or more attached or detached dwelling units. Mortgage Loans that are 
Cooperative Loans will be secured by assignments of shares and a proprietary 
lease or occupancy agreement on a cooperative apartment. Manufactured Home 
Loans underlying or comprising the Primary Assets will be secured by property 
consisting of a Manufactured Home. See "THE TRUST FUNDS" herein. Manufactured 
Home Loans and the Mortgage Loans (or participation interests therein) will 
be serviced by various servicers under the supervision of a Master Servicer 
or by the Master Servicer directly as specified in the related Prospectus 
Supplement. The Master Servicer's and any Servicer's obligations will be 
limited to its contractual, supervisory and/or servicing obligations and such 
other obligations as are specified in the related Prospectus Supplement. See 
"SERVICING OF LOANS" herein. 

   Each Series of Certificates will consist of one or more Classes, and any 
Class may include subclasses. If a Series includes multiple Classes, such 
Classes may vary with respect to the amount, percentage and timing of 
distributions of principal, interest or both and one or more Classes may be 
subordinated to other Classes with respect to distributions of principal, 
interest or both as described herein and in the related Prospectus 
Supplement. If so specified in the related Prospectus Supplement, the Primary 
Assets held under the Trust Agreement may be divided into one or more Asset 
Groups and the Certificates of each separate Class will evidence beneficial 
ownership of each corresponding Asset Group. A Series or Class of 
Certificates may be subject to redemption in certain circumstances if so 
specified in the related Prospectus Supplement. See "DESCRIPTION OF THE 
CERTIFICATES" herein. 

   Distributions of principal and interest on the Certificates of each Series 
will be made on each Distribution Date for a Series. The rate of reduction of 
the aggregate principal balance of each Class of a Series will depend 
principally upon the rate of payment (including prepayments) with respect to 
the Loans comprising or underlying the Primary Assets. A rate of prepayment 
lower or higher than anticipated will affect yield on Certificates of a 
Series in the manner described herein and in the related Prospectus 
Supplement. Under certain limited circumstances described herein and in the 
related Prospectus Supplement, the Primary Assets may be purchased by the 
entity specified in the related Prospectus Supplement and the related Trust 
Fund terminated prior to the maturity of the Primary Assets or the Final 
Scheduled Distribution Date of the Certificates of the related Series. If so 
specified in the related Prospectus Supplement, Certificates of a Series may 
be subject to special distributions in reduction of principal balance under 
certain circumstances. See "DESCRIPTION OF THE CERTIFICATES" and "YIELD, 
PREPAYMENT AND MATURITY CONSIDERATIONS" herein. 
<PAGE>

   The Certificates evidence an interest in the related Trust Fund only, and 
are not guaranteed by any governmental agency, or by the Depositor, the 
Trustee, the Master Servicer, or by any of their respective affiliates or, 
unless otherwise specified in the related Prospectus Supplement, by any other 
person or entity. The Depositor's only obligations with respect to any Series 
will be pursuant to certain representations and warranties set forth in the 
related Trust Agreement as described herein or in the related Prospectus 
Supplement. See "THE TRUST AGREEMENTS" herein. 

   If specified in the related Prospectus Supplement, an election may be made 
to treat the Trust Fund for a Series as a "Real Estate Mortgage Investment 
Conduit" (a "REMIC") for federal income tax purposes. See "CERTAIN FEDERAL 
INCOME TAX CONSIDERATIONS" herein. 

   Certificates of a Series offered hereby and by the related Prospectus 
Supplement may be offered through one or more different methods, including 
offerings through Lehman Brothers, an affiliate of the Depositor, as more 
fully described herein and in the related Prospectus Supplement. See "PLAN OF 
DISTRIBUTION" herein. 

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

   The Certificates are offered when, as and if delivered to and accepted by 
the Underwriters subject to prior sale, withdrawal or modification of the 
offer without notice, the approval of counsel and other conditions. Retain 
this Prospectus for future reference. This Prospectus may not be used to 
consummate sales of the securities offered hereby unless accompanied by a 
Prospectus Supplement. 

                               LEHMAN BROTHERS 

               The date of this Prospectus is December 18, 1995 
<PAGE>

                            PROSPECTUS SUPPLEMENT 

   The Prospectus Supplement relating to each Series of Certificates will, 
among other things, set forth with respect to such Series: (a) the aggregate 
initial principal balances, the Pass-Through Rate or Certificate Rate (or 
method for determining it in the case of Floating Rate Certificates) and 
authorized denominations of each Class of such Series; (b) certain 
information concerning the Trust Fund for such Series, including the 
principal amount, type and characteristics of Primary Assets included in the 
Trust Fund on the date of issue, and, if applicable, the amount of Reserve 
Funds, if any, for such Series; (c) where Private Mortgage-Backed Securities 
are included in the Trust Fund, information concerning the PMBS Issuer, the 
PMBS Trustee, the PMBS Servicer, if any, and the Loans or Agency Certificates 
which constitute the underlying assets for such Private Mortgage-Backed 
Securities; (d) the circumstances, if any, under which Special Distributions 
of principal may be made or a Trust Fund terminated prior to the Final 
Scheduled Distribution Date; (e) the Final Scheduled Distribution Date of 
each Class of a Multi-Class Series; (f) the method used to calculate the 
aggregate amount of principal to be distributed with respect to the 
Certificates of such Series on each Distribution Date; (g) the order of the 
application of principal distributions to the respective Classes and the 
allocation of principal to be so applied; (h) the extent of subordination of 
each Class of Subordinate Certificates, if any; (i) the identity of each 
Class of Compound Interest Certificates, Floating Rate Certificates, 
Principal Weighted Certificates, Interest Weighted Certificates, Subordinate 
Certificates and Planned Amortization Certificates ("PACs") included in such 
Series, if any; (j) the principal amount of each Class of a Multi-Class 
Series that would be outstanding on specified Distribution Dates, if the 
Loans or Agency Certificates underlying or comprising the Primary Assets for 
such Series were prepaid at various assumed rates; (k) the Distribution Dates 
for the respective Classes; (l) the Assumed Reinvestment Rate (if 
applicable); (m) the percentage of Excess Cash Flow to be applied to 
distributions in reduction of principal balance of Certificates of a 
Multi-Class Series; (n) additional information with respect to any pool 
insurance policy, special hazard insurance policy, bankruptcy bond or 
repurchase bond or other credit support, if any, relating to the Series or 
the Primary Assets; and (o) the plan of distribution for such Series. 

                            ADDITIONAL INFORMATION 

   The Depositor has filed with the Securities and Exchange Commission (the 
"Commission") a Registration Statement under the Securities Act of 1933, as 
amended, with respect to the Certificates. This Prospectus, which forms a 
part of the Registration Statement, omits certain information contained in 
such Registration Statement pursuant to the Rules and Regulations of the 
Commission. The Registration Statement and the exhibits thereto can be 
inspected and copied at the public reference facilities maintained by the 
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and at certain 
of its Regional Offices located as follows: Chicago Regional Office, 
Northwestern Atrium Center, 500 West Madison Street, Suite 1400, Chicago, 
Illinois 60661-2511; and New York Regional Office, 7 World Trade Center, New 
York, New York 10048. Copies of such material can also be obtained from the 
Public Reference Section of the Commission, 450 Fifth Street, N.W., 
Washington, D.C. 20549, at prescribed rates. 

   Copies of the most recent FNMA Prospectus for FNMA Certificates and FNMA's 
annual report and quarterly financial statements as well as other financial 
information are available from the Director of Investor Relations of FNMA, 
3900 Wisconsin Avenue, N.W., Washington, D.C. 20016 (202-752-7115). The 
Depositor did not participate in the preparation of FNMA's Prospectus or its 
annual or quarterly reports or other financial information and, accordingly, 
makes no representation as to the accuracy or completeness of the information 
set forth therein. 

   Copies of the most recent Offering Circular for FHLMC Certificates as well 
as FHLMC's most recent Information Statement and Information Statement 
Supplement and any quarterly report made available by FHLMC can be obtained 
by writing or calling the Investor Relations Department of FHLMC at Post 
Office Box 4112, Reston, Virginia 22090 (outside Washington, D.C. 
metropolitan area, telephone 800-424-5401, ext. 8160; within Washington, D.C. 
metropolitan area, telephone 703-759-8160). The Depositor did not participate 
in the preparation of FHLMC's Offering Circular, Information Statement or any 
supplement thereto or any quarterly report thereof and, accordingly, makes no 
representations as to the accuracy or completeness of the information set 
forth therein. 

                        REPORTS TO CERTIFICATEHOLDERS 

   Periodic and annual reports concerning the related Trust Fund are required 
under the Trust Agreement to be forwarded to Certificateholders. Unless 
otherwise specified in the related Prospectus Supplement, such reports will 
not be examined and reported on by an independent public accountant. See "THE 
TRUST AGREEMENTS -- Reports to Certificateholders" herein. 

                                        2
<PAGE>

                     SUMMARY OF TERMS OF THE CERTIFICATES 

   The following is qualified in its entirety by reference to the detailed 
information appearing elsewhere in this Prospectus and in the Prospectus 
Supplement with respect to the Series offered thereby and to the Trust 
Agreement (the "Trust Agreement") executed by the Depositor, the Master 
Servicer (the "Master Servicer") and the trustee (the "Trustee") as specified 
in the related Prospectus Supplement. All capitalized terms not otherwise 
defined in this Prospectus or the related Prospectus Supplement for a Series 
have the respective meanings assigned to them in the "GLOSSARY." 

Securities Offered.............  The Asset Trust Pass-Through Certificates 
                                 (the "Certificates") are issuable from time 
                                 to time in separate Series pursuant to 
                                 separate Trust Agreements. Each Certificate 
                                 of a Series will evidence a beneficial 
                                 ownership interest in the Trust Fund for 
                                 such Series, or in an Asset Group specified 
                                 in the related Prospectus Supplement. The 
                                 Certificates will be issuable in fully 
                                 registered form in the authorized minimum 
                                 denominations and multiples thereof 
                                 specified in the related Prospectus 
                                 Supplement. If so specified in the related 
                                 Prospectus Supplement, the Certificates or 
                                 certain Classes of such Certificates offered 
                                 thereby may be available in book-entry form 
                                 only. 

                                 The Certificates of a Series will evidence 
                                 interests in the related Trust Fund only and 
                                 will not be guaranteed by any governmental 
                                 agency, by the Depositor, the Trustee, the 
                                 Master Servicer or by any of their 
                                 respective affiliates, or unless otherwise 
                                 specified in the related Prospectus 
                                 Supplement, by any other person or entity. 
                                 See "SPECIAL CONSIDERATIONS" and "CREDIT 
                                 SUPPORT" herein. 

                                 Each Series of Certificates will consist of 
                                 one or more Classes. If a Series consists of 
                                 multiple Classes, the respective Classes may 
                                 differ with respect to the amount, 
                                 percentage and timing of distributions of 
                                 principal, interest or both. Additionally, 
                                 one or more Classes may consist of 
                                 Subordinate Certificates which are 
                                 subordinated to other Classes of 
                                 Certificates with respect to the right to 
                                 receive distributions of principal, 
                                 interest, or both under the circumstances 
                                 and in such amounts as described herein and 
                                 in the related Prospectus Supplement. Any 
                                 Class of Certificates of a Series will be 
                                 offered hereby and by the related Prospectus 
                                 Supplement only if rated by at least one 
                                 Rating Agency in one of its four highest 
                                 rating categories. See "DESCRIPTION OF THE 
                                 CERTIFICATES -- General," "CREDIT SUPPORT -- 
                                 Subordinated Certificates" and "Special 
                                 Considerations" herein. 

Depositor......................  Structured Asset Securities Corporation, a 
                                 Delaware corporation (the "Depositor"), is a 
                                 limited purpose corporation organized 
                                 primarily for the purpose of acquiring the 
                                 Primary Assets for each Trust Fund. The 
                                 principal executive offices of the Depositor 
                                 are located at 200 Vesey Street, New York, 
                                 New York 10285 and its telephone number is 
                                 (212) 526-5594. All of the outstanding 
                                 capital stock of the Depositor is owned by 
                                 Lehman Commercial Paper Incorporated, a 
                                 wholly-owned subsidiary of Lehman Brothers 
                                 Inc. The Depositor's only obligations with 
                                 respect to the Certificates will be pursuant 
                                 to certain representations and warranties 
                                 described herein under "THE TRUST 
                                 AGREEMENTS." Neither the Depositor, its 
                                 parent nor any affiliate of the Depositor 
                                 will guarantee the Certificates or the 
                                 assets included in the Trust Fund for a 
                                 Series. See "SPECIAL CONSIDERATIONS" and 
                                 "THE DEPOSITOR." 

                                        3
<PAGE>

Trustee........................  The Trustee with respect to a Series will be 
                                 specified in the related Prospectus 
                                 Supplement. See "THE TRUST AGREEMENTS" 
                                 herein for a description of the Trustee's 
                                 rights and obligations. 

Interest Distributions.........  Interest distributions on the Certificates 
                                 of a Series will be made from amounts 
                                 available therefor in the related 
                                 Certificate Account on each Distribution 
                                 Date at the applicable Pass-Through Rate or 
                                 Certificate Rate specified in (or, with 
                                 respect to Floating Rate Certificates, 
                                 determined in the manner set forth in) the 
                                 related Prospectus Supplement. The 
                                 Pass-Through Rate on Certificates of a 
                                 Series may be variable and change with 
                                 changes in the mortgage rates or 
                                 pass-through rates of the Primary Assets 
                                 included in the related Trust Fund and/or as 
                                 prepayments occur with respect to such 
                                 Primary Assets. 

                                 Principal Weighted Certificates may not be 
                                 entitled to receive any interest 
                                 distributions or may be entitled to receive 
                                 only nominal interest distributions. 

                                 Compound Interest Certificates will not 
                                 receive distributions of interest but 
                                 accrued interest will be added to the 
                                 principal balance thereof on each 
                                 Distribution Date until the Accrual 
                                 Termination Date. Following the Accrual 
                                 Termination Date, interest distributions 
                                 with respect to such Compound Interest 
                                 Certificates will be made on the basis of 
                                 their Compound Value. 

                                 A Multi-Class Series may include one or more 
                                 Classes of Floating Rate Certificates. With 
                                 respect to any such Class of Floating Rate 
                                 Certificates, the related Prospectus 
                                 Supplement will set forth: (a) the initial 
                                 Floating Rate (or manner of determining the 
                                 initial Floating Rate); (b) the method by 
                                 which the Floating Rate will be determined 
                                 from time to time; (c) the periodic 
                                 intervals at which such determination will 
                                 be made; and (d) the Maximum Floating Rate 
                                 and the Minimum Floating Rate, if any. See 
                                 "DESCRIPTION OF THE CERTIFICATES" and 
                                 "YIELD, PREPAYMENT AND MATURITY 
                                 CONSIDERATIONS" herein. 

Principal Distributions 
  (Including Prepayments)......  Principal distributions on the Certificates 
                                 of a Series will be made from amounts 
                                 available therefor in the related 
                                 Certificate Account on each Distribution 
                                 Date in an aggregate amount determined as 
                                 specified in the related Prospectus 
                                 Supplement. Principal distributions will be 
                                 allocated among the respective Classes of a 
                                 Series in the manner and in the priority 
                                 (which may, in certain cases, include 
                                 allocation by random lot) set forth in the 
                                 related Prospectus Supplement. 

                                 Interest Weighted Certificates may not be 
                                 entitled to any principal distributions or 
                                 may be entitled to receive only nominal 
                                 principal distributions. 

                                 To the extent specified in the related 
                                 Prospectus Supplement, Certificates of a 
                                 Multi-Class Series having other than monthly 
                                 Distribution Dates may, if so specified in 
                                 the related Prospectus Supplement, be 
                                 subject to Special Distributions of 
                                 principal if, as a result of principal 
                                 prepayments with respect to the Loans (as 
                                 defined below) comprising or underlying the 
                                 Primary Assets in the related Trust Fund, 
                                 low reinvestment yields or both, it is 
                                 determined (based on assumptions specified 

                                        4
<PAGE>
                                 in the related Trust Agreement) that the amount
                                 of cash anticipated to be available in the
                                 Certificate Account for such Series on the next
                                 Distribution Date may be less than the
                                 scheduled distributions to be made on such
                                 Distribution Date. See "DESCRIPTION OF THE
                                 CERTIFICATES" and "YIELD, PREPAYMENT AND
                                 MATURITY CONSIDERATIONS" herein.

Final Scheduled Distribution 
  Date.........................  The Final Scheduled Distribution Date for 
                                 each Class of a Series is the date after 
                                 which no Certificates of such Class will 
                                 remain outstanding, assuming timely payments 
                                 or distributions are made on the Primary 
                                 Assets in the related Trust Fund in 
                                 accordance with their terms. The Final 
                                 Scheduled Distribution Date of a Class may 
                                 equal the maturity date of the Primary Asset 
                                 in the related Trust Fund which has the 
                                 latest stated maturity or will be determined 
                                 as described herein and in the related 
                                 Prospectus Supplement. 

                                 The actual maturity date of the Certificates 
                                 of a Series will depend primarily upon the 
                                 level of prepayments with respect to the 
                                 Loans comprising or underlying the Primary 
                                 Assets in the related Trust Fund. The actual 
                                 maturity of any Certificate is likely to 
                                 occur earlier and may occur substantially 
                                 earlier than its Final Scheduled 
                                 Distribution Date as a result of the 
                                 application of prepayments to the reduction 
                                 of the principal balances of the 
                                 Certificates. The rate of prepayments on the 
                                 Loans comprising or underlying Primary 
                                 Assets in the Trust Fund for a Series will 
                                 depend on a variety of factors, including 
                                 certain characteristics of such Loans and 
                                 the prevailing level of interest rates from 
                                 time to time, as well as on a variety of 
                                 economic, demographic, tax, legal, social 
                                 and other factors. No assurance can be given 
                                 as to the actual prepayment experience with 
                                 respect to a Series. See "SPECIAL 
                                 CONSIDERATIONS" and "YIELD, PREPAYMENT AND 
                                 MATURITY CONSIDERATIONS" herein. 

Optional Termination ............If so specified in the related Prospectus
                                 Supplement, the Depositor, the Master Servicer,
                                 or such other entity that is specified in the
                                 related Prospectus Supplement, may, at its
                                 option, cause an early termination of the
                                 related Trust Fund by repurchasing all of the
                                 Primary Assets remaining in the Trust Fund on
                                 or after a specified date, or on or after such
                                 time as the Aggregate Asset Principal balance
                                 of the Certificates of any Class of the Series
                                 is less than the amount or percentage specified
                                 in the related Prospectus Supplement. See
                                 "DESCRIPTION OF THE CERTIFICATES -- Optional
                                 Termination."

Repurchases of Certificates .....If so specified in the related Prospectus
                                 Supplement, one or more classes of the 
                                 Certificates of such Series may be repurchased,
                                 in whole or in part, at the option of the
                                 Depositor, at such times and under the
                                 circumstances specified in such Prospectus
                                 Supplement and at the repurchase price set
                                 forth therein. See "DESCRIPTION OF THE
                                 CERTIFICATES" herein.

                                 If so specified in the related Prospectus
                                 Supplement, any Class of the Certificates may
                                 be subject to repurchase at the request of the
                                 holders of such Class or to mandatory
                                 repurchase by the Depositor (including by
                                 random lot). See "DESCRIPTION OF THE
                                 CERTIFICATES" herein.
 
                                       5
<PAGE>
                                                          
The Trust Fund ..................The Trust Fund for a Series will consist of
                                 Private Mortgage-Backed Securities, Agency
                                 Certificates, Mortgage Loans or participation
                                 interests therein, Manufactured Home Loans or
                                 participation interests therein, or any
                                 combination of the foregoing (the "Primary
                                 Assets"), together with certain accounts,
                                 reserve funds, insurance policies and related
                                 agreements specified in the related Prospectus
                                 Supplement. (Mortgage Loans and Manufactured
                                 Home Loans are referred to herein as "Loans".)
                                 If so specified in the related Prospectus
                                 Supplement, the Primary Assets may be divided
                                 into Asset Groups and the Certificates of
                                 separate Classes will evidence beneficial
                                 interests of a corresponding Asset Group. The
                                 Trust Fund for a Series will also include the
                                 Collection Account, the Certificate Account,
                                 and may include certain policies of insurance
                                 relating to the Primary Assets, and various
                                 credit supports, all as specified in the
                                 related Prospectus. See "THE TRUST FUNDS --
                                 Collection Account and Certificate Account" and
                                 "CREDIT SUPPORT" and "DESCRIPTION OF MORTGAGE
                                 AND OTHER INSURANCE" herein.

   a. Primary Assets ............The Primary Assets for a Series of Certificates
                                 may consist of any combination of the
                                 following, to the extent and as specified in
                                 the related Prospectus Supplement (such
                                 Prospectus Supplement may contain information
                                 on an approximate basis as of the Cut-off Date,
                                 in which case a report on Form 8-K containing
                                 additional information will be available to
                                 purchasers of the Certificates at or promptly
                                 after initial issuance):

   (1) Agency Certificates and 
       Private Mortgage-Backed 
       Securities................Agency Certificates may include: 

                                 (A) GNMA Certificates. GNMA's guarantee is 
                                     backed by the full faith and credit of 
                                     the United States. See "THE TRUST FUNDS 
                                     -- GNMA Certificates." 

                                 (B) FNMA Certificates. FNMA's guarantee is 
                                     not backed by the full faith and credit 
                                     of the United States. See "THE TRUST 
                                     FUNDS -- FNMA Certificates." 

                                 (C) FHLMC Certificates. FHLMC's guarantee is 
                                     not backed by the full faith and credit 
                                     of the United States. See "THE TRUST 
                                     FUNDS -- FHLMC Certificates." 

                                 Private Mortgage-Backed Securities may 
                                 include (a) mortgage participations or 
                                 pass-through certificates representing 
                                 beneficial interests in Agency Certificates 
                                 or Loans or (b) collateralized mortgage 
                                 obligations secured by Agency Certificates 
                                 or Loans. Although individual Loans or 
                                 Agency Certificates 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. See "THE TRUST FUNDS -- 
                                 Private Mortgage-Backed Securities." Unless 
                                 otherwise specified in the Prospectus 
                                 Supplement relating to a Series of 
                                 Certificates, payments on the Private 
                                 Mortgage-Backed Securities will be 
                                 distributed directly to the Trustee as 

                                        6
<PAGE>
                                 registered owner of such Private
                                 Mortgage-Backed Securities. See "THE TRUST
                                 FUNDS -- Private Mortgage-Backed Securities"
                                 herein.

                                 The related Prospectus Supplement for a 
                                 Series will specify (such disclosure may be 
                                 on an approximate basis, as described 
                                 above): to the extent relevant, (i) the 
                                 aggregate approximate principal amount and 
                                 type of any Agency Certificates and Private 
                                 Mortgage-Backed Securities to be included in 
                                 the Trust Fund for such Series; (ii) certain 
                                 characteristics of the Agency Certificates 
                                 or Loans which comprise the underlying 
                                 assets for the Private Mortgage-Backed 
                                 Securities including, in the case of Loans, 
                                 (A) the payment features of such Loans 
                                 (i.e., whether they are fixed rate or 
                                 adjustable rate and whether they provide for 
                                 fixed level payments, negative amortization, 
                                 or other payment features), (B) the 
                                 approximate aggregate principal amount, if 
                                 known, of the underlying Loans which are 
                                 insured or guaranteed by a governmental 
                                 entity, (C) the servicing fee or range of 
                                 servicing fees with respect to the Loans, 
                                 and (D) the minimum and maximum stated 
                                 maturities of the Loans at origination; 
                                 (iii) the maximum original term-to-stated 
                                 maturity of the Private Mortgage-Backed 
                                 Securities; (iv) the weighted average 
                                 term-to-stated maturity of the Private 
                                 Mortgage-Backed Securities; (v) the 
                                 pass-through or certificate rate or ranges 
                                 thereof for the Private Mortgage-Backed 
                                 Securities; (vi) the weighted average pass- 
                                 through or certificate rate of the Private 
                                 Mortgage-Backed Securities; (vii) the Issuer 
                                 of the Private Mortgage-Backed Securities 
                                 (the "PMBS Issuer"), the Servicer of the 
                                 Private Mortgage-Backed Securities (the 
                                 "PMBS Servicer") 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, 
                                 letters of credit or guarantees, relating to 
                                 the Loans underlying the Private 
                                 Mortgage-Backed Securities, or to such 
                                 Private Mortgage-Backed Securities 
                                 themselves; (ix) the terms on which 
                                 underlying Loans for such Private 
                                 Mortgage-Backed Securities may, or are 
                                 required to, be repurchased prior to stated 
                                 maturity; and (x) the terms on which 
                                 substitute Loans or Agency Certificates may 
                                 be delivered to replace those initially 
                                 deposited with the PMBS Trustee. See "THE 
                                 TRUST FUNDS" herein. 

  (2) Mortgage Loans ........... Primary Assets for a Series may consist, in
                                 whole or in part, of Mortgage Loans or
                                 participation interests therein. Participation
                                 interests in Mortgage Loans will be purchased
                                 pursuant to participation agreements. See "THE
                                 TRUST FUNDS -- General" herein. Payments on
                                 Mortgage Loans will be collected by the Master
                                 Servicer (or by a Servicer), as specified in
                                 the related Prospectus Supplement, and such
                                 payments (net of servicing fees and certain
                                 other amounts) will be available to make
                                 distributions on the Certificates of
                                 that Series. See "SERVICING OF LOANS" herein.
                                 Mortgage Loans may, as specified in the related
                                 Prospectus Supplement, include Conventional
                                 Loans, FHA Loans or VA Loans and may have
                                 various payment characteristics and may include
                                 growing equity mortgage loans ("GEM Loans"),
                                 graduated payment mortgage loans ("GPM Loans"),
                                 buy-down mortgage loans ("Buy-Down Loans"),
                                 bi-weekly payment loans ("Bi-Weekly Loans") or
                                 Loans having balloon or other special payment
                                 features. The Mortgage Loans may have fixed or

                                        7
<PAGE>

                                 adjustable interest rates (Mortgage Loans
                                 having such adjustable rates hereinafter
                                 sometimes referred to herein as "Adjustable
                                 Rate Mortgages," or "ARMs"). ARMs will, as
                                 described in the related Prospectus Supplement,
                                 permit or require periodic changes in the
                                 mortgage rate and in the scheduled payments of
                                 principal and interest due from the obligor on
                                 the related mortgage note. The Mortgage Loans
                                 may include Mortgage Loans secured by
                                 mortgages, deeds of trust or other security
                                 instruments creating a first lien on related
                                 Mortgaged Properties. The Mortgage Loans may
                                 include Cooperative Loans secured by an
                                 assignment by the borrower (the
                                 "tenant-stockholder") of a security interest in
                                 shares issued by a private, non-profit,
                                 cooperative housing association (a
                                 "Cooperative") and related proprietary lease or
                                 occupancy agreement on a cooperative dwelling
                                 (the "Cooperative Dwelling"). The Mortgage
                                 Loans may also include Condominium Loans
                                 secured by a Mortgage on the Condominium Unit,
                                 together with such Condominium Unit's
                                 appurtenant interest in the common elements.
                                 The Mortgaged Properties may consist of one to
                                 four-family attached or detached residential
                                 housing (including shares in a Cooperative and
                                 the related proprietary lease or occupancy
                                 agreement) ("Single Family Property") or
                                 multifamily residential rental property or
                                 cooperatively owned multifamily property
                                 consisting of five or more dwelling units
                                 ("Multifamily Property"). Single Family
                                 Property may be owner occupied and may include
                                 vacation or second homes or may consist in
                                 whole or in part of non-owner occupied
                                 investment properties, as specified in the
                                 related Prospectus Supplement.

                                 To the extent described herein or in the
                                 related Prospectus Supplement, all Mortgaged
                                 Property will be covered by standard hazard
                                 insurance policies (which may be a blanket
                                 policy) insuring against losses due to various
                                 causes, including fire, lightning and
                                 windstorm. Mortgaged Property located in a
                                 federally designated special hazard flood zone
                                 will be required to be covered by flood
                                 insurance. With respect to a Cooperative
                                 Dwelling, the Cooperative is responsible for
                                 maintaining standard hazard insurance on the
                                 real property owned by the Cooperative, and
                                 standard hazard insurance on the Cooperative
                                 Dwelling securing a Mortgage Loan will not
                                 generally be required. With respect to a
                                 Condominium Unit, the Condominium Association
                                 is responsible for maintaining standard hazard
                                 insurance insuring the entire Condominium
                                 Building (including each individual Condominium
                                 Unit) and separate standard hazard insurance on
                                 the Condominium Unit securing a Mortgage Loan
                                 will not generally be required. Mortgage Loans
                                 that are Conventional Loans secured by Single
                                 Family Property will be required to be covered
                                 by primary mortgage insurance policies to the
                                 extent described herein or in the related
                                 Prospectus Supplement. See "DESCRIPTION OF
                                 MORTGAGE AND OTHER INSURANCE" herein.

                                 The related Prospectus Supplement will describe
                                 the principal characteristics of the Mortgage
                                 Loans included in the Trust Fund (such
                                 information may be on an approximate basis),
                                 including, without limitation, (a) the
                                 aggregate outstanding principal balance of the
                                 Mortgage Loans as of the related Cut-off Date;
                                 (b) the geographical distribution of the
                                 Mortgaged Properties securing the Mortgage
                                 Loans; (c) the weighted average original 

                                        8
<PAGE>
                                                          
                                 and remaining scheduled term-to-stated maturity
                                 of the Mortgage Loans; (d) the relative
                                 percentages (by aggregate outstanding principal
                                 balance) of Mortgage Loans that have fixed
                                 interest rates or are ARMs, Buy-Down Loans, GEM
                                 Loans, Bi-Weekly Loans, GPM Loans or Mortgage
                                 Loans having other special payment
                                 characteristics; (e) the relative percentages
                                 of Mortgage Loans secured by Cooperative
                                 Dwellings; (f) the relative percentages of
                                 Mortgage Loans that are secured by Mortgaged
                                 Properties which are owner-occupied or are
                                 investment properties or vacation and second
                                 homes; (g) the range of Loan-to-Value Ratios
                                 for the Mortgage Loans; (h) the average
                                 outstanding principal balance of the Mortgage
                                 Loans as of the Cut-off Date; (i) any primary
                                 or pool insurance policies, guarantees or other
                                 credit support for such Mortgage Loans; and (j)
                                 the weighted average Mortgage Rate on such
                                 Mortgage Loans. Unless otherwise specified in
                                 the related Prospectus Supplement, each
                                 Mortgage Loan will have a 10- to 40-year term
                                 at origination and a Loan-to-Value Ratio at
                                 origination not exceeding 95%. Unless otherwise
                                 described in the related Prospectus Supplement,
                                 each Mortgage Loan that is a Conventional Loan
                                 secured by a Single Family Property having a
                                 Loan-to-Value Ratio exceeding 80% will be
                                 required to be covered by a primary mortgage
                                 insurance policy as described herein or in the
                                 related Prospectus Supplement.

                                 Mortgage Loans that constitute Primary Assets
                                 will be purchased by the Depositor in the open
                                 market or in privately negotiated transactions,
                                 including transactions with entities affiliated
                                 with the Depositor or with the Master Servicer.

    (3) Manufactured Home
        Loans................... Primary Assets may consist, in whole or in 
                                 part, of manufactured housing conditional 
                                 sales contracts and installment loan 
                                 agreements with respect to Manufactured 
                                 Homes (the "Manufactured Home Loans") or 
                                 participation interests therein. 
                                 Participation interests in Manufactured Home 
                                 Loans will be purchased pursuant to a 
                                 participation agreement. See "THE TRUST 
                                 FUNDS -- General." 

                                 Each Manufactured Home Loan will be secured 
                                 by a new or used Manufactured Home. 
                                 Manufactured Home Loans may be a 
                                 Conventional Loan, FHA Loan or VA Loan. 
                                 Unless otherwise specified in the related 
                                 Prospectus Supplement, Manufactured Home 
                                 Loans that are Conventional Loans will not 
                                 be covered by primary mortgage insurance 
                                 policies. Each Manufactured Home which 
                                 secures a Manufactured Home Loan will be 
                                 covered by a standard hazard insurance 
                                 policy (which may be a blanket policy) to 
                                 the extent described herein or in the 
                                 related Prospectus Supplement insuring 
                                 against hazard losses due to various causes, 
                                 including fire, lightning and windstorm. A 
                                 Manufactured Home located in a federally 
                                 designated special hazard flood zone will be 
                                 required to be covered by flood insurance. 
                                 See "DESCRIPTION OF MORTGAGE AND OTHER 
                                 INSURANCE" herein. 

                                 Unless otherwise specified in a related 
                                 Prospectus Supplement, each Manufactured 
                                 Home Loan will have a 3- to 25-year term at 
                                 origination and a Loan-to-Value Ratio at 
                                 origination not in excess of 95%. 

                                        9
<PAGE>

                                 The Prospectus Supplement for each Series 
                                 will describe the principal characteristics 
                                 of the Manufactured Home Loans included in 
                                 the Trust Fund for the related Series (such 
                                 information may be on an approximate basis), 
                                 including, without limitation, the (a) 
                                 aggregate outstanding principal balance of 
                                 the Manufactured Home Loans, as of the 
                                 related Cut-off Date; (b) weighted average 
                                 interest rate on the Manufactured Home 
                                 Loans; (c) weighted average term-to-maturity 
                                 at origination; (d) weighted average 
                                 remaining scheduled term-to-maturity as of 
                                 the Cut-off Date and the range of 
                                 terms-to-maturity; (e) respective 
                                 percentages of Manufactured Home Loans 
                                 relating to new versus used Manufactured 
                                 Homes; (f) average outstanding principal 
                                 balance of the Manufactured Home Loans as of 
                                 the Cut-off Date; (g) range of Loan- 
                                 to-Value Ratios of the Manufactured Home 
                                 Loans; (h) hazard insurance required to be 
                                 maintained with respect to each Manufactured 
                                 Home; (i) amounts, if any, and terms of any 
                                 form of credit support to be provided with 
                                 respect to all or any Manufactured Home Loan 
                                 or Loans; and (j) geographical distribution 
                                 of the Manufactured Homes by state. 

                                 The Manufactured Home Loans which constitute 
                                 Primary Assets will be purchased by the 
                                 Depositor in the open market or in privately 
                                 negotiated transactions, including 
                                 transactions with entities affiliated with 
                                 the Depositor. 

 b. Collection Account and 
    Certificate Account........  Payments or distributions with respect to 
                                 the Primary Assets for a Series will 
                                 initially be remitted for deposit in a 
                                 Collection Account maintained by the Master 
                                 Servicer and then transferred to a 
                                 Certificate Account to be established with 
                                 the Trustee for such Series. The amounts 
                                 remitted may be net of servicing fees, 
                                 Retained Interests and other amounts 
                                 specified in the related Prospectus 
                                 Supplement. Amounts so deposited will be 
                                 used to make distributions on the 
                                 Certificates of such Series on the 
                                 applicable Distribution Date. See "THE TRUST 
                                 FUNDS -- Collection Account and Certificate 
                                 Account." 

 c. Determination of Asset 
    Value......................  Each Primary Asset for a Multi-Class Series 
                                 will be assigned an Asset Value. The 
                                 aggregate of the Asset Values of the Primary 
                                 Assets included in the Trust Fund for a 
                                 Multi-Class Series will equal not less than 
                                 the initial aggregate principal balances of 
                                 the Certificates of such Series. The related 
                                 Prospectus Supplement for a Multi-Class 
                                 Series will summarize the method or methods 
                                 and related assumptions used to determine 
                                 Asset Value for the Primary Assets for the 
                                 related Multi-Class Series. See 
                                 "DESCRIPTION OF THE CERTIFICATES -- 
                                 Valuation of Trust Assets." 

 d. Guaranteed Investment 
    Contracts and Other 
    Agreements.................  The Depositor may obtain and deliver to the 
                                 Trustee guaranteed investment contracts or 
                                 reinvestment agreements ("Guaranteed 
                                 Investment Contracts") pursuant to which 
                                 moneys held in one or more of the funds and 
                                 accounts established for such Series will be 
                                 invested at a specified rate which will 
                                 constitute the "Assumed Reinvestment Rate" 
                                 for the Series. With respect to any 
                                 Multi-Class Series which includes a Class of 
                                 Floating Rate Certificates, the Depositor 
                                 may obtain and deliver to the Trustee an 
                                 interest rate swap contract, interest rate 

                                       10
<PAGE>

                                 cap agreement or similar contract issued by a
                                 bank, insurance company, savings bank or
                                 savings and loan association to provide limited
                                 protection against interest rate risks. The
                                 principal terms of any such Guaranteed
                                 Investment Contract or such other agreement,
                                 including, without limitation, provisions
                                 relating to the timing, manner and amount of
                                 payments thereunder and provisions relating to
                                 the termination thereof, together with
                                 information relating to the issuer thereof,
                                 will be described in the related Prospectus
                                 Supplement.

Credit Support.................. Credit support in the form of reserve funds,
                                 subordination, insurance policies, letters of
                                 credit or other types of credit support may be
                                 provided with respect to the Primary Assets or
                                 with respect to one or more Classes of
                                 Certificates of a Series. If the Primary Assets
                                 are divided into separate Asset Groups, the
                                 beneficial ownership of which is evidenced by a
                                 separate Class or Classes of a Series, credit
                                 support may be provided by a cross-support
                                 feature which requires that distributions be
                                 made with respect to Certificates evidencing
                                 beneficial ownership of one Asset Group prior
                                 to distributions to Subordinate Certificates
                                 evidencing a beneficial ownership interest in
                                 another Asset Group within the Trust Fund. If
                                 so specified in the related Prospectus
                                 Supplement, any form of credit support
                                 (including but not limited to insurance,
                                 letters of credit or Certificate guarantee
                                 insurance) may be structured so as to be drawn
                                 upon by more than one Trust Fund to the extent
                                 described therein.

                                 The type, characteristics and amount of credit
                                 support will be determined based on the
                                 characteristics of the Loans underlying or
                                 comprising the Primary Assets and other factors
                                 and will be established on the basis of
                                 requirements of each Rating Agency rating the
                                 Certificates of such Series. The protection
                                 against losses provided by such credit support
                                 will be limited. See "CREDIT SUPPORT" and
                                 "SPECIAL CONSIDERATIONS" herein.

 a. Subordinate Certificates; 
    Subordination Reserve Fund.. A Series of Certificates may include one or 
                                 more Classes of Subordinate Certificates. 
                                 The rights of Holders of such Subordinate 
                                 Certificates to receive distributions on any 
                                 Distribution Date will be subordinate in 
                                 right and priority to the rights of Holders 
                                 of Senior Certificates of the Series, but 
                                 only to the extent described in the related 
                                 Prospectus Supplement. If so specified in 
                                 the related Prospectus Supplement, 
                                 subordination may apply only in the event of 
                                 (or be limited as to) certain types of 
                                 losses not covered by other credit support, 
                                 such as hazard losses not covered by the 
                                 standard hazard insurance policies, losses 
                                 resulting from the bankruptcy of a borrower 
                                 due to application of provisions of the 
                                 Bankruptcy Code, or losses resulting from 
                                 the denial of insurance coverage due to 
                                 fraud or misrepresentation in connection 
                                 with the origination of a Loan. Unless 
                                 otherwise specified in the related 
                                 Prospectus Supplement, such subordination 
                                 will be in lieu of providing insurance 
                                 policies or other credit support with 
                                 respect to losses arising from such events. 

                                 A Subordination Reserve Fund may be 
                                 established at the level specified in the 
                                 related Prospectus Supplement. The related 
                                 Prospectus Supplement will also set forth 
                                 information concerning the amount of 

                                       11
<PAGE>

                                 subordination of a Class or Classes of 
                                 Subordinate 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 
                                 the related Subordination Reserve Fund, if 
                                 any, and the conditions under which amounts 
                                 in any Subordination Reserve Fund will be 
                                 used to make distributions to Holders of 
                                 Senior Certificates or be released from the 
                                 related Trust Fund. If cash flows otherwise 
                                 distributable to Holders of Subordinate 
                                 Certificates evidencing a beneficial 
                                 ownership interest in an Asset Group will be 
                                 used as cross support for Senior 
                                 Certificates evidencing a beneficial 
                                 ownership interest in another Asset Group 
                                 within the Trust Fund, the related 
                                 Prospectus Supplement will specify the 
                                 manner and conditions for applying such a 
                                 cross support feature. See "CREDIT SUPPORT 
                                 -- Subordinate Certificates; Subordination 
                                 Reserve Fund." 

 b. Insurance..................  If so specified in the related Prospectus 
                                 Supplement, certain insurance policies in 
                                 addition to any primary mortgage insurance 
                                 policies or standard hazard insurance 
                                 policies described above under "Primary 
                                 Assets" will be required to be maintained 
                                 with respect to the Loans included in the 
                                 Trust Fund for a Series. Such insurance 
                                 policies may include, but are not limited 
                                 to, (i) a pool insurance policy insuring 
                                 against losses due to defaults or 
                                 delinquencies in payment, (ii) a special 
                                 hazard insurance policy insuring against 
                                 losses which are not covered by the standard 
                                 hazard insurance policies, (iii) bankruptcy 
                                 bonds or insurance policies insuring losses 
                                 due to bankruptcy of a borrower and 
                                 application of certain provisions of the 
                                 Bankruptcy Code and (iv) repurchase bonds 
                                 insuring the repurchase of Loans by the 
                                 originator of such Loan in the event of the 
                                 loss of other insurance coverage due to 
                                 certain misrepresentations in the 
                                 origination or sale of any such Loans or in 
                                 other circumstances specified in the related 
                                 Prospectus Supplement. See "SPECIAL 
                                 CONSIDERATIONS," "CREDIT SUPPORT" and 
                                 "DESCRIPTION OF MORTGAGE AND OTHER 
                                 INSURANCE" herein. The Prospectus Supplement 
                                 for a Series will provide information 
                                 concerning any such insurance policies, 
                                 including (a) the types of coverage provided 
                                 by each, (b) the amount of such coverage, 
                                 (c) conditions to payment under each and (d) 
                                 certain information relating to the issuers 
                                 of such insurance policies. To the extent 
                                 described in the related Prospectus 
                                 Supplement, certain insurance policies to be 
                                 maintained with respect to the Loans may be 
                                 terminated, reduced or replaced following 
                                 the occurrence of certain events affecting 
                                 the authority or creditworthiness of the 
                                 insurer. Additionally, such insurance 
                                 policies may be terminated, reduced or 
                                 replaced by the Master Servicer, provided 
                                 that no rating assigned to Certificates of 
                                 the related Series offered hereby and by the 
                                 related Prospectus Supplement is adversely 
                                 affected. 

 c. Letter of Credit...........  If so specified in the related Prospectus 
                                 Supplement, credit support may be provided 
                                 by one or more letters of credit. A letter 
                                 of credit may provide limited protection 
                                 against certain losses in addition to or in 
                                 lieu of other credit support, such as losses 
                                 resulting from delinquent payments on the 
                                 Loans in the Trust Fund, losses from risks 
                                 not covered by standard hazard insurance 
                                 policies, losses due to bankruptcy of a 
                                 borrower and application of certain 
                                 provisions of the Bankruptcy Code, and losses

                                       12
<PAGE>
                                 due to denial of insurance coverage due to
                                 misrepresentations made in connection with the
                                 origination or sale of a Loan. The issuer of
                                 the letter of credit (the "L/C Bank") will be
                                 obligated to honor demands with respect to such
                                 letter of credit, to the extent of the amount
                                 available thereunder, to provide funds under
                                 the circumstances and subject to such
                                 conditions as are specified in the related
                                 Prospectus Supplement. The liability of the L/C
                                 Bank under its letter of credit will be reduced
                                 by the amount of unreimbursed payments
                                 thereunder.

                                 The maximum liability of a L/C Bank under 
                                 its letter of credit will be an amount equal 
                                 to a percentage specified in the related 
                                 Prospectus Supplement of the initial 
                                 aggregate outstanding principal balance of 
                                 the Loans in the Trust Fund or one or more 
                                 Classes of Certificates of the related 
                                 Series (the "L/C Percentage"). The maximum 
                                 amount available at any time to be paid 
                                 under a letter of credit will be determined 
                                 in the manner specified therein and in the 
                                 related Prospectus Supplement. 

   d. Certificate Guarantee 
      Insurance .................If so specified in the related Prospectus
                                 Supplement, credit support for a Series may be
                                 provided by an insurance policy (the
                                 "certificate guarantee insurance") issued by
                                 one or more insurance companies. Such
                                 certificate guarantee insurance will guarantee
                                 timely distributions of interest and full
                                 distributions of principal on the basis of a
                                 schedule of principal distributions set forth
                                 in or determined in the manner specified in the
                                 related Prospectus Supplement.

   e. Reserve Funds .............The Depositor may deposit in one or more
                                 reserve funds (collectively the "Reserve
                                 Funds") for any Series cash, Eligible Reserve
                                 Fund Investments, demand notes or a combination
                                 thereof in the aggregate amount, if any,
                                 specified in the related Prospectus Supplement.
                                 Any Reserve Funds for a Series may also be
                                 funded over time through application of a
                                 specified amount of cash flow, to the extent
                                 described in the related Prospectus Supplement.
                                 Such a Reserve Fund may be established to
                                 increase the likelihood of the timely
                                 distributions on the Certificates of such
                                 Series or to reduce the likelihood of a Special
                                 Distribution with respect to any Multi-Class
                                 Series. Reserve Funds may be established to
                                 provide protection against certain losses in
                                 addition to or in lieu of other credit support,
                                 including, without limitation, losses resulting
                                 from delinquent payments on Loans, losses from
                                 risks not covered by standard hazard insurance
                                 policies, losses due to bankruptcy of a
                                 borrower and application of certain provisions
                                 of the Bankruptcy Code, and losses due to
                                 denial of insurance coverage due to
                                 misrepresentations made in connection with the
                                 origination of a Loan. Amounts on deposit in
                                 the Reserve Funds for a Series, together with
                                 (unless otherwise specified in the related
                                 Prospectus Supplement) the reinvestment income
                                 thereon, will be applied for the purposes, in
                                 the manner and to the extent provided by the
                                 related Prospectus Supplement.

                                 On each Distribution Date for a Series, all
                                 amounts on deposit in any Reserve Funds for the
                                 Series in excess of the amounts required to be
                                 maintained therein by the related Trust
                                 Agreement and specified in the related
                                 Prospectus Supplement may be released from the
                                 Reserve Funds and will not be available for
                                 future distributions on the Certificates of
                                 such Series.

                                       13
<PAGE>

                                 Additional information concerning any Reserve
                                 Funds, including whether the Reserve Fund is a
                                 part of the Trust Fund, the circumstances under
                                 which moneys therein will be applied to make
                                 distributions to Certificateholders, the
                                 required balance to be maintained in such
                                 Reserve Funds, the manner in which such
                                 required balance will decrease over time and
                                 the manner of funding the Reserve Fund will be
                                 set forth in the related Prospectus Supplement.
                                 See "CREDIT SUPPORT -- Reserve Funds."

  Servicing of Loans...........  The Master Servicer identified in the 
                                 related Prospectus Supplement will service 
                                 the Loans directly or administer and 
                                 supervise the performance by Servicers of 
                                 their duties and responsibilities under 
                                 separate servicing agreements (the 
                                 "Servicing Agreements") entered into between 
                                 the Master Servicer and such Servicers. 
                                 Unless otherwise specified in the related 
                                 Prospectus Supplement, the Master Servicer 
                                 and each Servicer must be approved by either 
                                 FNMA or FHLMC as a seller/servicer of 
                                 Mortgage Loans and, in the case of FHA 
                                 Loans, approved by HUD as an FHA mortgagee. 
                                 Each Servicer will be obligated under its 
                                 Servicing Agreement to perform customary 
                                 servicing functions. Advances with respect 
                                 to delinquent payments of principal or 
                                 interest on a Loan will be made by the 
                                 Master Servicer or the Servicers only to the 
                                 extent described in the related Prospectus 
                                 Supplement. Such advances will be intended 
                                 to provide liquidity only and, unless 
                                 otherwise specified in the related 
                                 Prospectus Supplement, will be reimbursable 
                                 to the Master Servicer or the Servicer, as 
                                 the case may be, from scheduled payments of 
                                 principal and interest, late collections, or 
                                 from the proceeds of liquidation of the 
                                 related Loans, from other recoveries 
                                 relating to such Loans (including any 
                                 insurance proceeds or payments from other 
                                 credit supports). The Master Servicer or the 
                                 Servicers will be obligated to repurchase 
                                 Mortgage Loans for which insurance coverage 
                                 has been denied on the grounds of fraud or 
                                 misrepresentation only to the extent 
                                 specified in the related Prospectus 
                                 Supplement. If so specified in the related 
                                 Prospectus Supplement, the Depositor may (i) 
                                 obtain and assign to the Trustee an 
                                 agreement with an independent standby 
                                 servicer acceptable to each Rating Agency 
                                 rating such Certificates, which will provide 
                                 that such standby servicer will assume a 
                                 Servicer's or the Master Servicer's 
                                 obligations in the event of a default by the 
                                 Servicer or Master Servicer or (ii) obtain a 
                                 performance bond acceptable to each Rating 
                                 Agency rating such Certificates that will 
                                 guarantee certain of the Servicer's or 
                                 Master Servicer's obligations. See 
                                 "SERVICING OF LOANS." 

  Federal Income Tax 
  Considerations...............  If an election is made for treatment as a 
                                 REMIC under Sections 860A-G of the Internal 
                                 Revenue Code of 1986 (the "Code"), one or 
                                 more Classes of Certificates will be treated 
                                 as REMIC "Regular Interests." The Holder of 
                                 such a Regular Interest will be treated as 
                                 holding a debt obligation for federal income 
                                 tax purposes and will be required to report 
                                 stated interest income on the accrual 
                                 method. 

                                 Compound Interest Certificates will be, and 
                                 certain other Classes of Certificates 
                                 constituting Regular Interests may be, 
                                 issued with original issue discount that is 
                                 not de minimis. In such cases, the 
                                 Certificateholder will be required to 
                                 include the original issue discount in gross 
                                 income as it accrues, which may be prior to 
                                 the receipt of cash attributable to such 

                                       14
<PAGE>

                                 income. If a Regular Interest Certificate is
                                 issued at a premium, the holder thereof will be
                                 entitled to make an election to amortize such
                                 premium on a constant yield method.
                                 Certificates constituting Regular Interests
                                 will represent "qualifying real property loans"
                                 for mutual savings banks and domestic building
                                 and loan associations, "loans secured by an
                                 interest in real property" for domestic
                                 building and loan associations and "real estate
                                 assets" for real estate investment trusts to
                                 the extent that the underlying loans qualify
                                 for such treatment.

                                 In the case of a REMIC election, a Class of 
                                 Certificates will be treated as REMIC 
                                 "Residual Interests." Certificates 
                                 classified as REMIC Residual Interests will 
                                 generally be treated as representing 
                                 "qualifying real property loans" for mutual 
                                 savings banks and domestic building and loan 
                                 associations, "loans secured by an interest 
                                 in real property" for domestic building and 
                                 loan associations and "real estate assets" 
                                 for real estate investment trusts to the 
                                 same extent as REMIC Regular Interests. 

                                 The holder of a REMIC Residual Interest 
                                 Certificate must include in income its pro 
                                 rata share of the REMIC's taxable income. 
                                 Accordingly, in certain circumstances, the 
                                 holder of a REMIC Residual Interest might 
                                 (i) have REMIC taxable income or tax 
                                 liability attributable to REMIC taxable 
                                 income for a particular period or periods in 
                                 excess of cash distributions for such period 
                                 or periods or (ii) have an after-tax return 
                                 on its investment that is less than the 
                                 after-tax return on comparable debt 
                                 instruments or stripped bonds. In addition, 
                                 a portion (or, in some cases, all) of the 
                                 income from a REMIC Residual Interest: (i) 
                                 except, in certain circumstances, with 
                                 respect to a holder classified as a thrift 
                                 institution under the Code, may not be 
                                 subject to offset by losses from other 
                                 activities, (ii) for a holder that is 
                                 subject to tax under the Code on unrelated 
                                 business taxable income, may be treated as 
                                 unrelated business taxable income and (iii) 
                                 for a foreign holder, may not qualify for 
                                 exemption from withholding under any treaty. 
                                 Further, individual holders are subject to 
                                 limitations on the deductibility of expenses 
                                 of the REMIC. In addition, certain types of 
                                 tax-exempt organizations, including 
                                 governmental entities, will not be able to 
                                 acquire ownership of a Residual Interest 
                                 Certificate. 

                                 If no REMIC election is made, the Trust Fund 
                                 will be treated as a grantor trust and will 
                                 not be classified as an association taxable 
                                 as a corporation for federal income tax 
                                 purposes. The treatment of a particular 
                                 Series of Certificates will depend on the 
                                 characteristics of such Series of 
                                 Certificates. The holders of Certificates 
                                 will either be treated as owners of 
                                 undivided pro rata interests in the 
                                 underlying Loans ("Pass-Through 
                                 Certificates"), or as owners of stripped 
                                 bonds or stripped coupons ("Stripped 
                                 Certificates") under the Code. All income 
                                 with respect to a Stripped Certificate will 
                                 be accounted for as original issue discount 
                                 and, unless otherwise specified in the 
                                 related Prospectus Supplement, will be 
                                 reported by the Trustee on an accrual basis, 
                                 which may be prior to the receipt of cash 
                                 associated with such income. 

                                 The holder of a Pass-Through Certificate must
                                 include in income its allocable share of all
                                 interest and other income of the Trust and may,
                                 subject to certain limitations for individual
                                 Certificateholders, deduct its allocable share
                                 of all expenses of the Trust. Pass-Through

                                       15
<PAGE>

                                 Certificates will be considered to represent
                                 "qualifying real property loans" for mutual
                                 savings banks and domestic building and loan
                                 associations, "loans secured by an interest in
                                 real property" for domestic building and loan
                                 associations and "real estate assets" for real
                                 estate investment trusts to the extent that the
                                 loans qualify for such treatment. Although
                                 there is no direct authority and the matter is
                                 not free from doubt, Stripped Certificates
                                 should also qualify for such treatment to the
                                 extent that the underlying loans qualify for
                                 such treatment. See "CERTAIN FEDERAL INCOME TAX
                                 CONSIDERATIONS."

  ERISA Considerations ..........A fiduciary of any employee benefit plan
                                 subject to the Employee Retirement Income
                                 Security Act of 1974, as amended ("ERISA"), or
                                 the Code should carefully review with its own
                                 legal advisors whether the purchase or holding
                                 of Certificates could give rise to a
                                 transaction prohibited or otherwise
                                 impermissible under ERISA or the Code. See
                                 "ERISA CONSIDERATIONS."

  Legal Investment ..............Certificates of each Series offered by this
                                 Prospectus and the related Prospectus
                                 Supplement which are rated in one of the two
                                 highest applicable rating categories by at
                                 least one Rating Agency will constitute
                                 "mortgage related securities" under the
                                 Secondary Mortgage Market Enhancement Act of
                                 1984 ("SMMEA") so long as they are so rated
                                 and, as such, will be legal investments for
                                 certain types of institutional investors to the
                                 extent provided in SMMEA, subject, in any case,
                                 to any other regulations which may govern
                                 investments by such institutional investors.
                                 Certain Certificates of some Series offered by
                                 this Prospectus and the related Prospectus
                                 Supplement may not be rated in one of the two
                                 highest applicable rating categories by at
                                 least one Rating Agency and, accordingly, will
                                 not constitute "mortgage related securities"
                                 for purposes of SMMEA. Investors should consult
                                 their own legal advisors to determine the
                                 extent to which such Certificates may be
                                 purchased by such investors. See "LEGAL
                                 INVESTMENT."

  Use of Proceeds ...............The Depositor will use the net proceeds from
                                 the sale of each Series for one or more of the
                                 following purposes: (i) to purchase the related
                                 Primary Assets, (ii) to repay indebtedness
                                 which has been incurred to obtain funds to
                                 acquire such Primary Assets, (iii) to establish
                                 any reserve funds described in the related
                                 Prospectus Supplement and (iv) to pay costs of
                                 structuring, guaranteeing and issuing such
                                 Certificates. If so specified in the related
                                 Prospectus Supplement, the purchase of the
                                 Primary Assets for a Series may be effected by
                                 an exchange of Certificates with the Depositor
                                 of such Primary Assets. See "USE OF PROCEEDS."

  Ratings .......................It will be a requirement for issuance of any
                                 Series that the Certificates offered by this
                                 Prospectus and the related Prospectus
                                 Supplement be rated by at least one Rating
                                 Agency in one of its four highest applicable
                                 rating categories. The rating or ratings
                                 applicable to Certificates of each Series
                                 offered hereby and by the related Prospectus
                                 Supplement will be as set forth in the related
                                 Prospectus Supplement. A securities rating
                                 should be evaluated independently of similar
                                 ratings on different types of securities. A
                                 securities rating does not address the effect
                                 that the rate of prepayments on Loans
                                 comprising or underlying the Primary Assets may
                                 have on the yield to investors in the
                                 Certificates. See "SPECIAL CONSIDERATIONS."

                                       16
<PAGE>

                                 RISK FACTORS 

   Investors should consider, among other things, the following factors in 
connection with an investment in the Certificates. 

   Limited Liquidity. There can be no assurance that a secondary market for 
the Certificates of any Series will develop or, if it does develop, that it 
will provide Certificateholders with liquidity of investment or will continue 
for the life of the Certificates. Lehman Brothers Inc. (through one or more 
of its affiliates) intends to make a secondary market in the Certificates, 
but has no obligation to do so. In addition, the market value of Certificates 
of each Series will fluctuate with changes in prevailing rates of interest, 
although in the case of Floating Rate Certificates, such fluctuations may be 
less than those which may occur with respect to Certificates that have a 
fixed rate of interest. Consequently, sale of the Certificates by a Holder in 
any secondary market which may develop may be at a discount from par value or 
from their purchase price. Certificateholders have no optional redemption 
rights. 

   Yield, Prepayment and Maturity. The rate at which prepayments (which 
include both voluntary prepayments by the Obligors on the Loans and 
liquidations due to defaults and foreclosures) occur on the Loans underlying 
or comprising the Primary Assets for a Series will be affected by a variety 
of factors, including, without limitation, the level of prevailing interest 
rates and economic, demographic, tax, social, legal and other factors. 
Prepayments on the Loans comprising or underlying the Primary Assets for a 
Series generally will result in a faster rate of distributions of principal 
on the Certificates. Thus, the prepayment experience on the Loans comprising 
or underlying the Primary Assets will affect the average life and yield to 
investors of each Class and the extent to which principal on any such Class 
is fully paid prior to its Final Scheduled Distribution Date, if at all. A 
Series may include an Interest Weighted Class offered at a significant 
premium or a Principal Weighted Class offered at a substantial discount. 
Yields on such Classes of Certificates will be extremely sensitive to 
prepayments on the Loans comprising or underlying the Primary Assets for such 
Series. Where the amount of interest allocated with respect to an Interest 
Weighted Class is extremely disproportionate to principal, a 
Certificateholder purchasing such a Certificate at a significant premium 
could, under some prepayment scenarios, fail to recoup its original 
investment. If the Certificate Rate or Pass-Through Rate on Certificates of a 
Series is based upon a weighted average of the interest rates on the Loans 
comprising or underlying the related Primary Assets, interest on such 
Certificates may be paid or accrued in the future at a rate lower than the 
initial interest rate to the extent that those of such Loans which bear 
higher rates of interest are prepaid more quickly than those of such Loans 
which bear lower rates of interest. Any rating assigned to the Certificates 
by a Rating Agency will reflect only such Rating Agency's assessment of the 
likelihood that timely distributions will be made with respect to such 
Certificates in accordance with the related Trust Agreement. Such rating will 
not constitute an assessment of the likelihood that principal prepayments on 
the Loans underlying or comprising the Primary Assets will be made by 
borrowers or of the degree to which the rate of such prepayments might differ 
from that originally anticipated. As a result, such rating will not address 
the possibility that prepayment rates higher or lower than anticipated by an 
investor may cause such investor to experience a lower than anticipated 
yield, or that an investor purchasing an Interest Weighted Certificate at a 
significant premium might fail to recoup its initial investment. See "YIELD, 
PREPAYMENT AND MATURITY CONSIDERATIONS". 

   Credit Support Limitations. The amount, type and nature of Insurance 
Policies, subordination, Certificate Guarantee Insurance, letters of credit 
and other credit support, if any, required with respect to a Series will be 
determined on the basis of criteria established by each Rating Agency rating 
such Series. Such criteria are necessarily based upon an actuarial analysis 
of the behavior of Loans in a larger group. Such actuarial analysis is the 
basis upon which each Rating Agency determines (a) required amounts and types 
of pool insurance, special hazard insurance, Reserve Funds, subordination or 
other credit support and (b) limits on the number and amount of Loans which 
have various special payment characteristics, have various Loan-to-Value 
Ratios and/or were made for various purposes (e.g., primary residence, second 
home, refinancing). There can be no assurance that the historical data 
supporting such actuarial analysis will accurately reflect future experience 
nor any assurance that the data derived from a large pool of housing loans 
accurately predicts the delinquency, foreclosure or loss experience of any 
particular pool of Loans. 

   In addition, if distributions in reduction of the principal balance of 
Certificates of a Series of Multi-Class Certificates are made in order of the 
respective Final Scheduled Distribution Dates of the Class, any limits with 

                                       17
<PAGE>

respect to the aggregate amount of claims under any related pool insurance, 
special hazard insurance or other insurance policy, letters of credit or 
other credit support may be exhausted before the principal of the later- 
maturing Classes has been repaid. As a result, the impact of significant 
losses on the Loans may bear primarily upon the Certificates of the 
later-maturing Classes. 

The Prospectus Supplement for a Series will describe any Reserve Funds, 
Insurance Policies, letter of credit or other third-party credit support 
relating to the Primary Assets or to the Certificates of such Series. Use of 
such Reserve Funds and payments under such Insurance Policies, letter of 
credit or other third-party credit support will be subject to the conditions 
and limitations described herein and in the related Prospectus Supplement. 
Moreover, such Reserve Funds, Insurance Policies, letter of credit or other 
credit support will not cover all potential losses or risks. Moreover, if a 
form of credit support covers more than one Trust Fund (each, a "Covered 
Trust"), holders of Certificates issued by any of such Covered Trusts will be 
subject to the risk that such credit support will be exhausted by the claims 
of other Covered Trusts prior to such Covered Trust receiving any of its 
intended share of such coverage. The obligations of the issuers of any credit 
support such as a pool insurance policy, special hazard insurance policy, 
bankruptcy bond, letter of credit, Certificate Guarantee Insurance, 
repurchase bond or other third-party credit support will not be guaranteed or 
insured by the United States, or by any agency or instrumentality thereof. A 
Series of Certificates may include a Class or multiple Classes of Subordinate 
Certificates to the extent described in the related Prospectus Supplement. 
Although such subordination is intended to reduce the risk of delinquent 
distributions or ultimate losses to Holders of Senior Certificates, the 
Subordinated Amount will be limited and will decline under certain 
circumstances and the related Subordination Reserve Fund, if any, could be 
depleted in certain circumstances. See "DESCRIPTION OF THE CERTIFICATES", 
"THE TRUST FUNDS" and "CREDIT SUPPORT". 

Certain Loans and Mortgaged Property. Loans such as GPM Loans, GEM Loans, 
ARMs, Bi-Weekly Loans and Buy-Down Loans are of recent origin. As a result, 
reliable prepayment, loss and foreclosure statistics relating to such Loans 
are not available. Such Loans may be underwritten on the basis of an 
assessment that the borrower will have the ability to make payments in higher 
amounts in later years and, in the case of Loans with adjustable mortgage 
rates, after relatively short periods of time. See "LOAN UNDERWRITING 
PROCEDURES AND STANDARDS" and "CREDIT SUPPORT". Other Loans may be 
underwritten principally on the basis of the initial Loan-to-Value Ratio 
thereof. To the extent losses on Loans exceed levels estimated by the Rating 
Agency rating the Series in determining required levels of 
overcollateralization or other credit support, the Trust Fund may experience 
a loss. Furthermore, Loans made with respect to Multifamily Property, 
Manufactured Homes or Cooperative Dwellings may entail risks of loss in the 
event of delinquency and foreclosure or repossession that are greater than 
similar risks associated with traditional single-family property. To the 
extent losses on such Loans exceed levels estimated by the Rating Agency in 
determining required levels of overcollateralization or other credit support, 
the Trust Fund may experience a loss. See "SERVICING OF LOANS -- Maintenance 
of Insurance Policies and Other Servicing Procedures" and "CREDIT SUPPORT". 

Limited Obligations and Assets of Depositor. Unless otherwise set forth in 
the Prospectus Supplement for a Series of Certificates, the Trust Fund for a 
Series will be the only available source of funds to make distributions on 
the Certificates of such Series. The only obligations, if any, of the 
Depositor with respect to the Certificates of any Series will be pursuant to 
certain representations and warranties. See "THE TRUST AGREEMENTS -- 
Assignment of Primary Assets" herein. The Depositor does not have, and is not 
expected in the future to have, any significant assets with which to meet any 
obligation to repurchase Primary Assets with respect to which there has been 
a breach of any representation or warranty. If, for example, the Depositor 
were required to repurchase a Loan which constitutes a Primary Asset, its 
only sources of funds to make such repurchase would be from funds obtained 
from the enforcement of a corresponding obligation, if any, on the part of 
the originator of the Loans, Servicer or Master Servicer, as the case may be, 
or from a reserve fund established to provide funds for such repurchases. See 
"THE DEPOSITOR". 

FNMA and FHLMC Guaranties. Although payments on FNMA and FHLMC Certificates 
are guaranteed by FNMA and FHLMC, respectively, in the manner described 
herein (and though both FNMA and FHLMC are federally-chartered corporations), 
such guaranties are backed by the credit of FNMA or FHLMC, respectively, and 
not the full faith and credit of the United States. Neither the United States 
 
                                       18
<PAGE>

nor any agency thereof is obligated to finance the operations of FNMA or FHLMC
or to assist either of them in any other manner. See "ADDITIONAL INFORMATION"
for the availability of certain additional information concerning FNMA and FNMA
Certificates or FHLMC and FHLMC Certificates.

   ERISA Considerations. Generally, ERISA applies to investments made by 
employee benefit plans and transactions involving the assets of such plans. 
Due to the complexity of regulations which govern such plans, prospective 
investors that are subject to ERISA are urged to consult their own counsel 
regarding consequences under ERISA of acquisition, ownership and disposition 
of the Certificates of any Series. See "ERISA CONSIDERATIONS". 

   Certain Federal Tax Considerations Regarding REMIC Residual Interests.
Holders of REMIC Residual Interests will be required to report on their federal
income tax returns as ordinary income their pro rata share of the taxable income
of the REMIC regardless of the amount or timing of their receipt of cash
payments as described in "CERTAIN FEDERAL INCOME TAX CONSEQUENCES -- Residual
Interests in a REMIC." Accordingly, under certain circumstances, holders of
Certificates which constitute REMIC Residual Interests might have taxable income
and tax liabilities arising from such investment during a taxable year in excess
of the cash received during such period. The requirement that Holders of
Residual Interest Certificates report their pro rata share of the taxable income
and net loss of the REMIC will continue until the principal balances of all
Classes of Certificates of the related Series have been reduced to zero, even
though holders of Residual Interests have received full payment of their stated
interest and principal. A portion (or, in certain circumstances, all) of a
Residual Interest Certificateholder's share of the REMIC taxable income may be
treated as "excess inclusion" income to such holder which (i) except in the case
of certain thrift institutions, will not be subject to offset by losses from
other activities, (ii) for a tax-exempt Holder, will be treated as unrelated
business taxable income and (iii) for a foreign holder, will not qualify for
exemption from withholding tax. Individual Holders of Certificates constituting
Residual Interests may be limited in their ability to deduct servicing fees and
other expenses of the REMIC. Because of the special tax treatment of REMIC
residual interests, the taxable income arising in a given year on a REMIC
residual interest will not be equal to the taxable income associated with
investment in a corporate bond or stripped instrument having similar cash flow
characteristics and pre-tax yield. Therefore, the after-tax yield on the
Residual Interest Certificates may be significantly less than that of a
corporate bond or stripped instrument having similar cash flow characteristics.

                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

   The Certificates will be issued in Series pursuant to separate Trust 
Agreements between the Depositor and the Trustee for the related Series 
identified in the related Prospectus Supplement. The following summaries 
describe certain provisions common to each Series. The summaries do not 
purport to be complete and are subject to, and are qualified in their 
entirety by reference to, the provisions of the Trust Agreement and the 
Prospectus Supplement relating to each Series. When particular provisions or 
terms used in the Trust Agreement are referred to, such provisions or terms 
shall be as specified in the Trust Agreement. 

   Each Series will consist of one or more Classes, one or more of which may 
consist of Compound Interest Certificates, Floating Rate Certificates, 
Interest Weighted Certificates, Principal Weighted Certificates or Planned 
Amortization Certificates ("PACs"). A Series may also include one or more 
Classes of Subordinate Certificates. A Class of Subordinate Certificates will 
be offered hereby or by any Prospectus Supplement only if rated by a Rating 
Agency in at least its second highest applicable rating category. If so 
specified in the related Prospectus Supplement, the Primary Assets in a Trust 
Fund may be divided into multiple Asset Groups and the Certificates of each 
separate Class will evidence beneficial ownership of each corresponding Asset 
Group. 

   Each Series will be issued in fully registered form, in the minimum 
original principal amount or notional amount for Certificates of each Class 
specified in the related Prospectus Supplement. The transfer of the 
Certificates may be registered, and the Certificates may be exchanged, 
without the payment of any service charge payable in connection with such 
registration of transfer or exchange. If specified in the related Prospectus 
Supplement, one or more Classes of a Series may be available in book-entry 
form only. 

                                       19
<PAGE>

VALUATION OF TRUST ASSETS 

   Each Primary Asset included in the Trust Fund for a Multi-Class Series 
will be assigned an initial Asset Value determined in the manner and subject 
to the assumptions summarized in the related Prospectus Supplement. The Asset 
Value of the Primary Assets will not be less than the initial aggregate 
principal amount of the Certificates of the related Multi-Class Series at the 
date of issuance thereof. 

   The Asset Value of Primary Assets represents the principal amount of 
Certificates of a Multi-Class Series that, based on certain assumptions, can 
be supported by the scheduled principal and interest due on the Primary 
Assets irrespective of prepayments thereon, the reinvestment income thereon 
at the Assumed Reinvestment Rate (which may be zero) and the moneys available 
to be withdrawn from related Reserve Funds, if any, as specified in the 
related Prospectus Supplement. Individual Primary Assets for a Series which 
share similar characteristics may be aggregated into one or more groups (each 
an "Asset Group"), each of which will be assigned a single aggregate Asset 
Value. If so specified in the related Prospectus Supplement, the Primary 
Assets in a Trust Fund may be divided into multiple Asset Groups and the 
Certificates of separate Classes will evidence beneficial ownership of each 
corresponding Asset Group. Unless the related Prospectus Supplement provides 
otherwise, the aggregate Asset Value of an Asset Group will be calculated as 
though the underlying Primary Assets constitute a single Loan having such of 
the characteristics of the Primary Assets included in the Asset Group that 
would result in the lowest Asset Value being assigned to each Primary Asset 
included in such Asset Group. 

   There are a number of alternative means of determining Asset Value of a 
Primary Asset, including determinations based on the discounted present value 
of the remaining scheduled payments on such Primary Asset, determinations 
based on the relationship between the interest rate borne by such Primary 
Asset and the Certificate Rate or Rates for the related Classes of 
Certificates, or based upon the aggregate outstanding principal balances of 
the Primary Assets. The Prospectus Supplement for a Multi-Class Series will 
specify the method or methods and summarize the related assumptions used to 
determine the Asset Values of the Primary Assets in the related Trust Fund. 

   The Assumed Reinvestment Rate, if any, for a Multi-Class Series will be 
the highest rate permitted by each Rating Agency rating such Series or a rate 
insured, guaranteed or otherwise provided for by means of a surety bond, 
interest rate swap agreement, interest rate cap agreement, Guaranteed 
Investment Contract, or other arrangement satisfactory to each such Rating 
Agency. See "THE TRUST AGREEMENTS -- Investment of Funds". 

DISTRIBUTIONS ON THE CERTIFICATES 

   General. Commencing on the date specified in the related Prospectus 
Supplement, distributions of principal and interest on the Certificates will 
be made on each Distribution Date to the extent of the "Available 
Distribution Amount" as set forth in the related Prospectus Supplement. 

   Distributions of interest on Certificates which receive interest will be 
made periodically at the intervals and at the Pass-Through Rate or 
Certificate Rate specified or, with respect to Floating Rate Certificates, 
determined in the manner described in the related Prospectus Supplement. 
Interest on the Certificates will be calculated on the basis of a 360-day 
year consisting of twelve 30-day months unless otherwise specified in the 
related Prospectus Supplement. Distributions of principal on each class of 
the Certificates of a Series will be made on either a pro rata or random lot 
basis among all of the Certificates of such Class, as specified in the 
related Prospectus Supplement. Principal payments will be allocated to each 
Class of a Series as specified in the related Prospectus Supplement. 

   If funds in the Certificate Account (together with any amounts transferred 
from any Reserve Fund or applicable credit support) are insufficient to make 
the full distribution to Certificateholders described above on any 
Distribution Date, the funds available for distribution to the 
Certificateholders of each Class will be distributed in accordance with their 
respective interests therein, except that Subordinate Certificateholders, if 
any, will not, subject to the limitations described in the related Prospectus 
Supplement, receive any distributions until Senior Certificateholders receive 
the amount of present distributions due them and the amount of distributions 
owed them which were not timely distributed thereon and to which they are 
entitled (in each case calculated as described in the related Prospectus 
Supplement). The difference between the amount which the Certificateholders 

                                       20
<PAGE>

would have received if there had been sufficient eligible funds available for
distribution and the amount actually distributed, plus interest at the
applicable Pass-Through Rate or Certificate Rate will be included in the
calculation of the amount which the Certificateholders are entitled to receive
on the next Distribution Date. See "THE TRUST AGREEMENTS -- Deficiency Events".

   Distributions of principal of and interest on Certificates of a Series 
will be made by check mailed to Certificateholders of such Series registered 
as such on the close of business on the record date specified in the related 
Prospectus Supplement at their addresses appearing on the Certificate 
Register, except that (a) distributions may be made by wire transfer (at the 
expense of the Certificateholder requesting payment by wire transfer) in 
certain circumstances described in the related Prospectus Supplement and (b) 
the final distribution in retirement of a Certificate will be made only upon 
presentation and surrender of such Certificate at the corporate trust office 
of the Trustee for such Series or such other office of the Trustee as 
specified in the Prospectus Supplement. Notice of the final distribution on a 
Certificate will be mailed to the Holder of such Certificate before the 
Distribution Date on which such final distribution in retirement of the 
Certificate is expected to be made. If specified in the related Prospectus 
Supplement, the Certificates of a Series or certain Classes of a Series may 
be available only in book-entry form. See "Book-Entry Registration" herein. 

   With respect to reports to be furnished to Certificateholders concerning a 
distribution, see "THE TRUST AGREEMENTS -- Reports to Certificateholders". 

   Pass-Through Certificates Generally. With respect to a Series other than a 
Multi-Class Series, distributions on the Certificates on each Distribution 
Date will generally be allocated to each Certificate entitled thereto on the 
basis of the undivided percentage interest (the "Percentage Interest") 
evidenced by such Certificate in the Trust Fund or on the basis of their 
outstanding principal amounts or notional amounts (subject to any 
subordination of the rights of any Subordinate Classes to receive current 
distributions). See "Subordinate Certificates" below as specified in the 
related Prospectus Supplement. 

   If the Primary Assets for a Series have adjustable or variable interest or 
pass-through rates, then the Pass- Through Rate of the Certificates of such 
Series may also vary, due to changes in such rates and due to prepayments 
with respect to Loans comprising or underlying the related Primary Assets. If 
the Primary Assets for a Series have fixed interest or pass-through rates, 
then the Pass-Through Rate on Certificates of the related Series may be 
fixed, or may vary, to the extent prepayments cause changes in the weighted 
average interest rate or pass-through rate of the Primary Assets. If the 
Primary Assets have lifetime or periodic adjustment caps on the respective 
pass-through rates, then the Pass-Through Rate on the Certificates of the 
related Series may also reflect such caps. 

   If so specified in the related Prospectus Supplement, a Series may include 
a Class of Interest Weighted Certificates, a Class of Principal Weighted 
Certificates, or both. Unless otherwise specified in the Prospectus 
Supplement, payments received from the Primary Assets will be allocated on 
the basis of the Percentage Interest of each Class in the principal component 
of such distributions, the interest component of such distributions, or both, 
and will be further allocated on a pro rata basis among the Certificates 
within each Class. The method or formula for determining the Percentage 
Interest of a Certificate will be set forth in the related Prospectus 
Supplement. 

   Multi-Class Series. Unless otherwise specified in the Prospectus 
Supplement, each Certificate of a Multi- Class Series will have a principal 
amount or a notional amount and a specified Certificate Rate (which may be 
zero). Interest distributions on a Multi-Class Series will be made on each 
Certificate entitled to an interest distribution on each Distribution Date at 
the Certificate Rate specified or, with respect to Floating Rate 
Certificates, determined as described in the related Prospectus Supplement, 
to the extent funds are available in the Certificate Account, subject to any 
subordination of the rights of any Subordinate Class to receive current 
distributions. See "Subordinate and Other Certificates" below and "CREDIT 
SUPPORT". 

   Distributions of interest on a Class of Compound Interest Certificates 
will commence only after the related Accrual Termination Date specified in 
the related Prospectus Supplement. On each Distribution Date prior to and 
including the Accrual Termination Date, interest on such Class of Compound 
Interest Certificates will accrue and the amount of interest accrued on such 
Distribution Date (the "Accrual Distribution Amount") will be added to the 
principal balance thereof on the related Distribution Date. On each 

                                       21
<PAGE>

Distribution Date after the Accrual Termination Date, interest distributions
will be made on Classes of Compound Interest Certificates on the basis of the
current Compound Value of such Class. The Compound Value of a Class of Compound
Interest Certificates equals the initial aggregate principal balance of the
Class, plus accrued and undistributed interest added to such Class through the
immediately preceding Distribution Date, less any principal distributions
previously made in reduction of the aggregate outstanding principal balance of
such Class.

   To the extent provided in the related Prospectus Supplement, a Series of 
Multi-Class Certificates may include one or more Classes of Floating Rate 
Certificates. The Certificate Rate of a Floating Rate Certificate will be a 
variable or adjustable rate, subject to a Maximum Floating Rate, Minimum 
Floating Rate, or both. For each Class of Floating Rate Certificates, the 
related Prospectus Supplement will set forth the initial Floating Rate (or 
the method of determining it), the Floating Rate Period, and the formula, 
index, or other method by which the Floating Rate for each Floating Rate 
Period will be determined. 

   To the extent provided in the related Prospectus Supplement, a Series of 
Multi-Class Certificates may include one or more sequences of Planned 
Amortization Certificates ("PACs"). 

   Distributions of principal will be allocated among the Classes of a 
Multi-Class Series in the order of priority and amount specified in the 
related Prospectus Supplement. Unless otherwise specified in the related 
Prospectus Supplement, the Principal Distribution Amount for a Multi-Class 
Series on each Distribution Date will be an amount equal to the sum of (a) 
the Accrual Distribution Amount, if any, (b) the Minimum Principal 
Distribution Amount and (c) the percentage, if any, of Excess Cash Flow 
specified in the related Prospectus Supplement. 

   Subordinate Certificates. One or more Classes of a Series may consist of 
Subordinate Certificates. Subordinate Certificates may be included in a 
Series to provide credit support as described herein under "CREDIT SUPPORT" 
in lieu of or in addition to other forms of credit support. The extent of 
subordination of a Class of Subordinate Certificates may be limited as 
described in the related Prospectus Supplement. See "CREDIT SUPPORT". If the 
Primary Assets are divided into separate Asset Groups, beneficial ownership 
of which is evidenced by separate Classes of a Series, credit support may be 
provided by a cross-support feature which requires that distributions be made 
to Senior Certificates evidencing beneficial ownership of one Asset Group 
prior to making distributions on Subordinate Certificates evidencing a 
beneficial ownership interest in another Asset Group within the Trust Fund. 
Unless rated in one of the four highest rating categories by at least one 
Rating Agency, Subordinate Certificates will not be offered hereby or by the 
related Prospectus Supplement. 

SPECIAL DISTRIBUTIONS AND OTHER DISTRIBUTIONS 

   Special Distributions. To the extent specified in the related Prospectus 
Supplement, Special Distributions in reduction of Certificate principal 
amount may be made with respect to the Certificates of a Multi-Class Series 
on the day or days of any month specified therein if, as a result of the 
prepayment experience on the Primary Assets for such Series or the low yields 
available for reinvestment, or both, it is determined (based on assumptions 
specified in the Trust Agreement and after giving effect to the amounts, if 
any, available to be withdrawn from any Reserve Fund for such Series) that 
the amount anticipated to be available in the Certificate Account on the date 
specified in the related Prospectus Supplement for such Series will be 
insufficient to make scheduled distributions of principal and interest on the 
Certificates of such Series on the next Distribution Date. The amount 
distributed in reduction of principal amount will not exceed the Principal 
Distribution Amount otherwise required to be paid on the next Distribution 
Date. Therefore, the result of such a Special Distribution with respect to 
the Certificates of a Multi-Class Series will be to reduce their aggregate 
principal amount prior to the next scheduled Distribution Date. 

   All distributions in reduction of the Certificate principal amount 
pursuant to any Special Distribution will be made in the order of priority 
and in the manner specified in the related Prospectus Supplement. Notice of 
any Special Distribution will be mailed by the Trustee to the 
Certificateholders of the related Series prior to the Special Distribution 
Date. 

   Other Distributions. In the event that Primary Assets having an aggregate 
Asset Value at least equal to the initial aggregate principal amount of the 
Certificates of a Multi-Class Series are not delivered to the Trustee on the 
related Closing Date, the Depositor will deposit cash or Eligible Investments 

                                       22
<PAGE>

on an interim basis with the Trustee on such Closing Date in lieu of such
undelivered Primary Assets. If Primary Assets are not delivered by the date
specified in the related Prospectus Supplement, the Trustee will make a
distribution from the interim deposit and any reinvestment income thereon in
reduction of principal amount of the Certificates on the next succeeding
Distribution Date. Such a distribution would affect weighted average life and
yield to maturity of the affected Certificates. See "YIELD, PREPAYMENT AND
MATURITY CONSIDERATIONS".

OPTIONAL TERMINATION 

   If so specified in the related Prospectus Supplement for a Series, the 
Depositor, the Master Servicer, or another entity designated in the related 
Prospectus Supplement may, at its option, cause an early termination of a 
Trust Fund by repurchasing all of the Primary Assets from such Trust Fund on 
or after a date specified in the related Prospectus Supplement, or on or 
after such time as the aggregate outstanding principal amount of the 
Certificates is less than a specified percentage of their initial aggregate 
principal amount. In the case of a Trust Fund for which a REMIC election has 
been made, the Trustee shall receive a satisfactory opinion of counsel that 
the repurchase price will not jeopardize the status of the REMIC and that the 
optional termination will be conducted so as to constitute a "qualified 
liquidation" under Section 860F of the Code. Such optional termination will 
be in addition to terminations which may result from other events. See "THE 
TRUST AGREEMENTS -- Deficiency Event" and "-- Termination". 

OPTIONAL REPURCHASE OF CERTIFICATES 

   If so specified in the related Prospectus Supplement for a Series, one or 
more Classes of the Certificates of such Series may be repurchased, in whole 
or in part, at the option of the Depositor, at such times and under the 
circumstances specified in such Prospectus Supplement. Notice of any such 
repurchase must be given by the Trustee prior to the optional repurchase 
date, as specified in the related Prospectus Supplement. The repurchase price 
for any Certificate so repurchased will be set forth in the related 
Prospectus Supplement. 

OTHER REPURCHASES 

   If so specified in the related Prospectus Supplement for a Series, any 
Class of the Certificates of such Series may be subject to repurchase at the 
request of the holders of such Class or to mandatory repurchase by the 
Depositor. Any such redemption at the request of holders or mandatory 
repurchase with respect to a Class of a Series of the Certificates will be 
described in the related Prospectus Supplement and will be on such terms and 
conditions as described therein. 

   The Depositor also may, at its option, obtain for any Series of the 
Certificates, one or more guarantees from a company or companies acceptable 
to the Rating Agency. Such guarantees may provide for one or more of the 
following for any Series of the Certificates: (i) call protection for any 
Class of the Certificates of such Series; (ii) a guarantee of a certain 
prepayment rate of some or all of the Loans underlying such Series; or (iii) 
certain other guarantees, all as specified in the related Prospectus 
Supplement. 

BOOK-ENTRY REGISTRATION 

   If so specified in the related Prospectus Supplement, the Certificates 
will be issued in book-entry form in the minimum denominations specified in 
such Prospectus Supplement and integral multiples thereof, and each Class 
will be represented by a single Certificate registered in the name of the 
nominee of the depository, The Depository Trust Company ("DTC"), a 
limited-purpose trust company organized under the laws of the State of New 
York. If so specified in the related Prospectus Supplement, no person 
acquiring an interest in the Certificates (a "Certificateowner") will be 
entitled to receive a Certificate representing such person's interest in the 
Certificates except in the event that Definitive Certificates (as defined 
herein) are issued under the limited circumstances set forth under 
"Definitive Certificates" below. Unless and until Definitive Certificates are 
issued, it is anticipated that the only Certificateholder of the Certificates 
will be Cede & Co., as nominee of DTC. Certificateowners will not be 
"Certificateholders" or "Holders" under the Trust Agreement, and 
Certificateowners will only be permitted to exercise the rights of 
Certificateholders indirectly through DTC and its Participants. 

                                      23 
<PAGE>

   DTC was created to hold securities for its participating organizations 
("Participants") and facilitate the clearance and settlement of securities 
transactions between Participants through electronic book-entry changes in 
accounts of its Participants. Participants include securities brokers and 
dealers, banks, trust companies and clearing corporations and may include 
certain other organizations. Indirect access to the DTC system also is 
available to entities that clear through or maintain a custodial relationship 
with a Participant, either directly or indirectly ("Indirect Participants"). 

   Certificateowners that are not Participants or Indirect Participants but 
desire to purchase, sell or otherwise transfer ownership of Certificates may 
do so only though Participants and Indirect Participants. Because DTC can 
only act on behalf of Participants and Indirect Participants, the ability of 
a Certificateowner to pledge such owner's Certificate to persons or entities 
that do not participate in the DTC system, or otherwise take actions in 
respect of such Certificate, may be limited. In addition, under a book-entry 
format, Certificateowners may experience some delay in their receipt of 
principal and interest distributions with respect to the Certificates since 
such distributions will be forwarded to DTC and DTC will then forward such 
distributions to its Participants which in turn will forward them to Indirect 
Participants or Certificateowners. 

   Under the rules, regulations and procedures creating and affecting DTC and 
its operations (the "Rules"), DTC is required to make book-entry transfers 
among Participants on whose behalf it acts with respect to the Certificates 
and is required to receive and transmit principal and interest distributions 
and distributions with respect to the Certificates. Participants and Indirect 
Participants with which Certificateowners have accounts with respect to 
Certificates similarly are required to make book-entry transfers and receive 
and transmit such distributions on behalf of their respective 
Certificateowners. Accordingly, although Certificateowners will not possess 
certificates, the Rules provide a mechanism by which Certificateowners will 
receive distributions and will be able to transfer their interests. 

   The Depositor understands that DTC will take any action permitted to be 
taken by a Certificateholder under the Trust Agreement only at the direction 
of one or more Participants to whose account with DTC the Certificates are 
credited. Additionally, the Depositor understands that DTC will take such 
actions with respect to holders of a certain specified interest in the 
Certificates or holders having a certain specified voting interest only at 
the direction of and on behalf of Participants whose holdings represent that 
specified interest or voting interest. DTC may take conflicting actions with 
respect to other Holders of Certificates to the extent that such actions are 
taken on behalf of Participants whose holdings represent that specified 
interest or voting interest. 

   If so specified in the related Prospectus Supplement, if Certificates of a 
Series are issued initially in book- entry form only, the Certificates will 
be issued in fully registered, certified form ("Definitive Certificates") to 
Certificateowners, rather than to DTC, only if (i) DTC or the Depositor 
advises the Trustee in writing that DTC is no longer willing or able properly 
to discharge its responsibilities as depository with respect to the 
Certificates, and the Depositor is unable to locate a qualified successor, 
(ii) the Depositor, at its sole option, elects to terminate the book-entry 
system through DTC, (iii) after the occurrence of an Event of Default under 
the Trust Agreement, Certificateowners representing a majority of the 
aggregate outstanding principal amount of the Certificates advise DTC through 
Participants in writing that the continuation of a book-entry system through 
DTC (or a successor thereto) is no longer in the best interests of 
Certificateowners or (iv) a Certificateowner provides written evidence that 
its corporate investment policies prohibit its holding of investments in 
other than certificated form in its own name. 

   Upon the occurrence of any of the events described in clauses (i), (ii) or 
(iii) of the immediately preceding paragraph, DTC is required to notify all 
Participants of the availability through DTC of Definitive Certificates. Upon 
surrender by DTC of the certificates representing the Certificates and 
instructions for registration the Trustee will issue all, but not less than 
all of the remaining formerly DTC-held Certificates then outstanding in the 
form of Definitive Certificates, and thereafter the Trustee and the Master 
Servicer will recognize the holders of such Definitive Certificates as 
Certificateholders under the Trust Agreement. Upon the occurrence of the 
event described in clause (iv) of the immediately preceding paragraph and the 
surrender by DTC of the certificates representing the Certificates a portion 
of which a Certificateowner has requested be issued in its name in accordance 
with clause (iv) and instructions for registration, a Definitive Certificate 
will be issued to such Certificateowner and a replacement certificate 
representing the remaining portion of the certificates representing the 
Certificates to DTC, and thereafter the Trustee will recognize the holder of 
such Definitive Certificate and DTC as holder of the Certificate as 
Certificateholders under the Trust Agreement. 

                                       24
<PAGE>

                YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS 

PAYMENT DELAYS 

   With respect to any Series, a period of time will elapse between receipt 
of payments or distributions on the Primary Assets and the Distribution Date 
on which such payments or distributions are passed through to 
Certificateholders. Such a delay will effectively reduce the yield that would 
otherwise be obtained if payments or distributions were distributed on or 
near the date of receipt. The related Prospectus Supplement will set forth an 
example of the timing of receipts and the distribution thereof to 
Certificateholders so that the impact of such a delay can be understood. 

PRINCIPAL PREPAYMENTS 

   With respect to a Series for which the Primary Assets consist of Loans or 
participation interests therein, when a Loan prepays in full, the borrower 
will generally be required to pay interest on the amount of prepayment only 
to the prepayment date. In addition, the prepayment may not be required to be 
passed through to Certificateholders until the month following receipt. The 
effect of these provisions is to reduce the aggregate amount of interest 
which would otherwise be available for distributions on the Certificates, 
thus effectively reducing the yield that would be obtained if interest 
continued to accrue on the Loan until the date on which the principal 
prepayment was scheduled to be paid. To the extent specified in the related 
Prospectus Supplement, this effect on yield may be mitigated by, among other 
things, an adjustment to the servicing fee otherwise payable to the Master 
Servicer or Servicer with respect to any such prepaid Loans. Further, if the 
Certificate Rate or Pass- Through Rate on Certificates of a Series is based 
upon a weighted average of the interest rates on the Loans comprising or 
underlying the related Primary Assets, interest on such Certificates may be 
paid or accrued in the future at a rate lower than the initial interest rate 
to the extent that those of such Loans which bear higher rates of interest 
initial are prepaid more quickly than those of such Loans which bear lower 
rates of interest. See "SERVICING OF LOANS -- Advances and Limitations 
Thereon". 

TIMING OF REDUCTION OF PRINCIPAL AMOUNT 

   A Multi-Class Series may provide that, for purposes of calculating 
interest distributions, the principal amount of the Certificates is deemed 
reduced as of a date prior to the Distribution Date on which principal 
thereon is actually distributed. Consequently, the amount of interest accrued 
during any Interest Accrual Period will be less than the amount that would 
have accrued on the actual principal amount of the Certificate outstanding. 
The effect of such provisions is to produce a lower yield on the Certificates 
than would be obtained if interest were to accrue on the Certificates on the 
actual unpaid principal amount of such Certificates to each Distribution 
Date. The related Prospectus Supplement will specify the time at which the 
principal amounts of the Certificates are determined or are deemed to reduce 
for purposes of calculating interest distributions on Certificates of a 
Multi-Class Series. 

INTEREST OR PRINCIPAL WEIGHTED CERTIFICATES 

   If a Class of Certificates consists of Interest Weighted Certificates or 
Principal Weighted Certificates, a lower rate of principal prepayments than 
anticipated will negatively affect yield to investors in Principal Weighted 
Certificates, and a higher rate of principal prepayments than anticipated 
will negatively affect yield to investors in Interest Weighted Certificates. 
The Prospectus Supplement for a Series including such Certificates will 
include a table showing the effect of various levels of prepayment on yields 
on such Certificates. Such tables will be intended to illustrate the 
sensitivity of yields to various prepayment rates and will not be intended to 
predict, or provide information which will enable investors to predict, 
yields or prepayment rates. 

FINAL SCHEDULED DISTRIBUTION DATE 

   The Final Scheduled Distribution Date of each Class of any Multi-Class 
Series will be specified in the related Prospectus Supplement and will be the 
date (calculated on the basis of the assumptions applicable to such Series 
described therein) on which the entire aggregate principal balance of such 

                                       25
<PAGE>

Class will be reduced to zero. Since prepayments on the Loans underlying or
comprising the Primary Assets will be used to make distributions in reduction of
the outstanding principal amount of the Certificates, it is likely that the
actual maturity of any such Class will occur earlier, and may occur substanially
earlier, than its Final Scheduled Distribution Date.

PREPAYMENTS AND WEIGHTED AVERAGE LIFE 

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

   The rate of principal prepayments on pools of housing loans is influenced 
by a variety of economic, demographic, geographic, legal, tax, social and 
other factors. The rate of prepayments of conventional housing loans has 
fluctuated significantly in recent years. In general, however, if prevailing 
interest rates fall significantly below the interest rates on the Loans 
comprising or underlying the Primary Assets for a Series, such Loans are 
likely to prepay at rates higher than if prevailing interest rates remain at 
or above the interest rates borne by such Loans. In this regard, it should be 
noted that the Loans comprising or underlying the Primary Assets for a Series 
may have different interest rates, and the stated pass-through or interest 
rate of certain Primary Assets or the Certificate Rate or Pass-Through Rate 
on the Certificates may be a number of percentage points less than interest 
rates on such Loans. In addition, the weighted average life of the 
Certificates may be affected by the varying maturities of the Loans 
comprising or underlying the Primary Assets. If any Loans comprising or 
underlying the Primary Assets for a Series have actual terms-to-stated 
maturity of less than those assumed in calculating the Final Scheduled 
Distribution Date of the related Certificates, one or more Classes of the 
Series may be fully paid prior to their respective Stated Maturities, even in 
the absence of prepayments and a reinvestment return higher than the Assumed 
Reinvestment Rate. 

   It is customary in the mortgage industry to compute the yield on a pool of 
30-year, fixed rate, level payment mortgages as if the pool were a single 
loan amortized according to the 30-year schedule and then prepaid in full at 
the end of the twelfth year, and to compute the yield on a pool of 15-year, 
fixed rate, level payment mortgages as if the pool were a single loan that is 
amortized according to a 15-year schedule and then prepaid in full at the end 
of the seventh year. Prepayments on loans are also commonly measured relative 
to a prepayment standard or model, such as the Constant Prepayment Rate 
("CPR") prepayment model or the Standard Prepayment Assumption ("SPA") 
prepayment model or the FHA Prepayment Experience, each as described below. 

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

   The FHA, a division of HUD, has compiled statistics relating to fixed 
rate, level-payment mortgage loans secured by Single Family Property and 
insured by the FHA under the National Housing Act of 1934, as amended (the 
"Housing Act"), at various interest rates, all of which permit assumption by 
the new buyer if the home is sold. Such statistics indicate that while some 
of such mortgage loans remain outstanding until their scheduled maturities, a 
substantial number are paid prior to their respective stated maturities. The 
Actuarial Division of HUD has prepared tables which, assuming full mortgage 
prepayments at the rates experienced by the FHA, set forth the percentages of 
the original number of FHA Loans in pools of fixed rate, level payment 
mortgage loans of varying maturities that will remain outstanding on each 
anniversary of the original date of such mortgage loans (assuming they all 
have the same origination date). Data relating to fixed-rate mortgage loans 
with original maturities of 15 to 30 years for the period 1970 to 1983, as 
compiled by HUD, indicate, for example, that for a pool of 30-year mortgage 
loans having a mortgage rate of 12% per annum, the aggregate principal 
balance of the loans outstanding 12 years after origination is expected to be 

                                     26 
<PAGE>

approximately 46% of the original principal balance. By comparison, 90.87% of
the aggregate principal balance of such mortgage loans would have been
outstanding if such mortgage loans had amortized in accordance with the
applicable repayment schedule, without prepayments. The HUD data also indicate
that for a pool of 15-year mortgage loans having a mortgage rate of 12% per
annum the aggregate principal balance of the loans outstanding seven years after
origination is expected to be approximately 40% of the original principal
balance. By comparison, 73.84% of the aggregate principal balance of such
mortgage loans would have been outstanding if such mortgage loans had amortized
in accordance with the applicable repayment schedule, without prepayments. The
percentage of loans in a pool that remains outstanding, as indicated by the HUD
data, is referred to herein as the "FHA Prepayment Experience."

   There may be substantial differences between the portfolio on which the 
FHA statistics were based and the Loans comprising or underlying the Primary 
Assets for a Series. To the extent that the Loans comprising or underlying 
the Primary Assets for such Series have scheduled maturities differing from 
those of the mortgage loans in the FHA statistics, the probability of 
prepayment of the Loans comprising or underlying the Primary Assets may 
differ from that of mortgage loans included in the FHA statistics. There is 
also no assurance that the economic and other factors existing during the 
period covered by the FHA statistics are applicable today or will be 
applicable in the future. 

   Neither CPR, SPA, or the FHA Prepayment Experience nor any other 
prepayment model or assumption purports to be a historical description of 
prepayment experience or a prediction of the anticipated rate of prepayment 
of any pool of loans, including the Loans underlying or comprising the 
Primary Assets. Thus, it is likely that prepayment of any Loans comprising or 
underlying the Primary Assets for any Series will not conform to the FHA 
Prepayment Experience or to any level of CPR or SPA. 

   The Prospectus Supplement for each Multi-Class Series will describe the 
prepayment standard or model used to prepare the illustrative tables setting 
forth the weighted average life of each Class of such Series under a given 
set of prepayment assumptions. The related Prospectus Supplement will also 
describe the percentage of the initial principal balance of each Class of 
such Series that would be outstanding on specified Distribution Dates for 
such Series based on the assumptions stated in such Prospectus Supplement, 
including assumptions that prepayments on the Loans comprising or underlying 
the related Primary Assets are made at rates corresponding to various 
percentages of the FHA Prepayment Experience, CPR, SPA or at such other rates 
specified in such Prospectus Supplement. Such tables and assumptions are 
intended to illustrate the sensitivity of weighted average life of the 
Certificates to various prepayment rates and will not be intended to predict 
or to provide information which will enable investors to predict the actual 
weighted average life of the Certificates or prepayment rates of the Loans 
comprising or underlying the related Primary Assets. 

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE 

   Type of Loan. Mortgage Loans made with respect to Multifamily Properties 
may have provisions which prevent prepayment for a number of years and may 
provide for payments of interest only during a certain period followed by 
amortization of principal on the basis of a schedule extending beyond the 
maturity of the related mortgage loan. ARMs, Bi-weekly Loans, GEM Loans, GPM 
Loans or Buy-Down Loans comprising or underlying the Primary Assets may 
experience a rate of principal prepayments which is different from the 
principal prepayment rate for ARMs, Bi-weekly Loans, GEM Loans and GPM Loans 
included in any other mortgage pool or from Conventional fixed rate Loans or 
from other adjustable rate or graduated equity mortgages having different 
characteristics. Because ARMs, Bi-weekly Loans, GEM Loans and GPM Loans have 
not been originated in large quantities until recently, no statistics exist 
which indicate reliably the respective rates of prepayment of such Loans in 
either stable or changing interest rate environments, and accordingly no 
certainty exists as to what such rates of prepayment might be. 

   In the case of Negatively Amortizing ARMs, if interest rates rise without 
a simultaneous increase in the related Scheduled Payment, Deferred Interest 
and Negative Amortization may result. However, borrowers may pay amounts in 
addition to their Scheduled Payments in order to avoid such Negative 
Amortization and to increase tax deductible interest payments. To the extent 
that any of such Mortgage Loans Negatively Amortize over their respective 
terms, future interest accruals are computed on the higher outstanding 
principal balance of such Mortgage Loan and a smaller portion of the 
Scheduled Payment is applied to principal than would be required to amortize 
the unpaid principal over its remaining term. Accordingly, the weighted 

                                       27
<PAGE>

average life of such Mortgage Loans will increase. During a period of declining
interest rates, the portion of each Scheduled Payment in excess of the scheduled
interest and principal due will be applied to reduce the outstanding principal
balance of the related Mortgage Loan, thereby resulting in accelerated
amortization of such ARM. Any such acceleration in amortization of the principal
balance of any Negatively Amortizing ARM will shorten the weighted average life
of such Mortgage Loan. The application of partial prepayments to reduce the
outstanding principal balance of a Negatively Amortizing ARM will tend to reduce
the weighted average life of the Mortgage Loan and will adversely affect the
yield to Holders who purchased their Certificates at a premium, if any, and
Holders of Interest Weighted Classes. The pooling of Negatively Amortizing ARMs
having Rate Adjustment Dates in different months, together with different
initial Mortgage Rates, Lifetime Mortgage Rate Caps, Minimum Mortgage Rates and
stated maturity dates, could result in some Negatively Amortizing ARMs which
comprise or underlie the Primary Assets experiencing negative amortization while
the amortization of other Negatively Amortizing ARMs may be accelerated.

   If the Loans comprising or underlying the Primary Assets for a Series 
include ARMs that permit the borrower to convert to a long-term fixed 
interest rate loan, the Master Servicer, Servicer, or PMBS Servicer, as 
applicable, may, if specified in the related Prospectus Supplement, be 
obligated to repurchase any Loan so converted. Any such conversion and 
repurchase would reduce the average weighted life of the Certificates of the 
related Series. 

   A GEM Loan provides for scheduled annual increases in the borrower's 
Scheduled Payment. Because the additional portion of the Scheduled Payment is 
applied to reduce the unpaid principal balance of the GEM Loan, the stated 
maturity of a GEM Loan will be significantly shorter than the 25 to 30 year 
term used as the basis for calculating the installments of principal and 
interest applicable until the first adjustment date. 

   The prepayment experience with respect to Manufactured Home Loans will 
generally not correspond to the prepayment experience on other types of 
housing loans. Even though some Manufactured Home Loans may be FHA Loans, no 
statistics similar to those describing the FHA experience above are available 
with respect to Manufactured Home Loans. 

   Foreclosures and Payment Plans. The number of foreclosures and the 
principal amount of the Loans comprising or underlying the Primary Assets 
which are foreclosed in relation to the number of Loans which are repaid in 
accordance with their terms will affect the weighted average life of the 
Loans comprising or underlying the Primary Assets and that of the related 
Series of Certificates. Servicing decisions made with respect to the Loans, 
including the use of payment plans prior to a demand for acceleration and the 
restructuring of Loans in bankruptcy proceedings, may also have an impact 
upon the payment patterns of particular Loans. In particular, the return to 
Holders of Certificates who purchased their Certificates at a premium, if 
any, and the return on an Interest Weighted Class may be adversely affected 
by servicing policies and decisions relating to foreclosures. 

   Due on Sale Clauses.  The acceleration of repayment as a result of certain 
transfers of the Mortgaged Property securing a Loan is another factor 
affecting prepayment rates, and is a factor that is not reflected in the FHA 
experience. While each of the Mortgage Loans included in the FHA statistics 
is assumable by a purchaser of the underlying mortgaged property, the Loans 
constituting or underlying the Primary Assets may include "due-on-sale" 
clauses. Except as otherwise described in the Prospectus Supplement for a 
Series, the PMBS Servicer of Loans underlying Private Mortgage-Backed 
Securities and the Master Servicer or the Servicer of Loans constituting the 
Primary Assets for a Series will be required, to the extent it knows of any 
conveyance or prospective conveyance of the related residence by any 
borrower, to enforce any "due-on-sale" clause applicable to the related Loan 
under the circumstances and in the manner it enforces such clauses with 
respect to other similar loans in its portfolio. FHA Loans and VA Loans are 
not permitted to contain "due-on-sale" clauses and are freely assumable by 
qualified persons. However, as homeowners move or default on their housing 
loans, the Mortgaged Property is generally sold and the loans prepaid, even 
though, by their terms, the loans are not "due- on-sale" and could have been 
assumed by new buyers. 

   Optional Termination. If so specified in the related Prospectus 
Supplement, the entity specified therein may cause an early termination of 
the related Trust Fund by its repurchase of the remaining Primary Assets 
therein. See "DESCRIPTION OF THE CERTIFICATES -- Optional Termination". 

                                       28
<PAGE>

                               THE TRUST FUNDS 

GENERAL 

   The Trust Fund for each Series will be held by the Trustee for the benefit 
of the related Certificateholders. Each Trust Fund will consist of (a) the 
Primary Assets; (b) amounts held from time to time in the Collection Account 
and the Certificate Account established for such Series; (c) Mortgaged 
Property which secured a Loan and which is acquired on behalf of the 
Certificateholders by foreclosure, deed in lieu of foreclosure or 
repossession; (d) any Reserve Fund for such Series, if specified in the 
related Prospectus Supplement; (e) the Servicing Agreements, if any, relating 
to Loans in the Trust Fund; (f) any primary mortgage insurance policies 
relating to Loans in the Trust Fund; (g) any pool insurance policy, any 
special hazard insurance policy, any bankruptcy bond or other credit support 
relating to the Series; (h) investments held in any fund or account or any 
Guaranteed Investment Contract and, if so specified in the Prospectus 
Supplement, income from the reinvestment of such funds; and (i) any other 
instrument or agreement relating to the Trust Fund and specified in the 
related Prospectus Supplement (which may include an interest rate swap 
agreement or an interest rate cap agreement or similar agreement issued by a 
bank, insurance company or savings and loan association). 

   To the extent specified in the related Prospectus Supplement, certain 
amounts in respect of Retained Interests which are received with respect to 
an Agency Certificate, a Private Mortgage-Backed Security or a Loan 
comprising the Primary Assets for a Series will not be included in the Trust 
Fund for such Series, but will be payable to the seller of such Agency 
Certificate, Private Mortgage-Backed Security or Loan, to the Master 
Servicer, if any, to a Servicer or to the Depositor, free and clear of the 
interest of Certificateholders under the related Trust Agreement. 

   Primary Assets in the Trust Fund for a Series may consist of any 
combination of the following to the extent and as specified in the related 
Prospectus Supplement: (a) GNMA Certificates (which may be GNMA I 
Certificates or GNMA II Certificates), (b) FNMA Certificates, (c) FHLMC 
Certificates, (d) Private Mortgage-Backed Securities, (e) Mortgage Loans or 
participation interests therein and (f) Manufactured Home Loans or 
participation interests therein. Private Mortgage-Backed Securities will 
evidence a beneficial ownership interest in underlying assets which will 
consist of Agency Certificates or Loans. Participation interests in a Loan 
Pool will be purchased by the Depositor, or an affiliate, pursuant to a 
participation agreement (a "Participation Agreement"). The interest acquired 
by the Depositor under such Participation Agreement will be evidenced by a 
Pool Participation Certificate. Unless otherwise specified in the related 
Prospectus Supplement, the terms of such Participation Agreement are 
substantially the same as the terms of the Trust Agreement and, except as 
noted herein, the description of provisions of the Trust Agreement are 
equally descriptive of the terms of the Participation Agreement. The Trustee 
will be the "certificateholder" with respect to a Pool Participation 
Certificate. The executed Participation Agreement will be filed as an exhibit 
to a Current Report on Form 8-K within 15 days following the issuance of the 
Certificates. Loans which comprise the Primary Assets will be purchased by 
the Depositor directly or through an affiliate in the open market or in 
privately negotiated transactions. Some, none or all of the Loans may have 
been originated by the Depositor or any of its affiliates. See "THE TRUST 
AGREEMENTS -- Assignment of Primary Assets." 

GNMA CERTIFICATES 

   General. The GNMA Certificates will be "fully modified pass-through" 
mortgage-backed certificates issued and serviced by GNMA-approved issuers of 
GNMA certificates (the "GNMA Servicers") under the GNMA I and/or the GNMA II 
program. The full and timely payment of principal of and interest on such 
GNMA Certificates is guaranteed by GNMA, which obligation is backed by the 
full faith and credit of the United States of America. The GNMA Certificates 
will be based on and backed by a pool of eligible mortgage loans and will 
provide for the payment by or on behalf of the GNMA Servicer to the 
registered holder of such GNMA Certificate of monthly payments of principal 
and interest equal to the aggregated amount of the monthly constant principal 
and interest payments on each such mortgage loan, less servicing and 
guarantee fees aggregating the excess of the interest on the mortgage loans 
over the GNMA Certificate's pass-through rate. Each repayment to a holder of 
a GNMA Certificate will include pass-through payments of any prepayments of 
principal of the mortgage loans underlying the GNMA Certificate and the 
remaining principal balance in the event of a foreclosure or other 
disposition of any such mortgage loan. 

                                       29
<PAGE>

   The GNMA Certificates do not constitute a liability of, or evidence any 
recourse against, the GNMA Servicer, the Depositor or any affiliate of the 
Depositor, and the only recourse of a registered holder, such as the Trustee 
or its nominee, is to enforce the guarantee of GNMA. 

   GNMA approves the issuance of each GNMA Certificate in accordance with a 
guaranty agreement (the "Guaranty Agreement") between GNMA and the GNMA 
Servicer of such GNMA Certificate. Pursuant to the Guaranty Agreement, the 
GNMA Servicer is required to advance its own funds in order to make timely 
payments of all amounts due on the GNMA Certificate, whether or not the 
payments received by the GNMA Servicer on the underlying mortgage loans equal 
the amounts due on such GNMA Certificate. If a GNMA Servicer is unable to 
make a payment as it becomes due, it must promptly notify GNMA and request 
GNMA to make the payment. Upon notification and request, GNMA will make such 
payments directly to the registered holder of the GNMA Certificate. In the 
event no payment is made by a GNMA Servicer and the GNMA Servicer fails to 
notify and request GNMA to make such payment, the holder of the GNMA 
Certificate has recourse only against GNMA to obtain such payment. The 
Trustee or its nominee, as registered holder of the GNMA Certificates, may 
proceed directly against GNMA under the terms of any GNMA Certificate or the 
Guaranty Agreement relating to the GNMA Certificate for any amounts that are 
not paid under the GNMA Certificate. 

   Monthly installment payments on a GNMA Certificate will be comprised of 
interest due as specified on the GNMA Certificate plus the scheduled 
principal payments on the mortgage loans backing such GNMA Certificate due on 
the first day of the month in which the scheduled monthly installment on the 
GNMA Certificate is due. The monthly installments on the GNMA Certificate 
will be paid each month to the Trustee or its nominee as registered holder. 
In addition, any principal prepayments or any other early recovery of 
principal on the mortgage loans backing such GNMA Certificate received during 
any month will be passed through to the registered holder of the GNMA 
Certificate the following month. 

   With respect to GNMA Certificates issued under the GNMA I program, the 
GNMA Servicer must make scheduled monthly payments of principal and interest, 
plus pass-throughs of prepayments of principal and proceeds of foreclosures 
and other dispositions of the mortgage loans, to registered holders no later 
than the fifteenth day of each month. GNMA Certificates issued under the GNMA 
II program provide for such payments to be mailed to registered holders by 
Chemical Bank, as paying agent, no later than the twentieth day of each 
month. A further difference between the two programs is that, under the GNMA 
I program single issuer approach, an individual GNMA issuer assembles a pool 
of mortgages against which it issues and markets GNMA I Certificates while, 
under the GNMA II program, multiple issuer pools may be formed through the 
aggregation of loan packages of more than one GNMA issuer. Under this option, 
packages submitted by various GNMA issuers for a particular issue date and 
interest rate are aggregated into a single pool which backs a single issue of 
GNMA II Certificates. However, single issuer pools may be formed under the 
GNMA II program as well. 

   The Underlying Mortgage Loans. Unless otherwise specified in the related 
Prospectus Supplement, mortgage loans underlying the GNMA Certificates 
included in the Trust Fund for a Series will consist of FHA Loans or VA 
Loans, all of which are assumable by a purchaser. GNMA Certificates securing 
a Series may be backed by level payment mortgage loans, GNMA Loans, GEM Loans 
or Buy-Down Loans or adjustable rate mortgage loans or other mortgage loans 
eligible for inclusion in a GNMA Certificate. The mortgage loans may be 
secured by Manufactured Homes, Single Family Property or Multifamily 
Property. 

   All mortgages underlying any GNMA Certificate issued under the GNMA I 
program must have the same annual interest rate (except for pools of loans 
secured by manufactured homes). The annual interest rate on each such GNMA 
Certificate is equal to one-half percentage point less than the annual 
interest rate on the mortgage loans backing such GNMA Certificate. 

   Mortgages underlying a GNMA Certificate issued under the GNMA II program 
may have annual interest rates that vary from each other by up to one 
percentage point. The annual interest rate on each such GNMA II Certificate 
is between one-half percentage point and one and one-half percentage points 
less than the highest annual interest rate on the mortgage loans included in 
the pool of mortgages backing such GNMA Certificate. 

   All of the GNMA Certificates in a Trust Fund for a Series will have 
original maturities of not more than 30 years and one month (but may have 
original maturities of substantially less than 30 years but not less than 

                                       30
<PAGE>

15 years). In general, GNMA requires that at least 90% of the original 
principal amount of the mortgage pool underlying a GNMA Certificate must be 
composed of mortgages with maturities of 20 years or more. However, in 
certain circumstances GNMA Certificates may be backed by pools of mortgage 
loans in which at least 90% of the original principal amount of the mortgage 
loans have original maturities of only 15 years. No mortgage loan underlying 
a GNMA Certificate may be originated more than 12 months prior to the date on 
which GNMA issues its guarantee commitment for the GNMA Certificate. 

   The GNMA Certificates included in the Trust Fund for a Series may have 
other characteristics and terms different from those described above, so long 
as such GNMA Certificates and underlying mortgage loans meet the criteria of 
each Rating Agency rating the Certificates of such Series. Such GNMA 
Certificates and underlying mortgage loans will be described in the related 
Prospectus Supplement. 

   GNMA. GNMA is a wholly owned corporate instrumentality to the United 
States of America. Section 306(g) of Title III of the Housing Act authorizes 
GNMA to guarantee the timely payment of the principal of and the interest on 
certificates which are based on and backed by a pool of mortgages insured by 
the FHA under the Housing Act or Title V of the Housing Act of 1949, or 
partially guaranteed by the VA under the Servicemen's Readjustment Act of 
1944, as amended, or Chapter 37 of Title 38, United States Code, or by other 
eligible mortgage loans. 

   Section 306(g) of the Housing Act provides that "the full faith and credit 
of the United States is pledged to the payment of all amounts which may be 
required to be paid under any guaranty under this subsection." To meet its 
obligations under such guarantees, GNMA may, under Section 306(d) of the 
Housing Act, borrow from the United States Treasury an amount which is at any 
time sufficient to enable GNMA, with no limitations as to amount, to perform 
its obligations under its guarantee. 

FNMA CERTIFICATES 

   General. FNMA Certificates are either Guaranteed Mortgage Pass-Through 
Certificates, Stripped Mortgage Backed Securities or Guaranteed REMIC 
Pass-Through Certificates. FNMA Certificates represent factional undivided 
interests in a pool of mortgage loans formed by FNMA. Unless otherwise 
specified in the related Prospectus Supplement, each pool consists of 
mortgage loans secured by a first lien on a one- to four-family residential 
property. Mortgage loans comprising a pool are either provided by FNMA from 
its own portfolio or purchased pursuant to the criteria set forth under the 
FNMA purchase program. 

   FNMA guarantees to each holder of a FNMA certificate that it will 
distribute amounts representing scheduled principal and interest (at the rate 
provided for by such FNMA Certificate) on the mortgage loans in the pool 
represented by such FNMA Certificate, whether or not received, and the 
holder's proportionate share of the full principal amount of any foreclosed 
or other finally liquidated mortgage loan, whether or not such principal 
amount is actually recovered. The obligations of FNMA under its guarantees 
are obligations solely of FNMA and are neither backed by nor entitled to the 
full faith and credit of the United States of America. If FNMA were unable to 
satisfy such obligations, distributions on FNMA Certificates would consist 
solely of payments and other recoveries on the underlying mortgage loans and, 
accordingly, delinquencies and defaults would affect monthly distributions on 
such FNMA Certificates and could adversely affect the payments on the 
Certificates of a Series secured by such FNMA Certificates. 

   Unless otherwise specified in the related Prospectus Supplement, FNMA 
Certificates evidencing interests in pools formed on or after May 1, 1985 
(other than FNMA Certificates backed by pools containing GPM Loans or 
mortgage loans secured by multifamily projects) will be available in 
book-entry form only. Distributions of principal of and interest on each FNMA 
Certificate will be made by FNMA on the twenty-fifth day of each month to the 
persons in whose name the FNMA Certificates are entered in the books of the 
Federal Reserve Bank of New York (or registered on the FNMA Certificate 
register in the case of fully registered FNMA Certificates) as of the close 
of business on the last day of the preceding month. With respect to FNMA 
Certificates issued in book-entry form, distributions will be made by wire; 
with respect to FNMA Certificates issued in fully registered form, 
distributions will be made by check. 

   The Underlying Mortgage Loans. Unless otherwise specified in the related 
Prospectus Supplement, mortgage loans underlying FNMA Certificates in the 
Trust Fund for a Series will consist of (i) fixed-rate level payment mortgage 

                                       31
<PAGE>

loans that are Conventional Loans, (ii) fixed-rate level payment FHA Loans or VA
Loans, (iii) adjustable rate mortgage loans or GEM Loans, Buy-Down Loans or GPM
Loans, and (iv) mortgage loans secured by Single Family Property or by
Multifamily Property. Each mortgage loan must meet the applicable standards set
forth under the FNMA purchase program.

   The original maturities of substantially all of the fixed rate level 
payment Conventional Mortgage Loans are expected to be between either eight 
to 15 years or 20 to 30 years. The original maturities of substantially all 
of the fixed rate level payment FHA Loans or VA Loans are expected to be 30 
years. 

   FNMA Stripped Mortgage Backed Securities are issued by FNMA in series of 
two or more classes, with each class representing a specified undivided 
fractional interest in principal distributions and/or interest distributions 
(adjusted to the series pass-through rate) on the underlying pool of mortgage 
loans. The fractional interests of each class in principal and interest 
distributions are not identical, but the classes in the aggregate represent 
100% of the principal distributions and interest distributions (adjusted to 
the series pass-through rate) on the respective pool. Because of such 
difference between the fractional interests in principal and interest of each 
class, the effective rate of interest on the principal of each class of FNMA 
Stripped Mortgage Backed Securities may be significantly higher or lower than 
the series pass-through rate and/or the weighted average interest rate of the 
underlying mortgage loans. The Guaranteed REMIC Pass-Through Certificates are 
multiple-class pass-through certificates (representing beneficial interests 
in a pool consisting primarily of FNMA or GNMA Certificates) as to which FNMA 
has elected REMIC status for federal income tax purposes. 

   Mortgage loans underlying a FNMA Certificate may have annual interest 
rates that vary by as much as two percentage points from each other. The rate 
of interest payable on a FNMA Certificate (and the series pass- through rate 
payable with respect to a FNMA Stripped Mortgage Backed Security) is equal to 
the lowest interest rate of any mortgage loan in the related pool, less a 
specified minimum annual percentage representing servicing compensation and 
FNMA's guarantee fee. Under a regular servicing option (pursuant to which the 
mortgagee or other servicer assumes the risk of foreclosure losses), the 
annual interest rates on the mortgage loans underlying a FNMA Certificate 
will be between .50 and 2.50 percentage points greater than the annual 
interest rate for the FNMA Certificate (or the series pass-through rate 
payable with respect to a FNMA Stripped Mortgage Backed Security), and, under 
a special servicing option (pursuant to which the mortgagee or other servicer 
is reimbursed by FNMA for foreclosure losses), the annual interest rates on 
the mortgage loans underlying a FNMA Certificate will be between .55 and 2.55 
percentage points greater than the annual FNMA Certificate interest rate (or 
the series pass-through rate payable with respect to a FNMA Stripped Mortgage 
Backed Security). 

   The Trust Fund for a Series may include FNMA Certificates having 
characteristics and terms different from those described above, so long as 
such FNMA Certificates and underlying mortgage loans meet the criteria of 
each Rating Agency rating the Series. Such FNMA Certificates and underlying 
mortgage loans will be described in the related Prospectus Supplement. 

   FNMA. FNMA is a federally chartered and stockholder-owned corporation 
organized and existing under the Federal National Mortgage Association 
Charter Act, as amended (12 U.S.C. sec.1716 et seq.). FNMA was originally 
established in 1938 as a United States government agency to provide 
supplemental liquidity to the mortgage market and was transformed into a 
stockholder-owned and privately managed corporation by legislation enacted in 
1968. 

   FNMA provides funds to the mortgage market primarily by purchasing home 
mortgage loans from lenders, thereby replenishing their funds for additional 
lending. FNMA acquires funds to purchase loans from any capital market 
investors that may not ordinarily invest in mortgage loans, thereby expanding 
the total amount of funds available for housing. Operating nationwide, FNMA 
helps to redistribute mortgage funds from capital- surplus to capital-short 
areas. In addition, FNMA issues mortgage backed securities, primarily in 
exchange for pools of mortgage loans from lenders. See "ADDITIONAL 
INFORMATION" herein for the availability of further information with respect 
to FNMA and FNMA Certificates. 

FHLMC CERTIFICATES 

   General. The FHLMC Certificates represent an undivided interest in a group 
of mortgages or participations therein (a "PC Pool") purchased by FHLMC. 
FHLMC Certificates are sold under the terms of a Mortgage Participation 

                                       32
<PAGE>

Certificate Agreement and may be issued under either FHLMC's "Cash Program" or
"Guarantor Program" or may be Multiclass Mortgage Participation Certificates
(Guaranteed) representing multiple classes of certificates of beneficial
interest in a pool consisting primarily of FHLMC Certificates.

   Under FHLMC's Cash Program, with respect to PC Pools formed prior to June 
1, 1987 there is no limitation on the amount by which interest rates on the 
mortgage loans underlying a FHLMC Certificate may exceed the pass-through 
rate on the FHLMC Certificate; with respect to FHLMC Certificates issued on 
or after that date, the maximum interest rate on the mortgage loans 
underlying such FHLMC Certificates cannot exceed the pass- through rate on 
such FHLMC Certificates by more than two hundred basis points. Under such 
program, FHLMC purchases groups of whole mortgage loans from a number of 
sellers at specified percentages of their unpaid principal balances, adjusted 
for accrued or prepaid interest, which, when applied to the interest rate of 
the mortgage loans and participations purchased, results in the yield 
(expressed as a percentage) required by FHLMC. The required yield, which 
includes a minimum servicing fee retained by the servicer, is calculated 
using the outstanding principal balance of the mortgage loans, an assumed 
term and a prepayment period as determined by FHLMC. No loan or participation 
is purchased by FHLMC at greater than 100% of the outstanding principal 
balance. The range of interest rates on the mortgage loans and participations 
in a PC Pool for a FHLMC Certificate issued under the Cash Program will vary 
since mortgage loans and participations are purchased and assigned to a PC 
Pool based upon their yield to FHLMC rather than on the interest rate on the 
underlying mortgage loans. However, beginning with PC Pools formed on or 
after June 1, 1987, the range of interest rates on the mortgages in Cash 
Program PC Pools will not exceed 100 basis points. 

   Under FHLMC's Guarantor Program, the pass-through rate on a FHLMC 
Certificate is established based upon the lowest rate on the underlying 
mortgage loans, minus a minimum servicing fee and the amount of FHLMC's 
management and guaranty income as agreed upon between the seller and FHLMC. 
For FHLMC Certificate groups formed under the Guarantor Program, the range 
between the lowest and highest annual interest rates on the mortgage loans in 
a PC Pool may not exceed two hundred basis points, and beginning with PC 
Pools formed in December 1987 under the Guarantor Program, the range of the 
interest rates on the mortgage loans in a PC Pools will not exceed 100 basis 
points. 

   The FHLMC Certificates will be guaranteed by FHLMC as to the timely 
payment of interest at the applicable FHLMC Certificate rate on the holder's 
pro rata share of the unpaid principal balance outstanding on the underlying 
mortgage loans, whether or not received. FHLMC also guarantees payment of 
principal on the underlying mortgage loans, without any offset or deduction, 
to the extent of the registered holder's pro rata share thereof, but does 
not, except with respect to "Scheduled Principal" FHLMC Certificates issued 
under the Guarantor Program, guarantee the timely payment of scheduled 
principal. Pursuant to its guarantee, FHLMC indemnifies holders of FHLMC 
Certificates against any diminution in principal by reason of charges for 
property repairs, maintenance and foreclosure. FHLMC may remit the amount due 
on account of its guarantee of collection of principal at any time after 
default on an underlying mortgage loan, but not later than (i) 30 days 
following foreclosure sale, (ii) 30 days following payment of the claim by 
any mortgage insurer or (iii) 30 days following the expiration of any right 
of redemption, whichever occurs later, but in any event no later than one 
year after demand has been made upon the mortgagor for accelerated payment of 
principal. In taking actions regarding the collection of principal after 
default on the mortgage loans underlying FHLMC Certificates, including the 
timing of demand for acceleration, FHLMC requires servicers to service 
mortgages in substantially the same manner as for mortgages which FHLMC has 
purchased but not sold. The length of time necessary for FHLMC to determine 
that a mortgage loan should be accelerated varies with the particular 
circumstances of each mortgagor, and FHLMC has not adopted servicing 
standards which require that the demand be made within any specified period. 

   Holders of FHLMC Certificates are entitled to receive their pro rata share 
of all principal payments on the underlying mortgage loans received by FHLMC, 
including any scheduled principal payments, full and partial prepayments of 
principal and principal received by FHLMC by virtue of condemnation, 
insurance, liquidation or foreclosure, including repayments of principal 
resulting from acquisition by FHLMC of the real property securing the 
mortgage. FHLMC is required to remit to each holder its pro rata share of 
principal payments on the underlying mortgage loans, interest at an 
applicable FHLMC Certificate rate and any other sums, such as prepayment 
fees, within 60 days of the date on which FHLMC is deemed to receive such 
payments. 

                                       33
<PAGE>

   FHLMC Certificates are not guaranteed by, and do not constitute debts or 
obligations of, either the United States of America or any Federal Home Loan 
Bank. If FHLMC were unable to satisfy such obligations, distributions on 
FHLMC Certificates would consist solely of payments and other recoveries on 
the underlying mortgage loans, and, accordingly, delinquencies and defaults 
would affect monthly distributions on such FHLMC Certificates and could 
adversely affect distributions on the Certificates of such Series. 

   Requests for registration of ownership of FHLMC Certificates made on or 
before the last business day of a month are made effective as of the first 
day of that month. With respect to FHLMC Certificates sold by FHLMC on or 
after January 2, 1985, the Federal Reserve Bank of New York maintains 
book-entry accounts with respect thereto and makes payments of interest and 
principal each month to holders in accordance with the holders' instructions. 
The first payment to a holder of an FHLMC Certificate will normally be 
received by the holder by the fifteenth day of the second month following the 
month in which such person became a holder of the FHLMC Certificate. 
Thereafter, payments will normally be received by the fifteenth day of each 
month. 

   The Underlying Mortgage Loans. Unless otherwise specified in the related 
Prospectus Supplement, each PC Pool underlying the FHLMC Certificates in the 
Trust Fund for a Series will consist of first lien, fixed-rate, fully 
amortizing, conventional residential mortgages or participation interests 
therein. Unless otherwise specified in the related Prospectus Supplement, all 
of the mortgage loans evidenced by a FHLMC Certificate are conventional 
mortgages and therefore do not have the benefit of any guarantee or insurance 
by, and are not obligations of, the United States of America. All mortgages 
purchased by FHLMC must meet certain standards set forth in the FHLMC Act (as 
defined below). 

   The Trust Fund for a Series may include FHLMC Certificates having other 
characteristics and terms different from those described above, so long as 
such FHLMC Certificates and the underlying mortgage loans meet the criteria 
of each Rating Agency rating the Certificates of such Series. Such FHLMC 
Certificates and underlying mortgage loans will be described in the related 
Prospectus Supplement. 

   FHLMC. FHLMC is a corporate instrumentality of the United States of 
America created pursuant to an Act of Congress (title III of the Emergency 
Home Finance Act of 1970, as amended, 12 U.S.C. sec.sec.1451- 1459) on July 
24, 1970 (the "FHLMC Act"). FHLMC was established primarily for the purpose 
of increasing the availability of mortgage credit for the financing of needed 
housing. It provides an enhanced degree of liquidity for residential mortgage 
investments primarily by assisting in the development of secondary markets 
for conventional mortgages. The principal activity of FHLMC consists of the 
purchase of first lien, conventional, residential mortgage loans and 
participation interests in such mortgage loans from mortgage lending 
institutions and the resale of the whole loans and participations so 
purchased in the form of guaranteed mortgage securities, primarily FHLMC 
Certificates. In 1981, FHLMC initiated its Guarantor Program under which 
FHLMC purchases mortgages from sellers in exchange for FHLMC Certificates 
representing interests in the mortgages so purchased. Transactions under the 
Guarantor Program have resulted in a significant increase in the volume of 
FHLMC's purchases of mortgages and sales of FHLMC Certificates. All mortgage 
loans purchased by FHLMC must meet certain standards set forth in the FHLMC 
Act. FHLMC is confined to purchasing, so far as practicable, mortgage loans 
which it deems to be of such quality, type and class as to meet generally the 
purchase standards imposed by private institutional mortgage investors. See 
"ADDITIONAL INFORMATION" for the availability of further information with 
respect to FHLMC and FHLMC Certificates. 

PRIVATE MORTGAGE-BACKED SECURITIES 

   General. Private Mortgage-Backed Securities may consist of (a) mortgage 
pass-through certificates, evidencing an undivided interest in a pool of 
Loans or Agency Certificates, or (b) collateralized mortgage obligations 
secured by Loans or Agency Certificates. Private Mortgage-Backed Securities 
will have been issued pursuant to a pooling and servicing agreement, a trust 
agreement, an indenture or similar agreement (a "PMBS Agreement"). The 
seller/servicer of the underlying Loans, or the issuer of the collateralized 
mortgage obligations, as the case may be, 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 Loans 
underlying such Private Mortgage-Backed Security. Loans underlying a Private 
Mortgage-Backed Security will be serviced by a servicer (the "PMBS Servicer") 
directly or by one or more sub-servicers who may be subject to the 
supervision of the PMBS Servicer. The PMBS Servicer will be an FNMA or FHLMC 
approved servicer and, if FHA Loans underlie the Private Mortgage-Backed 
Securities, approved by HUD as an FHA mortgagee. 

                                       34
<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; or one of such trusts. If so specified in the 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 Loans 
underlying the Private Mortgage-Backed Securities may be guaranteed by an 
agency or instrumentality of the United States, the Private Mortgage-Backed 
Securities themselves will not be so 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. 
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. 

   Underlying Loans. The Loans underlying the Private Mortgage-Backed 
Securities may consist of fixed rate, level payment, fully amortizing Loans 
or GEM Loans, GPM Loans, Buy-Down Loans, Bi-Weekly Loans, ARMs, or Loans 
having balloon or other irregular payment features. Loans may be secured by 
Single Family Property, Multifamily Property, Manufactured Homes, or, in the 
case of Cooperative Loans, by an assignment of the proprietary lease or 
occupancy agreement relating to a Cooperative Dwelling and the shares issued 
by the related cooperative. Except as otherwise specified in the related 
Prospectus Supplement, (i) no Loan shall have had a Loan-to-Value Ratio at 
origination in excess of 95%, (ii) each Mortgage Loan secured by Single 
Family Property and having a Loan-to-Value Ratio in excess of 80% at 
origination will be covered by a primary mortgage insurance policy, (iii) 
each Loan will have had an original term to stated maturity of not less than 
10 years and not more than 40 years, (iv) no Loan that was more than 30 days 
delinquent as to the payment of principal or interest will have been eligible 
for inclusion in the assets under the related PMBS Agreement, (v) each Loan 
(other than a Cooperative Loan) will be required to be covered by a standard 
hazard insurance policy (which may be a blanket policy), and (vi) each Loan 
(other than a Cooperative Loan or a Loan secured by a Manufactured Home) will 
be covered by a title insurance policy. 

   Credit Support Relating to Private Mortgage-Backed Securities. Credit 
support in the form of Reserve Funds, subordination of other private mortgage 
certificates issued under the PMBS Agreement, letters of credit, Insurance 
Policies or other types of credit support may be provided with respect to the 
Loans underlying the Private Mortgage-Backed Securities or with respect to 
the Private Mortgage-Backed Securities themselves. The type, characteristics 
and amount of credit support will be a function of certain characteristics of 
the Loans and other factors and will have been established for the Private 
Mortgage-Backed Securities on the basis of requirements of the Rating Agency. 

   Additional Information. The Prospectus Supplement for a Series for which 
the Trust Fund includes Private Mortgage-Backed Securities will specify, to 
the extent relevant, (i) the aggregate approximate principal amount and type 
of the Agency Certificates and Private Mortgage-Backed Securities to be 
included in the Trust Fund; (ii) certain characteristics of the Agency 
Certificates or Loans which comprise the underlying assets for the Private 
Mortgage-Backed Securities including, in the case of Loans, (A) the payment 
features of such Loans (i.e., whether they are fixed rate or adjustable rate 
and whether they provide for fixed level payments or other payment features), 
(B) the approximate aggregate principal balance, if known, of underlying 
Loans insured or guaranteed by a governmental entity, (C) the servicing fee 
or range of servicing fees with respect to the Loans, and (D) the minimum and 
maximum stated maturities of the underlying Loans at origination; (iii) the 
maximum original term-to-stated maturity of the Private Mortgage-Backed 
Securities; (iv) the weighted average term-to- stated maturity of the Private 
Mortgage-Backed Securities; (v) the pass-through or certificate rate or 
ranges thereof for the Private Mortgage-Backed Securities; (vi) the weighted 

                                       35
<PAGE>

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, letters of credit or guarantees relating to the Loans
underlying the Private Mortgage-Backed Securities or to such Private
Mortgage-Backed Securities themselves; (ix) the terms on which the underlying
Loans for such Private Mortgage-Backed Securities may, or are required to, be
purchased prior to their stated maturity or the stated maturity of the Private
Mortgage-Backed Securities and (x) the terms on which Loans may be substituted
for those originally underlying the Private Mortgage- Backed Securities.

   If information of the nature described above representing the Private 
Mortgage-Backed Securities or Agency Certificates is not known to the 
Depositor at the time the Certificates are initially offered, approximate or 
more general information of the nature described above will be provided in 
the Prospectus Supplement and the additional information will be set forth in 
a Current Report on Form 8-K to be available to investors on the date of 
issuance of the related Series and to be filed with the Commission within 15 
days after the initial issuance of such Certificates. 

THE MORTGAGE LOANS 

   General. The Trust Fund for a Series may consist of Mortgage Loans or 
participation interests therein. Mortgage Loans comprising the Primary Assets 
and Mortgage Loans in which participation interests are conveyed to the 
Trustee are both referred to herein as the "Mortgage Loans". The Mortgage 
Loans will have been originated by a savings and loan association, savings 
bank, commercial bank, credit union, insurance company, or similar 
institution which is supervised and examined by a Federal or State authority 
or by a mortgagee approved by the Secretary of Housing and Urban Development 
pursuant to sections 203 and 211 of the National Housing Act. Some, none or 
all of the Mortgage Loans may have been originated by the Depositor or an 
affiliate thereof. The Mortgage Loans may include Conventional Loans, FHA 
Loans or VA Loans. The Mortgage Loans may have fixed interest rates or 
adjustable interest rates and may provide for fixed level payments or may be 
GPM Loans, GEM Loans, Buy-Down Loans, Bi-Weekly Loans or Mortgage Loans with 
other payment characteristics as described below and under "YIELD, PREPAYMENT 
AND MATURITY CONSIDERATIONS" herein and in the related Prospectus Supplement. 
The Mortgage Loans may be secured by mortgages or deeds of trust or other 
similar security instruments creating a first lien on Mortgaged Property. The 
Mortgage Loans may also include Cooperative Loans evidenced by promissory 
notes secured by a lien on the shares issued by private, non-profit, 
cooperative housing corporations and on the related proprietary leases or 
occupancy agreements granting exclusive rights to occupy specific Cooperative 
Dwellings. The Mortgage Loans may also include Condominium Loans secured by a 
Mortgage on a Condominium Unit together with such Condominium Unit's 
appurtenant interest in the common elements. 

   The Mortgaged Properties may include Single Family Property (i.e., one- to 
four-family residential housing, including Condominium Units, and Cooperative 
Dwellings) or Multifamily Property (i.e., multifamily residential rental 
properties or cooperatively-owned properties consisting of five or more 
dwelling units). The Mortgaged Properties may consist of detached individual 
dwellings, individual condominiums, townhouses, duplexes, row houses, 
individual units in planned unit developments and other attached dwelling 
units. Multifamily Property may include mixed commercial and residential 
structures. Each Single Family Property and Multifamily Property will be 
located on land owned in fee simple by the borrower or on land leased by the 
borrower for a term at least two years greater than the term of the related 
Mortgage Loan. The fee interest in any leased land will be subject to the 
lien securing the related Mortgage Loan. Attached dwellings may include 
owner-occupied structures where each borrower owns the land upon which the 
unit is built, with the remaining adjacent land owned in common or dwelling 
units subject to a proprietary lease or occupancy agreement in a 
cooperatively owned apartment building. The proprietary lease or occupancy 
agreement securing a Cooperative Loan is generally subordinate to any blanket 
mortgage on the related cooperative apartment building and/or on the 
underlying land. Additionally, in the case of a Cooperative Loan, the 
proprietary lease or occupancy agreement is subject to termination and the 
cooperative shares are subject to cancellation by the cooperative if the 
tenant- stockholder fails to pay maintenance or other obligations or charges 
owed by such tenant-stockholder. See "CERTAIN LEGAL ASPECTS OF LOANS". 

   The aggregate principal balance of Mortgage Loans which are owner-occupied 
will be disclosed in the related Prospectus Supplement. Unless otherwise 
specified in the Prospectus Supplement, the sole basis for a representation 

                                       36
<PAGE>

that a given percentage of the Mortgage Loans are secured by Single-Family
Property that is owner-occupied will be either (i) the making of a
representation by the mortgagor at origination of the Mortgage Loan either that
the underlying Mortgaged Property will be used by the borrower for a period of
at least six months every year or that the borrower intends to use the Mortgaged
Property as a primary residence, or (ii) a finding that the address of the
underlying Mortgaged Property is the borrower's mailing address as reflected in
the Servicer's records. To the extent specified in the related Prospectus
Supplement, the Mortgaged Properties may include non-owner occupied investment
properties and vacation and second homes. Mortgage Loans secured by investment
properties and Multifamily Property may also be secured by an assignment of
leases and rents and operating or other cash flow guarantees relating to the
Loans to the extent specified in the related Prospectus Supplement.

   The characteristics of the Mortgage Loans comprising or underlying the 
Primary Assets for a Series may vary to the extent that credit support is 
provided in levels satisfactory to the Rating Agency which assigns a rating 
to a Series of Certificates. Unless otherwise specified in the related 
Prospectus Supplement for a Series, the following selection criteria shall 
apply with respect to the Mortgage Loans comprising the Primary Assets: 

       (a) no Mortgage Loan shall have had a Loan-to-Value Ratio at 
   origination in excess of 95%; 
       (b) no Mortgage Loan that is a Conventional Loan secured by a Single 
   Family Property may have a Loan-to-Value Ratio in excess of 80%, unless 
   covered by a primary mortgage insurance policy as described herein; 
       (c) each Mortgage Loan must have an original term to maturity of not 
   less than 10 years and not more than 40 years; 
       (d) no Mortgage Loan may be included which, as of the Cut-off Date, is 
   more than 30 days delinquent as to payment of principal or interest; 
       (e) no Mortgage Loan (other than a Cooperative Loan) may be included 
   unless a title insurance policy or, in lieu thereof, an attorney's opinion 
   of title, and a standard hazard insurance policy (which may be a blanket 
   policy) is in effect with respect to the Mortgaged Property securing such 
   Mortgage Loan. 

   The initial Loan-to-Value Ratio of any Mortgage Loan represents the ratio 
of the principal amount of the Mortgage Loan outstanding at the origination 
of such loan divided by the fair market value of the mortgaged property, as 
shown in the appraisal prepared in connection with origination of the 
Mortgage Loan (the "Appraised Value"). The fair market value of the Mortgaged 
Property securing any Mortgage Loan is the lesser of the purchase price paid 
by the borrower or the Appraised Value of such Mortgaged Property. 

   Unless otherwise specified in the related Prospectus Supplement, with 
respect to Buy-Down Loans, during the period (the "Buy-Down Period") when the 
borrower is not obligated, on account of the buy-down plan, to pay the full 
Scheduled Payment otherwise due on such loan, each of the Buy-Down Loans will 
provide for Scheduled Payments based on a hypothetical reduced interest rate 
(the "Buy-Down Mortgage Rate") that will not have been more than 3% below the 
mortgage rate at origination, and for annual increases in the Buy-Down 
Mortgage Rate during the Buy-Down Period that will not exceed 1%. The 
Buy-Down Period will not exceed three years. The maximum amount of the 
Buy-Down Amounts that may be contributed with respect to a Mortgaged Property 
having a Loan-to-Value Ratio (i) of 90% or less at origination is limited to 
10% of the Appraised Value of the Mortgaged Property, and (ii) in excess of 
90% at origination is limited to 6% of the Appraised Value of the Mortgaged 
Property, unless otherwise indicated in the applicable Prospectus Supplement. 
Unless specified otherwise in the related Prospectus Supplement, the maximum 
amount of Funds ("Buy-Down Amounts") that may be contributed by the Servicer 
of the related Mortgaged Loan is limited to 6% of the Appraised Value of the 
Mortgaged Property. This limitation does not apply to contributions from 
immediate relatives or the employer of the mortgagor. Except as may be 
otherwise indicated in the related Prospectus Supplement, the borrower under 
each Buy-Down Loan will have been qualified at a mortgage rate which is not 
more than 3% per annum below the current mortgage rate at origination. 
Accordingly, the repayment of a Buy-Down Loan is dependent on the ability of 
the borrower to make larger Scheduled Payments after the Buy-Down Amounts 
have been depleted and, for certain Buy-Down Loans, while such Buy-Down 
Amounts are being depleted. 

                                       37
<PAGE>

   Unless otherwise specified in the related Prospectus Supplement, with 
respect to Multifamily Property, (a) no Mortgage Loan will have been 
delinquent for more than 30 days within the 12-month period ending with the 
Cut-off Date, (b) no more than two payments will have been 30 days or more 
delinquent during a three-year period ending on the Cut-off Date, (c) 
Mortgage Loans with respect to any single borrower will not exceed 5% of the 
aggregate principal balance of the Loans comprising the Primary Assets as of 
the Cut-off Date, and (d) the debt service coverage ratio with respect to 
each Mortgage Loan (calculated as described in the related Prospectus 
Supplement) will not be less than 1.1:1. 

   Unless otherwise specified in the related Prospectus Supplement, the 
Bi-Weekly Loans will consist of fixed-rate, bi-weekly payment, conventional, 
fully-amortizing Mortgage Loans payable on every other Friday during the term 
thereof and secured by first mortgages on one-to-four family residential 
properties. 

   Unless otherwise specified in the related Prospectus Supplement, the ARMs 
will provide for a fixed initial mortgage rate for either the first six or 
twelve scheduled Scheduled Payments. Thereafter, the Mortgage Rates are 
subject to periodic adjustment based, subject to the applicable limitations, 
on changes in the relevant Index described in the applicable Prospectus 
Supplement, to a rate equal to the Index plus the Gross Margin, which is a 
fixed percentage spread over the Index established contractually for each ARM 
at the time of its origination. An ARM may be convertible into a fixed-rate 
Mortgage Loan. To the extent specified in the related Prospectus Supplement, 
any ARM so converted may be subject to repurchase by the Servicer. 

   ARMs have features that are relatively new for the residential lending 
market in the United States. In particular, adjustable mortgage rates can 
cause payment increases that some borrowers may find difficult to make. 
However, each of the ARMs provides that its mortgage rate may not be adjusted 
to a rate above the applicable lifetime mortgage rate cap (the "Lifetime 
Mortgage Rate Cap") or below the applicable lifetime minimum mortgage rate 
(the "Minimum Mortgage Rate"), if any, for such ARM. In addition, certain of 
the ARMs provide for limitations on the maximum amount by which their 
mortgage rates may adjust for any single adjustment period (the "Maximum 
Mortgage Rate Adjustment"). Some ARMs are payable in self-amortizing payments 
of principal and interest. Other ARMs ("Negatively Amortizing ARMs") instead 
provide for limitations on changes in the Scheduled Payment on such ARMs to 
protect borrowers from payment increases due to rising interest rates. Such 
limitations can result in Scheduled Payments which are greater or less than 
the amount necessary to amortize a Negatively Amortizing ARM by its original 
maturity at the mortgage rate in effect during any particular adjustment 
period. In the event that the Scheduled Payment is not sufficient to pay the 
interest accruing on a Negatively-Amortizing ARM, then the Deferred Interest 
is added to the principal balance of such ARM causing the negative 
amortization thereof, and will be repaid through future Scheduled Payments. 
If specified in the related Prospectus Supplement, Negatively-Amortizing ARMs 
may provide for the extension of their original stated maturity to 
accommodate changes in their mortgage rate. The relevant Prospectus 
Supplement will specify whether the ARMs comprising or underlying the Primary 
Assets are Negatively Amortizing ARMs. 

   Unless otherwise specified in the related Prospectus Supplement, the index 
applicable to any ARMs comprising the Primary Assets (the "Index") will be 
the three-year Treasury Index, the one-year Treasury Index, the Six Month 
Treasury Index, the Eleventh District Costs of Funds Index or the National 
Monthly Median Cost of Funds Ratio to FSLIC-Insured Institutions. The 
Prospectus Supplement for each Series will specify the applicable Index with 
respect to any Mortgage Loans underlying such Series. 

   The related Prospectus Supplement for each Series will provide information 
with respect to the Mortgage Loans as of the Cut-off Date, including, among 
other things, (a) the aggregate outstanding principal balance of the Mortgage 
Loans; (b) the weighted average Mortgage Rate on the Mortgage Loans, and, in 
the case of ARMs, the weighted average of the current mortgage rates and the 
Lifetime Mortgage Rate Caps, if any; (c) the average outstanding principal 
balance of the Mortgage Loans; (d) the weighted average term-to- stated 
maturity of the Mortgage Loans and the range of remaining terms-to-stated 
maturity; (e) the range of Loan-to-Value Ratios for the Mortgage Loans; (f) 
the relative percentage (by outstanding principal balance as of the Cut-off 
Date) of Mortgage Loans that are ARMs, Buy-Down Loans, GEM Loans, GPM Loans, 
Cooperative Loans, Conventional Loans, Bi-Weekly Loans, FHA Loans and VA 
Loans; (g) the percentage of Mortgage Loans (by outstanding principal balance 
as of the Cut-off Date) that are covered by primary mortgage insurance 
policies; (h) any pool insurance policy, special hazard insurance policy or 
bankruptcy bond or other credit support relating to the Mortgage Loans; (i) 
the geographic distribution of the Mortgaged Properties securing the Mortgage 

                                       38
<PAGE>

Loans and (j) the percentage of Mortgage Loans (by principal balance as of the
Cut-off Date) that are secured by Single Family Property, Multifamily Property,
Cooperative Dwellings, investment property and vacation or second homes. The
related Prospectus Supplement will also specify any other limitations on the
types or characteristics of Mortgage Loans which may comprise or underlie the
Primary Assets for a Series.

   If information of the nature described above respecting the Mortgage Loans 
is not known to the Depositor at the time the Certificates are initially 
offered, approximate or more general information of the nature described 
above will be provided in the Prospectus Supplement and additional 
information will be set forth in a Current Report on Form 8-K to be available 
to investors on the date of issuance of the related Series and to be filed 
with the Commission within 15 days after the initial issuance of such 
Certificates. 

THE MANUFACTURED HOME LOANS 

   The Manufactured Home Loans comprising or underlying the Primary Assets 
for a Series of Certificates will consist of manufactured housing conditional 
sales contracts and installment loan agreements originated by a manufactured 
housing dealer in the ordinary course of business and purchased by the 
Depositor. Each Manufactured Home Loan will have been originated by a bank or 
savings institution which is a FNMA- or FHLMC-approved seller/servicer or by 
any financial institution approved for insurance by the Secretary of Housing 
and Urban Development pursuant to Section 2 of the National Housing Act. 

   The Manufactured Home Loans may be Conventional Loans, FHA Loans or VA 
Loans. Each Manufactured Home Loan will be secured by a Manufactured Home. 
Unless otherwise specified in the related Prospectus Supplement, the 
Manufactured Home Loans will be fully amortizing and will bear interest at a 
fixed interest rate. 

   The Manufactured Homes securing the Manufactured Home Loans consist of 
manufactured homes within the meaning of 42 United States Code, Section 
5402(6), which defines a "manufactured home" as "a structure, transportable 
in one or more sections, which in the traveling mode, is eight body feet or 
more in width or forty body feet or more in length, or, when erected on site, 
is three hundred twenty or more square feet, and which is built on a 
permanent chassis and designed to be used as a dwelling with or without a 
permanent foundation when connected to the required utilities, and includes 
the plumbing, heating, air-conditioning, and electrical systems contained 
therein; except that such term shall include any structure which meets all 
the requirements of [this] paragraph except the size requirements and with 
respect to which the manufacturer voluntarily files a certification required 
by the Secretary of Housing and Urban Development and complies with the 
standards established under [this] chapter." 

   Unless otherwise specified in the related Prospectus Supplement for a 
Series, the following restrictions apply with respect to Manufactured Home 
Loans comprising or underlying the Primary Assets for a Series: 

       (a) no Manufactured Home Loan shall have had a Loan-to-Value Ratio at 
   origination in excess of 95%; 
       (b) each Manufactured Home Loan must have an original term to maturity 
   of not less than three years and not more than 25 years; 
       (c) no Manufactured Home Loan may be as of the Cut-off Date more than 
   30 days delinquent as to payment of principal or interest; and 
       (d) each Manufactured Home Loan must have, as of the Cut-off Date, a 
   standard hazard insurance policy (which may be a blanket policy) in effect 
   with respect thereto. 

   The initial Loan-to-Value Ratio of any Manufactured Home Loan represents 
the ratio of the principal amount of the Manufactured Home Loan outstanding 
at the origination of such loan divided by the fair market value of the 
Manufactured Home, as shown in the appraisal prepared in connection with 
origination of the Manufactured Home Loan (the "Appraised Value"). The fair 
market value of the Manufactured Home securing any Manufactured Home Loan is 
the lesser of the purchase price paid by the borrower or the Appraised Value 
of such Manufactured Home. With respect to underwriting of Manufactured Home 
Loans, see "LOAN UNDERWRITING PROCEDURES AND STANDARDS". With respect to 
servicing of Manufactured Home Loans, see "SERVICING OF LOANS". 

                                       39
<PAGE>

   The related Prospectus Supplement for each Series will provide information 
with respect to the Manufactured Home Loans comprising the Primary Assets as 
of the Cut-off Date, including, among other things, (a) the aggregate 
outstanding principal balance of the Manufactured Home Loans comprising or 
underlying the Primary Assets; (b) the weighted average interest rate on the 
Manufactured Home Loans; (c) the average outstanding principal balance of the 
Manufactured Home Loans; (d) the weighted average scheduled term to maturity 
of the Manufactured Home Loans and the range of remaining scheduled terms to 
maturity; (e) the range of Loan-to-Value Ratios of the Manufactured Home 
Loans; (f) the relative percentages (by principal balance as of the Cut-off 
Date) of Manufactured Home Loans that were made on new Manufactured Homes and 
on used Manufactured Homes; (g) any pool insurance policy, special hazard 
insurance policy or bankruptcy bond or other credit support relating to the 
Manufactured Home Loans; and (h) the distribution by state of Manufactured 
Homes securing the Loans. The related Prospectus Supplement will also specify 
any other limitations on the types or characteristics of Manufactured Home 
Loans which may be included in the Primary Assets for a Series. 

   If information of the nature specified above respecting the Manufactured 
Home Loans is not known to the Depositor at the time the Certificates are 
initially offered, approximate or more general information of the nature 
described above will be provided in the Prospectus Supplement and additional 
information will be set forth in a Current Report on Form 8-K to be available 
to investors on the date of issuance of the related Series and to be filed 
with the Commission within 15 days after the initial issuance of such 
Certificates. 

COLLECTION ACCOUNT AND CERTIFICATE ACCOUNT 

   A separate Collection Account for each Series will be established by the 
Master Servicer in the name of the Trustee for deposit of all distributions 
received with respect to the Primary Assets for such Series, the amount of 
cash to be initially deposited therein, if any, and reinvestment income 
thereon. Unless otherwise specified in the related Prospectus Supplement, any 
reinvestment income or other gain from investments of funds in the Collection 
Account will be credited to such Collection Account, and any loss resulting 
from such investments will be charged to such Collection Account. Such 
reinvestment income may, however, be payable to the Master Servicer or to a 
Servicer as additional servicing compensation. See "SERVICING OF LOANS" and 
"THE TRUST AGREEMENTS -- Investment of Funds." In such a case, such 
reinvestment income would not be included in calculation of the Available 
Distribution Amount. See "DESCRIPTION OF THE CERTIFICATES -- Distributions on 
the Certificates." 

   Funds on deposit in the Collection Account will be available for 
remittance to the Trustee for deposit into the Certificate Account to the 
extent of the Available Distribution Amount and for certain other payments 
provided for in the Trust Agreement. Unless otherwise specified in the 
Prospectus Supplement, amounts in the Collection Account constituting 
reinvestment income which is payable to the Master Servicer as additional 
servicing compensation or for the reimbursement of advances or expenses, 
amounts in respect of any Excess Servicing Fee, Retained Interest, and 
amounts to be deposited into any reserve fund will not be included in 
determining amounts to be remitted to the Trustee for deposit into the 
Certificate Account. 

   A separate Certificate Account will be established by the Trustee in the 
name of the Trustee for the benefit of the Certificateholders into which all 
funds received from the Master Servicer and all required withdrawals from any 
reserve funds for such Series will be deposited, pending distribution to the 
Certificateholders. Unless otherwise specified in the related Prospectus 
Supplement, any reinvestment income or other gain from investments of funds 
in the Certificate Account will be credited to the Certificate Account and 
any loss resulting from such investments will be charged to such Certificate 
Account. Such reinvestment income, may, however, be payable to the Master 
Servicer as additional servicing compensation. On each Distribution Date, all 
funds on deposit in the Certificate Account, subject to certain permitted 
withdrawals by the Trustee as set forth in the Trust Agreement, will be 
available for remittance to the Certificateholders. See also "THE TRUST 
AGREEMENTS -- Certificate Account" herein. 

OTHER FUNDS OR ACCOUNTS 

   A Trust Fund may include certain other funds and accounts or a security 
interest in certain funds and accounts for the purpose of, among other 
things, paying certain administrative fees and expenses of the Trust and 
accumulating funds pending their distribution. If so specified in the related 

                                       40
<PAGE>

Prospectus Supplement, certain funds may be established with the Trustee with
respect to Buy-Down Loans, GPM Loans, or other Loans having special payment
features included in the Trust Fund in addition to or in lieu of any such
similar funds to be held by the Servicer. See "SERVICING OF LOANS -- Payments on
Loans; Deposits to Custodial Accounts." If Private Mortgage-Backed Securities
are backed by GPM Loans and the Asset Value with respect to a Multi-Class
Series is determined on the basis of the scheduled maximum principal balance of
the GPM Loans, a GPM Fund will be established which will be similar to that
which would be established if GPM Loans constituted the Primary Assets. See
"SERVICING OF LOANS -- Payments on Loans; Deposits to Custodial Accounts"
herein. Other similar accounts may be established as specified in the related
Prospectus Supplement.

                                       41
<PAGE>

                  LOAN UNDERWRITING PROCEDURES AND STANDARDS 

UNDERWRITING STANDARDS 

   The Depositor expects that all Loans comprising the Primary Assets for a 
Series will have been originated in accordance with the underwriting 
procedures and standards described herein, except as otherwise set forth in 
the related Prospectus Supplement. 

   The originator of the Loans (or another entity specified in the related 
Prospectus Supplement) will make representations and warranties concerning 
compliance with such underwriting procedures and standards. Additionally, 
unless otherwise specified in the related Prospectus Supplement, all or a 
representative sample of the Loans comprising Primary Assets for a Series 
will be reviewed by or on behalf of the Depositor to determine compliance 
with such underwriting standards and procedures and compliance with other 
requirements for inclusion in the Trust Fund. 

   Mortgage Loans will have been originated by a savings and loan 
association, savings bank, commercial bank, credit union, insurance company 
or similar institution which is supervised and examined by a federal or state 
authority; a mortgagee approved by the Secretary of Housing and Urban 
Development pursuant to Sections 203 and 211 of the National Housing Act or a 
wholly-owned subsidiary thereof; or by a subsidiary of the Depositor. 
Manufactured Home Loans may have been originated by such institutions (other 
than a subsidiary of the Depositor) or by a financial institution approved 
for insurance by the Secretary of Housing and Urban Development pursuant to 
Section 2 of the National Housing Act. Except as otherwise set forth in the 
related Prospectus Supplement for a Series of Certificates, the originator of 
a Loan will have applied underwriting procedures intended to evaluate the 
borrower's credit standing and repayment ability and the value and adequacy 
of the related property as collateral. FHA Loans and VA Loans will have been 
originated in compliance with the underwriting policies of FHA and VA, 
respectively. 

   Each borrower will have been required to complete an application designed 
to provide to the original lender pertinent credit information about the 
borrower. As part of the description of the borrower's financial condition, 
the borrower will have furnished information with respect to its assets, 
liabilities, income, credit history, employment history and personal 
information, and furnish an authorization to apply for a credit report which 
summarizes the borrower's credit history with local merchants and lenders and 
any record of bankruptcy. If the borrower was self-employed, the borrower 
will have been required to submit copies of recent tax returns. The borrower 
may also have been required to authorize verifications of deposits at 
financial institutions where the borrower had demand or savings accounts. 
With respect to Multifamily Property, information concerning operating income 
and expenses will have been obtained from the borrower showing operating 
income and expenses during the preceding three calendar years. Certain 
considerations may cause an originator of Loans to depart from these 
guidelines. For example, when two individuals co-sign the loan documents, the 
incomes and expenses of both individuals may be included in the computation. 

   The adequacy of the property financed by the related Loan as security for 
repayment of such Loan will generally have been determined by appraisal in 
accordance with pre-established appraisal procedure guidelines for appraisals 
established by or acceptable to the originator. Appraisers may be staff 
appraisers employed by the Loan originator or independent appraisers selected 
in accordance with pre-established guidelines established by the Loan 
originator. The appraisal procedure guidelines will have required that the 
appraiser or an agent on its behalf to personally inspect the property and to 
verify that it was in good condition and that construction, if new, had been 
completed. The appraisal will have been based upon a market data analysis of 
recent sales of comparable properties and, when deemed applicable, a 
replacement cost analysis based on the current cost of constructing or 
purchasing a similar property. 

   Based on the data provided, certain verifications and the appraisal, a 
determination will have been made by the original lender that the borrower's 
monthly income would be sufficient to enable the borrower to meet its monthly 
obligations on the Loan and other expenses related to the property (such as 
property taxes, utility costs, standard hazard and primary mortgage insurance 
and, if applicable, maintenance fees and other levies assessed by a 
Cooperative) and certain other fixed obligations other than housing expenses. 
The originating lender's guidelines for Loans secured by Single Family 
Property generally will specify that Scheduled Payments plus taxes and

                                       42
<PAGE>

insurance and all Scheduled Payments extending beyond one year (including those
mentioned above and other fixed obligations, such as car payments) would equal
no more than specified percentages of the prospective borrower's gross income.
These guidelines will generally be applied only to the payments to be made
during the first year of the Loan. Except as otherwise specified in the related
Prospectus Supplement, with respect to Mortgage Loans that are Conventional
Loans, underwriting guidelines used to establish the relevant percentages of
gross income will be similar to underwriting guidelines used by FNMA and FHLMC
at the time of origination of the Loan, except that the ratio of Scheduled
Payments and certain other fixed obligations to monthly gross income may exceed
the comparable FNMA or FHLMC limits as specified in the related Prospectus
Supplement.

   With respect to FHA Loans and VA Loans, traditional underwriting 
guidelines used by the FHA and the VA, as the case may be, which were in 
effect at the time of origination of each Loan will generally have been 
applied. With respect to Manufactured Home Loans that are Conventional Loans, 
the related Prospectus Supplement will specify the required minimum 
downpayment, the maximum amount of purchase price eligible for financing, the 
maximum original principal amount that may be financed, and the limitations 
on ratios of borrower's Scheduled Payment to gross monthly income and monthly 
income net of other fixed payment obligations. With respect to Multifamily 
Property, the Loan originator will have made an assessment of the 
capabilities of the management of the project, including a review of 
management's past performance record, its management reporting and control 
procedures (to determine its ability to recognize and respond to problems) 
and its accounting procedures to determine cash management ability. Income 
derived from the Mortgaged Property constituting investment property may have 
been considered for underwriting purposes, rather than the income of the 
borrower from other sources. With respect to Mortgaged Property consisting of 
vacation or second homes, no income derived from the property will have been 
considered for underwriting purposes. 

   Certain types of Loans that may be included in the Primary Assets for a 
Series are recently developed and may involve additional uncertainties not 
present in traditional types of loans. For example, Buy-Down Loans, GEM Loans 
and GPM Loans provide for escalating or variable payments by the borrower. 
These types of Loans are underwritten on the basis of a judgment that the 
borrower will have the ability to make larger Scheduled Payments in 
subsequent years. ARMs may involve similar assessments. 

   To the extent specified in the related Prospectus Supplement, the 
Depositor may purchase Loans (or participation interests therein) for 
inclusion in a Trust Fund that are underwritten under standards and 
procedures which vary from and are less stringent than those described 
herein. For instance, Loans may be underwritten under a "limited 
documentation program," if specified in the Prospectus Supplement. With 
respect to such Loans, minimal investigation into the borrowers' credit 
history and income profile is undertaken by the originator and such Loans may 
be underwritten primarily on the basis of an appraisal of the Mortgaged 
Property and Loan-to-Value Ratio on origination. Thus, if the Loan-to-Value 
Ratio is less than a percentage specified in the related Prospectus 
Supplement, the originator may forego certain aspects of the review relating 
to monthly income, and traditional ratios of monthly or total expenses to 
gross income may not be applied. 

   In addition, Mortgage Loans may have been originated in connection with a 
governmental program under which underwriting standards were significantly 
less stringent and designed to promote home ownership or the availability of 
affordable residential rental property notwithstanding higher risks of 
default and losses. The related Prospectus Supplement will specify the 
underwriting standards applicable to such Mortgage Loans. 

   The underwriting standards applied by the Loan originator require that the 
underwriting officers be satisfied that the value of the property being 
financed, as indicated by an appraisal, currently supports and is anticipated 
to support in the future the outstanding loan balance, and provides 
sufficient value to mitigate the effects of adverse shifts in real estate 
values. In fact, certain states where the Mortgaged Properties may be located 
have "antideficiency" laws requiring, in general, that lenders providing 
credit on Single Family Property look solely to the property for repayment in 
the event of foreclosure. See "CERTAIN LEGAL ASPECTS OF LOANS" herein. 

LOSS EXPERIENCE 

   The general appreciation of real estate values experienced in the past has 
been a factor in limiting the general loss experience on Conventional Loans. 
However, there can be no assurance that the past pattern of appreciation in  

                                       43
<PAGE>

value of the real property securing such Loans will continue. Further, there is
no assurance that appreciation of real estate values generally will limit loss
experiences on non-traditional housing such as Multifamily Property,
Manufactured Homes or Cooperative Dwellings. Similarly, no assurance can be
given that the value of the Mortgaged Property (including Cooperative Dwellings)
securing a Loan has remained or will remain at the level existing on the date of
origination of such Loan. If the residential real estate market should
experience an overall decline in property values such that the outstanding
balances of the Loans and any secondary financing on the Mortgaged Properties
securing such Loans become equal to or greater than the value of such Mortgaged
Properties, then the actual rates of delinquencies, foreclosures and losses
could be higher than those now generally experienced in the mortgage lending
industry. In addition, the value of property securing Cooperative Loans and the
delinquency rates with respect to Cooperative Loans, could be adversely affected
if the current favorable tax treatment of cooperative tenant stockholders were
to become less favorable. See "CERTAIN LEGAL ASPECTS OF LOANS" herein.

   No assurance can be given that values of Manufactured Homes have or will 
remain at the levels existing on the dates of origination of the related 
Loan. Manufactured Homes are less likely to experience appreciation in value 
and more likely to experience depreciation in value over time than other 
types of Mortgaged Property. Additionally, delinquency, loss and foreclosure 
experience on Manufactured Home Loans may be adversely affected to a greater 
degree by regional and local economic conditions than more traditional 
Mortgaged Property. Loans secured by Multifamily Property may also be more 
susceptible to losses due to changes in local and regional economic 
conditions than Loans secured by Single Family Property. For example, 
unemployment resulting from an economic downturn in local industry may 
sharply affect occupancy rates. Also, interest rate fluctuations can make 
home ownership a more attractive alternative to renting, causing occupancy 
rates and market rents to decline. New construction can create an oversupply, 
particularly in a market that has experienced low vacancy rates. 

   To the extent that losses resulting from delinquencies, losses and 
foreclosures or repossession of Mortgaged Property with respect to Loans 
included in the Primary Assets for a Series of Certificates are not covered 
by the methods of credit support or the insurance policies described herein 
or in the related Prospectus Supplement, such losses will be borne by Holders 
of the Certificates of such Series. Even where credit support covers all 
losses resulting from delinquency and foreclosure or repossession, the effect 
of foreclosures and repossessions may be to increase prepayment experience on 
the Primary Assets, thus reducing average weighted life and affecting yield 
to maturity. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS". 

REPRESENTATIONS AND WARRANTIES 

   Unless otherwise specified in the related Prospectus Supplement, in the 
Trust Agreement, the Depositor, the Master Servicer or another entity will 
represent and warrant to the Trustee with respect to the Mortgage Loans 
comprising the Primary Assets in a Trust Fund, upon delivery of the Mortgage 
Loans to the Trustee hereunder, among other things, that: (i) 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 standard hazard and primary mortgage insurance was in 
effect as of the date of such representation and warranty; (ii) immediately 
prior to the transfer and assignment of the Mortgage Loans the Depositor (or 
such other entity) with respect to each Mortgage Loan had good title to and 
was sole owner of each such Mortgage Loan; (iii) each Mortgage constituted a 
valid first lien on the related Mortgaged Property (subject only to 
permissible title insurance exceptions) and that the related Mortgaged 
Property was free from damage and was in good repair; (iv) each Mortgage Loan 
at the time it was made complied in all material respects with applicable 
state and federal laws, including usury, equal credit opportunity and 
truth-in-lending or similar disclosure laws; and (v) each Mortgage Loan was 
current as to all required payments (i.e., not more than 30 or 60 days 
delinquent). 

   If the Mortgage Loans include Cooperative Loans, no representations or 
warranties with respect to title insurance or hazard insurance will be given. 
In addition, if the Mortgage Loans include Condominium Loans, no 
representation regarding hazard insurance will be given. Generally, the 
Cooperative or Condominium Association itself is responsible for the 
maintenance of hazard insurance for property owned by the Cooperative and the 
Condominium Association is responsible for maintaining standard hazard 
insurance, insuring the entire Condominium Building (including each 
individual Condominium Unit), and the borrowers of that Cooperative or 

                                       44
<PAGE>

Condominium do not maintain separate hazard insurance on their individual
Cooperative Dwellings or Condominium Units. See "SERVICING OF LOANS --
Maintenance of Insurance Policies and Other Servicing Procedures" herein. With
respect to a Cooperative Loan, the Depositor will represent and warrant based,
in part, upon representations and warranties of the originator of such
Cooperative Loan that (i) the security interest created by the cooperative
security agreements is a valid first lien on the collateral securing the
Cooperative Loan (subject to the right of the related Cooperative to cancel
shares and terminate the proprietary lease for unpaid assessments) and (ii) the
related Cooperative Dwelling is free of material damage and in good repair.

   Unless otherwise specified in the related Prospectus Supplement, with 
respect to each Manufactured Home Loan, the Depositor based upon 
representations and warranties of the originator of such Manufactured Home 
Loan will represent and warrant, among other things that (i) immediately 
prior to the transfer and assignment of the Manufactured Home Loans to the 
Trustee, the Depositor had good title to, and was the sole owner of, each 
Manufactured Home Loan; (ii) as of the date of such transfer and assignment, 
the Manufactured Home Loans are subject to no offsets, defenses or 
counterclaims; (iii) each Manufactured Home Loan at the time it was made 
complied in all material respects with applicable state and federal laws, 
including usury, equal credit opportunity and truth-in-lending or similar 
disclosure laws; (iv) as of the date of such transfer and assignment, each 
Manufactured Home Loan constitutes a valid first lien on the related 
Manufactured Home and such Manufactured Home is free of material damage and 
is in good repair; (v) as of the date of such representation and warranty, no 
Manufactured Home Loan is more than 30 days delinquent and there are no 
delinquent tax or assessment liens against the related Manufactured Home; and 
(vi) with respect to each Manufactured Home Loan, any required hazard 
insurance policy was effective at the origination of each Manufactured Home 
Loan and remained in effect on the date of the transfer and assignment of the 
Manufactured Home Loan from the Depositor and that all premiums due on such 
insurance have been paid in full. 

   Upon the discovery of the breach of any representation or warranty made by 
the Depositor, the Master Servicer or another entity in respect of a Loan 
that materially and adversely affects the value of such Loan, such entity 
will be obligated to cure such breach in all material respects, repurchase 
such Loan from the Trustee, or, unless specified otherwise in the related 
Prospectus Supplement, deliver a Qualified Substitute Mortgage Loan as 
described below under "THE TRUST AGREEMENTS -- Assignment of Primary Assets." 
The Depositor does not have, and is not expected in the future to have, any 
significant assets with which to meet its obligations to repurchase or 
substitute Loans as to which there has been a breach of any representation or 
warranty, and its only source of funds to make such a substitution or 
repurchase would be from funds obtained from the enforcement of a 
corresponding obligation, if any, on the part of the originator or seller of 
the Loans. See "Special Considerations -- Limited Obligations and Assets of 
the Depositor." The PMBS Trustee (in the case of Private Mortgage-Backed 
Securities) or the Trustee, as applicable, will be required to enforce this 
obligation following the practices it would employ in its good faith business 
judgment were it the owner of such Loan. If so specified in the related 
Prospectus Supplement, the Master Servicer may be obligated to enforce such 
obligations rather than the Trustee or PMBS Trustee. 

                              SERVICING OF LOANS 

GENERAL 

   Customary servicing functions with respect to Loans constituting the 
Primary Assets in the Trust Fund will be provided by the Master Servicer 
directly or through one or more servicers (the "Servicers") subject to 
supervision by the Master Servicer. If the Master Servicer is not directly 
servicing the Loans, then the Master Servicer will (i) administer and 
supervise the performance by the Servicers of their servicing 
responsibilities under their servicing agreements ("Servicing Agreements") 
with the Master Servicer, (ii) maintain any standard or special hazard 
insurance policy, primary mortgage insurance bankruptcy bond or pool 
insurance policy required for the related Loans and (iii) advance funds as 
described below under "Advances". If the Master Servicer services the Loans 
through Servicers as its agents, the Master Servicer will be ultimately 
responsible for the performance of all servicing activities, including those 
performed by the Servicers, notwithstanding its delegation of certain 
responsibilities to such Servicers. 

   The Master Servicer will be a party to the Trust Agreement for any Series 
for which Loans comprise the Primary Assets and may be a party to a 
Participation Agreement executed with respect to any Participation Certificates

                                       45
<PAGE>

which constitute the Primary Assets. The Master Servicer may be an affiliate of
the Depositor. Unless otherwise specified in the related Prospectus Supplement,
the Master Servicer and each Servicer will be required to be a FNMA- or
FHLMC-approved seller/servicer and, in the case of FHA Loans, approved by HUD as
an FHA mortgagee.

   The Master Servicer will be paid a Servicing Fee for the performance of 
its services and duties under each Trust Agreement as specified in the 
related Prospectus Supplement. Each Servicer, if any, will be entitled to 
receive a portion of the Servicing Fee. In addition, the Master Servicer or 
Servicer may be entitled to retain late charges, assumption fees and similar 
charges to the extent collected from mortgagors. If a Servicer is terminated 
by the Master Servicer, the servicing function of the Servicer will be either 
transferred to a substitute Servicer or performed by the Master Servicer. The 
Master Servicer will be entitled to retain the portion of the Servicing Fee 
paid to the Servicer under a terminated Servicing Agreement if the Master 
Servicer elects to perform such servicing functions itself. 

   The Master Servicer, at its election, may pay itself the Servicing Fee for 
a Series with respect to each Mortgage Loan either by (a) withholding the 
Servicing Fee from any scheduled payment of interest prior to the deposit of 
such payment in the Collection Account for such Series, (b) withdrawing the 
Servicing Fee from the Collection Account after the entire Scheduled Payment 
has been deposited in the Collection Account, or (c) requesting that the 
Trustee pay the Servicing Fee out of amounts in the Certificate Account. 

COLLECTION PROCEDURES; ESCROW ACCOUNTS 

   The Master Servicer will make reasonable efforts to collect all payments 
required to be made under the Mortgage Loans and will, consistent with the 
Trust Agreement for a Series and any applicable insurance policies and other 
credit supports, follow such collection procedures as it follows with respect 
to comparable loans held in its own portfolio. Consistent with the above, the 
Master Servicer may, in its discretion, (i) waive any assumption fee, late 
payment charge, or other charge in connection with a Loan and (ii) arrange 
with a mortgagor a schedule for the liquidation of delinquencies by extending 
the Due Dates for Scheduled Payments on such Loan. 

   Unless otherwise specified in the related Prospectus Supplement, the 
Master Servicer, to the extent permitted by law, will establish and maintain 
escrow or impound accounts ("Escrow Accounts") in which payments by borrowers 
to pay taxes, assessments, mortgage and hazard insurance premiums, and other 
comparable items that are required to be paid to the mortgagee will be 
deposited. Mortgage Loans and Manufactured Home Loans may not require such 
payments under the loan related documents, in which case the Master Servicer 
would not be required to establish any Escrow Account with respect to such 
Loans. Withdrawals from the Escrow Accounts are to be made to effect timely 
payment of taxes, assessments, mortgage and hazard insurance, to refund to 
borrowers amounts determined to be overages, to pay interest to borrowers on 
balances in the Escrow Account to the extent required by law, to repair or 
otherwise protect the property securing the related Loan and to clear and 
terminate such Escrow Account. The Master Servicer will be responsible for 
the administration of the Escrow Accounts and generally will make Advances to 
such account when a deficiency exists therein. 

DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT 

   The Master Servicer will establish a separate account (the "Collection 
Account") in the name of the Trustee. Unless otherwise indicated in the 
related Prospectus Supplement, the Collection Account will be a non-interest 
bearing account maintained (i) at a depository institution, the long-term 
unsecured debt obligations of which at the time of any deposit therein are 
rated within the two highest rating categories by each Rating Agency rating 
the Certificates of such Series or (ii) in an account or accounts the 
deposits in which are insured to the maximum extent available by the FDIC or 
which are secured in a manner meeting requirements established by each Rating 
Agency. 

   If so specified in the related Prospectus Supplement, the Collection 
Account may be maintained as an interest-bearing account, or the funds held 
therein may be invested, pending remittance to the Trustee, in Eligible 
Investments. If so specified in the related Prospectus Supplement, the Master 
Servicer will be entitled to receive as additional compensation any interest 
or other income earned on funds in the Collection Account. 

                                       46
<PAGE>

   The Master Servicer will deposit into the Collection Account for each 
Series on the Business Day following the Closing Date any amounts 
representing Scheduled Payments due after the related Cut-Off Date but 
received by the Master Servicer on or before the Closing Date, and 
thereafter, after the date of receipt thereof, the following payments and 
collections received or made by it (other than in respect of principal of and 
interest on the related Loans due on or before such Cut-Off Date): 

       (i) All payments on account of principal, including prepayments, on 
   such Loans;
 
       (ii) All payments on account of interest on such Loans after deducting 
   therefrom, at the discretion of the Master Servicer but only to the extent 
   of the amount permitted to be withdrawn or withheld from the Collection 
   Account in accordance with the related Trust Agreement, the Servicing Fee 
   in respect of such Loans; 

       (iii) All amounts received by the Master Servicer in connection with 
   the liquidation of defaulted Loans or property acquired in respect 
   thereof, whether through foreclosure sale or otherwise, including payments 
   in connection with such Loans received from the mortgagor, other than 
   amounts required to be paid to the mortgagor pursuant to the terms of the 
   applicable Mortgage or otherwise pursuant to law ("Liquidation Proceeds"), 
   exclusive of, in the discretion of the Master Servicer but only to the 
   extent of the amount permitted to be withdrawn from the Collection Account 
   in accordance with the related Trust Agreement, the Servicing Fee, if any, 
   in respect of the related Loan; 

       (iv) All proceeds received by the Trust under any title, hazard or 
   other insurance policy covering any such Loan, other than proceeds to be 
   applied to the restoration or repair of the Mortgaged Property or released 
   to the mortgagor in accordance with the related Trust Agreement (which 
   shall be retained by the Master Servicer and not deposited in the 
   Collection Account); 

       (v) All amounts required to be deposited therein from any applicable 
   Reserve Fund for such series pursuant to the related Trust Agreement; 

       (vi) All Advances for such Series made by the Master Servicer pursuant 
   to the related Trust Agreement; and 

       (vii) All proceeds of any such Loans repurchased by the Depositor 
   pursuant to the related Trust Agreement. 

   Unless otherwise specified in the related Prospectus Supplement, the 
Master Servicer is permitted, from time to time, to make withdrawals from the 
Collection Account for each Series for the following purposes: 

       (i) to reimburse itself for Advances for such Series made by it 
   pursuant to the related Trust Agreement; the Master Servicer's right to 
   reimburse itself is limited to amounts received on or in respect of 
   particular Loans (including, for this purpose, Liquidation Proceeds and 
   amounts representing proceeds of insurance policies covering the related 
   Mortgaged Property) which represent late recoveries of Scheduled Payments 
   respecting which any such Advance was made; 

       (ii) to reimburse itself for any Advances for such Series that the 
   Master Servicer determines in good faith it will be unable to recover from 
   amounts representing late recoveries of Scheduled Payments respecting 
   which such Advance was made or from Liquidation Proceeds or the proceeds 
   of insurance policies; 

       (iii) to reimburse itself from Liquidation Proceeds for liquidation 
   expenses and for amounts expended by it in good faith in connection with 
   the restoration of damaged Mortgaged Property and, to the extent that 
   Liquidation Proceeds after such reimbursement are in excess of the 
   outstanding principal balance of the related Loan, together with accrued 
   and unpaid interest thereon at the applicable Pass-Through Rate to the Due 
   Date next succeeding the date of its receipt of such Liquidation Proceeds, 
   to pay to itself out of such excess the amount of any unpaid Servicing Fee 
   and any assumption fees, late payment charges, or other charges on the 
   related Loan; 

       (iv) in the event it has elected not to pay itself the Servicing Fee 
   out of any the interest component of any Scheduled Payment, late payment 
   or other recovery with respect to a particular Loan prior to the deposit of

                                       47
<PAGE>

   such Scheduled Payment, late payment or recovery into the Collection Account,
   to pay to itself the Servicing Fee, as adjusted pursuant to the related Trust
   Agreement, from any such Scheduled Payment, late payment or such other
   recovery, to the extent permitted by such Trust Agreement;
   
       (v) to reimburse itself for expenses incurred by and recoverable by or 
   reimbursable to it pursuant to the related Trust Agreement;
 
       (vi) to pay to itself with respect to each Loan or REO Property 
   acquired in respect thereof that has been repurchased by the Depositor 
   pursuant to the related Trust Agreement all amounts received thereon and 
   not distributed as of the date on which the related repurchase price was 
   determined;
 
       (vii) to reimburse itself for the excess of any unreimbursed Advances 
   with respect to a particular Loan over the related Liquidation Proceeds;
 
       (viii) to make payments to the Trustee of such Series for deposit into 
   the Certificate Account, if any, or for remittance to the 
   Certificateholders of such Series in the amounts and in the manner 
   provided for in the related Trust Agreement; and
 
       (ix) to clear and terminate the Collection Account pursuant to the 
   related Trust Agreement. 

   In addition, if the Master Servicer deposits in the Collection Account for 
a series any amount not required to be deposited therein, it may, at any 
time, withdraw such amount from such Collection Account. 

SERVICING ACCOUNTS 

   In those cases where a Servicer is servicing a Mortgage Loan, the Servicer 
will establish and maintain an account (a "Servicing Account") that will 
comply with the standards set forth above, and which is otherwise acceptable 
to the Master Servicer. The Servicer is required to deposit into the 
Servicing Account all amounts enumerated in the preceding paragraph in 
respect of the Mortgage Loans received by the Servicer, less its servicing 
compensation. On the date specified in the related Prospectus Supplement, the 
Servicer will remit to the Master Servicer all funds held in the Servicing 
Account with respect to each Mortgage Loan. The 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. 

BUY-DOWN LOANS, GPM LOANS AND OTHER SUBSIDIZED LOANS 

   With respect to each Buy-Down Loan, if any, included in a Trust Fund the 
Master Servicer will deposit all Buy-Down Amounts in a custodial account 
(which may be interest-bearing) complying with the requirements set forth 
above for the Collection Account (the "Buy-Down Fund"). The amount of such 
deposit, together with investment earnings thereon at the rate specified in 
the related Prospectus Supplement, will provide sufficient funds to support 
the payments on such Buy-Down Loan on a level debt service basis. The Master 
Servicer will not be obligated to add to the Buy-Down Fund should amounts 
therein and investment earnings prove insufficient to maintain the scheduled 
level of payments on the Buy-Down Loans, in which event distributions to the 
Certificateholders may be affected. Unless otherwise provided in the related 
Prospectus Supplement, a Buy-Down Fund will not be included in or deemed to 
be a part of the Trust Fund. Unless otherwise specified in the related 
Prospectus Supplement, the terms of all Buy-Down Loans provide for the 
contribution of buy-down funds in an amount equal to or exceeding either (i) 
the total payments to be made from such funds pursuant to the related buydown 
plan or (ii) if such buy-down funds are present valued, that amount of 
buy-down funds which, together with investment earnings thereon at a 
specified rate, compounded monthly, will support the scheduled level of 
payments due under the Buy-Down Loan. Neither the Master Servicer, any 
Servicer nor the Depositor will be obligated to add to such buy-down funds 
any of its own funds should investment earnings prove insufficient to 
maintain the scheduled level of payments on the Buy-Down Loan, in which event 
distributions to Certificateholders may be affected. With respect to each 
Buy-Down Loan, the Master Servicer will deposit in the Collection Account the 
amount, if any, of the buy-down funds (and, if applicable, investment 
earnings thereon) for each Buy-Down Loan that, when added to the amount due 
from the borrower on such Buy-Down Loan, equals the full monthly payment 
which would be due on the Buy-Down Loan if it were not subject to the 
buy-down plan. 

                                       48
<PAGE>

   If the borrower on a Buy-Down Loan prepays such Loan in its entirety 
during the Buy-Down Period, the Master Servicer will withdraw from the 
Buy-Down Fund and remit to the borrower in accordance with the related 
buy-down plan any buy-down funds remaining in the Buy-Down Fund. If a 
prepayment by a borrower during the Buy-Down Period together with buy-down 
funds will result in a prepayment in full, the Master Servicer will withdraw 
from the Buy-Down Fund for deposit in the Collection Account the buy-down 
funds and investment earnings thereon, if any, which together with such 
prepayment will result in a prepayment in full. If the borrower defaults 
during the Buy-Down Period with respect to a Buy-Down Loan and the property 
securing the related Loan is sold in liquidation (either by the Master 
Servicer of the insurer under any related insurance policy), the Master 
Servicer will withdraw from the Buy-Down Fund the buy-down funds and all 
investment earnings thereon, if any, for deposit in the Collection Account or 
remit the same to the insurer if the mortgaged property is transferred to 
such insurer and such insurer pays all of the loss incurred in respect of 
such default. In the case of any such prepaid or defaulted Buy-Down Loan the 
buy-down funds in respect of which were supplemented by investment earnings, 
the Master Servicer will withdraw from the Buy-Down Fund and retain or remit 
to the borrower, depending upon the terms of the buy-down plan, any 
investment earnings remaining in the related Buy-Down Fund. 

   The terms of certain of the Loans may provide for the contribution of 
subsidy funds by the seller of the related Mortgaged Property or by another 
entity. With respect to each such Loan, the Master Servicer will deposit the 
subsidy funds in a custodial account (which may be interest-bearing) 
complying with the requirements set forth above for the Collection Account 
set forth above (a "Subsidy Fund"). Unless otherwise specified in the related 
Prospectus Supplement, the terms of each such Loan will provide for the 
contribution of the entire undiscounted amount of subsidy amounts necessary 
to maintain the scheduled level of payments due during the early years of 
such Loan. Neither the Master Servicer, any Servicer nor the Depositor will 
be obligated to add to such Subsidy Fund any of its own funds. Unless 
otherwise provided in the related Prospectus Supplement, such Subsidy Fund 
will not be included in or deemed to be a part of the Trust Fund. 

   If the Depositor values any GPM Loans deposited into the Trust Fund for a 
Multi-Class Series on the basis of such GPM Loan's scheduled maximum 
principal balance, 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) (the "GPM Fund") complying with the requirements set 
forth above for the Collection Account an amount which, together with 
reinvestment income thereon at the rate set forth in the related Prospectus 
Supplement, will be sufficient to cover the amount by which payments of 
principal and interest on such GPM Loans assumed in calculating payments due 
on the Certificates of such Multi-Class Series exceed the scheduled payments 
on such GPM Loans. The Trustee will withdraw amounts from the GPM Fund for a 
Series upon a prepayment of such GPM Loan as necessary and apply such amounts 
to the payment of principal and interest on the Certificates of such Series. 
Neither the Depositor, the Master Servicer nor any Servicer will be obligated 
to supplement the GPM Fund should amounts therein and investment earnings 
thereon prove insufficient to maintain the scheduled level of payments, in 
which event, distributions to the Certificateholders may be affected. Unless 
otherwise specified in the related Prospectus Supplement, such GPM Fund will 
not be included in or deemed to be part of the Trust Fund. 

   With respect to any other type of Loan which provides for payments other 
than on the basis of level payments, an account may be established as 
described in the related Prospectus Supplement on terms similar to those 
relating to the Buy-Down Fund, Subsidy Fund or the GPM Fund. 

ADVANCES AND LIMITATIONS THEREON 


   General. The related Prospectus Supplement will describe the circumstances 
under which the Master Servicer or Servicer will make Advances with respect 
to delinquent payments on Loans. Unless otherwise specified in the related 
Prospectus Supplement, neither the Master Servicer nor any Servicer will be 
obligated to make Advances, and such obligation may be limited in amount, may 
be limited to advances received from the Servicers, if any, or may not be 
activated until a certain portion of a specified reserve fund is depleted. If 
the Master Servicer is obligated to make Advances, a surety bond or other 
credit support may be provided with respect to such obligation as described 
in the related Prospectus Supplement. Advances are intended to provide 
liquidity and not to guarantee or insure against losses. Accordingly, any 

                                       49
<PAGE>

funds advanced are recoverable by the Servicer or the Master Servicer, as the
case may be, out of amounts received on particular Loans which represent late
recoveries of principal or interest, proceeds of insurance policies or
Liquidation Proceeds respecting which any such Advance was made. If an Advance
is made and subsequently determined to be nonrecoverable from late collections,
proceeds of Insurance Policies, or Liquidation Proceeds from the related Loan,
the Servicer or Master Servicer will be entitled to reimbursement from other
funds in the Collection Account or Servicing Account, as the case may be, or
from a specified Reserve Fund as applicable, to the extent specified in the
related Prospectus Supplement.

   Advances in Connection With Prepaid Loans. In addition when a borrower 
makes a principal prepayment in full between Due Dates on the related Loan, 
the borrower will generally be required to pay interest on the principal 
amount prepaid only to the date of such prepayment. If and to the extent 
provided in the related Prospectus Supplement, in order that one or more 
Classes of the Certificateholders of a Series will not be adversely affected 
by any resulting shortfall in interest, the Master Servicer may be obligated 
to advance moneys from its own funds to the extent necessary to include in 
its remittance to the Trustee for deposit into the Certificate Account an 
amount equal to a full Scheduled Payment of interest on the related Loan 
(adjusted to the applicable Pass-Through Rate). Any such principal 
prepayment, together with a full Scheduled Payment of interest thereon at the 
applicable Pass-Through Rate (to the extent of such adjustment or advance), 
will be distributed to Certificateholders on the related Distribution Date. 
If the amount necessary to include a full Scheduled Payment of interest as 
described above exceeds the amount which the Master Servicer is obligated to 
advance, as applicable, a shortfall may occur as a result of a prepayment in 
full. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS". 

MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES 

   Standard Hazard Insurance; Flood Insurance. Except as otherwise specified 
in the related Prospectus Supplement, the Master Servicer will be required to 
maintain or to cause the borrower on each Loan to maintain or will use its 
best reasonable efforts to cause each Servicer of a Loan to maintain a 
standard hazard insurance policy providing coverage of the standard form of 
fire insurance with extended coverage for certain other hazards as is 
customary in the state in which the property securing the related Loan is 
located. See "DESCRIPTION OF MORTGAGE AND OTHER INSURANCE" herein. Unless 
otherwise specified in the related Prospectus Supplement, coverage will be in 
an amount at least equal to the greater of (i) the amount necessary to avoid 
the enforcement of any co-insurance clause contained in the policy or (ii) 
the outstanding principal balance of the related Loan. The Master Servicer 
will also maintain on REO Property that secured a defaulted Loan and that has 
been acquired upon foreclosure, deed in lieu of foreclosure, or repossession, 
a standard hazard insurance policy in an amount that is at least equal to the 
maximum insurable value of such REO Property. No earthquake or other 
additional insurance will be required of any borrower or will be maintained 
on REO Property acquired in respect of a defaulted Loan, other than pursuant 
to such applicable laws and regulations as shall at any time be in force and 
shall require such additional insurance. When, at the time of origination of 
a Loan, the property securing that Loan is located in a federally designated 
special flood hazard area, the Master Servicer will cause to be maintained or 
use its best reasonable efforts to cause the Servicer to maintain with 
respect to such property flood insurance as required under the Flood Disaster 
Protection Act of 1973, to the extent available, or as described in the 
related Prospectus Supplement. 

   Any amounts collected by the Master Servicer or the Servicer, as the case 
may be, under any such policies of insurance (other than amounts to be 
applied to the restoration or repair of the Mortgaged Property, released to 
the borrower in accordance with normal servicing procedures or used to 
reimburse the Master Servicer for amounts to which it is entitled to 
reimbursement) will be deposited in the Collection Account. In the event that 
the Master Servicer obtains and maintains a blanket policy insuring against 
hazard losses on all of the Loans, written by an insurer then acceptable to 
each Rating Agency which assigns a rating to such Series, it will 
conclusively be deemed to have satisfied its obligations to cause to be 
maintained a standard hazard insurance policy for each Loan or related REO 
Property. This blanket policy may contain a deductible clause, in which case 
the Master Servicer will, in the event that there has been a loss that would 
have been covered by such policy absent such deductible clause, deposit in 
the Collection Account the amount not otherwise payable under the blanket 
policy because of the application of such deductible clause. 

   The Depositor will not require that a standard hazard or flood insurance 
policy be maintained on the Cooperative Dwelling relating to any Cooperative 
Loan. Generally, the Cooperative itself is responsible for maintenance of

                                       50
<PAGE>

hazard insurance for the property owned by the cooperative and the
tenant-stockholders of that cooperative do not maintain individual hazard
insurance policies. To the extent, however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate coverage or any insurance proceeds are not applied to the restoration
of damaged property, any damage to such borrower's Cooperative Dwelling or such
Cooperative's building could significantly reduce the value of the collateral
securing such Cooperative Loan to the extent not covered by other credit
support. Similarly, the Depositor will not require that a standard hazard or
flood insurance policy be maintained on a Condominium Unit relating to any
Condominium Loan. Generally, the Condominium Association is responsible for
maintenance of hazard insurance insuring the entire Condominium building
(including each individual Condominium Unit), and the owner(s) of an individual
Condominium Unit do not maintain separate hazard insurance policies. To the
extent, however, that a Condominium Association and the related borrower on a
Condominium Loan do not maintain such insurance or do not maintain adequate
coverage or any insurance proceeds are not applied to the restoration of damaged
property, any damage to such borrower's Condominium Unit or the related
Condominium Building could significantly reduce the value of the collateral
securing such Condominium Loan to the extent not covered by other credit
support.

   Special Hazard Insurance Policy. If, and to the extent specified in the 
related Prospectus Supplement, the Master Servicer will maintain a special 
hazard insurance policy, in the amount set forth in the related Prospectus 
Supplement, in full force and effect with respect to the Loans. Unless 
otherwise specified in the related Prospectus Supplement, the special hazard 
insurance policy will provide for a fixed premium rate based on the declining 
aggregate outstanding principal balance of the Loans. The Master Servicer 
will agree to pay the premium for any special hazard insurance policy on a 
timely basis. If the special hazard insurance policy is cancelled or 
terminated for any reason (other than the exhaustion of total policy 
coverage), the Master Servicer will exercise its best reasonable efforts to 
obtain from another insurer a replacement policy comparable to the special 
hazard insurance policy with a total coverage which is equal to the then 
existing coverage of the terminated special hazard insurance policy; provided 
that if the cost of any such replacement policy is greater than the cost of 
the terminated special hazard insurance policy, the amount of coverage under 
the replacement policy will, unless otherwise specified in the related 
Prospectus Supplement, be reduced to a level such that the applicable premium 
does not exceed 150% of the cost of the special hazard insurance policy that 
was replaced. Any amounts collected by the Master Servicer under the special 
hazard insurance policy in the nature of insurance proceeds will be deposited 
in the Collection Account (net of amounts to be used to repair, restore or 
replace the related property securing the Loan or to reimburse the Master 
Servicer (or a Servicer) for related amounts owed to it). Certain 
characteristics of the special hazard insurance policy are described under 
"DESCRIPTION OF MORTGAGE AND OTHER INSURANCE -- Hazard Insurance on the 
Loans." 

   Primary Mortgage Insurance. To the extent described in the related 
Prospectus Supplement, the Master Servicer will be required to use its best 
reasonable efforts to keep, or to cause each Servicer to keep, in full force 
and effect, a primary mortgage insurance policy with respect to each 
Conventional Loan secured by Single Family Property for which such coverage 
is required for as long as the related mortgagor is obligated to maintain 
such primary mortgage insurance under the terms of the related Loan. The 
Master Servicer will not cancel or refuse to renew any such primary mortgage 
insurance policy in effect at the date of the initial issuance of the 
Certificates that is required to be kept in force unless a replacement 
primary mortgage insurance policy for such cancelled or nonrenewed policy is 
maintained with a Qualified Insurer. 

   Primary insurance policies will be required with respect to Manufactured 
Home Loans only to the extent described in the related Prospectus Supplement. 
If primary mortgage insurance is to be maintained with respect to 
Manufactured Home Loans, the Master Servicer will be required to maintain 
such insurance as described above. For further information regarding the 
extent of coverage under a primary mortgage insurance policy, see 
"DESCRIPTION OF MORTGAGE AND OTHER INSURANCE -- Mortgage Insurance on the 
Loans." 

   FHA Insurance and VA Guarantees. To the extent specified in the related 
Prospectus Supplement, all or a portion of the Loans may be insured by the 
FHA or guaranteed by the VA. The Master Servicer will be required to take 
such steps as are reasonably necessary to keep such insurance and guarantees 
in full force and effect. See "DESCRIPTION OF MORTGAGE AND OTHER INSURANCE -- 
Mortgage Insurance on the Loans." 

   Pool Insurance Policy. If so specified in the related Prospectus 
Supplement, the Master Servicer will be obligated to use its best reasonable 
efforts to maintain a pool insurance policy with respect to the Loans in the 

                                       51
<PAGE>

amount and with the coverage described in the related Prospectus Supplement. 
Unless otherwise specified in the related Prospectus Supplement, the pool 
insurance policy will provide for a fixed premium rate on the declining 
aggregate outstanding principal balance of the Loans. The Master Servicer 
will be obligated to pay the premiums for such pool insurance policy on a 
timely basis. 

   The related Prospectus Supplement will identify the pool insurer for each 
Series of Certificates. If the pool insurer ceases to be a Qualified Insurer 
because it is not approved as an insurer by FHLMC or FNMA or because its 
claims-paying ability is no longer rated in the category required by the 
related Prospectus Supplement, the Master Servicer will be obligated to 
review, no less often than monthly, the financial condition of the pool 
insurer to determine whether recoveries under the pool insurance policy are 
jeopardized by reason of the financial condition of the pool insurer. If the 
Master Servicer determines that recoveries may be so jeopardized or if the 
pool insurer ceases to be qualified under applicable law to transact a 
mortgage guaranty insurance business, the Master Servicer will exercise its 
best reasonable efforts to obtain from another Qualified Insurer a comparable 
replacement pool insurance policy with a total coverage equal to the then 
outstanding coverage of the pool insurance policy to be replaced; provided 
that, if the premium rate on the replacement policy is greater than that of 
the existing pool insurance policy, then the coverage of the replacement 
policy will, unless otherwise specified in the related Prospectus Supplement, 
be reduced to a level such that its premium rate does not exceed 150% of the 
premium rate on the pool insurance policy to be replaced. Payments made under 
a pool insurance policy will be deposited into the Collection Account (net of 
expenses of the Master Servicer or any related unreimbursed advances or 
unpaid Servicing Fee). Certain characteristics of the pool insurance policy 
are described under "DESCRIPTION OF MORTGAGE AND OTHER INSURANCE -- Mortgage 
Insurance on the Loans." 

   Bankruptcy Bond. If so specified in the related Prospectus Supplement, the 
Master Servicer will be obligated to use its best reasonable efforts to 
obtain and thereafter maintain a bankruptcy bond or similar insurance or 
guaranty in full force and effect throughout the term of the related Trust 
Agreement, unless coverage thereunder has been exhausted through payment of 
claims. If so specified in the Prospectus Supplement, the Master Servicer 
will be required to pay from its servicing compensation the premiums for the 
bankruptcy bond on a timely basis. Coverage under the bankruptcy bond may be 
cancelled or reduced by the Master Servicer at any time, provided that such 
cancellation or reduction does not adversely affect the then current rating 
of the related Series of Certificates. See "DESCRIPTION OF MORTGAGE AND OTHER 
INSURANCE -- Bankruptcy Bond" herein. 

PRESENTATION OF CLAIMS; REALIZATION UPON DEFAULTED LOANS 

   The Master Servicer, on behalf of the Trustee and the Certificateholders, 
will be required to present or cause to be presented, claims with respect to 
any standard hazard insurance policy, pool insurance policy, special hazard 
insurance policy bankruptcy bond, or primary mortgage insurance policy, and 
to the FHA and the VA, if applicable in respect of any FHA insurance or VA 
guarantee respecting defaulted Mortgage Loans. 

   The Master Servicer will use its reasonable best efforts to foreclose 
upon, repossess or otherwise comparably convert the ownership of the real 
properties securing such of the related Loans as come into and continue in 
default and as to which no satisfactory arrangements can be made for 
collection of delinquent payments. In connection with such foreclosure or 
other conversion, the Master Servicer will follow such practices and 
procedures as it deems necessary or advisable and as are normal and usual in 
its servicing activities with respect to comparable loans serviced by it. 
However, the Master Servicer will not be required to expend its own funds in 
connection with any foreclosure or towards the restoration of the property 
unless it determines that: (i) such restoration or foreclosure will increase 
the Liquidation Proceeds in respect of the related Mortgage Loan available to 
the Certificateholders after reimbursement to itself for such expenses and 
(ii) that such expenses will be recoverable by it either through Liquidation 
Proceeds or the proceeds of insurance. Notwithstanding anything to the 
contrary herein, in the case of a Trust Fund for which a REMIC election has 
been made, the Master Servicer shall not liquidate any collateral acquired 
through foreclosure later than one year after the acquisition of such 
collateral. While the holder of Mortgaged Property acquired through 
foreclosure can often maximize its recovery by providing financing to a new 
purchaser, the Trust Fund will have no ability to do so and neither the 
Master Servicer nor any Servicer will be required to do so. 

   Similarly, if any property securing a defaulted Loan is damaged and 
proceeds, if any, from the related standard hazard insurance policy or the 
applicable special hazard insurance policy, if any, are insufficient to 

                                       52
<PAGE>

restore the damaged property to a condition sufficient to permit recovery under
any pool insurance policy or any primary mortgage insurance policy, FHA
insurance, or VA guarantee, neither the Master Servicer nor any Servicer will be
required to expend its own funds to restore the damaged property unless it
determines (i) that such restoration will increase the Liquidation Proceeds in
respect of such Loan after reimbursement of the expenses incurred by such
Servicer or the Master Servicer and (ii) that such expenses will be recoverable
by it through proceeds of the sale of the property or proceeds of the related
pool insurance policy or any related primary mortgage insurance policy, FHA
insurance, or VA guarantee.

   As to collateral securing a Cooperative Loan, any prospective purchaser 
will generally have to obtain the approval of the board of directors of the 
relevant cooperative before purchasing the shares and acquiring rights under 
the proprietary lease or occupancy agreement securing that Cooperative Loan. 
See "CERTAIN LEGAL ASPECTS OF LOANS -- Foreclosure on Shares of Cooperatives" 
herein. This approval is usually based on the purchaser's income and net 
worth and numerous other factors. Although the Cooperative's approval is 
unlikely to be unreasonably withheld or delayed, the necessity of acquiring 
such approval could limit the number of potential purchasers for those shares 
and otherwise limit the Trust Fund's ability to sell and realize the value of 
those shares. 

   With respect to a Loan secured by a Multifamily Property, the market value 
of any property obtained in foreclosure or by deed in lieu of foreclosure 
will be based substantially on the operating income obtained by renting the 
dwelling units. As a default on a Loan secured by Multifamily Property is 
likely to have occurred because operating income, net of expenses, is 
insufficient to make debt service payments on the related Loan, it can be 
anticipated that the market value of such property will be less than 
anticipated when such Loan was originated. To the extent that equity does not 
cushion the loss in market value and such loss is not covered by other credit 
support, a loss may be experienced by the related Trust Fund. With respect to 
a defaulted Manufactured Home Loan, the value of the related Manufactured 
Home can be expected to be less on resale Manufactured Home than a new 
Manufactured Home. To the extent equity does not cushion the loss in market 
value, and such loss is not covered by other credit support, a loss may be 
experienced by the Trust Fund. 

ENFORCEMENT OF DUE-ON-SALE CLAUSES 

   Unless otherwise specified in the related Prospectus Supplement for a 
Series, when any Mortgaged Property is about to be conveyed by the borrower, 
the Master Servicer will, to the extent it has knowledge of such prospective 
conveyance and prior to the time of the consummation of such conveyance, 
exercise its rights to accelerate the maturity of such Loan under the 
applicable "due-on-sale" clause, if any, unless it reasonably believes that 
such clause is not enforceable under applicable law or if the enforcement of 
such clause would result in loss of coverage under any primary mortgage 
insurance policy. If such conditions are not met or the Master Servicer 
reasonably believes that enforcement of a due-on-sale clause will not be 
enforceable, the Master Servicer is authorized to accept from or enter into 
an assumption agreement with the person to whom such property has been or is 
about to be conveyed, pursuant to which such person becomes liable under the 
Loan and pursuant to which the original borrower is released from liability 
and such person is substituted as the borrower and becomes liable under the 
Loan. Any fee collected in connection with an assumption will be retained by 
the Master Servicer as additional servicing compensation. The terms of a Loan 
may not be changed in connection with an assumption except that, if the terms 
of the Loan so permit, and subject to certain other conditions, the interest 
rate may be increased (but not decreased) to a prevailing market rate. Unless 
otherwise specified in the related Prospectus Supplement, Certificateholders 
would not benefit from any such increase. 

SERVICING COMPENSATION AND PAYMENT OF EXPENSES 

   Except as otherwise provided in the related Prospectus Supplement, the 
Master Servicer or any Servicer will be entitled to a servicing fee in an 
amount to be determined as specified in the related Prospectus Supplement. 
The servicing fee may be fixed or variable, as specified in the related 
Prospectus Supplement. In addition, unless otherwise specified in the related 
Prospectus Supplement, the Master Servicer or any Servicer will be entitled 
to servicing compensation in the form of assumption fees, late payment 
charges, or excess proceeds following disposition of property in connection 
with defaulted Loans. 

                                       53
<PAGE>

   Unless otherwise specified in the related Prospectus Supplement, the 
Master Servicer will pay the fees of the Servicers, if any, and certain 
expenses incurred in connection with the servicing of the Loans, including, 
without limitation, the payment of the fees and expenses of the Trustee and 
independent accountants, payment of insurance policy premiums and the cost of 
credit support, if any, payment of expenses incurred in enforcing the 
obligations of Servicers and in preparation of reports to Certificateholders. 
Certain of these expenses may be reimbursable pursuant to the terms of the 
Trust Agreement from Liquidation Proceeds and the proceeds of insurance 
policies and, in the case of enforcement of the obligations of Servicers, 
from any recoveries in excess of amounts due with respect to the related 
Loans or from specific recoveries of costs. 

   The Master Servicer will be entitled to reimbursement for certain expenses 
incurred by it in connection with the liquidation of defaulted Loans. The 
related Trust Fund will suffer no loss by reason of such expenses to the 
extent claims are paid under related insurance policies or from the 
Liquidation Proceeds. If claims are either not made or paid under the 
applicable insurance policies or if coverage thereunder has been exhausted, 
the related Trust Fund will suffer a loss to the extent that Liquidation 
Proceeds, after reimbursement of the Master Servicer's expenses, are less 
than the outstanding principal balance of and unpaid interest on the related 
Loan which would be distributable to Certificateholders. In addition, the 
Master Servicer will be entitled to reimbursement of expenditures incurred by 
it in connection with the restoration of property securing a defaulted Loan, 
such right of reimbursement being prior to the rights of the 
Certificateholders to receive any related proceeds of insurance policies, 
Liquidation Proceeds or amounts derived from other credit supports. The 
Master Servicer is also entitled to reimbursement from the Collection Account 
for Advances. In addition, when a borrower makes a principal prepayment in 
full between Due Dates on the related Loan, the borrower will generally be 
required to pay interest on the amount prepaid only to the date of 
prepayment. If and to the extent provided in the related Prospectus 
Supplement, in order that one or more Classes of the Certificateholders of a 
Series will not be adversely affected by any resulting shortfall in interest, 
the amount of the Servicing Fee may be reduced to the extent necessary to 
include in the Master Servicer's remittance to the Trustee for deposit into 
the Certificate Account an amount equal to a full scheduled payment of 
interest on the related Loan (adjusted to the applicable Pass-Through Rate). 
Any such principal prepayment, together with a full Scheduled Payment of 
interest thereon at the applicable Pass-Through Rate (to the extent of such 
adjustment or advance), will be distributed to Certificateholders on the 
related Distribution Date. If the amount necessary to include a full 
Scheduled Payment of interest as described above exceeds the amount of 
Servicing Fee, a shortfall to Certificateholders may occur as a result of a 
prepayment in full. See "YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS". 

   The rights of the Master Servicer to receive funds from the Collection 
Account for a Series, whether as the Servicing Fee or other compensation, or 
for the reimbursement of Advances, expenses or otherwise, are not subordinate 
to the rights of Certificateholders of such Series. 

EVIDENCE AS TO COMPLIANCE 

   The Trust Agreement for each Series will provide that each year, a firm of 
independent public accountants will furnish a statement to the Trustee to the 
effect that such firm has examined certain documents and records relating to 
the servicing of the Loans by the Master Servicer and that, on the basis of 
such examination, such firm is of the opinion that the servicing has been 
conducted in compliance with the Trust Agreement except for (i) such 
exceptions as such firm believes to be immaterial and (ii) such other 
exceptions as are set forth in such statement. 

   The Trust Agreement for each Series will also provide for delivery to the 
Trustee for such Series 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 Trust Agreement throughout the preceding calendar year. 

CERTAIN MATTERS REGARDING THE MASTER SERVICER 

   The Master Servicer for each Series will be identified in the related 
Prospectus Supplement. The Master Servicer may be an affiliate of the 
Depositor and may have other business relationships with the Depositor and 
its affiliates. 

   In the event of an Event of Default under the Trust Agreement, the Master 
Servicer may be replaced by the Trustee or a successor Master Servicer. See 
"THE TRUST AGREEMENTS -- Rights upon Events of Default" herein. 

                                       54
<PAGE>

   Unless otherwise provided in the Prospectus Supplement, the Master 
Servicer has the right to assign its rights and delegate its duties and 
obligations under the Trust Agreement for each Series; provided that the 
purchaser or transferee accepting such assignment or delegation (i) is 
qualified to service mortgage loans for FNMA or FHLMC, (ii) is reasonably 
satisfactory to the Trustee for the related Series (iii) has a net worth of 
not less than $15,000,000, (iv) each Rating Agency's rating of the 
Certificates for such Series in effect immediately prior to such assignment, 
sale or transfer is not qualified, downgraded or withdrawn as a result of 
such assignment, sale or transfer; and (v) executes and delivers to the 
Trustee an agreement, in form and substance reasonably satisfactory to the 
Trustee, which contains an assumption by such purchaser or transferee of the 
due and punctual performance and observance of each covenant and condition to 
be performed or observed by the Master Servicer under the Trust Agreement 
from and after the date of such agreement. No such assignment will become 
effective until the Trustee or a successor Master Servicer has assumed the 
Master Servicer's obligations and duties under the Trust Agreement. To the 
extent that the Master Servicer transfers its obligations to a wholly- owned 
subsidiary or affiliate, such subsidiary or affiliate need not satisfy the 
criteria set forth above, however, in such instance, the assigning Master 
Servicer will remain liable for the servicing obligations under the Trust 
Agreement. Any entity into which the Master Servicer is merged or 
consolidated or any successor corporation resulting from any merger, 
conversion or consolidation will succeed to the Master Servicer's obligations 
under the related Trust Agreement, provided that such successor or surviving 
entity meets the requirements for a successor Master Servicer set forth in 
the preceding paragraph. 

   Each Trust Agreement will also provide that neither the Master Servicer, 
nor any director, officer, employee or agent of the Master Servicer, will be 
under any liability to the related Trust Fund or the Certificateholders for 
any action taken or for failing to take any action in good faith pursuant to 
the Trust Agreement or for errors in judgment; provided, however, that 
neither the Master Servicer nor any such person will be protected against any 
breach of warranty or representations made under the Trust Agreement or the 
failure to perform its obligations in compliance with any standard of care 
set forth in the Trust Agreement or liability which would otherwise be 
imposed by reason of willful misfeasance, bad faith or negligence in the 
performance of their duties or by reason of reckless disregard of their 
obligations and duties thereunder. Each Trust Agreement will further provide 
that the Master Servicer and any director, officer, employee or agent of the 
Master Servicer is entitled to indemnification from the related Trust Fund 
and will be held harmless against any loss, liability or expense incurred in 
connection with any legal action relating to the Trust Agreement or the 
Certificates, other than any loss, liability or expense incurred by reason of 
willful misfeasance, bad faith or negligence in the performance of duties 
thereunder or by reason of reckless disregard of obligations and duties 
thereunder. In addition, the Trust Agreement provides that the Master 
Servicer is not under any obligation to appear in, prosecute or defend any 
legal action which is not incidental to its servicing responsibilities under 
the Trust Agreement which, in its opinion, may involve it in any expense or 
liability. The Master Servicer may, in its discretion, undertake any such 
action which it may deem necessary or desirable with respect to the Trust 
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 Fund and the Master Servicer will be 
entitled to be reimbursed therefor out of the Collection Account. 

                                CREDIT SUPPORT 

GENERAL 

   For any Series, credit support may be provided with respect to one or more 
Classes thereof or the related Primary Assets. Credit support may be in the 
form of a letter of credit, the subordination of one or more Classes of the 
Certificates of such series, the establishment of one or more reserve funds, 
use of a pool insurance policy, bankruptcy bond, repurchase bond or special 
hazard insurance policy, certificate guarantee insurance, the use of 
cross-support features or another method of credit support described in the 
related Prospectus Supplement, or any combination of the foregoing, in any 
case, in such amounts and having such terms and conditions as are acceptable 
to each Rating Agency. If so specified in the related Prospectus Supplement, 
any form of credit support (including but not limited to insurance, letters 
of credit or Certificate guarantee insurance) may be structured so as to be 
drawn upon by more than one Trust Fund to the extent described therein. 

                                     55 
<PAGE>

   Unless otherwise specified in the related Prospectus Supplement for a 
Series, the credit support will not provide protection against all risks of 
loss and will not guarantee repayment of the entire principal balance of the 
Certificates and interest thereon at the Pass-Through Rate or Certificate 
Rate, as applicable. If losses occur which exceed the amount covered by 
credit support or which are not covered by the credit support, 
Certificateholders will bear their allocable share of deficiencies. See "THE 
TRUST AGREEMENTS -- Deficiency Event." Moreover, if a form of credit support 
covers more than one Trust Fund (each, a "Covered Trust"), holders of 
Certificates issued by any of such Covered Trusts will be subject to the risk 
that such credit support will be exhausted by the claims of other Covered 
Trusts prior to such Covered Trust receiving any of its intended share of 
such coverage. If credit support is provided with respect to a Series, or the 
related Primary Assets, the related Prospectus Supplement will include a 
description of (a) the amount payable under such credit support, (b) any 
conditions to payment thereunder not otherwise described herein, (c) the 
conditions (if any) under which the amount payable under such credit support 
may be reduced and under which such credit support may be terminated or 
replaced and (d) the material provisions of any agreement relating to such 
credit support. Additionally, the related Prospectus Supplement will set 
forth certain information with respect to the issuer of any third-party 
credit support, including (a) a brief description of its principal business 
activities, (b) its principal place of business, place of incorporation and 
the jurisdiction under which it is chartered or licensed to do business, (c) 
if applicable, the identity of regulatory agencies which exercise primary 
jurisdiction over the conduct of its business and (d) its total assets, and 
its stockholders' or policyholders' surplus, if applicable, as of the date 
specified in the Prospectus Supplement. 

SUBORDINATE CERTIFICATES; SUBORDINATION RESERVE FUND 

   If so specified in the related Prospectus Supplement, one or more Classes 
of a Series may be Subordinate Certificates. If so specified in the related 
Prospectus Supplement, the rights of the Subordinate Certificateholders to 
receive distributions of principal and interest from the Certificate Account 
on any Distribution Date will be subordinated to such rights of the Senior 
Certificateholders to the extent of the then applicable Subordinated Amount 
as defined in the related Prospectus Supplement. The Subordinated Amount will 
decrease whenever amounts otherwise payable to the Subordinate 
Certificateholders are paid to the Senior Certificateholders (including 
amounts withdrawn from the Subordination Reserve Fund, if any, and paid to 
the Senior Certificateholders), and will (unless otherwise specified in the 
related Prospectus Supplement) increase whenever there is distributed to the 
Subordinate Certificateholders amounts in respect of which subordination 
payments have previously been paid to the Senior Certificateholders (which 
will occur when subordination payments in respect of delinquencies and 
certain other deficiencies have been recovered). 

   A Series may include a Class of Subordinate Certificates entitled to 
receive cash flows remaining after distributions are made to all other 
Classes. Such right will effectively be subordinate to the rights of other 
Certificateholders, but will not be limited to the Subordinated Amount. If so 
specified in the related Prospectus Supplement, the subordination of a Class 
may apply only in the event of (or may be limited to) certain types of losses 
not covered by Insurance Policies or other credit support, such as losses 
arising from damage to property securing a Loan not covered by standard 
hazard insurance policies, losses resulting from the bankruptcy of a borrower 
and application of certain provisions of the Bankruptcy Code, or losses 
resulting from the denial of insurance coverage due to fraud or 
misrepresentation in connection with the origination of a Loan. 

   With respect to any Series which includes one or more Classes of 
Subordinate Certificates, a Subordination Reserve Fund may be established if 
so specified in the related Prospectus Supplement. The Subordination Reserve 
Fund, if any, will be funded with cash, a letter of credit, a demand note or 
Eligible Reserve Fund Investments, or by the retention of amounts of 
principal or interest otherwise payable to Holders of Subordinate 
Certificates, or both, as specified in the related Prospectus Supplement. The 
Subordination Reserve Fund will not be a part of the Trust Fund, unless 
otherwise specified in the related Prospectus Supplement. If the 
Subordination Reserve Fund is not a part of the Trust Fund, the Trustee will 
have a security interest therein on behalf of the Senior Certificateholders. 
Moneys will be withdrawn from the Subordination Reserve Fund to make 
distributions of principal of or interest on Senior Certificates under the 
circumstances set forth in the related Prospectus Supplement. 

   Moneys deposited in any Subordinated Reserve Fund will be invested in 
Eligible Reserve Fund Investments. Unless otherwise specified in the related 
Prospectus Supplement, any reinvestment income or other gain from such

                                       56
<PAGE>

investments will be credited to the Subordinated Reserve Fund for such Series,
and any loss resulting from such investments will be charged to such
Subordinated Reserve Fund. Amounts in any Subordinated Reserve Fund in excess of
the Required Reserve Fund Balance may be periodically released to the
Subordinate Certificateholders under the conditions and to the extent specified
in the related Prospectus Supplement. Additional information concerning any
Subordinated Reserve Fund will be set forth in the related Prospectus
Supplement, including the amount of any initial deposit to such Subordinated
Reserve Fund, the Required Reserve Fund Balance to be maintained therein, the
purposes for which funds in the Subordinated Reserve Fund may be applied to make
distributions to Senior Certificateholders and the employment of reinvestment
earnings on amounts in the Subordinated Reserve Fund, if any.

CROSS-SUPPORT FEATURES 

   If the Primary Assets for a Series are divided into separate Asset Groups, 
the beneficial ownership of which is evidenced by a separate Class or Classes 
of a Series, credit support may be provided by a cross-support feature which 
requires that distributions be made on Senior Certificates evidencing the 
beneficial ownership of one Asset Group prior to distributions on Subordinate 
Certificates evidencing the beneficial ownership interest in another Asset 
Group within the Trust Fund. The related Prospectus Supplement for a Series 
which includes a cross-support feature will describe the manner and 
conditions for applying such cross-support feature. 

INSURANCE 

   Credit support with respect to a Series may be provided by various forms 
of insurance policies, subject to limits on the aggregate dollar amount of 
claims that will be payable under each such insurance policy, with respect to 
all Loans comprising or underlying the Primary Assets for a Series, or such 
of the Loans as have certain characteristics. Such insurance policies include 
primary mortgage insurance and standard hazard insurance and may, if 
specified in the related Prospectus Supplement, include a pool insurance 
policy covering losses in amounts in excess of coverage of any primary 
insurance policy, a special hazard insurance policy covering certain risks 
not covered by standard hazard insurance policies, a bankruptcy bond covering 
certain losses resulting from the bankruptcy of a borrower and application of 
certain provisions of the Bankruptcy Code, a repurchase bond covering the 
repurchase of a Loan for which mortgage insurance or hazard insurance 
coverage has been denied due to misrepresentations in connection with the 
organization of the related Loan, or other insurance covering other risks 
associated with the particular type of Loan. See "DESCRIPTION OF MORTGAGE AND 
OTHER INSURANCE." Copies of the actual pool insurance policy, special hazard 
insurance policy, bankruptcy bond or repurchase bond, if any, relating to the 
Loans comprising the Primary Assets for a Series will be filed with the 
Commission as an exhibit to a Current Report on Form 8-K to be filed within 
15 days of issuance of the Certificates of the related Series. 

LETTER OF CREDIT 

   The letter of credit, if any, with respect to a Series of Certificates 
will be issued by the bank or financial institution specified in the related 
Prospectus Supplement (the "L/C Bank"). Under the letter of credit, the L/C 
Bank will be obligated to honor drawings thereunder in an aggregate fixed 
dollar amount, net of unreimbursed payments thereunder, equal to the 
percentage specified in the related Prospectus Supplement of the aggregate 
principal balance of the Loans on the related Cut-off Date or of one or more 
Classes of Certificates (the "L/C Percentage"). If so specified in the 
related Prospectus Supplement, the letter of credit may permit drawings in 
the event of losses not covered by insurance policies or other credit 
support, such as losses arising from damage not covered by standard hazard 
insurance policies, losses resulting from the bankruptcy of a borrower and 
the application of certain provisions of the Bankruptcy Code, or losses 
resulting from denial of insurance coverage due to misrepresentations in 
connection with the origination of a Loan. The amount available under the 
letter of credit will, in all cases, be reduced to the extent of the 
unreimbursed payments thereunder. The obligations of the L/C Bank under the 
letter of credit for each Series of Certificates will expire at the earlier 
of the date specified in the related Prospectus Supplement or the termination 
of the Trust Fund. See "DESCRIPTION OF THE CERTIFICATES -- Optional 
Termination" and "THE TRUST AGREEMENTS -- Termination." A copy of the letter 
of credit for a Series, if any, will be filed with the Commission as an 
exhibit to a Current Report on Form 8-K to be filed within 15 days of 
issuance of the Certificates of the related Series. 

                                       57
<PAGE>

CERTIFICATE GUARANTEE INSURANCE 

   Certificate guarantee insurance, if any, with respect to a Series of 
Certificates will be provided by one or more insurance companies. Such 
certificate guarantee insurance will guarantee, with respect to one or more 
Classes of Certificates of the related Series, timely distributions of 
interest and full distributions of principal on the basis of a schedule of 
principal distributions set forth in or determined in the manner specified in 
the related Prospectus Supplement. If so specified in the related Prospectus 
Supplement, the certificate guarantee insurance will also guarantee against 
any payment made to a Certificateholder which is subsequently recovered as a 
"voidable preference" payment under the Bankruptcy Code. A copy of the 
certificate guarantee insurance for a Series, if any, will be filed with the 
Commission as an exhibit to a Current Report on Form 8-K to be filed with the 
Commission within 15 days of issuance of the Certificates of the related 
Series. 

RESERVE FUNDS 

   One or more Reserve Funds may be established with respect to a Series, in 
which cash, a letter of credit, Eligible Reserve Fund Investments, a demand 
note or a combination thereof, in the amounts, if any, so specified in the 
related Prospectus Supplement will be deposited. The Reserve Funds for a 
Series may also be funded over time by depositing therein a specified amount 
of the distributions received on the related Primary Assets as specified in 
the related Prospectus Supplement. 

   Amounts on deposit in any Reserve Fund for a Series, together with the 
reinvestment income thereon, will be applied by the Trustee for the purposes, 
in the manner, and to the extent specified in the related Prospectus 
Supplement. A Reserve Fund may be provided to increase the likelihood of 
timely payments of principal of and interest on the Certificates, if required 
as a condition to the rating of such Series by each Rating Agency, or to 
reduce the likelihood of Special Distributions with respect to any 
Multi-Class Series. If so specified in the related Prospectus Supplement, 
Reserve Funds may be established to provide limited protection, in an amount 
satisfactory to each Rating Agency, against certain types of losses not 
covered by Insurance Policies or other credit support, such as losses arising 
from damage not covered by standard hazard insurance policies, losses 
resulting from the bankruptcy of a borrower and the application of certain 
provisions of the Bankruptcy Code or losses resulting from denial of 
insurance coverage due to fraud or misrepresentation in connection with the 
origination of a Loan. Following each Distribution Date amounts in such 
Reserve Fund in excess of any required Reserve Fund balance may be released 
from the Reserve Fund under the conditions and to the extent specified in the 
related Prospectus Supplement and will not be available for further 
application by the Trustee. 

   Moneys deposited in any Reserve Funds will be invested in Eligible Reserve 
Fund Investments, except as otherwise specified in the related Prospectus 
Supplement. Unless otherwise specified in the related Prospectus Supplement, 
any reinvestment income or other gain from such investments will be credited 
to the related Reserve Fund for such Series, and any loss resulting from such 
investments will be charged to such Reserve Fund. However, such income may be 
payable to the Master Servicer or a Servicer as additional servicing 
compensation. See "SERVICING OF LOANS" and "THE TRUST AGREEMENTS -- 
Investment of Funds." The Reserve Fund, if any, for a Series will not be a 
part of the Trust Fund unless otherwise specified in the related Prospectus 
Supplement. 

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

                 DESCRIPTION OF MORTGAGE AND OTHER INSURANCE 

   The following descriptions of primary mortgage insurance policies, pool 
insurance policies, special hazard insurance policies, standard hazard 
insurance policies, bankruptcy bonds, repurchase bonds and other insurance 
and the respective coverages thereunder are general descriptions only and do 
not purport to be complete. If so specified in the relevant Prospectus 
Supplement, any of such insurance may be structured so as to protect against 
losses relating to more than one Trust Fund in the manner described therein. 

                                       58
<PAGE>

MORTGAGE INSURANCE ON THE LOANS 

   General. Unless otherwise specified in the related Prospectus Supplement, 
all Mortgage Loans that are Conventional Loans secured by Single Family 
Property and which had initial Loan-to-Value Ratios of greater than 80% will 
be covered by primary mortgage insurance policies providing coverage on the 
amount of each such Mortgage Loan in excess of 75% of the original Appraised 
Value of the related Mortgaged Property and remaining in force until the 
principal balance of such Mortgage Loan is reduced to 80% of such original 
Appraised Value. In addition, each Mortgage Loan that is a Conventional Loan 
secured by a vacation or second home and which had a Loan-to-Value Ratio of 
more than 70% at origination will be covered by a primary mortgage insurance 
policy until the principal balance of such Mortgage Loan is reduced to below 
70% of Appraised Value. 

   A pool insurance policy will be obtained if so specified in the related 
Prospectus Supplement to cover any loss (subject to limitations described 
herein) occurring as a result of default by the borrowers to the extent not 
covered by any primary mortgage insurance policy or FHA Insurance. See "Pool 
Insurance Policy" below. Neither the primary mortgage insurance policies nor 
any pool insurance policy will insure against certain losses sustained in the 
event of a personal bankruptcy of the borrower under a Mortgage Loan. See 
"CERTAIN LEGAL ASPECTS OF LOANS" herein. Such losses will be covered to the 
extent described in the related Prospectus Supplement by the bankruptcy bond 
or other credit support, if any. 

   To the extent that the primary mortgage insurance policies do not cover 
all losses on a defaulted or foreclosed Mortgage Loan, and to the extent such 
losses are not covered by the pool insurance policy or other credit support 
for such Series, such losses, if any, would affect payments to 
Certificateholders. In addition, the pool insurance policy and primary 
mortgage insurance policies do not provide coverage against hazard losses. 
See "Hazard Insurance on the Loans" below. Certain hazard risks will not be 
insured and the occurrence of such hazards could adversely affect payments to 
Certificateholders. 

   Primary Mortgage Insurance. 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 (herein referred to as the 
"Insured Loss") generally will consist of the insured percentage (typically 
ranging from 12% to 25%) 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 mortgage insurer, (iv) claim 
payments previously made by the mortgage insurer and (v) unpaid premiums. 

   Primary mortgage insurance policies reimburse certain losses sustained by 
reason of defaults in payments by borrowers. Primary mortgage insurance 
policies will not insure against, and exclude from coverage, a loss sustained 
by reason of a default arising from or involving certain matters, including 
(i) fraud or negligence in origination or servicing of the Mortgage Loans, 
including misrepresentation by the originator, borrower 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 (d) the 
related Servicer not being approved as a servicer by the mortgage insurer. 

   Primary mortgage insurance policies generally contain provisions 
substantially as follows: (i) under the policy, a claim includes unpaid 
principal, accrued interest at the applicable loan interest rate to the date 
of filing of a claim thereunder and certain advances (with a limitation on 
attorneys' fees for foreclosures of 3% of the unpaid principal balance and 
accumulated delinquent interest) described below; (ii) when a claim is 
presented, the mortgage insurer will have the option of (a) paying the claim 
in full and taking title to the property and arranging for the sale thereof 
or (b) paying the insured percentage of the claim and allowing the insured to 
retain title to the property; (iii) unless earlier directed by the mortgage 
insurer, claims must be made within a specified period of time (typically, 60 
days) after the insured has acquired good and merchantable title to the 
property; and (iv) a claim must be paid within a specific period of time 
(typically, 60 days) after the claim is accepted by the mortgage insurer. 

   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

                                       59
<PAGE>

premiums and (b) as necessary and approved in advance by the mortgage 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, have restored and repaired 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 mortgage insurer good and merchantable title to and 
possession of the Mortgaged Property. 

   Other provisions and conditions of each primary mortgage insurance policy 
covering a Mortgage Loan will generally include that: (a) no change may be 
made in the terms of such Mortgage Loan without the consent of the mortgage 
insurer; (b) written notice must be given to the mortgage insurer within 10 
days after the insured becomes aware that a borrower is delinquent in the 
payment of a sum equal to the aggregate of two Scheduled Payments due under 
such Mortgage Loan or that any proceedings affecting the borrower's interest 
in the Mortgaged Property securing such Mortgage Loan have been commenced, 
and thereafter the insured must report monthly to the mortgage insurer the 
status of any such Mortgage Loan until such Mortgage Loan is brought current, 
such proceedings are terminated or a claim is filed; (c) the mortgage insurer 
will have the right to purchase such Mortgage Loan, at any time subsequent to 
the 10 days' notice described in (b) above and prior to the commencement of 
foreclosure proceedings, at a price equal to the unpaid principal amount of 
the Mortgage Loan plus accrued and unpaid interest thereon at the applicable 
Mortgage Rate and reimbursable amounts expended by the insured for the real 
estate taxes and fire and extended coverage insurance on the Mortgaged 
Property for a period not exceeding 12 months and less the sum of any claim 
previously paid under the policy with respect to such Mortgage Loan and any 
due and unpaid premium with respect to such policy; (d) the insured must 
commence proceedings at certain times specified in the policy and diligently 
proceed to obtain good and merchantable title to and possession of the 
mortgaged property; (e) the insured must notify the mortgage insurer of the 
institution of such proceedings, provide it with copies of documents relating 
thereto, notify the mortgage insurer of the price amounts specified in (c) 
above at least 15 days prior to the sale of the Mortgaged Property by 
foreclosure, and bid such amount unless the mortgage insurer specifies a 
lower or higher amount; and (f) the insured may accept a conveyance of the 
Mortgaged Property in lieu of foreclosure with written approval of the 
mortgage insurer, provided the ability of the insured to assign specified 
rights to the mortgage insurer are not thereby impaired or the specified 
rights of the mortgage insurer are not thereby adversely affected. 

   The mortgage insurer will be required to pay to the insured either: (i) 
the insured percentage of the loss; or (ii) at its option under certain of 
the primary mortgage insurance policies, the sum of the delinquent Scheduled 
Payments plus any advances made by the insured, both to the date of the claim 
payment, and thereafter, Scheduled Payments in the amount that would have 
become due under the Mortgage Loan if it had not been discharged plus any 
advances made by the insured until the earlier of (a) the date the Mortgage 
Loan would have been discharged in full if the default had not occurred, or 
(b) an approved sale. Any rents or other payments collected or received by 
the insured which are derived from or are in any way related to the mortgaged 
property will be deducted from any claim payment. 

   FHA Insurance and VA Guarantees. The FHA is responsible for administering 
various federal programs, including mortgage insurance, authorized under the 
Housing Act, as amended, and the United States Housing Act of 1937, as 
amended. 

   The insurance premiums for FHA Loans will be collected by HUD-approved 
lenders or by the Master Servicer or Servicer and paid to the FHA. The 
regulations governing FHA single-family mortgage insurance programs provide 
that insurance benefits are payable either upon foreclosure (or other 
acquisition of possession) and conveyance of the mortgaged premises to HUD or 
upon assignment of the defaulted Mortgage Loan to HUD. With respect to a 
defaulted FHA Loan, the Master Servicer or Servicer is limited in its ability 
to initiate foreclosure proceedings. When it is determined, by the Master 
Servicer or Servicer or HUD, that default was caused by circumstances beyond 
the mortgagor's control, the Master Servicer or Servicer is expected to make 
an effort to avoid foreclosure by entering, if feasible, into one of a number 
of available forms of forbearance plans with the mortgagor. Such plans may 
involve the reduction or suspension of Scheduled Payments for a specified 

                                       60
<PAGE>

period, with such payments to be made up on or before the maturity date of 
the Mortgage Note, or the rescheduling or other adjustment of payments due 
under the Mortgage Note up to or beyond the scheduled maturity date. In 
addition, when a default caused by such circumstances is accompanied by 
certain other criteria, HUD may provide relief by making payments to the 
Master Servicer or the Servicer in partial or full satisfaction of amounts 
due under the Mortgage Loan (which payments are to be repaid by the borrower 
to HUD) or by accepting assignment of the Mortgage Loan from the Master 
Servicer or the Servicer. With certain exceptions, at least three full 
installments must be due and unpaid under the Mortgage Loan, and HUD must 
have rejected any request for relief from the mortgagor before the Master 
Servicer or the Servicer may initiate foreclosure proceedings. 

   HUD has the option, in most cases, to pay insurance claims in cash or in 
debentures issued by HUD. Presently, claims are being paid in cash, and 
claims have not been paid in debentures since 1965. HUD debentures issued in 
satisfaction of FHA insurance claims bear interest at the applicable HUD 
debenture interest rate. The Master Servicer or the Servicer of each FHA Loan 
will be obligated to purchase any such debenture issued in satisfaction of a 
defaulted FHA Loan serviced by it for an amount equal to the unpaid principal 
balance of the FHA Loan. 

   The amount of insurance benefits generally paid by the FHA is equal to the 
entire unpaid principal amount of the defaulted Mortgage Loan adjusted to 
reimburse the Master Servicer or the Servicer for certain costs and expenses 
and to deduct certain amounts received or retained by the Master Servicer or 
the Servicer after default. When entitlement to insurance benefits results 
from foreclosure (or other acquisition of possession) and conveyance to HUD, 
the Master Servicer or the Servicer is compensated for no more than 
two-thirds of its foreclosure costs, and is compensated for interest accrued 
and unpaid prior to such date but in general only to the extent it was 
allowed pursuant to a forbearance plan approved by HUD. When entitlement to 
insurance benefits results from assignment of the Mortgage Loan to HUD, the 
insurance payment includes full compensation for interest accrued and unpaid 
to the assignment date. The insurance payment itself, upon foreclosure of an 
FHA Loan, bears interest from a date 30 days after the borrower's first 
uncorrected failure to perform any obligation or make any payment due under 
the Mortgage Loan and, upon assignment, from the date of assignment, to the 
date of payment of the claim, in each case at the same mortgage rate as the 
applicable HUD debenture interest rate as described above. 

   With respect to a defaulted VA Loan, the Master Servicer or the Servicer 
is, absent exceptional circumstances, authorized to announce its intention to 
foreclose only when the default has continued for three months. Generally, a 
claim for the guarantee is submitted after liquidation of the mortgaged 
property. 

   The amount payable under the guarantee will be the percentage of the VA 
Loan originally guaranteed applied to indebtedness outstanding as of the 
applicable date of computation as specified in the VA regulations. Payments 
under the guarantee will equal the unpaid principal amount of the VA Loan, 
interest accrued on the unpaid balance of the VA Loan to the appropriate date 
of computation and limited expenses of the mortgagee, but in each case only 
to the extent that such amounts have not been recovered through liquidation 
of the Mortgaged Property. The amount payable under the guarantee may in no 
event exceed the amount of the original guarantee. 

   The maximum guarantee that may be issued by the VA under a VA Loan as of 
January 1, 1986 is the lesser of 60% of the original principal amount of the 
VA Loan or $27,500. The liability on the guarantee is reduced or increased 
pro rata with any reduction or increase in the amount of indebtedness, but in 
no event will the amount payable on the guarantee exceed the amount of the 
original guarantee. The VA may, at its option and without regard to the 
guarantee, make full payment to a mortgagee of unsatisfied indebtedness on a 
mortgage upon its assignment to the VA. 

   Pool Insurance Policy. If so specified in the related Prospectus 
Supplement, the Master Servicer will be required to maintain a pool insurance 
policy and to present or cause the Servicers, if any, to present claims 
thereunder on behalf of the Trustee and the Certificateholders. See 
"SERVICING OF LOANS -- Maintenance of Insurance Policies and Other Servicing 
Procedures." Although the terms and conditions of pool insurance policies 
vary to some degree, the following describes material aspects of such 
policies generally. The related Prospectus Supplement will describe any 
provisions of a pool insurance policy which are materially different from 
those described below. It may also be a condition precedent to the payment of 

                                       61
<PAGE>

any claim under the pool insurance policy that the insured maintain a primary
mortgage insurance policy that is acceptable to the pool insurer on all Mortgage
Loans in the related Trust Fund that have Loan-to-Value Ratios at the time of
origination in excess of 80% and that a claim under such primary mortgage
insurance policy has been submitted and settled. FHA Insurance and VA Guarantees
may be deemed to be acceptable primary insurance policies under the pool
insurance policy. Assuming satisfaction of these conditions, the pool insurer
will pay to the insured the amount of the loss which will generally be: (i) the
amount of the unpaid principal balance of the defaulted Mortgage Loan
immediately prior to the approved sale of the Mortgaged Property, (ii) the
amount of the accumulated unpaid interest on such Mortgage Loan to the date of
claim settlement at the contractual rate of interest and (iii) advances made by
the insured as described above less certain payments. An "approved sale" is (i)
a sale of the Mortgaged Property acquired by the insured because of a default by
the borrower to which the pool insurer has given prior approval, (ii) a
foreclosure or trustee's sale of the Mortgaged Property at a price exceeding the
maximum amount specified by the pool insurer, (iii) the acquisition of the
Mortgaged Property under the primary mortgage insurance policy by the mortgage
insurer or (iv) the acquisition of the Mortgaged Property by the pool insurer.

   As a condition precedent to the payment of any loss, the insured must 
provide the pool insurer with good and merchantable title to the Mortgaged 
Property. If any Mortgaged Property securing a defaulted Mortgage Loan is 
damaged and the proceeds, if any, from the related standard hazard insurance 
policy or the applicable special hazard insurance policy, if any, are 
insufficient to restore the damaged Mortgaged Property to a condition 
sufficient to permit recovery under the pool insurance policy, the Master 
Servicer will not be required to expend its own funds to restore the damaged 
property unless it determines (i) that such restoration will increase the 
proceeds to the 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 through liquidation proceeds or insurance 
proceeds. 

   The original amount of coverage under the mortgage pool insurance policy 
will be reduced over the life of the Certificates by the aggregate net dollar 
amount of claims paid less the aggregate net dollar amount realized by the 
pool insurer upon disposition of all foreclosed mortgaged properties covered 
thereby. The amount of claims paid includes certain expenses incurred by the 
Master Servicer as well as accrued interest at the applicable interest rate 
on delinquent Mortgage Loans to the date of payment of the claim. See 
"CERTAIN LEGAL ASPECTS OF LOANS" herein. Accordingly, if aggregate net claims 
paid under a mortgage pool insurance policy reach the original policy limit, 
coverage under the mortgage pool insurance policy will lapse and any further 
losses will be borne by the Trust Fund, and thus will affect adversely 
payments on the Certificates. In addition, the exhaustion of coverage under 
any mortgage pool insurance policy may affect the Master Servicer's or 
Servicer's willingness or obligation to make Advances. If the Master Servicer 
or a Servicer determines that an Advance in respect of a delinquent Loan 
would not be recoverable from the proceeds of the liquidation of such Loan or 
otherwise, it will not be obligated to make an advance respecting any such 
delinquency since the Advance would not be ultimately recoverable by it. See 
"SERVICING OF LOANS -- Advances and Limitations Thereon." 

   Mortgage Insurance with Respect to Manufactured Home Loans. A Manufactured 
Home Loan may be an FHA Loan or a VA Loan. Any primary mortgage or similar 
insurance and any pool insurance policy with respect to Manufactured Home 
Loans will be described in the related Prospectus Supplement. 

HAZARD INSURANCE ON THE LOANS 

   Standard Hazard Insurance Policies. The standard hazard insurance policies 
will provide for coverage at least equal to the applicable state standard 
form of fire insurance policy with extended coverage for property of the type 
securing the related Loans. In general, the standard form of fire and 
extended coverage policy will cover physical damage to or destruction of, the 
improvements on the property caused by fire, lightning, explosion, smoke, 
windstorm, hail, riot, strike and civil commotion, subject to the conditions 
and exclusions particularized in each policy. Because the standard hazard 
insurance policies relating to the Loans will be underwritten by different 
hazard insurers and will cover properties located in various states, such 
policies will not contain identical terms and conditions. The basic terms, 
however, generally will be determined by state law and generally will be 
similar. Most such policies typically will not cover any physical damage 

                                       62
<PAGE>

resulting from war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides, and
mudflows), nuclear reaction, 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. Uninsured risks not covered by a special hazard insurance policy
or other form of credit support will adversely affect distributions to
Certificateholders. When a property securing a Loan is located in a flood area
identified by HUD pursuant to the Flood Disaster Protection Act of 1973, as
amended, the Master Servicer will be required to cause flood insurance to be
maintained with respect to such property, to the extent available.

   The standard hazard insurance policies covering properties securing Loans 
typically will contain a "coinsurance" clause which, in effect, will require 
the insured at all times to carry hazard insurance of a specified percentage 
(generally 80% to 90%) of the full replacement value of the dwellings, 
structures and other improvements on the Mortgaged Property in order to 
recover the full amount of any partial loss. If the insured's coverage falls 
below this specified percentage, such clause will provide that the hazard 
insurer's liability in the event of partial loss will not exceed the greater 
of (i) the actual cash value (the replacement cost less physical 
depreciation) of the dwellings, structures and other improvements damaged or 
destroyed or (ii) such proportion of the loss, without deduction for 
depreciation, as the amount of insurance carried bears to the specified 
percentage of the full replacement cost of such dwellings, structures and 
other improvements on the Mortgaged Property. Since the amount of hazard 
insurance to be maintained on the improvements securing the Loans declines as 
the principal balances owing thereon decrease, and since the value of 
residential real estate in the areas which the Mortgaged Property is located 
fluctuates in value over time, the effect of this requirement in the event of 
partial loss may be that hazard insurance proceeds will be insufficient to 
restore fully the damage to the Mortgaged Property. 

   The Depositor will not require that a standard hazard or flood insurance 
policy be maintained for any Cooperative Loan. Generally, the Cooperative is 
responsible for maintenance of hazard insurance for the property owned by the 
Cooperative and the tenant-stockholders of that Cooperative do not maintain 
individual hazard insurance policies. To the extent, however, that either the 
Cooperative or the related borrower do not maintain such insurance, or do not 
maintain adequate coverage, or do not apply any insurance proceeds to the 
restoration of damaged property, then damage to such borrower's Cooperative 
Dwelling or such Cooperative's building could significantly reduce the value 
of the Mortgaged Property securing such Cooperative Loan. Similarly, the 
Depositor will not require that a standard hazard or flood insurance policy 
be maintained for any Condominium Loan. Generally, the Condominium 
Association is responsible for maintenance of hazard insurance for the 
Condominium Building (including the individual Condominium Units) and the 
owner(s) of an individual Condominium Unit do not maintain separate hazard 
insurance policies. To the extent, however, that either the Condominium 
Association or the related borrower do not maintain such insurance, or do not 
maintain adequate coverage, or do not apply any insurance proceeds to the 
restoration of damaged property, then damage to such borrower's Condominium 
Unit or such Condominium Building could significantly reduce the value of the 
Mortgaged Property securing such Condominium Loan. 

   Special Hazard Insurance Policy. Although the terms of such policies vary 
to some degree, a special hazard insurance policy typically provides that, 
where there has been damage to property securing a defaulted or foreclosed 
Loan (title to which has been acquired by the insured) and to the extent such 
damage is not covered by the standard hazard insurance policy or any flood 
insurance policy, if applicable, required to be maintained with respect to 
such property, or in connection with partial loss resulting from the 
application of the coinsurance clause in a standard hazard insurance policy, 
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 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 or the Servicer with respect 
to such property. If the unpaid principal balance plus accrued interest and 
certain expenses is paid by the special hazard insurer, the amount of further 
coverage under the special hazard insurance policy will be reduced by such 
amount less any net proceeds from the sale of the property. Any amount paid 
as the cost of repair of the property will reduce coverage by such amount. 
Special hazard insurance policies typically do not cover losses occasioned by 
war, civil insurrection, certain governmental actions, errors in design, 
faulty workmanship or materials (except under certain circumstances), nuclear 
reaction, flood (if the mortgaged property is in a federally designated flood 
area), chemical contamination and certain other risks. 

                                       63
<PAGE>

   Restoration of the property with the proceeds described under (i) above is 
expected to satisfy the condition under the pool insurance policy that the 
property be restored before a claim under such pool insurance policy may be 
validly presented with respect to the defaulted Loan secured by such 
property. The payment described under (ii) above will render unnecessary 
presentation of a claim in respect of such Loan under the pool insurance 
policy. Therefore, so long as the 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 Loan plus accrued interest and 
certain expenses will not affect the total insurance proceeds paid to holders 
of the Certificates, but will affect the relative amounts of coverage 
remaining under the special hazard insurance policy and pool insurance 
policy. 

   Other Hazard-Related Insurance; Liability Insurance. With respect to Loans 
secured by Multifamily Property, certain additional insurance policies may be 
required with respect to the Multifamily Property; for example, general 
liability insurance for bodily injury or death and property damage occurring 
on the property or the adjoining streets and sidewalks, steam boiler coverage 
where a steam boiler or other pressure vessel is in operation, interest 
coverage insurance, and rent loss insurance to cover operating income losses 
following damage or destruction of the mortgaged property. With respect to a 
Series for which Loans secured by Multifamily Property are included in the 
Trust Fund, the related Prospectus Supplement will specify the required types 
and amounts of additional insurance and describe the general terms of such 
insurance and conditions to payment thereunder. 

BANKRUPTCY BOND 

   In the event of a bankruptcy of a borrower, the bankruptcy court may 
establish the value of the property securing the related Loan at an amount 
less than the then outstanding principal balance of such Loan. The amount of 
the secured debt could be reduced to such value, and the holder of such Loan 
thus would become an unsecured creditor to the extent the outstanding 
principal balance of such Loan exceeds the value so assigned to the property 
by the bankruptcy court. In addition, certain other modifications of the 
terms of a Loan can result from a bankruptcy proceeding. See "CERTAIN LEGAL 
ASPECTS OF LOANS" herein. If so provided in the related Prospectus 
Supplement, the Master Servicer will obtain a bankruptcy bond or similar 
insurance contract (the "bankruptcy bond") for proceedings with respect to 
borrowers under the Bankruptcy Code. The bankruptcy bond will cover certain 
losses resulting from a reduction by a bankruptcy court of scheduled payments 
of principal of and interest on a Loan or a reduction by such court of the 
principal amount of a 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 bankruptcy bond will provide coverage in the aggregate amount 
specified in the related Prospectus Supplement for all Loans in the Pool 
secured by single unit primary residences. Such amount will be reduced by 
payments made under such bankruptcy bond in respect of such Loans, unless 
otherwise specified in the related Prospectus Supplement, and will not be 
restored. 

REPURCHASE BOND 

   If so specified in the related Prospectus Supplement, the Depositor or 
Master Servicer will be obligated to repurchase any Loan (up to an aggregate 
dollar amount specified in the related Prospectus Supplement) for which 
insurance coverage is denied due to dishonesty, misrepresentation or fraud in 
connection with the origination or sale of such Loan. Such obligation may be 
secured by a surety bond guaranteeing payment of the amount to be paid by the 
Depositor or the Master Servicer. 

                                       64
<PAGE>

                             THE TRUST AGREEMENTS 

   The following summaries describe certain provisions of the Trust 
Agreements. The summaries do not purport to be complete and are subject to, 
and qualified in their entirety by reference to, the provisions of the Trust 
Agreements. Where particular provisions or terms used in the Trust Agreements 
are referred to, such provisions or terms are as specified in the Trust 
Agreements. 

ASSIGNMENT OF PRIMARY ASSETS 

   General. The Depositor will transfer, convey and assign to the Trustee all 
right, title and interest of the Depositor in the Primary Assets and other 
property to be included in the Trust Fund for a Series. Such assignment will 
include all principal and interest due on or with respect to the Primary 
Assets after the Cut-off Date specified in the related Prospectus Supplement 
(except for any Retained Interests). The Trustee will, concurrently with such 
assignment, execute and deliver the Certificates. 

   Assignment of Private Mortgage-Backed Securities. The Depositor will cause 
Private Mortgage-Backed Securities to be registered in the name of the 
Trustee (or its nominee or correspondent). The Trustee (or its agent or 
correspondent) 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 TRUST FUNDS -- Private Mortgage-Backed Securities" herein. 
Each Private Mortgage-Backed Security will be identified in a schedule 
appearing as an exhibit to the related Trust Agreement (the "Mortgage 
Certificate Schedule"), 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 for each Private Mortgage-Backed 
Security conveyed to the Trustee. In the Trust Agreement, the Depositor will 
represent and warrant to the Trustee regarding the Private Mortgage-Backed 
Securities: (i) that the information contained in the Mortgage Certificate 
Schedule is true and correct in all material respects; (ii) that, immediately 
prior to the conveyance of the Private Mortgage-Backed Securities, the 
Depositor had good title thereto, and was the sole owner thereof, (subject to 
any Retained Interests); (iii) that there has been no other sale by it of 
such Private Mortgage-Backed Securities and (iv) that there is no existing 
lien, charge, security interest or other encumbrance (other than any Retained 
Interest) on such Private Mortgage-Backed Securities. 

   Assignment of Mortgage Loans. In addition, the Depositor will, as to each 
Mortgage Loan, deliver or cause to be delivered to the Trustee, or, as 
specified in the related Prospectus Supplement, the Custodian, the Mortgage 
Note endorsed without recourse to the order of the Trustee or in blank, the 
original Mortgage with evidence of recording indicated thereon (except for 
any Mortgage not returned from the public recording office, in which case a 
copy of such Mortgage will be delivered, together with a certificate that the 
original of such Mortgage was delivered to such recording office) and an 
assignment of the Mortgage in recordable form. The Trustee, or, if so 
specified in the related Prospectus Supplement, the Custodian, will hold such 
documents in trust for the benefit of the Certificateholders. 

   If so specified in the related Prospectus Supplement, the Depositor will, 
at the time of delivery of the Certificates, cause assignments to the Trustee 
of the Mortgage Loans to be recorded in the appropriate public office for 
real property records, except in states where, in the opinion of counsel 
acceptable to the Trustee, such recording is not required to protect the 
Trustee's interest in the Mortgage Loan. If specified in the related 
Prospectus Supplement, the Depositor will cause such assignments to be so 
recorded within the time after delivery of the Certificates as is specified 
in the related Prospectus Supplement, in which event, the Trust Agreement 
may, as specified in the related Prospectus Supplement, require the Depositor 
to repurchase from the Trustee any Mortgage Loan required to be recorded but 
not recorded within such time, at the price described below with respect to 
repurchase by reason of defective documentation. Unless otherwise provided in 
the related Prospectus Supplement, the enforcement of the repurchase 
obligation would constitute the sole remedy available to the 
Certificateholders or the Trustee for the failure of a Mortgage Loan to be 
recorded. 

   With respect to any Mortgage Loans which are Cooperative Loans, the 
Depositor will cause to be delivered to the Trustee, its agent, or a 
custodian, the related original cooperative note endorsed to the order of the 

                                       65
<PAGE>

Trustee, the original security agreement, the proprietary lease or occupancy
agreement, the recognition agreement, an executed financing agreement and the
relevant stock certificate and related blank stock powers. The Depositor will
file in the appropriate office an assignment and a financing statement
evidencing the Trustee's security interest in each Cooperative Loan.

   Each Mortgage Loan will be identified in a schedule appearing as an 
exhibit to the Trust Agreement (the "Mortgage Loan Schedule"). Such Mortgage 
Loan Schedule will specify the number of Mortgage Loans which are Cooperative 
Loans and, with respect to each mortgage loan: the original principal amount 
and unpaid principal balance as of the Cut-off Date; the current interest 
rate; the current Scheduled Payment of principal and interest; the maturity 
date of the related mortgage note; if the Mortgage Loan is an ARM, the 
Lifetime Mortgage Rate Cap, if any, and the current Index; and, if the 
Mortgage Loan is a GPM Loan, a GEM Loan, a Buy-Down Loan or a Mortgage Loan 
with other than fixed Scheduled Payments and level amortization, the terms 
thereof. 

   Assignment of Manufactured Home Loans. The Depositor will cause any 
Manufactured Home Loans included in the Primary Assets for a Series of 
Certificates to be assigned to the Trustee, together with principal and 
interest due on or with respect to the Manufactured Home Loans after the 
Cut-off Date specified in the related Prospectus Supplement. Each 
Manufactured Home Loan will be identified in a loan schedule (the "Loan 
Schedule") appearing as an exhibit to the related Trust Agreement. Such Loan 
Schedule will specify, with respect to each Manufactured Home Loan, among 
other things: the original principal balance and the outstanding principal 
balance as of the close of business on the Cut-off Date; the interest rate; 
the current scheduled Payment of principal and interest; and the maturity 
date of the Manufactured Home Loan. 

   In addition, with respect to each Manufactured Home Loan, the Depositor 
will deliver or cause to be delivered to the Trustee, or, as specified in the 
related Prospectus Supplement, the custodian, the original Manufactured Home 
Loan and copies of documents and instruments related to each Manufactured 
Home Loan and the security interest in the Manufactured Home securing each 
Manufactured Home Loan. To give notice of the right, title and interest of 
the Certificateholders to the Manufactured Home Loans, the Depositor will 
cause a UCC-1 financing statement to be filed identifying the Trustee as the 
secured party and identifying all Manufactured Home Loans as collateral. 
Unless otherwise specified in the related Prospectus Supplement, the 
Manufactured Home Loans will not be stamped or otherwise marked to reflect 
their assignment from the Depositor to the Trustee. Therefore, if a 
subsequent purchaser were able to take physical possession of the 
Manufactured Home Loans without notice of such assignment, the interest of 
the Certificateholders in the Manufactured Home Loans could be defeated. See 
"CERTAIN LEGAL ASPECTS OF LOANS -- Manufactured Home Loans." 

   The Depositor will provide limited representations and warranties to the 
Trustee concerning the Manufactured Home Loans. Such representations and 
warranties will include: (i) that the information contained in the Loan 
Schedule provides an accurate listing of the Manufactured Home Loans and that 
the information respecting such Manufactured Home Loans set forth in such 
Loan Schedule is true and correct in all material respects at the date or 
dates respecting which such information is furnished; (ii) that, immediately 
prior to the conveyance of the Manufactured Home Loans, the Depositor had 
good title to, and was sole owner of, each such Manufactured Home Loan 
(subject to any Retained Interests); (iii) that there has been no other sale 
by it of such Manufactured Home Loans and that the Manufactured Home Loan is 
not subject to any lien, charge, security interest or other encumbrance; (iv) 
if the Master Servicer will not directly service the Manufactured Home Loans, 
each Servicing Agreement entered into with a Servicer with respect to 
Manufactured Home Loans comprising the Primary Assets has been assigned and 
conveyed to the Trustee and is not subject to any offset, counterclaim, 
encumbrance or other charge; and (v) the Depositor has obtained from the 
Master Servicer, the Servicer, the originator of the Manufactured Home Loans 
or such other entity that is the seller of the Manufactured Home Loans, 
representations and warranties relating to certain information respecting the 
origination of and current status of the Manufactured Home Loans, and has no 
knowledge of any fact which would cause it to believe that such 
representations and warranties are inaccurate in any material respect. See 
"LOAN UNDERWRITING PROCEDURES AND STANDARDS" herein. 

   Assignment of Participation Certificates. The Depositor will cause any 
Participation Certificates obtained under a participation agreement to be 
assigned to the Trustee by delivering to the Trustee such Participation 
Certificates, which will be reregistered in the name of the Trustee. Unless 
otherwise specified in the related Prospectus Supplement, the Trustee will 
not be in possession of or be assignee of record with respect to the Loans 

                                       66
<PAGE>

represented by any Participation Certificate. Each Participation Certificate 
will be identified in a "Participation Certificate Schedule" which will 
specify the original principal balance, outstanding principal balance as of 
the Cut-off Date, pass-through rate and maturity date for each Participation 
Certificate. In the Trust Agreement, the Depositor will represent and warrant 
to the Trustee regarding each Participation Certificate: (i) that the 
information contained in the Participation Certificate Schedule is true and 
correct in all material respects; (ii) that, immediately prior to the 
conveyance of the Participation Certificates, the Depositor had good title to 
and was sole owner of such Participation Certificates; (iii) that there has 
been no other sale by it of such Participation Certificates and (iv) that 
such Participation Certificates are not subject to any existing lien, charge, 
security interest or other encumbrance (other than any Retained Interests). 

REPURCHASE AND SUBSTITUTION OF NON-CONFORMING LOANS 

   Unless otherwise provided in the related Prospectus Supplement, if any 
document in the Loan file delivered by the Depositor to the Trustee is found 
by the Trustee within 45 days of the execution of the related Trust Agreement 
(or promptly after the Trustee's receipt of any document permitted to be 
delivered after the Closing Date) to be defective in any material respect and 
the Depositor does not cure such defect within 90 days, or within such other 
period specified in the related Prospectus Supplement, the Depositor will, 
not later than 90 days or within such other period specified in the related 
Prospectus Supplement, after the Trustee's notice to the depositor or the 
Master Servicer, as the case may be, of the defect, repurchase the related 
Mortgage Loan or any property acquired in respect thereof from the Trustee at 
a price equal to (a) the lesser of (i) the outstanding principal balance of 
such Mortgage Loan (or, in the case of a foreclosed Mortgage Loan, the 
outstanding principal balance of such Mortgage Loan immediately prior to 
foreclosure) and (ii) the Trust Fund's federal income tax basis in the 
Mortgage Loan, and (b), accrued and unpaid interest to the date of the next 
scheduled payment on such Mortgage Loan at the related Pass-Through Rate or 
Certificate Rate (less any unreimbursed Advances respecting such Mortgage 
Loan), provided, however, the purchase price shall not be limited in (i) 
above to the Trust Fund's federal income tax basis if the repurchase at a 
price equal to the outstanding principal balance of such Mortgage Loan will 
not result in any prohibited transaction tax under Section 860F(a) of the 
Code. 

   If provided in the related Prospectus Supplement, the Depositor may, 
rather than repurchase the Loan as described above, remove such Loan from the 
Trust Fund (the "Deleted Loan") and substitute in its place one or more other 
Loans (each, a "Qualifying Substitute Mortgage Loan") provided, however, that 
(i) with respect to a Trust Fund for which no REMIC election is made, such 
substitution must be effected within 120 days of the date of initial issuance 
of the Certificates and (ii) with respect to a Trust Fund for which a REMIC 
election is made, after a specified time period, the Trustee must have 
received a satisfactory opinion of counsel that such substitution will not 
cause the Trust Fund to lose its status as a REMIC or otherwise subject the 
Trust Fund to a prohibited transaction tax. 

   Any Qualifying Substitute Mortgage Loan will have, on the date of 
substitution, (i) an outstanding principal balance, after deduction of all 
Scheduled Payments due in the month of substitution, not in excess of the 
outstanding principal balance of the Deleted Loan (the amount of any 
shortfall to be deposited to the Certificate Account in the month of 
substitution for distribution to Certificateholders), (ii) an interest rate 
not less than (and not more than 2% greater than) the interest rate of the 
Deleted Loan, (iii) a remaining term-to-stated maturity not greater than (and 
not more than two years less than) that of the Deleted Loan, and will comply 
with all of the representations and warranties set forth in the applicable 
agreement as of the date of substitution. 

   Unless otherwise provided in the related Prospectus Supplement, the 
above-described cure, repurchase or substitution obligations constitute the 
sole remedies available to the Certificateholders or the Trustee for a 
material defect in a Loan document. 

   The Depositor or another entity will make representations and warranties 
with respect to Loans which comprise the Primary Assets for a Series. See 
"LOAN UNDERWRITING PROCEDURES AND STANDARDS -- Representations and 
Warranties" above. If the Depositor or such entity cannot cure a breach of 
any such representations and warranties in all material respects within 90 
days after notification by the Trustee of such breach, and if such breach is 
of a nature that materially and adversely affects the value of such Loan, the 
Depositor or such entity is obligated to repurchase the affected Loan or, if 
provided in the related Prospectus Supplement, provide a Qualifying 
Substitute Mortgage Loan therefor, subject to the same conditions and 
limitations on purchases and substitutions as described above. 

                                       67
<PAGE>

   The Depositor's only source of funds to effect any cure, repurchase or 
substitution will be through the enforcement of the corresponding obligations 
of the responsible originator or seller of such Loans. See "SPECIAL 
CONSIDERATIONS". 

REPORTS TO CERTIFICATEHOLDERS 

   The Trustee will prepare and forward to each Certificateholder on each 
Distribution Date, or as soon thereafter as is practicable, a statement 
setting forth, to the extent applicable to any Series, among other things: 

       (i) (A) with respect to a Series other than a Multi-Class Series, the 
   amount of such distribution allocable to principal on the Primary Assets, 
   separately identifying the aggregate amount of any principal prepayments 
   included therein and the amount, if any, advanced by the Master Servicer 
   or by a Servicer or (B) with respect to a Multi-Class Series, the amount 
   of the principal distribution in reduction of stated principal amount (or 
   Compound Value) of each Class and the aggregate unpaid principal amount 
   (or Compound Value) of each Class following such distribution; 

       (ii) (A) with respect to a Series other than a Multi-Class Series, the 
   amount of such distribution allocable to interest on the Primary Assets 
   and the amount, if any, advanced by the Master Servicer or a Servicer or 
   (B) with respect to a Multi-Class Series, the amount of the interest 
   distribution; 

       (iii) the amount of servicing compensation with respect to the 
   Principal Assets and paid during the Due Period commencing on the Due Date 
   to which such distribution relates and the amount of servicing 
   compensation during such period attributable to penalties and fees; 

       (iv) the aggregate outstanding principal balance of the Principal 
   Assets as of the opening of business on the Due Date, after giving effect 
   to distributions allocated to principal and reported under (i) above; 

       (v) the aggregate outstanding principal amount of the Certificates of 
   such series as of the Due Date, after giving effect to distributions 
   allocated to principal reported under (i) above; 

       (vi) with respect to Compound Interest Certificates, prior to the 
   Accrual Termination Date in addition to the information specified in 
   (i)(B) above, the amount of interest accrued on such Certificates during 
   the related Interest Accrual Period and added to the Compound Value 
   thereof; 

       (vii) in the case of Floating Rate Certificates, the Floating Rate 
   applicable to the distribution being made; 

       (viii) if applicable, the amount of any shortfall (i.e., the difference 
   between the aggregate amounts of principal and interest which 
   Certificateholders would have received if there were sufficient eligible 
   funds in the Certificate Account and the amounts actually distributed); 

       (ix) if applicable, the number and aggregate principal balances of 
   Loans delinquent for (A) two consecutive payments and (B) three or more 
   consecutive payments, as of the close of the business on the Determination 
   Date to which such distribution relates; 

       (x) if applicable, the book value of any REO Property acquired on 
   behalf of Certificateholders through foreclosure, grant of a deed in lieu 
   of foreclosure or repossession as of the close of the business on the 
   Business Day preceding the Distribution Date to which such distribution 
   relates; 

       (xi) if applicable, the amount of coverage under any pool insurance 
   policy as of the close of business on the applicable Distribution Date; 

       (xii) if applicable, the amount of coverage under any special hazard 
   insurance policy as of the close of business on the applicable 
   Distribution Date; 

       (xiii) if applicable, the amount of coverage under any bankruptcy bond 
   as of the close of business on the applicable Distribution Date; 

       (xiv) in the case of any other credit support described in the related 
   Prospectus Supplement, the amount of coverage of such credit support as of 
   the close of business on the applicable Distribution Date; 

                                       68
<PAGE>

       (xv) in the case of any Series which includes a Subordinate Class, the 
   Subordinated Amount, if any, determined as of the related Determination 
   Date and if the distribution to the Senior Certificateholders is less than 
   their required distribution, the amount of the shortfall; 

       (xvi) the amount of any withdrawal from any applicable reserve fund 
   included in amounts actually distributed to Certificateholders and the 
   remaining balance of each reserve fund (including any Subordinated Reserve 
   Fund), if any, on such Distribution Date, after giving effect to 
   distributions made on such date; and 

       (xvii) such other information as specified in the related Trust 
   Agreement. 

   In addition, within a reasonable period of time after the end of each 
calendar year the Trustee, unless otherwise specified in the related 
Prospectus Supplement, will furnish to each Certificateholder of record at 
any time during such calendar year: (a) the aggregate of amounts reported 
pursuant to (i) through (iv), (vi), (viii) and (xvi) above for such calendar 
year and (b) such information specified in the Trust Agreement to enable 
Certificateholders to prepare their tax returns including, without 
limitation, the amount of original issue discount accrued on the 
Certificates, if applicable. Information in the Distribution Date and annual 
reports provided to the Certificateholders will not have been examined and 
reported upon by an independent public accountant. However, the Master 
Servicer will provide to the Trustee a report by independent public 
accountants with respect to the Master Servicer's servicing of the Loans. See 
"SERVICING OF LOANS -- Evidence as to Compliance" herein. 

INVESTMENT OF FUNDS 

   The Certificate Account, Collection Account or Custodial Account, if any, 
and any other funds and accounts for a Series that may be invested by the 
Trustee or by the Master Servicer (or by the Servicer, if any), can be 
invested only in Eligible Investments acceptable to each Rating Agency, which 
may include, without limitation, (i) direct obligations of, and obligations 
fully guaranteed as to timely payment of principal and interest by, the 
United States of America, FHLMC, FNMA or any agency or instrumentality of the 
United States of America, the obligations of which are backed by the full 
faith and credit of the United States of America, (ii) demand and time 
deposits, certificates of deposit or bankers' acceptances, (iii) repurchase 
obligations pursuant to a written agreement with respect to any security 
described in clause (i) above, (iv) securities bearing interest or sold at a 
discount issued by any corporation incorporated under the laws of the United 
States of America or any state, (v) commercial paper (including both 
non-interest-bearing discount obligations and interest-bearing obligations 
payable on demand or on a specified date not more than one year after the 
date of issuance thereof), (vi) a Guaranteed Investment Contract issued by an 
entity having a credit rating acceptable to each Rating Agency and (vii) any 
other demand, money market or time deposit or obligation, security or 
investment as would not adversely affect the then current rating by the 
Rating Agencies. 

   Funds held in a reserve fund or Subordinated Reserve Fund may be invested 
in certain Eligible Reserve Fund Investments which may include Eligible 
Investments, mortgage loans, mortgage pass-through or participation 
securities, mortgage-backed bonds or notes or other investments to the extent 
specified in the related Prospectus Supplement. 

   Eligible Investments or Eligible Reserve Fund Investments with respect to 
a Series will include only obligations or securities that mature on or before 
the date on which the amounts in the Collection Account are required to be 
remitted to the Trustee and amounts in the Certificate Account, any Reserve 
Fund or the Subordinated Reserve Fund for such Series are required or may be 
anticipated to be required to be applied for the benefit of 
Certificateholders of such Series. 

   If so provided in the related Prospectus Supplement, the reinvestment 
income from the Subordination Reserve Fund, other Reserve Fund, Servicer 
Account, Collection Account or the Certificate Account may be property of the 
Master Servicer or a Servicer and not available for distributions to 
Certificateholders. See "SERVICING OF LOANS" herein. 

EVENT OF DEFAULT 

   Events of Default under the Trust Agreement for each Series include (i) 
any failure by the Master Servicer to distribute to Certificateholders of 
such Series any required payment which continues unremedied for five days 

                                       69
<PAGE>

after the giving of written notice of such failure to the Master Servicer by 
the Trustee for such Series, or to the Master Servicer and the Trustee by the 
Holders of Certificates of such Series evidencing not less than 25% of the 
aggregate outstanding principal amount of the Certificates for such Series, 
(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 Trust 
Agreement which continues unremedied for 30 days (or 15 days in the case of a 
failure to maintain any insurance policy required to be maintained pursuant 
to the Trust Agreement) 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 Holders of Certificates of such Series evidencing not less than 25% of 
the the aggregate outstanding principal amount of the Certificates and (iii) 
certain events in insolvency, readjustment of debt, marshalling of assets and 
liabilities or similar proceedings and certain actions by the Master Servicer 
indicating its insolvency, reorganization or inability to pay its 
obligations. 

RIGHTS UPON EVENT OF DEFAULT 

   So long as an Event of Default remains unremedied under the Trust 
Agreement for a Series, the Trustee for such Series or Holders of 
Certificates of such Series evidencing not less than 25% of the aggregate 
outstanding principal amount of the Certificates for such Series may 
terminate all of the rights and obligations of the Master Servicer as 
servicer under the Trust Agreement and in and to the Mortgage Loans (other 
than its right to recovery of other expenses and amounts advanced pursuant to 
the terms of the Trust Agreement which rights the Master Servicer will retain 
under all circumstances), whereupon the Trustee will succeed to all the 
responsibilities, duties and liabilities of the Master Servicer under the 
Trust Agreement and will be entitled to reasonable servicing compensation not 
to exceed the applicable servicing fee, together with other servicing 
compensation in the form of assumption fees, late payment charges or 
otherwise as provided in the Trust Agreement. 

   In the event that the Trustee is unwilling or unable so to act, it may 
select, or petition a court of competent jurisdiction to appoint, a housing 
and home finance institution, bank or mortgage servicing institution with a 
net worth of at least $15,000,000 to act as successor Master Servicer under 
the provisions of such Trust Agreement relating to the servicing of the 
Mortgage Loans. The successor Master Servicer would be entitled to reasonable 
servicing compensation in an amount not to exceed the Servicing Fee as set 
forth in the related Prospectus Supplement, together with the other servicing 
compensation in the form of assumption fees, late payment charges or 
otherwise, as provided in the Trust Agreement. 

   During the continuance of any Event of Default under the Trust Agreement 
for a Series, the Trustee for such Series will have the right to take action 
to enforce its rights and remedies and to protect and enforce the rights and 
remedies of the Certificateholders of such Series, and Holders of 
Certificates evidencing not less than 25% of the aggregate outstanding 
principal amount of the Certificates for such Series may direct the time, 
method and place of conducting any proceeding for any remedy available to the 
Trustee or exercising any trust or power conferred upon that Trustee. 
However, the Trustee will not be under any obligation to pursue any such 
remedy or to exercise any of such trusts or powers unless such 
Certificateholders have offered the Trustee reasonable security or indemnity 
against the cost, expenses and liabilities which may be incurred by the 
Trustee therein or thereby. Also, the Trustee may decline to follow any such 
direction if the Trustee determines that the action or proceeding so directed 
may not lawfully be taken or would involve it in personal liability or be 
unjustly prejudicial to the non- assenting Certificateholders. 

   No Certificateholder of a Series, solely by virtue of such Holder's status 
as a Certificateholder, will have any right under the Trust Agreement for 
such Series to institute any proceeding with respect to the Trust Agreement, 
unless such Holder previously has given to the Trustee for such Series 
written notice of default and unless the Holders of Certificates evidencing 
not less than 25% of the aggregate outstanding principal amount of the 
Certificates for such Series 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. 

DEFICIENCY EVENT 

   Unless otherwise defined in the Prospectus Supplement, a "Deficiency 
Event" with respect to the Certificates of a Multi-Class Series is defined in 
the Trust Agreement as being the inability of the Trustee to distribute to 

                                       70
<PAGE>

Holders of one or more Classes of Certificates of such Series (other than any
Class of Subordinate Certificates prior to the time that the Available
Distribution Amount is reduced to zero), in accordance with the terms thereof
and the Trust Agreement, any distribution of principal or interest thereon when
and as distributable, in each case because of the insufficiency for such purpose
of the funds then held in the related Trust Fund.

   Upon the occurrence of a Deficiency Event, the Master Servicer (unless 
otherwise specified in the related Prospectus Supplement) is required to 
determine whether or not the application on a monthly basis (regardless of 
the frequency of regular Distribution Dates) of all future Scheduled Payments 
on the Primary Assets included in the related Trust Fund and other amounts 
receivable with respect to such Trust Fund towards payments on such 
Certificates in accordance with the priorities as to distributions of 
principal and interest set forth in such Certificates will be sufficient to 
make distributions of interest at the applicable Certificate Rates and to 
distribute in full the principal amount of each such outstanding Certificate 
on or before its respective Stated Maturity. 

   The Master Servicer (unless otherwise specified in the related Prospectus 
Supplement) will obtain and rely upon an opinion or report of a firm of 
independent accountants of recognized national reputation as to the 
sufficiency of the amounts receivable with respect to such Trust Fund to make 
such distributions on the Certificates, which opinion or report will be 
conclusive evidence as to such sufficiency. Pending the making of any such 
determination, distributions on the Certificates will continue to be made in 
accordance with their terms. 

   In the event that the Master Servicer (unless otherwise specified in the 
related Prospectus Supplement) makes a determination of sufficiency, the 
Trustee will apply all amounts received in respect of the related Trust Fund 
(after payment of fees and expenses of the Trustee and accountants for the 
Trust Fund) to distributions on the Certificates of such Series in accordance 
with their terms, except that such distributions will be made monthly and 
without regard to the amount of principal that would otherwise be 
distributable on any Distribution Date. Under certain circumstances following 
such positive determination, the Trustee may resume making distributions on 
such Certificates expressly in accordance with their terms. 

   If the Master Servicer (unless otherwise specified in the related 
Prospectus Supplement) is unable to make the positive determination described 
above, the Trustee will apply all amounts received in respect of the related 
Trust Fund (after payment of Trustee and accountants' fees and expenses) to 
monthly distributions on the Certificates of such Series pro rata, without 
regard to the priorities as to distribution of principal set forth in such 
Certificates, and such Certificates will, to the extent permitted by 
applicable law, accrue interest at the highest Certificate Rate borne by any 
Certificate of such Series (excluding any Interest Weighted Class or any 
Class with a Floating Rate that varies inversely with a current Index) or, 
with respect to each Class of Floating Rate Certificates, at the weighted 
average Certificate Rate, calculated on the basis of the maximum interest 
rate applicable to such Class on the original principal amount of the 
Certificates of that Class (excluding any Interest Weighted Class or any 
Class with a Floating Rate that varies inversely with a current Index). In 
such event, the Holders evidencing not less than at least 66 2/3% or more of 
the aggregate outstanding principal amount of the Certificate of such Series 
may direct the Trustee to sell the related Trust Fund, any such direction 
being irrevocable and binding upon the Holders of all Certificates of such 
Series and upon the owners of the residual interests in such Trust Fund. In 
the absence of such a direction, the Trustee may not sell all or any portion 
of such Trust Fund. 

THE TRUSTEE 

   The identity of the commercial bank, savings and loan association or trust 
company named as the Trustee for each Series of Certificates will be set 
forth in the related Prospectus Supplement. The entity serving as Trustee may 
have normal banking relationships with the Depositor or the Master Servicer. 
In addition, for the purpose of meeting the legal requirements of certain 
local jurisdictions, the Trustee will have the power to appoint co-trustees 
or separate trustees of all or any part of the Trust Fund relating to a 
Series of Certificates. In the event of such appointment, all rights, powers, 
duties and obligations conferred or imposed upon the Trustee by the Trust 
Agreement relating to such Series will be conferred or imposed upon the 
Trustee and each such separate trustee or co-trustee jointly, or, in any 
jurisdiction in which the Trustee shall be incompetent or unqualified to 
perform certain acts, singly upon such separate trustee or co-trustee who 
shall exercise and perform such rights, powers, duties and obligations solely 

                                       71
<PAGE>

at the direction of the Trustee. The Trustee may also appoint agents to perform
any of the responsibilities of the Trustee, which agents shall have any or all
of the rights, powers, duties and obligations of the Trustee conferred on them
by such appointment; provided that the Trustee shall continue to be responsible
for its duties and obligations under the Trust Agreement.

DUTIES OF THE TRUSTEE 

   The Trustee makes no representations as to the validity or sufficiency of 
the Trust Agreement, the Certificates or of any Primary Asset or related 
documents. If no Event of Default (as defined in the related Trust Agreement) 
has occurred, the Trustee is required to perform only those duties 
specifically required of it under the Trust Agreement. Upon receipt of the 
various certificates, statements, reports or other instruments required to be 
furnished to it, the Trustee is required to examine them to determine whether 
they are in the form required by the related Trust Agreement, however, the 
Trustee will not be responsible for the accuracy or content of any such 
documents furnished by it or the Certificateholders to the Master Servicer 
under the Trust Agreement. 

   The Trustee may be held liable for its own grossly negligent action or 
failure to act, or for its own willful misconduct; provided, however, that 
the Trustee will not be personally liable with respect to any action taken, 
suffered or omitted to be taken by it in good faith in accordance with the 
direction of the Certificateholders in an Event of Default, see "Rights Upon 
Event of Default" above. The Trustee is not required to expend or risk its 
own funds or otherwise incur any financial liability in the performance of 
any of its duties under a Trust Agreement, or in the exercise of any of its 
rights or powers, if it has reasonable grounds for believing that repayment 
of such funds or adequate indemnity against such risk or liability is not 
reasonably assured to it. 

RESIGNATION OF TRUSTEE 

   The Trustee may, upon written notice to the Depositor, resign at any time, 
in which event the Depositor will be obligated to use its best efforts to 
appoint a successor Trustee. If no successor Trustee has been appointed and 
has accepted the appointment within 30 days after giving such notice of 
resignation, the resigning Trustee may petition any court of competent 
jurisdiction for appointment of a successor Trustee. The Trustee may also be 
removed at any time (i) by the Depositor, if the Trustee ceases to be 
eligible to continue as such under the Trust Agreement, (ii) if the Trustee 
becomes insolvent, (iii) if a tax is imposed or threatened with respect to 
the Trust Fund by any state in which the Trustee or the Trust Fund held by 
the Trustee pursuant to the Trust Agreement is located, or (iv) by the 
Holders of Certificates evidencing over 50% of the aggregate outstanding 
principal amount of the Certificates in the Trust Fund upon 30 days' advance 
written notice to the Trustee and to the Depositor. 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. 

CERTIFICATE ACCOUNT 

   The Trustee will establish a separate account (the "Certificate Account") 
in its name as Trustee for the Certificateholders. If specified in the 
related Prospectus Supplement, the Certificate Account may be maintained as 
an interest bearing account or the funds held therein may be invested, 
pending disbursement to Certificateholders of the related Series, pursuant to 
the terms of the Trust Agreement, in Eligible Investments. If so specified in 
the related Prospectus Supplement, the Master Servicer will be entitled to 
receive as additional compensation, any interest or other income earned on 
funds in the Certificate Account. The Trustee will deposit into the 
Certificate Account on the Business Day received all funds received from the 
Master Servicer and required withdrawals from any Reserve Funds. Unless 
otherwise specified in the related Prospectus Supplement, the Trustee is 
permitted from time to time to make withdrawals from the Certificate Account 
for each Series to remove amounts deposited therein in error, to pay to the 
Master Servicer any reinvestment income on funds held in the Certificate 
Account to the extent it is entitled, to remit to the Master Servicer its 
Servicing Fee to the extent not previously withdrawn from the Collection 
Account, to make deposits to any Reserve Fund, to make regular distributions 
to the Certificateholders and to clear and terminate the Certificate Account. 

EXPENSE RESERVE FUND 

   If specified in the Prospectus Supplement relating to a Series, the 
Depositor may deposit on the related Closing Date in an account to be 
established with the Trustee (the "Expense Reserve Fund") cash or eligible 

                                       72
<PAGE>

investments which will be available to pay anticipated fees and expenses of 
the Trustee or other agents. The Expense Reserve Fund for a Series may also 
be funded over time through the deposit therein of all or a portion of cash 
flow, to the extent described in the related Prospectus Supplement. The 
Expense Reserve Fund, if any, will not be part of the Trust Fund held for the 
benefit of the Holders. Amounts on deposit in any Expense Reserve Fund will 
be invested in one or more Eligible Investments. 

AMENDMENT OF TRUST AGREEMENT 

   Unless otherwise specified in the Prospectus Supplement, the Trust 
Agreement for each Series of Certificates may be amended by the Depositor, 
the Master Servicer, and the Trustee with respect to such Series, without 
notice to or consent of the Certificateholders (i) to cure any ambiguity, 
(ii) to correct or supplement any provision therein which may be inconsistent 
with any other provision therein or in the Prospectus Supplement, (iii) to 
make any other provisions with respect to matters or questions arising under 
such Trust Agreement or (iv) to comply with any requirements imposed by the 
Code; provided that any such amendment pursuant to clause (iii) above will 
not adversely affect in any material respect the interests of any 
Certificateholders of such Series not consenting thereto. Any such amendment 
pursuant to clause (iii) of the preceding sentence shall be deemed not to 
adversely affect in any material respect the interests of any 
Certificateholder if the Trustee receives written confirmation from each 
Rating Agency rating such Certificates that such amendment will not cause 
such Rating Agency to reduce the then current rating thereof. The Trust 
Agreement for each Series may also be amended by the Trustee, the Master 
Servicer and the Depositor with respect to such Series with the consent of 
the Holders possessing not less than 66 2/3% of the aggregate outstanding 
principal amount of the Certificates of each Class of such Series affected 
thereby, for the purpose of adding any provisions to or changing in any 
manner or eliminating any of the provisions of such Trust Agreement or 
modifying in any manner the rights of Certificateholders of such Series; 
provided, however, that no such amendment may (a) reduce the amount or delay 
the timing of payments on any Certificate without the consent of the Holder 
of such Certificate; or (b) reduce the aforesaid percentage of aggregate 
outstanding principal amount of Certificates of each Class, the Holders of 
which are required to consent to any such amendment without the consent of 
the Holders of 100% of the aggregate outstanding principal amount of each 
Class of Certificates affected thereby. 

VOTING RIGHTS 

   The related Prospectus Supplement will set forth the method of determining 
allocation of Voting Rights with respect to a Series, if other than set forth 
herein. 

LIST OF CERTIFICATEHOLDERS 

   Upon written request of three or more Certificateholders of record of a 
Series for purposes of communicating with other Certificateholders with 
respect to their rights under the Trust Agreement or under the Certificates 
for such Series, which request is accompanied by a copy of the communication 
which such Certificateholders propose to transmit, the Trustee will afford 
such Certificateholders access during business hours to the most recent list 
of Certificateholders of that Series held by the Trustee. 

   No Trust Agreement will provide for the holding of any annual or other 
meeting of Certificateholders. 

REMIC ADMINISTRATOR 

   With respect to any Multi-Class Series, preparation of certain reports and 
certain other administrative duties with respect to the Trust Fund may be 
performed by a REMIC administrator, who may be an affiliate of the Depositor. 

TERMINATION 

   The obligations created by the Trust Agreement for a Series will terminate 
upon the distribution to Certificateholders of all amounts distributable to 
them pursuant to such Trust Agreement after (i) the later of the final 
payment or other liquidation of the last Mortgage Loan remaining in the Trust 
Fund for such Series or the disposition of all property acquired upon 
foreclosure or deed in lieu of foreclosure in respect of any Mortgage Loan 

                                       73
<PAGE>

("REO Property") or (ii) the repurchase, as described below, by the Master 
Servicer from the Trustee for such Series of all Mortgage Loans at that time 
subject to the Trust Agreement and all REO Property. The Trust Agreement for 
each Series permits, but does not require, the Master Servicer to repurchase 
from the Trust Fund for such Series all remaining Mortgage Loans at a price 
equal to 100% of the Aggregate Asset Principal Balance of such Mortgage Loans 
plus, with respect to REO Property, if any, the outstanding principal balance 
of the related Mortgage Loan, less, in either case, related unreimbursed 
Advances (in the case of the Mortgage Loans, only to the extent not already 
reflected in the computation of the Aggregate Asset Principal Balance of such 
Mortgage Loans) and unreimbursed expenses (that are reimbursable pursuant to 
the terms of the Trust Agreement) plus, in either case, accrued interest 
thereon at the weighted average Mortgage Loan Pass-Through Rate through the 
last day of the Due Period in which such repurchase occurs; provided, 
however, that if an election is made for treatment as a REMIC under the Code, 
the repurchase price may equal the greater of (a) 100% of the Aggregate Asset 
Principal Balance of such Mortgage Loans, plus accrued interest thereon at 
the applicable Net Mortgage Rates through the last day of the month of such 
repurchase and (b) the aggregate fair market value of such Mortgage Loans; 
plus the fair market value of any property acquired in respect of a Mortgage 
Loan and remaining in the Trust Fund. The exercise of such right will effect 
early retirement of the Certificates of such Series, but the Master 
Servicer's right to so purchase is subject to the Aggregate Principal Balance 
of the Mortgage Loans at the time of repurchase being less than a fixed 
percentage, to be set forth in the related Prospectus Supplement, of the 
Cut-off Date Aggregate Asset Principal Balance. In no event, however, will 
the trust created by the Trust Agreement continue beyond the expiration of 21 
years from the death of the last survivor of certain person identified 
therein. For each Series, the Master Servicer or the Trustee, as applicable, 
will give written notice of termination of the Trust Agreement to each 
Certificateholder, and the final distribution will be made only upon 
surrender and cancellation of the Certificates at an office or agency 
specified in the notice of termination. If so provided in the related 
Prospectus Supplement for a Series, the Depositor or another entity may 
effect an optional termination of the Trust Fund under the circumstances 
described in such Prospectus Supplement. See "DESCRIPTION OF THE CERTIFICATES 
- -- Optional Termination of the Trust Fund" herein. 

                        CERTAIN LEGAL ASPECTS OF LOANS 

   The following discussion contains summaries of certain legal aspects of 
housing loans which are general in nature. Because certain of such legal 
aspects are governed by applicable state law (which laws may differ 
substantially), the summaries do not purport to be complete nor to reflect 
the laws of any particular state, nor to encompass the laws of all states in 
which the properties securing the housing loans are situated. The summaries 
are qualified in their entirety by reference to the applicable federal and 
state laws governing the Loans. 

MORTGAGES 

   The Mortgage Loans comprising or underlying the Primary Assets for a 
Series will be secured by either mortgages or deeds of trust or deeds to 
secure debt, depending upon the prevailing practice in the state in which the 
property subject to a Mortgage Loan is located. The filing of a mortgage, 
deed of trust or deed to secure debt creates a lien or title interest upon 
the real property covered by such instrument and represents the security for 
the repayment of an obligation that is customarily evidenced by a promissory 
note. It is not prior to the lien for real estate taxes and assessments or 
other charges imposed under governmental police powers. Priority with respect 
to such instruments depends on their terms, the knowledge of the parties to 
the mortgage and generally on the order of recording with the applicable 
state, county or municipal office. There are two parties to a mortgage, the 
mortgagor, who is the borrower/homeowner or the land trustee (as described 
below), and the mortgagee, who is the lender. Under the mortgage instrument, 
the mortgagor delivers to the mortgagee a note or bond and the mortgage. In 
the case of a land trust, there are three parties because title to the 
property is held by a land trustee under a land trust agreement of which the 
borrower/homeowner is the beneficiary; at origination of a mortgage loan, the 
borrower executes a separate undertaking to make payments on the mortgage 
note. A deed of trust transaction normally has three parties, the trustor, 
who is the borrower/homeowner; the beneficiary, who is the lender, and the 
trustee, a third-party grantee. Under a deed of trust, the trustor grants the 
property, irrevocably until the debt is paid, in trust, generally with a 
power of sale, to the trustee to secure payment of the obligation. The 
mortgagee's authority under a mortgage and the trustee's authority under a 
deed of trust are governed by the law of the state in which the real property 
is located, the express provisions of the mortgage or deed of trust, and, in 
some cases, in deed of trust transactions, the directions of the beneficiary. 

                                       74
<PAGE>

COOPERATIVE LOANS 

   If specified in the Prospectus Supplement relating to a Series of 
Certificates, the Mortgage Loans may also contain Cooperative Loans evidenced 
by promissory notes secured by security interests in shares issued by private 
corporations which are entitled to be treated as housing cooperatives under 
the Code and in the related proprietary leases or occupancy agreements 
granting exclusive rights to occupy specific dwelling units in the 
corporations' buildings. The security agreement will create a lien upon, or 
grant a title interest in, the property which it covers, the priority of 
which will depend on the terms of the particular security agreement as well 
as the order of recordation of the agreement in the appropriate recording 
office. Such a lien or title interest is not prior to the lien for real 
estate taxes and assessments and other charges imposed under governmental 
police powers. 

   Unless otherwise specified in the related Prospectus Supplement, all 
cooperative apartments relating to the Cooperative Loans are located in the 
State of New York. A corporation which is entitled to be treated as a housing 
cooperative under the Code owns all the real property or some interest 
therein sufficient to permit it to own the building and all separate dwelling 
units therein. The Cooperative is directly responsible for property 
management and, in most cases, payment of real estate taxes and hazard and 
liability insurance. If there is a blanket mortgage or mortgages on the 
cooperative apartment building and/or underlying land, as is generally the 
case, or an underlying lease of the land, as is the case in some instances, 
the Cooperative, as property mortgagor, is also responsible for meeting these 
mortgage or rental obligations. The interest of the occupant under 
proprietary leases or occupancy agreements as to which that Cooperative is 
the landlord are generally subordinate to the interest of the holder of a 
blanket mortgage and to the interest of the holder of a land lease. If the 
Cooperative is unable to meet the payment obligations (i) arising under a 
blanket mortgage, the mortgagee holding a blanket mortgage could foreclose on 
that mortgage and terminate all subordinate proprietary leases and occupancy 
agreements or (ii) arising under its land lease, the holder of the land lease 
could terminate it and all subordinate proprietary leases and occupancy 
agreements. Also, a blanket mortgage on a Cooperative may provide financing 
in the form of a mortgage that does not fully amortize, with a significant 
portion of principal being due in one final payment at maturity. The 
inability of the Cooperative to refinance a mortgage and its consequent 
inability to make such final payment could lead to foreclosure by the 
mortgagee. Similarly, a land lease has an expiration date and the inability 
of the Cooperative to extend its term or, in the alternative, to purchase the 
land could lead to termination of the Cooperative's interest in the property 
and termination of all proprietary leases and occupancy agreements. A 
foreclosure by the holder of a blanket mortgage could eliminate or 
significantly diminish the value of any collateral held by the lender who 
financed an individual tenant-stockholder of Cooperative shares or, in the 
case of the Mortgage Loans, the collateral securing the Cooperative Loans. 
Similarly, the termination of the land lease by its holder could eliminate or 
significantly diminish the value of any collateral held by the lender who 
financed an individual tenant-stockholder of the Cooperative shares or, in 
the case of the Mortgage Loans, the collateral securing the Cooperative 
Loans. 

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


   Tax Aspects of Cooperative Ownership. In general, a "tenant-stockholder" 
(as defined in Section 216(b)(2) of the Code) of a corporation that qualifies 
as a "cooperative housing corporation" within the meaning of Section 216(b)(1) 

                                       75
<PAGE>

of the Code is allowed a deduction for amounts paid or accrued within his
taxable year to the corporation representing his proportionate share of certain
interest expenses and certain real estate taxes allowable as a deduction under
Section 216(a) of the Code to the corporation under Sections 163 and 164 of the
Code. In order for a corporation to qualify under Section 216(b)(1) of the Code
for its taxable year in which such items are allowable as a deduction to the
corporation, such section requires, among other things, that at least 80% of the
gross income of the corporation be derived from its tenant-stockholders. By
virtue of this requirement, the status of a corporation for purposes of Section
216(b)(1) of the Code must be determined on a year-to-year basis. Consequently,
there can be no assurance that cooperatives relating to the Cooperative Loans
will qualify under such section for any particular year. In the event that such
a cooperative fails to qualify for one or more years, the value of the
collateral securing any related Cooperative Loans could be significantly
impaired because no deduction would be allowable to tenant-stockholders under
Section 216(a) of the Code with respect to those years. In view of the
significance of the tax benefits accorded tenant-stockholders of a corporation
that qualifies under Section 216(b)(1) of the Code, the likelihood that such a
failure would be permitted to continue over a period of years appears remote.

FORECLOSURE ON MORTGAGES 

   Foreclosure of a deed of trust is generally accomplished by a non-judicial 
trustee's sale under a specific provision in the deed of trust which 
authorizes the trustee to sell the property upon any default by the borrower 
under the terms of the note or deed of trust. In 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 a notice of default 
and notice of sale. In addition, the trustee in some states must provide 
notice to any other individual having an interest in the real property, 
including any junior lienholders. The trustor, borrower, or any 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. Generally, state law controls 
the amount of foreclosure expenses and costs, including attorney's fees, 
which may be recovered by a lender. If the deed of trust is not reinstated, a 
notice of sale must be posted in a public place and, in most states, 
published for a specific period of time in one or more newspapers. In 
addition, some state laws require that a copy of the notice of sale be posted 
on the property, recorded and sent to all parties having an interest in the 
real property. 

   An action to foreclose a mortgage is an action to recover the mortgage 
debt by enforcing the mortgagee's rights under the mortgage. It is regulated 
by statutes and rules and subject throughout to the court's equitable powers. 
Generally, a mortgagor is bound by the terms of the mortgage note and the 
mortgage as made and cannot be relieved from his default if the mortgagee has 
exercised his rights in a commercially reasonable manner. However, 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. 
Under certain circumstances a court of equity may relieve the mortgagor from 
an entirely technical default where such default was not willful. 

   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. Moreover, a non-collusive, 
regularly conducted foreclosure sale may be challenged as a fraudulent 
conveyance, regardless of the parties' intent, if a court determines that the 
sale was for less than fair consideration and such sale occurred while the 
mortgagor was insolvent and within one year (or within the state statute of 
limitations if the trustee in bankruptcy elects to proceed under state 
fraudulent conveyance law) of the filing of bankruptcy. Similarly, a suit 
against the debtor on the mortgage note may take several years and, 
generally, is a remedy alternative to foreclosure, the mortgagee being 
precluded from pursuing both at the same time. 

   In case of foreclosure under either a mortgage or a deed of trust, the 
sale by the referee or other designated officer or by the trustee is a public 
sale. However, because of the difficulty potential third party purchasers at 
the sale have in determining the exact status of title and because the 
physical condition of the property may have deteriorated during the 
foreclosure proceedings, it is uncommon for a third party to purchase the 
property at a foreclosure sale. Rather, it is common for the lender to 

                                       76
<PAGE>

purchase the property from the trustee or referee for an amount which may be
equal to the principal amount of the mortgage or deed of trust plus accrued and
unpaid interest and the expenses of foreclosure, in which event the mortgagor's
debt will be extinguished or the lender may purchase for a lesser amount in
order to preserve its right against a borrower to seek a deficiency judgment in
states where such a judgment is available. Thereafter, the lender will assume
the burdens of ownership, including obtaining casualty insurance, paying taxes
and making such repairs at its own expense as are necessary to render the
property suitable for sale. The lender will commonly obtain the services of a
real estate broker and pay the broker's commission in connection with the sale
of the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property. Any
loss may be reduced by the receipt of any mortgage guaranty insurance proceeds.

REALIZING UPON COOPERATIVE LOAN SECURITY 

   The Cooperative shares and proprietary lease or occupancy agreement owned 
by the tenant-stockholder and pledged to the lender are, in almost all cases, 
subject to restrictions on transfer as set forth in the Cooperative's 
certificate of incorporation and by-laws, as well as in the proprietary lease 
or occupancy agreement. The proprietary lease or occupancy agreement, even 
while pledged, may be cancelled by the Cooperative for failure by the 
tenant-stockholder to pay rent or other obligations or charges owed by such 
tenant-stockholder, including mechanics' liens against the Cooperative 
apartment building incurred by such tenant-stockholder. Commonly, rent and 
other obligations and charges arising under a proprietary lease or occupancy 
agreement which are owed to the Cooperative are made liens upon the shares to 
which the proprietary lease or occupancy agreement relates. In addition, the 
proprietary lease or occupancy agreement generally permits the Cooperative to 
terminate such lease or agreement in the event the borrower defaults in the 
performance of covenants thereunder. Typically, the lender and the 
Cooperative enter into a recognition agreement which establishes the rights 
and obligations of both parties in the event of a default by the tenant 
stockholder on its obligations under the proprietary lease or occupancy 
agreement. A default by the tenant-stockholder under the proprietary lease or 
occupancy agreement will usually constitute a default under the security 
agreement between the lender and the tenant-stockholder. 

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

   Recognition agreements also provide that in the event the lender succeeds 
to the tenant-shareholder's shares and proprietary lease or occupancy 
agreement as the result of realizing upon its collateral for a Cooperative 
Loan, the lender must obtain the approval or consent of the Cooperative as 
required by the proprietary lease before transferring the Cooperative shares 
or assigning the proprietary lease. 

   In New York, lenders generally have realized upon the pledged shares and 
proprietary lease or occupancy agreement given to secure a Cooperative Loan 
by public sale in accordance with the provisions of Article 9 of the New York 
Uniform Commercial Code (the "UCC") and the security agreement relating to 
those shares. Article 9 of the UCC requires that a sale be conducted in a 
"commercially reasonable" manner. Whether a sale has been conducted in a 
"commercially reasonable" manner will depend on the facts in each case. In 
determining commercial reasonableness, a court will look to the notice given 
the debtor and the method, manner, time, place and terms of the sale. 
Generally, a sale conducted according to the usual practice of banks selling 
similar collateral will be considered reasonably conducted. 

   Article 9 of the UCC provides that the proceeds of the sale will be 
applied first to pay the costs and expenses of the sale and then to satisfy 
the indebtedness secured by the lender's security interest. The recognition 
agreement, however, generally provides that the lender's right to 
reimbursement is subject to the right of the Cooperative corporation to 
receive sums due under the proprietary lease or occupancy agreement. If there 

                                       77
<PAGE>

are proceeds remaining, the lender must account to the tenant-stockholder for 
the surplus. Conversely, if a portion of the indebtedness remains unpaid, the 
tenant-stockholder is generally responsible for the deficiency. See 
"Anti-Deficiency Legislation and Other Limitations on Lenders" below. 

RIGHTS OF REDEMPTION 

   In some states, after sale pursuant to a deed of trust or foreclosure of a 
mortgage, the trustor or mortgagor and 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 nonstatutory right that must be exercised prior to the 
foreclosure sale. In some states, redemption may occur only upon payment of 
the entire principal balance of the loan, accrued interest and expenses of 
foreclosure. In other states, redemption may be authorized if the former 
borrower pays only a portion of the sums due. The effect of a statutory right 
of redemption is to diminish the ability of the lender to sell the foreclosed 
property. The right of redemption would defeat the title of any purchaser 
from the lender subsequent to foreclosure or sale under a deed of trust. 
Consequently, the practical effect of a right of redemption is to force the 
lender to retain the property and pay the expenses of ownership until the 
redemption period has run. In some states, there is no right to redeem 
property after a trustee's sale under a deed of trust. 

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS 

   Certain states have imposed statutory prohibitions which limit the 
remedies of a beneficiary under a deed of trust or a mortgagee under a 
mortgage. In some states, 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. A deficiency judgment is a 
personal judgment against the former borrower equal in most cases to the 
difference between the net amount realized upon the public sale of the real 
property and the amount due to the lender. Other statutes require the 
beneficiary or mortgagee to exhaust the security afforded under a deed of 
trust or mortgage by foreclosure in an attempt to satisfy the full debt 
before bringing a personal action against the borrower. Finally, other 
statutory provisions limit any deficiency judgment against the former 
borrower following a judicial sale to the excess of the outstanding debt over 
the fair market value of the property at the time of the public sale. The 
purpose of these statutes is generally to prevent a beneficiary or a 
mortgagee from obtaining a large deficiency judgment against the former 
borrower as a result of low or no bids at the judicial sale. 

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

   Leases and Rents. Multifamily mortgage loan transactions often provide for 
an assignment of the leases and rents pursuant to which the borrower 
typically assigns its right, title and interest, as landlord under each lease 
and the income derived therefrom, to the lender while either obtaining a 
license to collect rents for so long as there is no default or providing for 
the direct payment to the lender. Local law, however, may require that the 
lender take possession of the property and appoint a receiver before becoming 
entitled to collect the rents under the lease. 

   Federal Bankruptcy and Other Laws Affecting Creditors' Rights. In addition 
to laws limiting or prohibiting deficiency judgments, numerous other 
statutory provisions, including the federal bankruptcy laws, the Federal 
Soldiers' and Sailors' Relief Act, and state laws affording relief to 
debtors, may interfere with or affect the ability of the secured lender to 
realize upon collateral and/or enforce a deficiency judgment. For example, 
with respect to federal bankruptcy law, the filing of a petition acts as a 
stay against the enforcement of remedies for collection of a debt. Moreover, 
a court with federal bankruptcy jurisdiction may permit a debtor through a 
Chapter 13 under the 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. 

                                       78
<PAGE>

   Courts with federal bankruptcy jurisdiction have also indicated that the 
terms of a loan secured by property of the debtor may be modified if the 
borrower has filed a petition under Chapter 13. These courts have suggested 
that such modifications may include reducing the amount of each monthly 
payment, changing the rate of interest, altering the repayment schedule and 
reducing the lender's security interest to the value of the residence, thus 
leaving the lender a general unsecured creditor for the difference between 
the value of the residence and the outstanding balance of the loan. Federal 
bankruptcy law and limited case law indicate that the foregoing modifications 
could not be applied to the terms of a loan secured by property that is the 
principal residence of the debtor. In all cases, the secured creditor is 
entitled to the value of its security plus post-petition interest, attorney's 
fees and costs to the extent the value of the security exceeds the debt. 

   In a Chapter 11 case under the Bankruptcy Code, the lender is precluded 
from foreclosing without authorization from the bankruptcy court. 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 provides priority to certain tax liens over the 
lender's security. This may delay or interfere with the enforcement of rights 
in respect of a defaulted Loan. In addition, substantive requirements are 
imposed upon lenders in connection with the origination and the servicing of 
mortgage loans by numerous federal and some state consumer protection laws. 
The laws include the federal Truth-in-Lending Act, Real Estate Settlement 
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair 
Credit Reporting Act and related statutes and regulations. These federal laws 
impose specific statutory liabilities upon lenders who originate loans and 
who fail to comply with the provisions of the law. In some cases, this 
liability may affect assignees of the loans. 

   Federal Bankruptcy Laws Relating to Mortgage Loans Secured by Multifamily 
Property. Section 365(a) of the Bankruptcy Code generally provides that a 
trustee or a debtor-in-possession in a bankruptcy or reorganization case 
under the Bankruptcy Code has the power to assume or to reject an executory 
contract or an unexpired lease of the debtor, in each case subject to the 
approval of the bankruptcy court administering such case. If the trustee or 
debtor-in-possession rejects an executory contract or an unexpired lease, 
such rejection generally constitutes a breach of the executory contract or 
unexpired lease immediately before the date of the filing of the petition. As 
a consequence, the other party or parties to such executory contract or 
unexpired lease, such as the Mortgagor, as lessor under a lease, would have 
only an unsecured claim against the debtor for damages resulting from such 
breach, which could adversely affect the security for the related Mortgage 
Loan. Moreover, under Section 502(b)(6) of the Bankruptcy Code, the claim of 
a lessor for such damages from the termination of a lease of real property 
will be limited to the sum of (i) the rent reserved by such lease, without 
acceleration, for the greater of one year or 15 percent, not to exceed three 
years, of the remaining term of such lease, following the earlier of the date 
of the filing of the petition and the date on which such lender repossessed, 
or the lessee surrendered, the leased property, and (ii) any unpaid rent due 
under such lease, without acceleration, on the earlier of such dates. 

   Under Section 365(h) of the Bankruptcy Code, if a trustee for a lessor, or 
a lessor as a debtor-in-possession, rejects an unexpired lease of real 
property, the lessee may treat such lease as terminated by such rejection or, 
in the alternative, may remain in possession of the leasehold for the balance 
of such term and for any renewal or extension of such term that is 
enforceable by the lessee under applicable nonbankruptcy law. The Bankruptcy 
Code provides that if a lessee elects to remain in possession after such a 
rejection of a lease, the lessee may offset against rents reserved under the 
lease for the balance of the term after the date of rejection of the lease, 
and any such renewal or extension thereof, any damages occurring after such 
date caused by the nonperformance of any obligation of the lessor under the 
lease after such date. 

   Under Section 365(f) of the Bankruptcy Code, if a trustee assumes an 
executory contract or an unexpired lease of the debtor, the trustee or 
debtor-in-possession generally may assign such executory contract or 
unexpired lease, notwithstanding any provision therein or in applicable law 
that prohibits, restricts or conditions such assignment, provided that the 
trustee or debtor-in-possession provides adequate assurance of future 
performance by the assignee. In addition, no party to an executory contract 

                                       79
<PAGE>

or an unexpired lease may terminate or modify any rights or obligations under an
executory contract or an unexpired lease at any time after the commencement of a
case under the Bankruptcy Code solely because of a provision in the executory
contract or unexpired lease or in applicable law conditioned upon the assignment
of the executory contract or unexpired lease. Thus, an undetermined third party
may assume the obligations of the lessee or a Mortgagor under a lease in the
event of commencement of a proceeding under the Bankruptcy Code with respect to
the lessee or a Mortgagor, as applicable.

   Under Sections 363(b) and (f) of the Bankruptcy Code, a trustee for a 
lessor, or a lessor as debtor-in- possession, may, despite the provisions of 
the related Mortgage Loan to the contrary, sell the Mortgaged Property free 
and clear of all liens, which liens would then attach to the proceeds of such 
sale. 

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

   Under the Soldiers' and Sailors' Civil Relief Act of 1940, members of all 
branches of the military on active duty, including draftees and reservists in 
military service, (i) are entitled to have interest rates reduced and capped 
at 6% per annum, on obligations (including mortgage loans and manufactured 
home loans) incurred prior to the commencement of military service for the 
duration of military service, (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 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 or Manufactured Home Loan included in a Trust for a 
Series is relieved pursuant to the Soldiers' and Sailors' Civil Relief Act of 
1940, neither the Servicer, the Master Servicer 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 holders of the Certificates of such 
Series. Any shortfalls in interest collections on Mortgage Loans included in 
a Trust for a Series resulting from application of the Soldiers' and Sailors' 
Civil Relief Act of 1940 will be allocated to each Class of Certificates of 
such Series that is entitled to receive interest in respect of such Mortgage 
Loans or Manufactured Home 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. 

DUE-ON-SALE CLAUSES IN MORTGAGE LOANS 

   Due-on-Sale clauses permit the lender to accelerate the maturity of the 
loan if the borrower sells or transfers, whether voluntarily or 
involuntarily, all or part of the real property securing the loan without the 
lender's prior written consent. The enforceability of these clauses has been 
impaired in various ways in certain states by statutory or decisional law. 
The ability of lenders and their assignees and transferees to enforce 
due-on-sale clauses was addressed by Congress when it enacted the Garn-St 
Germain Depository Institutions Act of 1982 (the "Garn-St Germain Act"). The 
legislation, subject to certain exceptions, provides for federal preemption 
of all state restrictions on the enforceability of due-on-sale clauses. 
Excluded from the preemption are loans originated or assumed during a "window 
period" ("Window Period Loans"). The window period runs from the date the 
state restricted the enforcement of the clauses, either by constitution, 
statute, or statewide judicial proclamation, to October 15, 1982. All Window 
Period Loans are governed by the restrictive state law until October 15, 
1985, unless the state acted to extend the effect of the window period by 
further regulating such loans. The Garn-St Germain Act further provides that 
loans originated by a federal savings bank or a federally chartered savings 
and loan association shall be governed by the regulations of the Federal Home 
Loan Bank Board. These regulations preempt any state law restrictions and 
expressly allow these federal lenders to enforce due-on-sale clauses. Loans 
originated by such institutions are not subject to the window period and 
therefore due-on-sale clauses in such loans are enforceable regardless of the 
date the loans originated. 

   Although neither the Garn-St Germain Act nor the Federal Home Loan Bank 
Board regulations promulgated thereunder actually lists the states with 
window periods ("Window Period States"), FHLMC has taken the position, in 
prescribing mortgage loan servicing standards with respect to loans which it 

                                       80
<PAGE>

has purchased, that the Window Period States are Arizona, Arkansas, California,
Colorado, Florida, Georgia, Iowa, Michigan, Minnesota, New Mexico, Utah and
Washington. (Despite Florida's status as a Window Period State, Florida case law
indicates that courts no longer require a lender to show an impairment of
security before enforcing a due-on-sale clause.) In regulations issued on
November 8, 1983, as amended on December 9, 1983, the Comptroller of the
Currency indicated that certain loans which were originated by national banks
prior to October 15, 1982 and which were secured by property located in the
states listed above were Window Period Loans. These regulations limit the effect
of state law restrictions on the enforcement of due-on-sale clauses, with
respect to Window Period Loans originated by national banks, by shortening the
window period. On December 3, 1982, the National Credit Union Administration
issued final regulations allowing federal credit unions to enforce due-on-sale
clauses in long term first mortgage loans for transfers occurring on or after
November 18, 1982, notwithstanding state law restrictions.

   Under the Garn-St Germain Act, unless a Window Period State took action by 
October 15, 1985 to further regulate enforcement of due-on-sale clauses, such 
clauses would become enforceable even in Window Period Loans. Five of the 
Window Period States (Arizona, Minnesota, Michigan, Washington and Utah) have 
acted to restrict the enforceability of due-on-sale clauses in Window Period 
Loans beyond October 15, 1985. The actions taken vary among such states. The 
Garn-St Germain Act also sets forth nine specific instances in which no 
lender covered by the Garn-St Germain Act may exercise its option pursuant to 
a due-on-sale clause, notwithstanding the fact that a transfer of the 
property may have occurred. The inability to enforce a due-on-sale clause may 
result in a loan bearing an interest rate below the current market rate being 
assumed by a new home buyer rather than being paid off, which may have an 
impact upon the average life of the Loans related to a Series and the number 
of such Loans which may be outstanding until maturity. 

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES 

   Forms of notes, mortgages and deeds of trust used by lenders may contain 
provisions obligating the borrower to pay a late charge if payments are not 
timely made, and in some circumstances may provide for prepayment fees or 
penalties if the obligation is paid prior to maturity. In certain states, 
there are or may be specific limitations upon the late charges which a lender 
may collect from a borrower for delinquent payments. Certain states also 
limit the amounts that a lender may collect from a borrower as an additional 
charge if the loan is prepaid. Late charges and prepayment fees are typically 
retained by servicers as additional servicing compensation. 

EQUITABLE LIMITATIONS ON REMEDIES 

   In connection with lenders' attempts to realize upon their security, 
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 for the borrower's 
default and the likelihood that the borrower will be able to reinstate the 
loan. In some cases, courts have substituted their judgment for the lender's 
judgment and have required that lenders reinstate loans or recast payment 
schedules in order to accommodate borrowers who are suffering from temporary 
financial disability. In other cases, courts have limited the right of a 
lender to 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. The regulations of the Federal Home Loan Bank Board 
prohibit the imposition of a prepayment penalty or equivalent fee for or in 
connection with the acceleration of a loan by exercise of a due-on-sale 

                                       81
<PAGE>

clause. 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 the Mortgage Loans.

APPLICABILITY OF USURY LAWS 

   Title V of the Depository Institutions Deregulation and Monetary Control 
Act of 1980, enacted in March 1980 ( "Title V"), provides that state usury 
limitations shall not apply to certain types of residential first mortgage 
loans originated by certain lenders after March 31, 1980. Similar federal 
statutes were in effect with respect to mortgage loans made during the first 
three months of 1980. The Federal Home Loan Bank Board is authorized to issue 
rules and regulations and to publish interpretations governing implementation 
of Title V. Title V authorizes any state to reimpose interest rate limits by 
adopting, before April 1, 1983, a state law, or by certifying that the voters 
of such state have voted in favor of any provision, constitutional or 
otherwise, which expressly rejects an application of the federal law. Fifteen 
states adopted such a law prior to the April 1, 1983 deadline. In addition, 
even where Title V is not so rejected, any state is authorized by the law to 
adopt a provision limiting discount points or other charges on mortgage loans 
covered by Title V. 

   The Depositor has been advised by counsel that a court interpreting Title 
V would hold that Mortgage Loans related to a Series originated on or after 
January 1, 1980 are subject to federal preemption. Therefore, in a state that 
has not taken the requisite action to reject application of Title V or to 
adopt a provision limiting discount points or other charges prior to 
origination of such Mortgage Loans, any such limitation under such state's 
usury law would not apply to such Mortgage Loans. 

   In any state in which application of Title V has been expressly rejected 
or a provision limiting discount points or other charges is adopted, no 
Mortgage Loans originated after the date of such state action will be 
eligible as Primary Assets if such Mortgage Loans bear interest or provide 
for discount points or charges in excess of permitted levels. No Mortgage 
Loan originated prior to January 1, 1980 will bear interest or provide for 
discount points or charges in excess of permitted levels. 

ADJUSTABLE INTEREST RATE LOANS 

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

   The Depositor has been advised by its counsel that it is their opinion 
that a court interpreting Title VIII would hold that ARMs which were 
originated by state-chartered lenders before the date of enactment of any 
state law or constitutional provision rejecting applicability of Title VIII 
would not be subject to state laws imposing restrictions or prohibitions on 
the ability of state-chartered lenders to originate alternative mortgage 
instruments. 

MANUFACTURED HOME LOANS 

   Security Interests in the Manufactured Homes. Law governing perfection of 
a security interest in a Manufactured Home varies from state to state. 
Security interests in Manufactured Homes may be perfected either by notation of

                                       82
<PAGE>

the secured party's lien on the certificate of title or by delivery of the
required documents and payment of a fee to the state motor vehicle authority,
depending on state law. In some nontitle states, perfection pursuant to the
provisions of the UCC is required. The lender or a servicer may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a Manufactured Home Loan is registered. In the
event such notation or delivery is not effected or the security interest is not
filed in accordance with the applicable law (for example, is filed under a motor
vehicle title statute rather than under the UCC, in a few states), a first
priority security interest in the Manufactured Home securing a Manufactured Home
Loan may not be obtained. As Manufactured Homes have become larger and often
have been attached to their sites without any apparent intention to move them,
courts in many states have held that Manufactured Homes, under certain
circumstances, may become subject to real estate title and recording laws. As a
result, a security interest in a Manufactured Home could be rendered subordinate
to the interests of other parties claiming an interest in the Manufactured Home
under applicable state real estate law. In order to perfect a security interest
in a Manufactured Home under real estate laws, the holder of the security
interest must file either a "fixture filing" under the provisions of the UCC or
a real estate mortgage under the real estate laws of the state where the home is
located. These filings must be made in the real estate records office of the
county where the home is located. Manufactured Home Loans typically contain
provisions prohibiting the borrower from permanently attaching the Manufactured
Home to its site. So long as the borrower does not violate this agreement, a
security interest in the Manufactured Home will be governed by the certificate
of title laws or the UCC, and the notation of the security interest on the
certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the Manufactured
Home. If, however, a Manufactured Home is permanently attached to its site,
other parties could obtain an interest in the Manufactured Home which is prior
to the security interest originally retained by the lender or its assignee. With
respect to a Series of Certificates evidencing interests in a Trust Fund that
includes Manufactured Home Loans and as described in the related Prospectus
Supplement, the Depositor may be required to perfect a security interest in the
Manufactured Home under applicable real estate laws. If such real estate filings
are not made and if any of the foregoing events were to occur, the only recourse
of the Certificateholders would be against the Depositor pursuant to its
repurchase obligation for breach of warranties. A PMBS Agreement pursuant to
which Private Mortgage-Backed Securities backed by Manufactured Home Loans are
issued will, unless otherwise specified in the related Prospectus Supplement,
have substantially similar requirements for perfection of a security interest.

   In general, upon an assignment of a Manufactured Home Loan, the 
certificate of title relating to the Manufactured Home will not be amended to 
identify the assignee as the new secured party. In most states, an assignment 
is an effective conveyance of such security interest without amendment of any 
lien noted on the related certificate of title and the new secured party 
succeeds to the assignor's rights as the secured party. However, in some 
states there exists a risk that, in the absence of an amendment to the 
certificate of title, such assignment of the security interest might not be 
held effective against creditors of the assignor. 

   Relocation of a Manufactured Home. In the event that the owner of a 
Manufactured Home moves the home to a state other than the state in which 
such Manufactured Home initially is registered, under the laws of most states 
the perfected security interest in the Manufactured Home would continue for 
four months after such relocation and thereafter only if and after the owner 
reregisters the Manufactured Home in such state. If the owner were to 
relocate a Manufactured Home to another state and not reregister the 
Manufactured Home in such state, and if steps are not taken to reperfect the 
Trustee's security interest in such state, the security interest in the 
Manufactured Home would cease to be perfected. A majority of states generally 
require surrender of a certificate of title to reregister a Manufactured 
Home; accordingly, possession of the certificate of title to such 
Manufactured Home must be surrendered or, in the case of Manufactured Homes 
registered in states which provide for notation of lien, the notice of 
surrender must be given to any person whose security interest in the 
Manufactured Home is noted on the certificate of title. Accordingly, the 
owner of the Manufactured Home Loan would have the opportunity to reperfect 
its security interest in the Manufactured Home in the state of relocation. In 
states which do not require a certificate of title for registration of a 
Manufactured Home, reregistration could defeat perfection. In the ordinary 
course of servicing the Manufactured Home Loans, the Master Servicer will be 
required to take steps to effect reperfection upon receipt of notice of 
reregistration or information from the borrower as to relocation. Similarly, 
when a borrower under a Manufactured Home Loan sells the related Manufactured 
Home, the Trustee must surrender possession of the certificate of title or 

                                       83
<PAGE>

the Trustee will receive notice as a result of its lien noted thereon and
accordingly will have an opportunity to require satisfaction of the related
Manufactured Home Loan before release of the lien. Under the Trust Agreement,
the Depositor is obligated to take such steps, at the Primary Servicer's
expense, as are necessary to maintain perfection of security interests in the
Manufactured Homes. PMBS Agreements pursuant to which Private Mortgage-Backed
Securities backed by Manufactured Home Loans are issued will impose
substantially similar requirements.

   Intervening Liens. Under the laws of most states, liens for repairs 
performed on a Manufactured Home take priority even over a perfected security 
interest. The Depositor will represent that it has no knowledge of any such 
liens with respect to any Manufactured Home securing payment on any 
Manufactured Home Loan. However, such liens could arise at any time during 
the term of a Manufactured Home Loan. No notice will be given to the Trustee 
or Certificateholders in the event such a lien arises. PMBS Agreements 
pursuant to which Private Mortgage-Backed Securities backed by Manufactured 
Home Loans are issued will contain substantially similar requirements. 

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

   Under the laws applicable in most states, a creditor is entitled to obtain 
a deficiency judgment from a borrower for any deficiency on repossession and 
resale of the Manufactured Home securing such borrower's loan. However, some 
states impose prohibitions or limitations on deficiency judgments. See 
"Antideficiency Legislation and Other Limitations on Lenders" above. 

   Certain other statutory provisions, including federal and state bankruptcy 
and insolvency laws and general equitable principles, may limit or delay the 
ability of a lender to repossess and resell collateral or enforce a 
deficiency judgment. See "Federal Bankruptcy and Other Law Affecting 
Creditors' Rights" and "Equitable Limitations on Remedies" above. 

   Consumer Protection Laws. The so-called "Holder-In-Due-Course" rule of the 
Federal Trade Commission is intended to defeat the ability of the transferor 
of a consumer credit contract who is the seller of goods which gave rise to 
the transaction (and certain related lenders and assignees) to transfer such 
contract free of notice of claims by the borrower thereunder. The effect of 
this rule is to subject the assignee of such a contract to all claims and 
defenses which the borrower could assert against the seller of goods. 
Liability under this rule is limited to amounts paid under a Manufactured 
Home Loan; however, the borrower also may be able to assert the rule to set 
off remaining amounts due as a defense against a claim brought against such 
borrower. Numerous other federal and state consumer protection laws impose 
requirements applicable to the origination and lending pursuant to the 
Manufactured Home Loan, including the Truth-in-Lending Act, the Federal Trade 
Commission Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, 
the Equal Credit Opportunity Act, the Fair Debt Collection Practices Act and 
the Uniform Consumer Credit Code. In the case of some of these laws, the 
failure to comply with their provisions may affect the enforceability of the 
related Manufactured Home Loan. 

   Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" 
Clauses. Loans and installment sale contracts relating to a Manufactured Home 
Loan typically prohibit the sale or transfer of the related Manufactured 
Homes without the consent of the lender and permit the acceleration of the 
maturity of the Manufactured Home Loans by the lender upon any such sale or 
transfer for which no such consent is granted. 

   In the case of a transfer of a Manufactured Home, the lender's ability to 
accelerate the maturity of the related Manufactured Home Loan will depend on 
the enforceability under state law of the "due-on-sale" clause. The Garn-St.

                                       84
<PAGE>

Germain Depositary Institutions Act of 1982 preempts, subject to certain
exceptions and conditions, state laws prohibiting enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes. See " 'Due-On-Sale' Clauses in
Mortgage Loans" above. With respect to any Manufactured Home Loan secured by a
Manufactured Home occupied by the borrower, the ability to accelerate will not
apply to those types of transfers discussed in " 'Due-On-Sale' Clauses in
Mortgage Loans" above. FHA Loans and VA Loans are not permitted to contain
"due-on-sale" clauses, and so are freely assumable.

   Applicability of Usury Laws. Title V of the Depository Institutions 
Deregulation and Monetary Control Act of 1980, as amended ("Title V"), 
provides that, subject to the following conditions, state usury limitations 
shall not apply to any loan which is secured by a first lien on certain kinds 
of Manufactured Homes. The Manufactured Home Loans would be covered if they 
satisfy certain conditions, among other things, governing the terms of any 
prepayments, late charges and deferral fees and requiring a 30-day notice 
period prior to instituting any action leading to repossession of or 
foreclosure with respect to the related unit. See "Applicability of Usury 
Laws" above. 

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS 

GENERAL 

   The following is a summary of certain anticipated federal income tax 
consequences of the purchase, ownership, and disposition of the Certificates. 
The summary is based upon the provisions of the Code, the regulations 
promulgated thereunder, including, where applicable, proposed regulations 
(and in particular, proposed regulations governing the treatment of 
contingent payment instruments issued in December, 1994 (the "Proposed 
Contingent Regulations"), and the judicial and administrative rulings and 
decisions now in effect, all of which are subject to change or possible 
differing interpretations. The statutory provisions, regulations, and 
interpretations on which this interpretation is based are subject to change, 
and such a change could apply retroactively. 

   The summary does not purport to deal with all aspects of federal income 
taxation that may affect particular investors in light of their individual 
circumstances, nor with certain types of investors subject to special 
treatment under the federal income tax laws. This summary focuses primarily 
upon investors who will hold Certificates as "capital assets" (generally, 
property held for investment) within the meaning of Section 1221 of the Code, 
but much of the discussion is applicable to other investors as well. 
Potential purchasers of Certificates are advised to consult their own tax 
advisers concerning the federal, state or local tax consequences to them of 
the purchase, holding and disposition of the Certificates. 

CHARACTERIZATION OF CERTIFICATES 

   Unless otherwise stated in the applicable Prospectus Supplement, a REMIC 
election will be made with respect to each Series of Certificates. In such a 
case, special counsel to the Issuer will deliver its opinion to the effect 
that under then-current law, the arrangement by which the Certificates of 
that Series are issued will be treated as a REMIC as long as all of the 
provisions of the applicable Indenture or Trust Agreement, as applicable, are 
complied with and the statutory and regulatory requirements are satisfied. 
Certificates of such Series will be designated as "regular interests" or 
"residual interests" in a REMIC, as specified in the related Prospectus 
Supplement. The opinion will assume the accuracy of certain representations 
of the Depositor contained in the Trust Agreement. 

   If the applicable Prospectus Supplement so specifies with respect to a 
Series of Certificates, the Certificates of such Series will not be treated 
as regular or residual interests in a REMIC for federal income tax purposes 
but instead will be treated as (i) indebtedness of the Issuer, (ii) an 
undivided beneficial ownership interest in the Mortgage Loans (and the 
arrangement pursuant to which the Mortgage Loans will be held and the 
Certificates will be issued will be treated as a grantor trust under Subpart 
E, part I of subchapter J of the Code and not as an association taxable as a 
corporation for federal income tax purposes); (iii) equity interests in an 
association that will satisfy the requirements for qualification as a real 
estate investment trust; or (iv) interests in an entity that will satisfy the 
requirements for qualification as a partnership for federal income tax 
purposes. The federal income tax consequences to Bondholders or 
Certificateholders of any such Series will be described in the applicable 
Prospectus Supplement. 

                                       85
<PAGE>

   Except to the extent the related Prospectus Supplement specifies 
otherwise, if a REMIC election is made with respect to a Series of 
Certificates, (i) Certificates held by a mutual savings bank or domestic 
building and loan association will represent interests in "qualifying real 
property loans" within the meaning of Code Section 593(d) (assuming that at 
least 95% of the REMIC's assets are "qualifying real property loans"); (ii) 
Certificates held by a domestic building and loan association will constitute 
"a regular or a residual interest in a REMIC" within the meaning of Code 
Section 7701(a)(19)(C)(xi) (assuming that at least 95% of the REMIC's assets 
consist of cash, government securities, "loans . . . secured by an interest 
in real property," and other types of assets described in Code Section 
7701(a)(19)(C); and (iii) Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(6)(B), and income with respect to the Certificates will be considered 
"interest on obligations secured by mortgages on real property or on interest 
in real property" within the meaning of Code Section 856(c)(3)(B) (assuming, 
for both purposes, that at least 95% of the REMIC's assets are qualifying 
assets). If less than 95% of the REMIC's assets consist of assets described 
in (i), (ii) or (iii) above, then Certificates will qualify for the tax 
treatment described in (i), (ii), or (iii) in the proportion that such REMIC 
assets are qualifying assets. In general, Mortgage Loans secured by 
non-residential real property will not constitute "loans . . . secured by an 
interest in real property" within the meaning of Section 7701(a)(19)(C). 

   It is possible that various reserves or funds will reduce the proportion 
of REMIC assets which qualify under the standards described above. 

QUALIFICATION AS A REMIC 

   In order for a pool of assets (each, a "REMIC Pool") to qualify as a 
REMIC, it must comply with certain ongoing requirements set forth in the 
Code. First, the REMIC must fulfill an asset test, which requires that 
substantially all of the assets of the REMIC as of the close of the third 
calendar month beginning after the "Startup Day" (generally the date that the 
Certificates or Bonds are issued) and at all times thereafter consist of 
"qualified mortgages" and "permitted investments" (generally, temporary 
investments of collections on qualified mortgages) as those terms are defined 
in the Code. In addition, a REMIC must also establish reasonable arrangements 
to insure that residual interests therein are not held by "disqualified 
organizations" (in general, entities that are not subject to federal income 
tax). The Pooling and Servicing Agreement will require compliance with the 
REMIC provisions. 

   The Code and applicable regulations define a "qualified mortgage" to 
include an obligation that is principally secured by interest in real 
property as those terms are defined in applicable regulations. In addition to 
the foregoing, in order for a mortgage loan to be a "qualified mortgage," the 
fair market value of the "interest in real property" (as specifically defined 
for this purpose) securing the mortgage loan (reduced by certain items, 
including the amount of any senior liens and a pro rata portion of any parity 
liens) must equal at least 80% of the adjusted issue price of the mortgage 
loan (generally, the proceeds of the loan to the borrower) at either (a) the 
time it was originated or, if the Mortgage Loan has been significantly 
modified (as described in applicable regulations), the time of such 
modification, or (b) the time of contribution to the REMIC. Tax Counsel has 
not independently investigated the qualification of the Mortgage Loans as 
"qualified mortgages" pursuant to these provisions, but in rendering its 
opinion has relied on representations of the Depositor in the Trust 
Agreement. 

   If a REMIC fails to comply with one or more of the ongoing requirements of 
the Code for REMIC status during any taxable year, the Code provides that the 
entity will not be treated as a REMIC for such year or for any year 
thereafter. In such case, the classification of the REMIC for federal income 
tax purposes is uncertain. Some Classes of the Certificates or Bonds may 
continue to be treated as debt instruments for federal income tax purposes. 
On the other hand, all or a part of the REMIC may be treated as a separate 
association taxable as a corporation under Treasury regulations, and the 
Certificates or Bonds may be treated as stock interests therein and not as 
debt instruments. The Code grants regulatory authority to the Treasury 
Department to issue regulations that would grant relief from disqualification 
where failure to meet one or more of the requirements for REMIC status occurs 
inadvertently and in good faith. Any such relief may be accompanied by 
sanctions, however, such as the imposition of a corporate tax on all or a 
portion of the REMIC's income for the period of time during which the 
requirements for REMIC status were not satisfied. 

                                       86
<PAGE>

TAXATION OF REGULAR INTEREST CERTIFICATES 

   Interest and Acquisition Discount. Certificates that qualify as regular 
interests in a REMIC ("Regular Interest Certificates") are generally treated 
as indebtedness for federal income tax purposes. Stated interest on a Regular 
Interest Security will be taxable as ordinary income using the accrual method 
of accounting, regardless of the Bondholder's or Certificateholder's normal 
accounting method. Reports will be made annually to the IRS and to holders of 
Regular Interest Certificates that are not excepted from the reporting 
requirements regarding amounts treated as interest (including accrual of 
original issue discount) on Regular Interest Certificates. 

   Compound Interest Certificates, Interest Weighted Certificates, and Zero 
Coupon Certificates will, and other Certificates constituting Regular 
Interest Certificates may, be issued with "original issue discount" ("OID") 
within the meaning of Code Section 1273. Rules governing original issue 
discount are set forth in sections 1271-1275 of the Code and the Treasury 
regulations thereunder (the "OID Regulations"). The OID Regulations do not 
address the treatment of instruments having contingent payments. However, 
Treasury regulations (the "Proposed Contingent Regulations") governing the 
treatment of contingent payment obligations have recently been proposed. As 
described more fully below, Code Section 1272(a)(6) requires the use of an 
income tax accounting methodology that utilizes (i) a single constant yield 
to maturity and (ii) the Prepayment Assumption. Under Section 1272(a)(6) of 
the Code, special rules apply to the computation of OID on instruments, such 
as the Regular Interest Certificates, on which principal is prepaid based on 
prepayments of the underlying assets. Neither the OID Regulations nor the 
Proposed Contingent Regulations contain rules applicable to instruments 
governed by Section 1272(a)(6). Although technically not applicable to 
prepayable securities and not yet finalized, the Proposed Contingent 
Regulations may represent the likely method to be applied in calculating OID 
on certain Classes of Certificates. Until the Treasury issues guidance to the 
contrary, the Servicer or other person responsible for computing the amount 
of original issue discount to be reported to a Regular Interest 
Securityholder each taxable year (the "Tax Administrator") intends to base 
its computations on Code Section 1272(a)(6), the OID Regulations and the 
Proposed Contingent Regulations as described below. However, because no 
regulatory guidance currently exists under Code Section 1272(a)(6), there can 
be no assurance that the methodology described below represents the correct 
manner of calculating original issue discount on the Regular Interest 
Certificates. 

   In general, OID, if any, will equal the difference between the stated 
redemption price at maturity of a Regular Interest Security and its issue 
price. A holder of a Regular Interest Security must include such OID in gross 
income as ordinary interest income as it accrues under a method taking into 
account an economic accrual of the discount. In general, OID must be included 
in income in advance of the receipt of the cash representing that income. The 
amount of OID on a Regular Interest Security will be considered to be zero if 
it is less than a de minimis amount determined under the Code. However, the 
amount of any de minimis OID must be included in income as principal payments 
are received on an Offered Certificate, in the proportion that each such 
payment bears to the original principal balance of the Certificate. 

   The issue price of a Regular Interest Security of a Class will generally 
be the initial offering price at which a substantial amount of the 
Certificates in the Class are sold, and will be treated by the Issuer as 
including, in addition, the amount paid by the Bondholder or 
Certificateholder for accrued interest that relates to a period prior to the 
Closing Date of such Regular Interest Security. Under the OID Regulations, 
the stated redemption price at maturity is the sum of all payments on the 
Security other than any "qualified stated interest" payments. Qualified 
stated interest is defined as any one of a series of payments equal to the 
product of the outstanding principal balance of the Security and a single 
fixed rate, or certain variable rates of interest that is unconditionally 
payable at least annually. See "Variable Rate Certificates" below. In the 
case of the Compound Interest Certificates, and certain of the other Regular 
Interest Certificates, none of the payments under the instrument will be 
considered "qualified stated interest," and thus the aggregate amount of all 
payments will be included in the stated redemption price. For example, any 
securities upon which interest can be deferred and added to principal 
("Deferred Interest Certificates") will not be "qualified stated interest." 
In addition, because Certificates Owners are entitled to receive interest 
only to the extent that payments are made on the Mortgage Loans, interest on 
all Regular Interest Certificates may not be "unconditionally payable." In 
that case, all of the yield on a Regular Interest Security will be taxed as 
OID, but Interest would not then be includible in income again when received. 
Unless otherwise specified in the related Prospectus Supplement, the Issuer 
intends to take the position that interest on the Regular Interest 
Certificates is "unconditionally payable." 

                                       87
<PAGE>

   The holder of a Regular Interest Security issued with OID must include in 
gross income, for all days during its taxable year on which it holds such 
Regular Interest Security, the sum of the "daily portions" of such OID. Such 
daily portions are computed by allocating to each day during a taxable year a 
pro rata portion of the OID that accrued during the relevant accrual period. 
In the case of a debt instrument, subject to Section 1272(a)(6) of the Code, 
such as a Regular Interest Security, that is subject to acceleration due to 
prepayments on other debt obligations securing such instrument, OID is 
computed by taking into account the anticipated rate of prepayments assumed 
in pricing the debt instrument (the "Prepayment Assumption"). The amount of 
OID that will accrue during an accrual period (generally the period between 
interest payments or compounding dates) is the excess (if any) of (i) the sum 
of (a) the present value of all payments remaining to be made on the Regular 
Interest Security as of the close of the accrual period and (b) the payments 
during the accrual period of amounts included in the stated redemption price 
of the Regular Interest Security, over (ii) an "adjusted issue price" of the 
Regular Interest Security at the beginning of the accrual period. The 
adjusted issue price of a Regular Interest Security is the sum of its issue 
price plus prior accruals of OID, reduced by the total payments made with 
respect to such Regular Interest Security in all prior periods, other than 
qualified stated interest payments. The present value of the remaining 
payments is determined on the basis of three factors: (i) the original yield 
to maturity of the Regular Interest Security (determined on the basis of 
compounding at the end of each accrual period and properly adjusted for the 
length of the accrual period), (ii) events which have occurred before the end 
of the accrual period and (iii) the assumption that the remaining payments 
will be made in accordance with the original Prepayment Assumption. 

   The effect of this method is to increase the portions of OID required to 
be included in income by a Bondholder or Certificateholder to take into 
account prepayments with respect to the Mortgage Loans at a rate that exceeds 
the Prepayment Assumption, and to decrease (but not below zero for any 
period) the portions of OID required to be included in income by a Bondholder 
or Certificateholder to take into account prepayments with respect to the 
Mortgage Loans at a rate that is slower than the Prepayment Assumption. 
Although original issue discount will be reported to Bondholders or 
Certificateholders based on the Prepayment Assumption, no representation is 
made to Bondholders or Certificateholders that Mortgage Loans will be prepaid 
at that rate or at any other rate. 

   The Issuer may adjust the accrual of OID on a Class of Regular Interest 
Certificates (or other regular interests in a REMIC) in a manner that it 
believes to be appropriate, to take account of realized losses on the 
Mortgage Assets, although the OID Regulations do not provide for such 
adjustments. If the Service challenges the method adopted by the Issuer, the 
rate of accrual of OID for a Class of Regular Interest Certificates could 
increase. 

   Certain classes of Regular Interest Certificates may represent more than 
one class of REMIC regular interests. Unless the applicable Prospectus 
Supplement specifies otherwise, the Trustee intends, based on the OID 
Regulations, to calculate OID on such Regular Interest Certificates as if, 
solely for the purposes of computing OID, the separate regular interests were 
a single debt instrument. 

   Certain Series of Certificates may be structured to include two or more 
REMICs, one or more of which (each, an "Upper Tier REMIC") hold regular 
interests ("Lower Tier Interests") in other REMICs (each, a "Lower Tier 
REMIC"). Under the OID Regulations, OID on all of the Lower Tier Interests 
issued by a single Lower Tier REMIC that are held by a second REMIC will be 
calculated by treating all of such Lower Tier Interests as a single debt 
instrument. 

   A holder of a Regular Interest Security, which acquires the Regular 
Interest Security for an amount that exceeds its stated redemption price, 
will not include any original issue discount in gross income. A subsequent 
holder of a Regular Interest Security which acquires the Regular Interest 
Security for an amount that is less than its stated redemption price, will be 
required to include original issue discount in gross income, but such a 
holder who purchases such Regular Interest Security for an amount that 
exceeds its adjusted issue price will be entitled (as will an initial holder 
who pays more than a Regular Interest Security's issue price) to offset such 
original issue discount by comparable economic accruals of portions of such 
excess. 

   Interest Weighted Certificates. It is not clear how income should be 
accrued with respect to a Regular Interest Certificates the payments on which 
consist solely or primarily of a specified portion of the interest payments 

                                       88
<PAGE>

on qualified mortgages held by a REMIC ("Interest Weighted Certificates").
Absent guidance to the contrary, the Issuer intends to take the position that
all of the income derived from Interest Weighted Certificates should be treated
as OID and that the amount and rate of accrual of such OID should be calculated
in the same manner as for a Compound Interest Security. However, the Internal
Revenue Service could assert that income derived from an Interest Weighted
Security should be calculated as if the Interest Weighted Security were a bond
purchased at a premium equal to the excess of the price paid by such holder for
the Interest Weighted Security over its stated principal amount, if any. Under
this approach, a holder would be entitled to amortize such premium only if it
has in effect an election under Section 171 of the Code with respect to all
taxable debt instruments held by such holder, as described below. Alternatively,
the Internal Revenue Service could assert that the Interest Weighted Security
should be taxable under rules comparable to those governing bonds issued with
contingent principal payments or otherwise treated as contingent payment
instruments (although the Proposed Contingent Regulations explicitly do not
apply to REMIC regular interests). The OID Regulations do not, at the present
time, include regulations governing instruments that provide for contingent
payments. Under the Proposed Contingent Regulations, if they were finalized, and
were applicable to Interest Weighted Certificates (which, as Section 1272(a)(6)
instruments, are specifically excluded from the scope of the Proposed Contingent
Regulations) income on certain Certificates would be computed under the
"noncontingent bond method." The noncontingent bond method would generally apply
in a manner similar to the method prescribed by the Code under Section
1272(a)(6). See "-- Variable Rate Regular Certificates." Under the noncontingent
bond method, however, if the interest payable for any period is greater or less
than the amount projected, the amount of income included for that period would
be either increased or decreased accordingly. Any reduction in the income
accrual for a period below zero (a "Net Negative Adjustment") would be treated
by a Certificateholder as ordinary loss to the extent that prior income
inclusions exceed the total Net Negative Adjustments previously treated as
ordinary loss by the Certificateholder, and may be carried forward to offset
future interest accruals. At maturity, any remaining Net Negative Adjustment
would be treated as a loss on retirement of the Certificate. The legislative
history of relevant Code provisions indicates, however, that negative amount of
OID on an instrument such as a REMIC regular interest may not give rise to
taxable losses in any accrual period prior to the instrument's disposition or
retirement. Thus, it is not clear whether any losses resulting from a Net
Negative Adjustment may be recognized currently or must be carried forward until
disposition or retirement of the debt obligation.

   Variable Rate Regular Certificates. The REMIC regulations (the "REMIC 
Regulations") permit REMICs to issue regular interests bearing a variety of 
variable rates including rates based on (i) "qualified floating rates" or 
(ii) a weighted average of the interest rates on some or all of the qualified 
mortgages held by the REMIC (a "Variable Rate Security"). Under the OID 
Regulations, the amount and accrual of OID on a Variable Rate Security that 
qualifies for treatment under the rules applicable to variable rate debt 
instruments (a "VRDI Security") is determined, in general, by converting the 
VRDI Security into a hypothetical fixed rate security and applying the rules 
applicable to fixed rate securities described above to the hypothetical fixed 
rate security. A VRDI Security providing for a qualified floating rate or 
rates or a qualified inverse floating rate is converted to a hypothetical 
fixed rate security by assuming that each qualified floating rate or the 
qualified inverse floating rate will remain at its value as of the issue 
date. A VRDI Security providing for an objective rate or rates is converted 
to a hypothetical fixed rate security by assuming that each objective rate 
will equal a fixed rate that reflects the yield that reasonably is expected 
for the instrument. Such hypothetical fixed rate securities are assumed to 
have terms identical to those provided under the related VRDI Certificates, 
except for the substitution of fixed rates for the qualified floating rates, 
objective rates, or qualified inverse floating rate as described above. In 
the case of a VRDI Security that does not provide for the payment of interest 
at least annually, appropriate adjustments to the OID accruals and the 
qualified stated interest payments are made in each accrual period to the 
extent that the interest actually accrued or paid during the accrual period 
is greater or less than the interest assumed to be accrued or paid under the 
hypothetical fixed rate security. 

   Regular Interest Certificates of certain Series may provide for interest 
based on a weighted average of the interest rates on some or all of the 
Mortgage Loans of the related Trust ("Weighted Average Certificates"). Under 
the OID Regulations, it appears that Weighted Average Certificates relating 
to a Trust whose Mortgage Loans are exclusively ARM Loans bear interest at an 
"objective rate," since the ARM Loans themselves bear interest at qualified 
floating rates. Under the existing OID Regulations, Weighted Average 
Certificates relating to a Trust whose Mortgage Loans are not exclusively ARM 
Loans ("Non-Objective Weighted Average Certificates") do not bear interest at 
an objective or a qualified floating rate and, consequently, are not governed 

                                       89
<PAGE>

by the rules applicable to VRDI Certificates described above. Accordingly,
absent additional regulatory guidance, it appears that Non-Objective Weighted
Average Certificates would be taxed under the rules applicable to contingent
payment instruments. As noted above, there currently are no effective
regulations governing such instruments. Under the Proposed Contingent
Regulations, however, which will not be effective until 60 days after published
in final form, it appears that a weighted average of fixed rates would qualify
as an objective rate.

   Effect of Defaults and Delinquencies. Each holder of a Regular Interest 
Security will be required to accrue interest and original issue discount on 
such Security without giving effect to any reductions in distributions 
attributable to defaults or delinquencies 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 a Regular Interest Security could exceed the amount of economic income 
actually realized by the holder in such period. Although the holder of a 
Regular Interest Security eventually will recognize a loss or reduction in 
income attributable to previously accrued and included income that, as a 
result of such loss, ultimately will not be paid, the law is unclear with 
respect to the timing and character of such losses or reduction in income. 

   Under Section 166 of the Code, both corporate and noncorporate holders of 
Regular Interest Certificates that hold such Certificates in connection with 
a trade of business should be allowed to deduct, as ordinary losses, any 
losses sustained during a taxable year in which their Regular Interest 
Certificates become wholly or partially worthless as the result of one or 
more realized losses on the Mortgage Loans. However, it appears that a 
noncorporate holder that does not acquire a Regular Interest Security in 
connection with a trade or business will not be entitled to deduct a loss 
under Section 166 of the Code until such holder's Regular Interest Security 
becomes wholly worthless (that is, until its outstanding principal balance 
has been reduced to zero) and that the loss will be characterized as a 
short-term capital loss. 

   Market Discount and Premium. A purchaser of a Regular Interest Security 
may also be subject to the market discount rules of the Code. Such purchaser 
generally will be required to recognize accrued market discount as ordinary 
income as payments of principal are received on such Regular Interest 
Security, or upon sale or exchange of the Regular Interest Security. In 
general terms, until regulations are promulgated, market discount may be 
treated as accruing, at the election of the holder, either (i) under a 
constant yield method, taking into account the Prepayment Assumption, or (ii) 
in proportion to accruals of original issue discount (or, if there is no 
original issue discount, in proportion to accruals of stated interest). A 
holder of a Regular Interest Security having market discount may also be 
required to defer a portion of the interest deductions attributable to any 
indebtedness incurred or continued to purchase or carry the Regular Interest 
Security. As an alternative to the inclusion of market discount in income on 
the foregoing basis, the holder may elect to include such market discount in 
income currently as it accrues on all market discount instruments acquired by 
such holder in that taxable year or thereafter, in which case the interest 
deferral rule will not apply. 

   A holder who purchases a Regular Interest Security (other than an Interest 
Weighted Security, to the extent described above) at a cost greater than its 
stated redemption price at maturity, generally will be considered to have 
purchased the Security at a premium, which it may elect to amortize as an 
offset to interest income on such Security (and not as a separate deduction 
item) on a constant yield method. Although no regulations addressing the 
computation of premium accrual on collateralized mortgage obligations or 
REMIC regular interests have been issued, applicable legislative history 
indicates that premium is to be accrued in the same manner as market 
discount. Accordingly, it appears that the accrual of premium on a Regular 
Interest Security will be calculated using the prepayment assumption used in 
pricing such Regular Interest Security. If a holder makes an election to 
amortize premium on a Security, such election will apply to all taxable debt 
instruments (including all REMIC regular interests) held by the holder at the 
beginning of the taxable year in which the election is made, and to all 
taxable debt instruments acquired thereafter by such holder, and will be 
irrevocable without the consent of the Internal Revenue Service. Purchasers 
who pay a premium for the Regular Interest Security should consult their tax 
advisers regarding the election to amortize premium and the method to be 
employed. 

SALE OR EXCHANGE OF REGULAR INTEREST CERTIFICATES 

   A Regular Bondholder's or Regular Certificateholder's tax basis in its 
Regular Interest Certificates is the price such holder pays for a Security, 
increased by amounts of original issue discount included in income and 

                                       90
<PAGE>

reduced by any payments received (other than qualified periodic interest 
payments) and any amortized premium. Gain or loss recognized on a sale, 
exchange, or redemption of a Regular Interest Certificates, measured by the 
difference between the amount realized and the Regular Interest Security's 
basis as so adjusted, will generally be capital gain or loss, assuming that 
the Regular Interest Security is held as a capital asset, except to the 
extent of (i) accrued market discount and (ii) in the case of a redemption or 
prepayment of a Regular Interest Security, any OID, including OID that did 
not previously accrue. If, however, a Regular Bondholder or Regular 
Certificateholder is a bank, thrift, or similar institution described in 
Section 582 of the Code, gain or loss realized on the sale or exchange of a 
Regular Interest Security will be taxable as ordinary income or loss. In 
addition, gain from the disposition of a Regular Interest Security that might 
otherwise be capital gain will be treated as ordinary income to the extent of 
the excess, if any, of (i) the amount that would have been includible in the 
holder's income if the yield on such Regular Interest Security had equaled 
110% of the applicable federal rate as of the beginning of such holder's 
holding period, over (ii) the amount of ordinary income actually recognized 
by the holder with respect to such Regular Interest Security. 

REMIC EXPENSES 

   As a general rule, all of the expenses of a REMIC will be taken into 
account by holders of the Residual Interest Certificates or the REMIC 
residual interest. In the case of a "single class REMIC," however, the 
expenses will be allocated, under temporary Treasury regulations, among the 
holders of the Regular Interest Certificates and the holders of the Residual 
Interest Certificates on a daily basis in proportion to the relative amounts 
of income accruing to each Bondholder or Certificateholder on that day. In 
the case of a holder of a Regular Interest Security who is an individual or a 
"pass-through interest holder" (including certain pass-through entities but 
not including real estate investment trusts), such expenses will be 
deductible only to the extent that such expenses, plus other "miscellaneous 
itemized deductions" of the Bondholder or Certificateholder exceed 2% of such 
Bondholder's or Certificateholder's adjusted gross income and will not be 
deductible in computing alternative minimum taxable income. In addition, Code 
Section 68 provides that the amount of itemized deductions otherwise 
allowable for the taxable year for an individual whose adjusted gross income 
exceeds the applicable amount (for 1995, $114,700, or $57,350 in the case of 
a separate return by a married individual within the meaning of Code Section 
7703, which amount will be adjusted annually for inflation) will be reduced 
by the lesser of (i) 3% of the excess of adjusted gross income over the 
applicable amount, or (ii) 80% of the amount of itemized deductions otherwise 
allowable for such taxable year. The disallowance of this deduction may have 
a significant impact on the yield of the Regular Interest Security to such a 
holder. In general terms, a single class REMIC is one that either (i) would 
qualify, under existing Treasury regulations, as a grantor trust if it were 
not a REMIC (treating all interests as ownership interests, even if they 
would be classified as debt for federal income tax purposes) or (ii) is 
similar to such a trust and which is structured with the principal purpose of 
avoiding the single class REMIC rules. 

TAXATION OF THE REMIC 

   General. Although a REMIC is a separate entity for federal income tax 
purposes, a REMIC is not generally subject to entity-level tax. Rather, the 
taxable income or net loss of a REMIC is taken into account by the holders of 
residual interests. The regular interests are generally taxable as debt of 
the REMIC. 

   Calculation of REMIC Income. The taxable income or net loss of a REMIC is 
determined under an accrual method of accounting and in the same manner as in 
the case of an individual, with certain adjustments. In general, the taxable 
income or net loss will be the difference between (i) the gross income 
produced by the REMIC's assets, including stated interest and any original 
issue discount or market discount on loans and other assets, and (ii) 
deductions, including stated interest and original issue discount accrued on 
a Regular Interest Security, amortization of any premium with respect to 
loans, and servicing fees and other expenses of the REMIC. A holder of a 
Residual Interest Security that is an individual or a "pass-through interest 
holder" (including certain pass-through entities, but not including real 
estate investment trusts) will be unable to deduct servicing fees payable on 
the loans or other administrative expenses of the REMIC for a given taxable 
year, to the extent that such expenses, when aggregated with the Residual 
Interest Securityholder's other miscellaneous itemized deductions for that 
year, do not exceed two percent of such holder's adjusted gross income. In 
addition, Code Section 68 provides that the amount of itemized deductions 
otherwise allowable for the taxable year for an individual whose adjusted gross

                                       91
<PAGE>

income exceeds the applicable amount (for 1995, $114,700, or $57,350 in the case
of a separate return by a married individual within the meaning of Code Section
7703, which amounts will be adjusted annually for inflation) will be reduced by
the lesser of (i) 3% of the excess of adjusted gross income over the applicable
amount, or (ii) 80% of the amount of itemized deductions otherwise allowable for
such taxable year. See "REMIC Expenses" above.

   For purposes of computing its taxable income or net loss, the REMIC should 
have an initial aggregate tax basis in its assets equal to the aggregate fair 
market value of the regular interests and the residual interests on the Start 
Up Day (generally, the day that the interests are issued). That aggregate 
basis will be allocated among the assets of the REMIC in proportion to their 
respective fair market values. 

   The original issue discount provisions of the Code apply to loans of 
individuals originated on or after March 2, 1984, and the market discount 
provisions apply to all loans. Subject to possible application of the de 
minimis rules, the method of accrual by the REMIC of original issue discount 
on such loans will be equivalent to the method under which holders of Regular 
Interest Certificates accrue original issue discount (i.e., under the 
constant yield method taking into account the Prepayment Assumption). The 
REMIC will deduct original issue discount on the Regular Interest 
Certificates in the same manner that the holders of the Certificates include 
such discount in income, but without regard to the de minimis rules. See 
"Taxation of Regular Interest Certificates" above. However, a REMIC that 
acquires loans at a market discount must include such market discount in 
income currently, as it accrues, on a constant interest basis. 

   To the extent that the REMIC's basis allocable to loans that it holds 
exceeds their principal amounts, the resulting premium, if attributable to 
mortgages originated after September 27, 1985, will be amortized over the 
life of the loans (taking into account the Prepayment Assumption) on a 
constant yield method. Although the law is somewhat unclear regarding 
recovery of premium attributable to loans originated on or before such date, 
it is possible that such premium may be recovered in proportion to payments 
of loan principal. 

   Income from Foreclosure Property. To the extent that a REMIC derives 
income from Foreclosed Properties that is treated as "net income from 
foreclosure property," that income will be subject to taxation at the highest 
corporate tax rate. Net income from foreclosure property generally includes 
gain from the sale of a foreclosure property that is inventory property and 
net income from the property that would not be treated as "rents from real 
property" or other certain other qualifying income. In addition, if the 
operation of the Foreclosed Property is treated as a trade or business 
carried on by the REMIC, then unless the property is operated through an 
independent contractor, the income from the foreclosed property will be 
subject to tax on "income from nonpermitted assets" at a rate of 100%. A 
trust agreement or indenture may permit the Servicer to operate a Foreclosed 
Property in a manner that produces income subject to the foregoing taxes if 
certain conditions are satisfied. 

   Prohibited Transactions and Contributions Tax. The REMIC will be subject 
to a 100% tax on any net income derived from a "prohibited transaction." For 
this purpose, net income will be calculated without taking into account any 
losses from other prohibited transactions or any deductions attributable to 
any prohibited transaction that resulted in a loss. In general, prohibited 
transactions include (i) subject to limited exceptions, the sale or other 
disposition of any qualified mortgage transferred to the REMIC; (ii) subject 
to a limited exception, the sale or other disposition of a cash flow 
investment; (iii) the receipt of any income from assets not permitted to be 
held by the REMIC pursuant to the Code; or (iv) the receipt of any fees or 
other compensation for services rendered by the REMIC. It is anticipated that 
a REMIC will not engage in any prohibited transactions in which it would 
recognize a material amount of net income. In addition, subject to a number 
of exceptions, a tax is imposed at the rate of 100% on amounts contributed to 
a REMIC after the close of the three-month period beginning on the Start Up 
Day. The holders of Residual Interest Certificates will generally be 
responsible for the payment of any such taxes imposed on the REMIC. To the 
extent not paid by such Holders or otherwise, however, such taxes will be 
paid out of the assets of the REMIC and, unless otherwise specified in the 
related Prospectus Supplement, will be allocated pro rata to all outstanding 
Classes of Certificates of such REMIC. 

TAXATION OF HOLDERS OF RESIDUAL INTEREST CERTIFICATES 

   The Holder of a Security representing a REMIC residual interest (a 
"Residual Interest Security") will take into account the "daily portion" of 
the taxable income or net loss of the REMIC for each day during the taxable 

                                       92
<PAGE>

year on which such holder held the Residual Interest Security. The daily 
portion is determined by allocating to each day in any calendar quarter its 
ratable portion of the taxable income or net loss of the REMIC for such 
quarter, and by allocating that amount among the holders (on such day) of the 
Residual Interest Certificates in proportion to their respective holdings on 
such day. 

   The holder of a Residual Interest Security must report its proportionate 
share of the taxable income of the REMIC whether or not it receives cash 
distributions from the REMIC attributable to such income or loss. The 
reporting of taxable income without corresponding distributions could occur, 
for example, in certain REMIC issues in which the loans held by the REMIC 
were issued or acquired at a discount, since mortgage prepayments cause 
recognition of discount income, while the corresponding portion of the 
prepayment could be used in whole or in part to make principal payments on 
Regular Interest Certificates issued without any discount or at an 
insubstantial discount. (If this occurs, it is likely that cash distributions 
will exceed taxable income in later years.) Taxable income may also be 
greater in earlier years of certain REMIC issues as a result of the fact that 
interest expense deductions, as a percentage of outstanding principal on 
Regular Interest Certificates, will typically increase over time as lower 
yielding Certificates are paid, whereas interest income with respect to loans 
will generally remain constant over time as a percentage of loan principal. 

   In any event, because the holder of a residual interest is taxed on the 
net income of the REMIC, the taxable income derived from a Residual Interest 
Security in a given taxable year will not be equal to the taxable income 
associated with investment in a corporate bond or stripped instrument having 
similar cash flow characteristics and pretax yield. Therefore, the after-tax 
yield on the Residual Interest Security may be less than that of such a bond 
or instrument. 

   Limitation on Losses. The amount of the REMIC's net loss that a holder may 
take into account currently is limited to the holder's adjusted basis at the 
end of the calendar quarter in which such loss arises. A holder's basis in a 
Residual Interest Security will initially equal such holder's purchase price, 
and will subsequently be increased by the amount of the REMIC's taxable 
income allocated to the holder, and decreased (but not below zero) by the 
amount of distributions made and the amount of the REMIC's net loss allocated 
to the holder. Any disallowed loss may be carried forward indefinitely, but 
may be used only to offset income generated by the same REMIC. The ability of 
Residual Bondholders or Residual Certificateholders to deduct net losses may 
be subject to additional limitations under the Code, as to which such holders 
should consult their tax advisers. 

   Distributions. Distributions on a Residual Interest Security (whether at 
their scheduled times or as a result of prepayments) will generally not 
result in any additional taxable income or loss to a holder of a Residual 
Interest Security. If the amount of such payment exceeds a holder's adjusted 
basis in the Residual Interest Security, however, the holder will recognize 
gain (treated as gain from the sale of the Residual Interest Security) to the 
extent of such excess. 

   Mark-to-Market Rules. Under proposed regulations that are proposed to be 
effective for residual interests acquired on or after January 4, 1995, a 
residual interest in a REMIC, or an interest or arrangement that is 
determined by the Commissioner to have substantially the same effect, is not 
a "security" for purposes of the mark- to-market rules and accordingly is not 
eligible to be marked to market. 

   Sale or Exchange. A holder of a Residual Interest Security will recognize 
gain or loss on the sale or exchange of a Residual Bond equal to the 
difference, if any, between the amount realized and such Bondholder's or 
Certificateholder's adjusted basis in the Residual Interest Security at the 
time of such sale or exchange. Except to the extent provided in regulations, 
which have not yet been issued, any loss upon disposition of a Residual 
Interest Security will be disallowed if the selling Bondholder or 
Certificateholder acquires any residual interest in a REMIC or similar 
mortgage pool within six months before or after such disposition. 

EXCESS INCLUSION INCOME 

   The portion of a Residual Bondholder's or Residual Certificateholder's 
REMIC taxable income consisting of "excess exclusion" income may not be 
offset by other deductions or losses, including net operating losses, on such 
Bondholder's or Certificateholder's federal income tax return. An exception 
applies to organizations to which Code Section 593 applies (generally, 
certain thrift institutions); however, such exception will not apply if the 
aggregate value of the Residual Interest Certificates is not considered to be 

                                       93
<PAGE>

"significant," as described below. Further, if the holder of a Residual Interest
Security is an organization subject to the tax on unrelated business income
imposed by Code Section 511, such Residual Bondholder's or Residual
Certificateholder's excess inclusion income will be treated as unrelated
business taxable income of such Bondholder or Certificateholders. In addition,
under Treasury regulations yet to be issued, if a real estate investment trust,
a regulated investment company, a common trust fund, or certain cooperatives
were to own a Residual Interest Security, a portion of dividends (or other
distributions) paid by the real estate investment trust (or other entity) would
be treated as excess inclusion income. If a Residual Interest Security is owned
by a foreign person, excess inclusion income is subject to tax at a rate of 30%
which may not be reduced by treaty and is not eligible for treatment as
"portfolio interest." The REMIC Regulations provide that a Residual Interest
Security has significant value only if (i) the aggregate issue price of the
Residual Bonds is at least 2% of the aggregate of the issue prices of all
Regular Interest Certificates and Residual Interest Certificates in the REMIC
and (ii) the anticipated weighted average life (determined as specified in the
REMIC Regulations) of the Residual Interest Certificates is at least 20% of the
anticipated weighted average life of the REMIC.

   The excess inclusion portion of a REMIC's income is generally equal to the 
excess, if any, of REMIC taxable income for the quarterly period allocable to 
a Residual Interest Security, over the daily accruals for such quarterly 
period of (i) 120% of the long term applicable federal rate on the Start Up 
Day multiplied by (ii) the adjusted issue price of such Residual Interest 
Security at the beginning of such quarterly period. The adjusted issue price 
of a Residual Interest Security at the beginning of each calendar quarter 
will equal its issue price (calculated in a manner analogous to the 
determination of the issue price of a Regular Interest Security), increased 
by the aggregate of the daily accruals for prior calendar quarters, and 
decreased (but not below zero) by the amount of loss allocated to a holder 
and the amount of distributions made on the Residual Interest Security before 
the beginning of the quarter. The long-term federal rate, which is announced 
monthly by the Treasury Department, is an interest rate that is based on the 
average market yield of outstanding marketable obligations of the United 
States government having remaining maturities in excess of nine years. 

   Under the REMIC Regulations, in certain circumstances, transfers of 
Residual Interest Certificates may be disregarded. See "Restrictions on 
Ownership and Transfer of Residual Interest Certificates" and "Tax Treatment 
of Foreign Investors" below. 

RESTRICTIONS ON OWNERSHIP AND TRANSFER OF RESIDUAL INTEREST CERTIFICATES 

   As a condition to qualification as a REMIC, reasonable arrangements must 
be made to prevent the ownership of a REMIC residual interest by any 
"Disqualified Organization." Disqualified Organizations include the United 
States, any State or political subdivision thereof, any foreign government, 
any international organization, or any agency or instrumentality of any of 
the foregoing, a rural electric or telephone cooperative described in Section 
1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by 
Sections 1-1399 of the Code, if such entity is not subject to tax on its 
unrelated business income. Accordingly, the Indenture or Trust Agreement, as 
applicable, will prohibit Disqualified Organizations from owning a Residual 
Interest Security. In addition, no transfer of a Residual Interest Security 
will be permitted unless the proposed transferee shall have furnished to the 
Issuer an affidavit representing and warranting that it is neither a 
Disqualified Organization nor an agent or nominee acting on behalf of a 
Disqualified Organization. 

   If a Residual Interest Security is transferred to a Disqualified 
Organization (in violation of the restrictions set forth above), a 
substantial tax will be imposed on the transferor of such Residual Interest 
Security at the time of the transfer. In addition, if a Disqualified 
Organization holds an interest in a pass-through entity (including, among 
others, a partnership, trust, real estate investment trust, regulated 
investment company, or any person holding as nominee), that owns a Residual 
Interest Security, the pass-through entity will be required to pay an annual 
tax on its allocable share of the excess inclusion income of the REMIC. 

   Under the REMIC Regulations, if a Residual Interest Security is a 
"noneconomic residual interest," as described below, a transfer of a Residual 
Interest Security to a United States person will be disregarded for all 
Federal tax purposes unless no significant purpose of the transfer was to 
impede the assessment or collection of tax. A Residual Interest Security is a 
"noneconomic residual interest" unless, at the time of the transfer (i) the 
present value of the expected future distributions on the Residual Interest 
Security at least equals the product of the present value of the anticipated 
excess inclusions and the highest rate of tax for the year in which the  

                                       94
<PAGE>

transfer occurs, and (ii) the transferor reasonably expects that the transferee 
will receive distributions from the REMIC at or after the time at which the 
taxes accrue on the anticipated excess inclusions in an amount sufficient to 
satisfy the accrued taxes. The present value is calculated based on the 
Prepayment Assumption, using a discount rate equal to the "applicable federal 
rate" at the time of transfer. If a transfer of a residual interest is 
disregarded, the transferor would be liable for any Federal income tax 
imposed upon taxable income derived by the transferee from the REMIC. A 
significant purpose to impede the assessment or collection of tax exists if 
the transferor, at the time of transfer, knew or should have known that the 
transferee would be unwilling or unable to pay taxes on its share of the 
taxable income of the REMIC. A similar limitation exists with respect to 
certain transfers of residual interests by foreign persons to United States 
persons. See "Tax Treatment of Foreign Investors" below. 

ADMINISTRATIVE MATTERS 

   The REMIC's books must be maintained on a calendar year basis and the 
REMIC must file an annual federal income tax return. The REMIC will also be 
subject to the procedural and administrative rules of the Code applicable to 
partnerships, including the determination of any adjustments to, among other 
things, items of REMIC income, gain, loss, deduction, or credit, by the 
Internal Revenue Service in a unified administrative proceeding. 

TAX STATUS AS A GRANTOR TRUST 

   General. If the applicable Prospectus Supplement so specifies with respect 
to a Series of Certificates, the Certificates of such Series will not be 
treated as regular or residual interests in a REMIC for federal income tax 
purposes but instead will be treated as an undivided beneficial ownership 
interest in the Mortgage Loans and the arrangement pursuant to which the 
Mortgage Loans will be held and the Certificates will be issued, will be 
classified for federal income tax purposes as a grantor trust under Subpart 
E, Part 1 of Subchapter J of the Code and not as an association taxable as a 
corporation. In such a case, special counsel to the Issuer will deliver its 
opinion to the effect that the arrangement by which the Certificates of that 
Series are issued will be treated as a grantor trust as long as all of the 
provisions of the applicable Trust Agreement are complied with and the 
statutory and regulatory requirements are satisfied. In some Series 
("Pass-Through Certificates"), there will be no separation of the principal 
and interest payments on the Mortgage Loans. In such circumstances, a 
Certificateholder will be considered to have purchased an undivided interest 
in each of the Mortgage Loans. In other cases ("Stripped Certificates"), sale 
of the Certificates will produce a separation in the ownership of the 
principal payments and interest payments on the Mortgage Loans. 

   Each Certificateholder must report on its federal income tax return its 
pro rata share of the gross income derived from the Mortgage Loans (not 
reduced by the amount payable as fees to the Trustee and the Master Servicer 
and similar fees (collectively, the "Servicing Fee"), at the same time and in 
the same manner as such items would have been reported under the 
Certificateholder's tax accounting method had it held its interest in the 
Mortgage Loans directly, received directly its share of the amounts received 
with respect to the Mortgage Loans, and paid directly its share of the 
Servicing Fees. In the case of Pass-Through Certificates, such gross income 
will consist of a pro rata share of all of the income derived from all of the 
Mortgage Loans and, in the case of Stripped Certificates, such income will 
consist of a pro rata share of the income derived from each stripped bond or 
stripped coupon in which the Certificateholder owns an interest. The holder 
of a Certificate will generally be entitled to deduct such Servicing Fees 
under Section 162 or Section 212 of the Code to the extent that such 
Servicing Fees represent "reasonable" compensation for the services rendered 
by the Trustee and the Master Servicer (and Servicer, if other than the 
Master Servicer). In the case of a noncorporate holder, however, Servicing 
Fees (to the extent not otherwise disallowed, e.g., because they exceed 
reasonable compensation) will be deductible in computing such holder's 
regular tax liability only to the extent that such fees, when added to other 
miscellaneous itemized deductions, exceed 2% of adjusted gross income and may 
not be deductible to any extent in computing such holder's alternative 
minimum tax liability. In addition, Code Section 68 provides that the amount 
of itemized deductions otherwise allowable for the taxable year for an 
individual whose adjusted gross income exceeds the applicable amount (for 
1995, $114,700, or $57,350 in the case of a separate return by a married 
individual within the meaning of Code Section 7703, which amounts will be 
adjusted annually for inflation) will be reduced by the lesser of (i) 3% of 
the excess of adjusted gross income over the applicable amount, or (ii) 80% 
of the amount of itemized deductions otherwise allowable for such taxable 
year. 

                                       95
<PAGE>

   Discount or Premium on Pass-Through Certificates. The holder's purchase 
price of a Pass-Through Certificate is to be allocated among the Mortgage 
Loans in proportion to their fair market values, determined as of the time of 
purchase of the Certificates. In the typical case, the Trustee believes it is 
reasonable for this purpose to treat each Mortgage Loan as having a fair 
market value proportional to the share of the aggregate principal balances of 
all of the Mortgage Loans that it represents, since the Mortgage Loans, 
unless otherwise specified in the applicable Prospectus Supplement, will have 
a relatively uniform interest rate and other common characteristics. To the 
extent that the portion of the purchase price of a Certificate allocated to a 
Mortgage Loan (other than to a right to receive any accrued interest thereon 
and any undistributed principal payments) is less than or greater than the 
portion of the principal balance of the Mortgage Loan allocable to the 
Certificate, the interest in the Mortgage Loan allocable to the Certificate 
will be deemed to have been acquired at a discount or premium, respectively. 

   The treatment of any discount will depend on whether the discount 
represents original issue discount or market discount. In the case of a 
Mortgage Loan with original issue discount in excess of a prescribed de 
minimis amount, a holder of a Certificate will be required to report as 
interest income in each taxable year its share of the amount of original 
issue discount that accrues during that year, determined under a constant 
yield method by reference to the initial yield to maturity of the Mortgage 
Loan, in advance of receipt of the cash attributable to such income and 
regardless of the method of federal income tax accounting employed by that 
holder. Original issue discount with respect to a Mortgage Loan could arise 
for example by virtue of the financing of points by the originator of the 
Mortgage Loan, or by virtue of the charging of points by the originator of 
the Mortgage Loan in an amount greater than a statutory de minimis exception, 
in circumstances under which the points are not currently deductible pursuant 
to applicable Code provisions. However, the OID Regulations provide that if a 
holder acquires an obligation at a price that exceeds its stated redemption 
price, the holder will not include any original issue discount in gross 
income. In addition, if a subsequent holder acquires an obligation for an 
amount that exceeds its adjusted issue price the subsequent holder will be 
entitled to offset the original issue discount with economic accruals of 
portions of such excess. Accordingly, if the Mortgage Loans acquired by a 
Certificateholder are purchased at a price that exceeds the adjusted issue 
price of such Mortgage Loans, any original issue discount will be reduced or 
eliminated. 

   Certificateholders also may be subject to the market discount rules of 
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest 
in Mortgage Loans with more than a prescribed de minimis amount of "market 
discount" (generally, the excess of the principal amount of the Mortgage 
Loans over the purchaser's purchase price) will be required under Section 
1276 of the Code to include accrued market discount in income as ordinary 
income in each month, but limited to an amount not exceeding the principal 
payments on the Mortgage Loans received in that month and, if the 
Certificates are sold, the gain realized. Such market discount would accrue 
in a manner to be provided in Treasury regulations. The legislative history 
of the 1986 Act indicates that, until such regulations are issued, such 
market discount would in general accrue either (i) on the basis of a constant 
interest rate or (ii) in the ratio of (a) in the case of Mortgage Loans not 
originally issued with original issue discount, stated interest payable in 
the relevant period to total stated interest remaining to be paid at the 
beginning of the period or (b) in the case of Mortgage Loans originally 
issued at a discount, original issue discount in the relevant period to total 
original issue discount remaining to be paid. 

   Section 1277 of the Code provides that the excess of interest paid or 
accrued to purchase or carry a loan with market discount over interest 
received on such loan is allowed as a current deduction only to the extent 
such excess is greater than the market discount that accrued during the 
taxable year in which such interest expense was incurred. In general, the 
deferred portion of any interest expense will be deductible when such market 
discount is included in income, including upon the sale, disposition, or 
repayment of the loan. A holder may elect to include market discount in 
income currently as it accrues, on all market discount obligations acquired 
by such holder during the taxable year such election is made and thereafter, 
in which case the interest deferral rule discussed above will not apply. 

   A Certificateholder who purchases a Certificate at a premium generally 
will be deemed to have purchased its interest in the underlying Mortgage 
Loans at a premium. A Certificateholder who holds a Certificate as a capital 
asset may generally elect under Section 171 of the Code to amortize such 
premium as an offset to interest income on the Mortgage Loans (and not as a 
separate deduction item) on a constant yield method. The legislative history 

                                       96
<PAGE>

of the 1986 Act suggests that the same rules that will apply to the accrual of
market discount (described above) will generally also apply in amortizing
premium with respect to Mortgage Loans originated after September 27, 1985. If a
holder makes an election to amortize premium, such election will apply to all
taxable debt instruments held by such holder at the beginning of the taxable
year in which the election is made, and to all taxable debt instruments acquired
thereafter by such holder, and will be irrevocable without the consent of the
Internal Revenue Service. Purchasers who pay a premium for the Certificates
should consult their tax advisers regarding the election to amortize premium and
the method to be employed. Although the law is somewhat unclear regarding
recovery of premium allocable to Mortgage Loans originated before September 28,
1985, it is possible that such premium may be recovered in proportion to
payments of Mortgage Loan principal.

   Discount or Premium on Stripped Certificates. A Stripped Certificate may 
represent a right to receive only a portion of the interest payments on the 
Mortgage Loans, a right to receive only principal payments on the Mortgage 
Loans, or a right to receive certain payments of both interest and principal. 
Certain Stripped Certificated ("Ratio Strip Certificates") may represent a 
right to receive differing percentages of both the interest and principal on 
each Mortgage Loan. Pursuant to Section 1286 of the Code, the separation of 
ownership of the right to receive some or all of the interest payments on an 
obligation from ownership of the right to receive some or all of the 
principal payments results in the creation of "stripped bonds" with respect 
to principal payments and "stripped coupons" with respect to interest 
payments. Section 1286 of the Code applies the original issue discount rules 
to stripped bonds and stripped coupons. For purposes of computing original 
issue discount, a stripped bond or a stripped coupon is treated as a debt 
instrument issued on the date that such stripped interest is purchased with 
an issue price equal to its purchase price or, if more than one stripped 
interest is purchased, the ratable share of the purchase price allocable to 
such stripped interest. The Code, the OID Regulations, and judicial decisions 
provide no direct guidance as to how the interest and original issue discount 
rules are to apply to Stripped Certificates. Under the method described above 
for REMIC Regular Interest Certificates (the "Cash Flow Bond Method"), a 
prepayment assumption is used and periodic recalculations are made which take 
into account with respect to each accrual period the effect of prepayments 
during such period. The 1986 Act prescribed the same method for debt 
instruments "secured by" other debt instruments, the maturity of which may be 
affected by prepayments on the underlying debt instruments. However, the 1986 
Act does not, absent Treasury regulations, appear specifically to cover 
instruments such as the Stripped Certificates which technically represent 
ownership interests in the underlying Mortgage Loans, rather than being debt 
instruments "secured by" those loans. Nevertheless, it is believed that the 
Cash Flow Bond Method is a reasonable method of reporting income for such 
Certificates, and it is expected that original issue discount will be 
reported on that basis. In applying the calculation to such Certificates, the 
Trustee will treat all payments to be received with respect to the 
Certificates, whether attributable to principal or interest on the loans, as 
payments on a single installment obligation and as includible in the stated 
redemption price at maturity. The Internal Revenue Service could, however, 
assert that original issue discount must be calculated separately for each 
Mortgage Loan underlying a Certificate. In addition, in the case of Ratio 
Strip Certificates, the Internal Revenue Service could assert that original 
issue discount must be calculated separately for each stripped coupon or 
stripped bond underlying a Certificate. 

   Under certain circumstances, if the Mortgage Loans prepay at a rate faster 
than the Prepayment Assumption, the use of the Cash Flow Bond Method may 
accelerate a Certificateholder's recognition of income. If, however, the 
Mortgage Loans prepay at a rate slower than the prepayment assumption, in 
some circumstances the use of this method may decelerate a 
Certificateholder's recognition of income. 

   In the case of a Stripped Certificate which either embodies only interest 
payments on the underlying loans or (if it embodies some principal payments 
on the Mortgage Loans) is issued at a price that exceeds the principal 
payments (an "Interest Weighted Certificate"), additional uncertainty exists 
because of the enhanced potential for applicability of the proposed 
contingent principal provisions of the Original Proposed OID Regulations. 

   Under the contingent principal provisions, "contingent principal" 
represents the portion of the purchase price in excess of the amount of 
principal payments. Under this method, the Certificateholder is in effect put 
on the cash method with respect to interest income at the applicable federal 
rate. First, each payment denominated "interest" is treated as interest to 
the extent of accrued and unpaid interest on the debt instrument at the time 
that the payment is received. Second, the portion of a payment denominated 

                                       97
<PAGE>

interest that is not treated as interest, as described in the preceding
sentence, is treated as a repayment of contingent principal. The interest for
any accrual period, other than an initial short period, is the product of the
applicable federal rate (published monthly by the Treasury Department) at the
time of the debt instrument's issuance and the adjusted issue price at the
beginning of the accrual period (the sum of the purchase price of the instrument
plus the accrued interest for all prior accrual periods, reduced by the total of
payments received in all prior periods). The total of the payments denominated
interest with respect to the Interest Weighted Certificate that may be treated
as principal may not exceed the amount of contingent principal. If the
contingent principal has been completely recovered, all subsequent payments will
be treated as interest.

   The Original Proposed OID Regulations provide that if all contingent 
principal is not recovered as of the final payment, then the final payment 
will be treated as principal to the extent of such unrecovered principal and 
interest to the extent of the remainder, if any. To the extent the final 
payment is not sufficient to cover the principal amount, the 
Certificateholders will recognize a loss. If the loss generating Mortgage 
Loan was issued by a natural person, such loss may be an ordinary loss since 
loss recognized on retirement of a debt instrument issued by a natural person 
is not a loss from a sale or exchange. However, the IRS might contend that 
such loss should be a capital loss if the Certificateholder held its 
Certificate as a capital asset within the meaning of Section 1221 of the 
Code. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates described above are not the only possible 
interpretations of the applicable Code provisions. Among other possibilities, 
the Internal Revenue Service could contend that (i) in certain Series, each 
non-Interest Weighted Certificate is composed of an unstripped undivided 
ownership interest in Loans and an installment obligation consisting of 
stripped principal payments; (ii) the non-Interest Weighted Certificates are 
subject to the Proposed Regulations; (iii) each Interest Weighted Certificate 
is composed of an unstripped undivided ownership interest in the Mortgage 
Loans and an installment obligation consisting of stripped interest payments; 
or (iv) there are as many stripped bonds or stripped coupons as there are 
scheduled payments of principal and/or interest on each Mortgage Loan. 

   Given the variety of alternatives for treatment of the Certificates and 
the different federal income tax consequences that result from each 
alternative, potential purchasers are urged to consult their own tax advisers 
regarding the proper treatment of the Certificates for federal income tax 
purposes. 

   Character as Qualifying Mortgage Loans. In the case of Stripped 
Certificates there is no specific legal authority existing regarding whether 
the character of the Certificates, for federal income tax purposes, will be 
the same as the Mortgage Loans. The IRS could take the position that the 
Mortgage Loans' character is not carried over to the Certificates in such 
circumstances. Pass-Through Certificates will be, and, although the matter is 
not free from doubt, Stripped Certificates should be considered to represent 
"qualifying real property loans" within the meaning of Section 593(d) of the 
Code, "real estate assets" within the meaning of Section 856(c)(6)(B) of the 
Code, and "loans secured by an interest in real property" within the meaning 
of Section 7701(a)(19)(C)(v) of the Code; and interest income attributable to 
the Certificates should be considered to represent "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of Section 856(c)(3)(B) of the Code. However, Mortgage 
Loans secured by non-residential real property will not constitute "loans 
secured by an interest in real property" within the meaning of Section 
7701(a)(19)(C) of the Code. In addition, it is possible that various reserves 
or funds underlying the Certificates may cause a proportionate reduction in 
the above-described qualifying status categories of Certificates. 

   Sale of Certificates. As a general rule, if a Certificate is sold, gain or 
loss will be recognized by the holder thereof in an amount equal to the 
difference between the amount realized on the sale and the 
Certificateholder's adjusted tax basis in the Certificate. Such gain or loss 
will generally be capital gain or loss if the Certificate is held as a 
capital asset. In the case of Pass-Through Certificates, such tax basis will 
generally equal the holder's cost of the Certificate increased by any 
discount income with respect to the loans represented by such Certificate 
previously included in income, and decreased by the amount of any 
distributions of principal previously received with respect to the 
Certificate. Such gain, to the extent not otherwise treated as ordinary 
income, will be treated as ordinary income to the extent of any accrued 
market discount not previously reported as income. In the case of Stripped 
Certificates, the tax basis will generally equal the Certificateholder's cost 
for the Certificate, increased by any discount income with respect to the 
Certificate previously included in income, and decreased by the amount of all 
payments previously received with respect to such Certificate. 

                                       98
<PAGE>

MISCELLANEOUS TAX ASPECTS 

   Backup Withholding. A Bondholder or Certificateholder, other than a 
Residual Bondholder or Residual Certificateholder, may, under certain 
circumstances, be subject to "backup withholding" at the rate of 31% with 
respect to distributions or the proceeds of a sale of certificates to or 
through brokers that represent interest or original issue discount on the 
Certificates. This withholding generally applies if the holder of a Security 
(i) fails to furnish the Issuer with its taxpayer identification number 
("TIN"); (ii) furnishes the Issuer an incorrect TIN; (iii) fails to report 
properly interest, dividends or other "reportable payments" as defined in the 
Code; or (iv) under certain circumstances, fails to provide the Issuer or 
such holder's securities broker with a certified statement, signed under 
penalty of perjury, that the TIN provided is its correct number and that the 
holder is not subject to backup withholding. Backup withholding will not 
apply, however, with respect to certain payments made to Bondholders or 
Certificateholders, including payments to certain exempt recipients (such as 
exempt organizations) and to certain Nonresidents (as defined below). Holders 
of the Certificates should consult their tax advisers as to their 
qualification for exemption from backup withholding and the procedure for 
obtaining the exemption. 

   The Issuer will report to the Securityholders and to the Internal Revenue 
Service for each calendar year the amount of any "reportable payments" during 
such year and the amount of tax withheld, if any, with respect to payments on 
the Certificates. 

TAX TREATMENT OF FOREIGN INVESTORS 

   Under the Code, unless interest (including OID) paid on a Security (other 
than a Residual Interest Security) is considered to be "effectively 
connected" with a trade or business conducted in the United States by a 
nonresident alien individual, foreign partnership or foreign corporation 
("Nonresidents"), such interest will normally qualify as portfolio interest 
(except where (i) the recipient is a holder, directly or by attribution, of 
10% or more of the capital or profits interest in the Issuer or (ii) the 
recipient is a controlled foreign corporation to which the Issuer is a 
related person) and will be exempt from federal income tax. Upon receipt of 
appropriate ownership statements, the Issuer normally will be relieved of the 
obligation to withhold federal income tax from such interest payments. These 
provisions supersede the generally applicable provisions of United States law 
that would otherwise require the Issuer to withhold at a 30% rate (unless 
such rate were reduced or eliminated by an applicable tax treaty) on, among 
other things, interest and other fixed or determinable, annual or periodic 
income paid to Nonresidents. 

   Interest and original issue discount of Bondholders or Certificateholders 
who are foreign persons are not subject to withholding if they are 
effectively connected with a United States business conducted by the 
Bondholder or Certificateholders. They will, however, generally be subject to 
the regular United States income tax. 

   Payments to holders of Residual Interest Certificates who are foreign 
persons will generally be treated as interest for purposes of the 30% (or 
lower treaty rate) United States withholding tax. Holders should assume that 
such income does not qualify for exemption from United States withholding tax 
as "portfolio interest." To the extent that a payment represents a portion of 
REMIC taxable income that constitutes excess inclusion income, a holder of a 
Residual Interest Security will not be entitled to an exemption from or 
reduction of the 30% (or lower treaty rate) withholding tax rule. If the 
payments are subject to United States withholding tax, they generally will be 
taken into account for withholding tax purposes only when paid or distributed 
(or when the Residual Interest Security is disposed of). The Treasury has 
statutory authority, however, to promulgate regulations which would require 
such amounts to be taken into account at an earlier time in order to prevent 
the avoidance of tax. Such regulations could, for example, require 
withholding prior to the distribution of cash in the case of Residual 
Interest Certificates that do not have significant value. Under the REMIC 
Regulations, if a Residual Interest Security has tax avoidance potential, a 
transfer of a Residual Interest Security to a Nonresident will be disregarded 
for all Federal tax purposes. A Residual Interest Security has tax avoidance 
potential unless, at the time of the transfer the transferor reasonably 
expects that the REMIC will distribute to the transferee residual holder 
amounts that will equal at least 30% of each excess inclusion, and that such 
amounts will be distributed at or after the time at which the excess 
inclusion accrues and not later than the close of the calendar year following 
the calendar year of accrual. If a Nonresident transfers a Residual Interest 

                                       99
<PAGE>

Security to a United States person, and if the transfer has the effect of
allowing the transferor to avoid tax on accrued excess inclusions, then the
transfer is disregarded and the transferor continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See "Excess Inclusion Income."

                           STATE TAX CONSIDERATIONS 

   In addition to the federal income tax consequences described in "FEDERAL 
INCOME TAX CONSIDERATIONS," potential investors should consider the state 
income 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 state and local tax consequences of investment in the 
Bonds or Certificates. In particular, potential investors in Residual 
Interest Certificates should consult their tax advisers regarding the 
taxation of the Residual Interest Certificates in general and the effect of 
foreclosure on the Mortgaged Properties on such taxation. 

                             ERISA CONSIDERATIONS 

   ERISA and the Code impose certain restrictions on employee benefit plans 
("Plans") that are subject to ERISA and on persons who have certain specified 
relationships to such Plans (so-called "parties in interest" within the 
meaning of ERISA or "disqualified persons" within the meaning of the Code, 
hereinafter referred to collectively as "Parties in Interest"). ERISA also 
imposes certain duties on persons who are fiduciaries of Plans subject to 
ERISA and prohibits certain transactions between a Plan and Parties in 
Interest with respect to such Plan. Under ERISA, any person who exercises any 
authority or control respecting the management or disposition of the assets 
of a Plan, and any person who provides investment advice with respect to such 
assets for a fee, is a fiduciary of such Plan. 

   A final regulation promulgated by the Department of Labor (the "DOL") 
defining the term "plan assets" was published in the Federal Register (the 
"DOL Regulation"). Under the DOL Regulation, generally, when a Plan makes an 
equity investment in another entity (for example, the purchase of a REMIC 
Certificate), the underlying assets of that entity may be considered Plan 
assets unless certain exceptions apply. There can be no assurance that any of 
the exceptions set forth in the DOL Regulation will apply to the purchase or 
holding of Certificates. A Plan's investment in Certificates may cause the 
Loans or other assets comprising or underlying the Primary Assets to be 
deemed Plan assets. If the Loans or other assets constitute Plan assets, then 
any party exercising management or discretionary control regarding those 
assets may be deemed to be a Plan "fiduciary," and thus subject to the 
fiduciary requirements and prohibited transaction provisions of ERISA and the 
Code with respect to the Loans and other assets. Certain affiliates of the 
Depositor, including Lehman Brothers Inc., the Underwriter of the 
Certificates, and Lehman Commercial Paper Incorporated, the parent of the 
Depositor, might be considered or might become fiduciaries or other Parties 
in Interest with respect to investing Plans. Moreover, the Trustee, the 
Master Servicer or any other Servicer, any insurer, special hazard insurer, 
primary insurer or any other issuer of a credit support instrument relating 
to the Primary Assets in a Trust Fund or certain of their respective 
affiliates might be considered fiduciaries or other Parties in Interest with 
respect to investing Plans. Prohibited transactions within the meaning of 
ERISA and the Code could arise if Certificates are acquired by a Plan with 
respect to which any such person is a Party in Interest. 

   One or more exemptions may be available, however, with respect to any such 
prohibited transaction, including, but not limited to: Prohibited Transaction 
Exemption ("PTE") 90-1, regarding investments by insurance company pooled 
separate accounts; PTE 95-60, regarding investments by insurance company 
general accounts; PTE 80-51, regarding investments by bank collective 
investment funds; PTE 83-1, regarding mortgage pool investment trusts; or PTE 
84-14, regarding transactions effected by a "qualified professional asset 
manager." 

   The DOL has issued Prohibited Transaction Class Exemption 83-1 ("PTCE 
83-1"), which exempts from the prohibited transaction provisions of ERISA 
certain transactions involving single family residential mortgage pool 
investment trusts. With respect to Mortgage Loans secured solely by property 
consisting of single family residential housing, PTCE 83-1 permits, subject 
to certain general and specific conditions, transactions which might 
otherwise be prohibited between Plans and parties in interest with respect to 
those Plans, related to the origination, maintenance and termination of 
mortgage pools and the acquisition and holding of certain mortgage pool 

                                       100
<PAGE>

pass-through certificates by Plans, whether or not the Plan's assets would be 
deemed to include an ownership interest in the mortgages in the mortgage 
pool. PTCE 83-1 does not apply to investments in Subordinate Certificates to 
Certificates that evidence an interest in distributions of principal only. 
Because certain of the Certificates may, if specified in the related 
Prospectus Supplement, be Subordinated Certificates or evidence an interest 
in distributions of principal only or interest only from the pooled Mortgage 
Loans, PTCE 83-1 will not be applicable to such Certificates. 

   PTCE 83-1 sets forth three general conditions which must be satisfied for 
any transaction to be eligible for exemption: (1) the maintenance of a system 
of insurance or other protection for the pooled housing loans and property 
securing such loans, and for indemnifying certificate holders against 
reductions in pass-through payments due to property damage or defaults in 
loan payments; (2) the existence of a pool trustee who is not an affiliate of 
the pool sponsor; and (3) a limitation on the amount of the payment retained 
by the pool sponsor together with other benefits inuring to its benefit, to 
not more than adequate consideration for selling the housing loans plus 
reasonable compensation for services provided by the pool sponsor to the loan 
pool. PTCE 83-1 also imposes additional specific conditions for certain types 
of transactions and where certain parties in interest are fiduciaries with 
respect to a Plan that acquires a Certificate. 

   If a Trust Fund consists of Agency Certificates, then under the terms of 
the DOL Regulation, even if the acquisition or holding by an ERISA Plan of a 
Certificate with respect to such Trust Fund were characterized as the 
acquisition of ownership rights in the assets of the Trust Fund (including 
the Agency Certificates) such acquisition or holding would not constitute 
acquisition of ownership rights in the mortgage loans underlying the Agency 
Certificates. 

   In addition, the DOL has granted to Lehman Brothers Inc. an administrative 
exemption (Prohibited Transaction Exemption 91-14 et al.; Exemption 
Application No. D-7958 et al., 56 Fed. Reg. 7413 (1991) (the "Exemption") 
from certain of the prohibited transaction rules of ERISA with respect to the 
initial purchase, the holding, and the subsequent resale by Benefit 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 loans covered by the Exemption include mortgage loans and 
manufactured home loans such as the Loans. 

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

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

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

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

       (4) The sum of all payments made to the underwriter in connection with 
   the distribution of the Certificates represents not more than reasonable 
   compensation for underwriting the Certificates. The sum of all payments 
   made to and retained by the Depositor pursuant to the assignment of the 
   Loans to the Trust Fund represents not more than the fair market value of 
   such Loans. The sum of all payments made to and retained by the Master 
   Servicer and any other Servicer represents not more than reasonable 
   compensation for such person's services under the Trust Agreement and 
   reimbursement of such person's reasonable expenses in connection 
   therewith; and 

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

   Moreover, the Exemption provides relief from certain self-dealing/conflict 
of interest prohibited transactions only if, among other requirements: (i) no 
fiduciary (or its affiliate) is an obligor with respect to more than five 
percent of the fair market value of the obligations contained in the trust; 

                                       101
<PAGE>

(ii) the Plan's investment in certificates does not exceed twenty-five percent
of all of the certificates outstanding at the time of the acquisition and (iii)
immediately after the acquisition, no more than twenty-five 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 Depositor believes that the Exemption will apply to the acquisition 
and holding of Certificates rated in one of the three highest applicable 
rating categories by at least one Rating Agency by Plans and that in such 
cases all conditions of the Exemption other than those within the control of 
the investors will have been met. In addition, as of the date hereof, there 
is no single obligor with respect to Loans included in the Trust Fund that 
constitutes more than five percent of the 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, 
the Exemption or other exemptions, and the potential consequences to their 
specific circumstances, prior to making an investment in the Certificates. 
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 

   Unless otherwise set forth in the related Prospectus Supplement, sequences 
of any series rated in one of the two highest applicable rating categories by 
at least one Rating Agency will constitute "mortgage related securities" for 
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA") 
so long as they are so rated and, as such, will be legal investments for 
persons, trusts, corporations, partnerships, associations, business trusts 
and business entities (including, but not limited to, state-chartered savings 
banks, commercial banks, savings and loan associations and insurance 
companies, as well as trustees and state government employee retirement 
systems) created pursuant to or existing under the laws of the United States 
or of any State (including the District of Columbia and Puerto Rico) whose 
authorized investments are subject to State regulation to the same extent 
that, under applicable law, obligations issued by or guaranteed as to 
principal and interest by the United States or any agency or instrumentality 
thereof constitute legal investments for such entities. 

   Certain sequences of some series may not be rated in one of the two 
highest applicable rating categories by at least one Rating Agency and, 
accordingly, will not constitute "mortgage related securities" for purposes 
of SMMEA. Investors should consult their own legal advisors to determine the 
extent to which such sequences may be purchased by such investors. 

   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 in such legislation. SMMEA provides, however, that in no 
event will the enactment of any such legislation affect the validity of any 
contractual commitment to purchase, hold or invest in any securities, or 
require the sale or other disposition of any securities, so long as such 
contractual commitment was made or such securities acquired prior to the 
enactment of such legislation. 

   SMMEA also amended the legal investment authority of federally chartered 
depository institutions as follows: federal savings and loan associations and 
federal savings banks may invest in, sell or otherwise deal with 
mortgage-related securities without limitations as to the percentage of their 
assets represented thereby; federal credit unions may invest in 
mortgage-related securities, and national banks may purchase mortgage-related 
securities for their own account without regard to the limitations generally 
applicable to investment securities set forth in 12 U.S.C. sec. Section 24 
(Seventh), subject in each case to such regulations as the applicable federal 
regulatory authority may prescribe. 

   Certain regulatory authorities (such as the banking or insurance 
regulatory authorities) in certain states have issued public statements to 
the effect that notwithstanding SMMEA, institutions under their jurisdiction 
may not invest in certain types of mortgage-related securities. In addition, 
institutions the investment activities of which are subject to review by 
certain 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 types of mortgage related 
securities. Each of the Federal Financial Institutions Examination Council, 

                                       102
<PAGE>

the Comptroller of the Currency, the Federal Deposit Insurance Corporation, the
Federal Home Loan Bank Board, the Board of Governors of the Federal Reserve
System and the National Credit Union Administration have issued either policy
statements or guidelines relating to investments by the institutions regulated
by them in various types of mortgage or asset backed or derivative securities,
including in particular zero coupon, residual or stripped instruments. In
addition, several states have adopted or are considering regulations that
prohibit state-chartered savings institutions from purchasing or holding similar
types of securities. Under certain of these policy statements or guidelines,
certain of such investments (most likely those in zero coupon, residual,
stripped or other instruments) will receive increased regulatory scrutiny and
may well be considered unsuitable investments for depository institutions other
than those having highly sophisticated and well-managed securities portfolios,
mortgage portfolios or mortgage banking functions. 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 such investor's assets. All
investors should consult their own legal advisors in determining whether and to
what extent the Certificates constitute legal investments for such investors.

                                LEGAL MATTERS 

   Certain legal matters in connection with the Certificates offered hereby 
will be passed upon for the Depositor and for the Underwriters, and the 
material federal income tax consequences of the Certificates will be passed 
upon for the Depositor, by Skadden, Arps, Slate, Meagher & Flom, New York, 
New York. 

                                THE DEPOSITOR 

   The Depositor was incorporated in the State of Delaware on January 2, 
1987. The principal office of the Depositor is located at 200 Vesey Street, 
New York, New York 10285. Its telephone number is (212) 526-5594. 

   The Certificate of Incorporation of the Depositor provides that the 
Depositor may not conduct any activities other than those related to the 
issue and sale of one or more Series and to serve as depositor of one or more 
trusts that may issue and sell bonds or certificates. The Certificate of 
Incorporation of the Depositor provides that any securities, except for 
subordinated securities, issued by the Depositor must be rated in one of the 
three highest categories available by any Rating Agency rating the Series. 

   The Series Supplement for a particular Series may permit the Primary 
Assets pledged to secure the related Series of Certificates to be transferred 
by the Issuer to a trust, subject to the obligations of the Certificates of 
such Series, thereby relieving the Issuer of its obligations with respect to 
such Certificates. 

                               USE OF PROCEEDS 

   The Depositor will apply all or substantially all of the net proceeds from 
the sale of each Series offered hereby and by the related Prospectus 
Supplement to purchase the Primary Assets, to repay indebtedness which has 
been incurred to obtain funds to acquire the Primary Assets, to establish the 
Reserve Funds, if any, for the Series and to pay costs of structuring and 
issuing the Certificates. If so specified in the related Prospectus 
Supplement, Certificates may be exchanged by the Depositor for Primary 
Assets. Unless otherwise specified in the related Prospectus Supplement, the 
Primary Assets for each Series of Certificates will be acquired by the 
Depositor either directly, or through one or more affiliates which will have 
acquired such Primary Assets from time to time either in the open market or 
in privately negotiated transactions. 

                                       103
<PAGE>

                             PLAN OF DISTRIBUTION 

   Each Series of Certificates offered hereby and by means of the related 
Prospectus Supplements may be offered through any one or more of the 
following: Lehman Brothers Inc., an affiliate of the Depositor; underwriting 
syndicates represented by Lehman Brothers Inc.; any originator of Loans 
underlying a Series; or underwriters, agents or dealers selected by such 
originator (collectively, the "Underwriters"). The Prospectus Supplement with 
respect to each such Series of Certificates will set forth the terms of the 
offering of such Series of Certificates and each Sequence within such Series, 
including the name or names of the Underwriters (if known), the proceeds to 
the Depositor (if any), and including either the initial public offering 
price, the discounts and commissions to the Underwriters and any discounts or 
commissions allowed or reallowed to certain dealers, or the method by which 
the prices at which the Underwriters will sell the Certificates will be 
determined. 

   The Underwriters may or may not be obligated to purchase all of the 
Certificates of a Series described in the Prospectus Supplement with respect 
to such Series if any such Certificates are purchased. The Certificates may 
be acquired by the Underwriters for their own account and may be resold from 
time to time in one or more transactions, including negotiated transactions, 
at a fixed public offering price or at varying prices determined at the time 
of sale. 

   If so indicated in the Prospectus Supplement, the Depositor will authorize 
Underwriters or other persons acting as the Depositor's agents to solicit 
offers by certain institutions to purchase the Certificates from the 
Depositor pursuant to contracts providing for payment and delivery on a 
future date. Institutions with which such contracts may be made include 
commercial and savings banks, insurance companies, pension funds, investment 
companies, educational and charitable institutions and others, but in all 
cases such institutions must be approved by the Depositor. The obligation of 
any purchaser under any such contract will be subject to the condition that 
the purchase of the offered Certificates shall not at the time of delivery be 
prohibited under the laws of the jurisdiction to which such purchaser is 
subject. The Underwriters and such other agents will not have any 
responsibility in respect of the validity or performance of such contracts. 

   The Depositor may also sell the Certificates offered hereby and by means 
of the related Prospectus Supplements from time to time in negotiated 
transactions or otherwise, at prices determined at the time of sale. The 
Depositor may effect such transactions by selling Certificates to or through 
dealers and such dealers may receive compensation in the form of underwriting 
discounts, concessions or commissions from the Depositor and any purchasers 
of Certificates for whom they may act as agents. 

   The place and time of delivery for each Series of Certificates offered 
hereby and by means of the related Prospectus Supplement will be set forth in 
the Prospectus Supplement with respect to such Series. 

                                       104
<PAGE>

                                   GLOSSARY 

   The following are abbreviated definitions of certain capitalized terms 
used in this Prospectus. Unless otherwise provided in a "Supplemental 
Glossary" in the Prospectus Supplement for a Series, such definitions shall 
apply to capitalized terms used in such Prospectus Supplement. The 
definitions may vary from those in the Trust Agreement and the Trust 
Agreement generally provides a more complete definition of certain of the 
terms. Reference should be made to the Trust Agreement for a more complete 
definition of such terms. 

   "Accrual Date" means, with respect to any Multi-Class Series, the date 
upon which interest begins accruing on the Certificates of the Series, as 
specified in such Certificates and the related Prospectus Supplement. 

   "Accrual Distribution Amount" means, with respect to any Distribution Date 
for a Multi-Class Series that occurs prior to or on the Accrual Termination 
Date, the aggregate amount of interest which has accrued on the Compound 
Interest Certificates of such Series during the Interest Accrual Period 
ending on or prior to such Distribution Date but which is not then required 
to be paid. 

   "Accrual Termination Date" means, with respect to a Class of Compound 
Interest Certificates, the Distribution Date on which all Certificates of the 
related Series with Stated Maturities earlier than that of such Class of 
Compound Interest Certificates have been fully paid, or such other date or 
period as may be specified in the related Prospectus Supplement. 

   "Advance" means a cash advance by the Master Servicer or a Servicer in 
respect of delinquent payments of principal of and interest on a Loan, and 
for the other purposes specified herein and in the related Prospectus 
Supplement. 

   "Agency Certificates" means GNMA Certificates, FNMA Certificates, and 
FHLMC Certificates. 

   "Aggregate Asset Principal Balance" means, with respect to the Mortgage 
Loans in the Trust Fund, the aggregate of the Asset Principal Balances for 
all such Mortgage Loans at the time of any determination. 

   "Appraised Value" means, with respect to a property securing a Loan, the 
lesser of the appraised value determined in an appraisal obtained at 
origination of the Loan or the sales price of such mortgaged property. 

   "ARM" or "Adjustable Rate Mortgage" means a Mortgage Loan as to which the 
related Mortgage Note provides for periodic adjustments in the interest rate 
component of the Scheduled Payment pursuant to an Index as described in the 
related Prospectus Supplement. 

   "Asset Group" means a group of individual Primary Assets which share 
similar characteristics and are aggregated into one group for purposes of 
assigning a single aggregate Asset Value. 

   "Asset Principal Balance" means, with respect to any Mortgage Loan, at the 
time of any determination, its outstanding principal balance as of the 
Cut-off Date reduced by all amounts distributed to Certificateholders (or 
used to fund the Subordination Reserve Fund, if any) and reported as 
allocable to principal payments on such Mortgage Loan. 

   "Asset Value" means, unless otherwise specified in the related Prospectus 
Supplement for a Series, with respect to Primary Assets comprising the Trust 
Fund for a Multi-Class Series, an amount equal to, as of the date of such 
determination, the lesser of (a) the present value of the stream of remaining 
regularly Scheduled Payments of principal and interest on the Primary Assets 
(less any Retained Interest) through the earlier of (1) the Final Scheduled 
Distribution Date of the Class of such Series having the latest Final 
Scheduled Distribution Date or (2) the Distribution Date next succeeding the 
latest maturity date of such Primary Assets (after taking into account 
applicable withdrawals from any Funds or Accounts and charges for servicing, 
insurance and related matters, as specified in the related Prospectus 
Supplement), together with Reinvestment Income thereon at the Assumed 
Reinvestment Rate for such Series, from the Assumed Deposit Date to the next 
succeeding Distribution Date, discounted from such Distribution Date to the 
date for which such determination is made with the same frequency as payments 
are made on the Certificates of such Series at the highest Certificate Rate 
for such Series; provided that if any Class pays more frequently than another 
Class, such determination shall be made as provided in the related Series 
Supplement and (b) the maximum Asset Value specified in the related 
Prospectus Supplement. 

                                       105
<PAGE>

   "Assumed Deposit Date" means the date specified therefor in the Prospectus 
Supplement for a Series, upon which distributions on the Primary Assets are 
assumed to be received for purposes of calculating Reinvestment Income 
thereon. 

   "Assumed Reinvestment Rate" means, with respect to a Series, the per annum 
rate or rates specified in the related Prospectus Supplement for a particular 
period or periods as the "Assumed Reinvestment Rate" for funds held in any 
Fund or Account for the Series. 

   "Available Distribution Amount" means the amount in the Certificate 
Account (including amounts deposited therein from any reserve fund or other 
fund or account) eligible for distribution to Certificateholders on a 
Distribution Date. 

   "Bankruptcy Code" means the federal bankruptcy code, 11 United States Code 
101 et seq., and related rules and regulations promulgated thereunder. 

   "Bi-Weekly Loan" means a Mortgage Loan which provides for payments of 
principal and interest by the borrower once every two weeks. 

   "Business Day" means a day that, in the City of New York or in the city or 
cities in which the corporate trust office of the Trustee are located, is 
neither a legal holiday nor a day on which banking institutions are 
authorized or obligated by law, regulation or executive order to be closed. 

   "Buy-Down Fund" means a custodial account, established by the Master 
Servicer or the Servicer for a Buy-Down Loan, that meets the requirements 
set forth herein. 

   "Buy-Down Loan" means a level payment Mortgage Loan for which funds have 
been provided by a Person other than the mortgagor to reduce the mortgagor's 
Scheduled Payment during the early years of such Mortgage Loan. 

   "Buy-Down Period" means, with respect to a Buy-Down Loan, the period when 
the related mortgagor is not obligated, on account of the buy-down plan, to 
pay the full monthly payment otherwise due on the Buy-Down Loan. 

   "Certificate Account" means, with respect to a Series, the account 
established in the name of the Trustee for the deposit of remittances 
received from the Master Servicer in respect of the Primary Assets in a Trust 
Fund. 

   "Certificate guarantee insurance" means an insurance policy issued by one 
or more insurance companies which will guarantee timely distributions of 
interest and full distributions of principal of a Series on the basis of a 
schedule of principal distributions set forth in or determined in the manner 
specified in the related Prospectus Supplement for the Series. 

   "Certificateholder" or "Holder" means the Person in whose name a 
Certificate is registered in the Certificate register. 

   "Certificate Rate" means, with respect to any Multi-Class Series, the per 
annum rate at which interest accrues on the principal balance of the 
Certificates of such Series or a Class of such Series, which rate may be 
fixed or variable, as specified in the related Prospectus Supplement. 

   "Certificates" means the Asset Trust Pass-Through Certificates. "Class" 
means a Class of Certificates of a Series. 

   "Closing Date" means, with respect to a Series, the date specified in the 
related Prospectus Supplement as the date on which Certificates of such 
Series are first issued. 

   "Code" means the Internal Revenue Code of 1986, as amended, and 
regulations promulgated thereunder. 

   "Collection Account" means, with respect to a Series, the account 
established in the name of the Master Servicer for the deposit by the Master 
Servicer of payments received from the Primary Assets in a Trust Fund (or 
from the Servicers, if any). 

                                       106
<PAGE>

   "Compound Interest Certificate" means any Certificate of a Multi-Class 
Series on which interest accrues and is added to the principal balance of 
such Certificate periodically, but with respect to which no interest or 
principal shall be payable except during the period or periods specified in 
the related Prospectus Supplement. 

   "Compound Value" means, with respect to a Class of Compound Interest 
Certificates, as of any Determination Date, the original principal balance of 
such Class, plus all accrued and unpaid interest, if any, previously added to 
the principal balance thereof and reduced by any payments of principal 
previously made on such Class of Compound Interest Certificates. 

   "Condominium" means a form of ownership of real property wherein each 
owner is entitled to the exclusive ownership and possession of his or her 
individual Condominium Unit and also owns a proportionate undivided interest 
in all parts of the Condominium Building (other than the individual 
Condominium Units) and all areas or facilities, if any, for the common use of 
the Condominium Units. 

   "Condominium Association" means the person(s) appointed or elected by the 
Condominium Unit owners to govern the affairs of the Condominium. 

   "Condominium Building" means a multi-unit building or buildings, or a 
group of buildings whether or not attached to each other, located on property 
subject to Condominium ownership. 

   "Condominium Loan" means a Loan secured by a Mortgage on a Condominium 
Unit (together with its appurtenant interest in the common elements). 

   "Condominium Unit" means an individual housing unit in a Condominium 
Building. 

   "Conventional Loan" means a Loan that is not insured or guaranteed by the 
FHA or the VA. 

   "Cooperative" means a corporation owned by tenant-stockholders who, 
through the ownership of stock, shares or membership certificates in the 
corporation, receive proprietary leases or occupancy agreements which confer 
exclusive rights to occupy specific units. 

   "Cooperative Dwelling" means an individual housing unit in a building 
owned by a Cooperative. 

   "Cooperative Loan" means a housing loan made with respect to a Cooperative 
Dwelling and secured by an assignment by the borrower (tenant-stockholder) of 
a security interest in shares issued by the applicable Cooperative. 

   "Cut-off Date" means the date designated in the Trust Agreement for a 
Series on or before which amounts due and payable with respect to a Primary 
Asset will not inure to the benefit of Certificateholders of the Series. 

   "Cut-off Date Aggregate Asset Principal Balance" means, with respect to 
the Loans in the Trust Fund as of the Cut-off Date, the Aggregate Asset 
Principal Balance for all such Loans as of the Cut-off Date, reduced by all 
payments of principal due on or before the Cut-off Date and not paid, and 
increased by scheduled payments of principal due after the Cut-off Date but 
received by the Master Servicer on or before the Cut-off Date. 

   "Deferred Interest" means excess interest resulting when the amount of 
interest paid by a Mortgagor on a Negatively Amortizing ARM in any month is 
less than the amount of interest accrued on the Stated Principal Balance 
thereof. 

   "Deficiency Event" means, with respect to a Series, the inability of the 
Trustee to distribute to Holders of one or more Classes of Certificates of 
the Series (other than any Class of Subordinate Certificates prior to the 
time that the Available Distribution Amount is reduced to zero), in 
accordance with the terms thereof and the related Trust Agreement, any 
distribution of principal or interest thereon when and as distributable due 
to insufficient funds for such purpose then held in the related Trust Fund. 

   "Deleted Mortgage Loan" means a Mortgage Loan which is repurchased from 
the Trust Fund by the Depositor or as to which a Qualifying Substitute Loan 
is substituted therefor. 

   "Depositor" means Structured Asset Securities Corporation. 

                                       107
<PAGE>

   "Determination Date" means the day specified in the related Prospectus 
Supplement as the day on which the Master Servicer calculates the amounts to 
be distributed to Certificateholders on the next succeeding Distribution 
Date. 

   "Distribution Date" means, with respect to a Series or Class, each date 
specified as a distribution date for such Series or Class in the related 
Prospectus Supplement. 

   "Due Date" means each date, as specified in the related Prospectus 
Supplement for a Series, on which any payment of principal or interest is due 
and payable to the Trustee or its nominee on any Primary Asset. 

   "Eligible Investments" means any one or more of the obligations or 
securities described as such at "THE TRUST AGREEMENTS -- Investment of 
Funds." 

   "Eligible Reserve Fund Investments" means Eligible Investments and any 
other obligations or securities described as Eligible Reserve Fund 
Investments in the applicable Trust Agreement, as described in the related 
Prospectus Supplement for a Series. 

   "ERISA" means the Employer Retirement Income Security Act of 1974, as 
amended. 

   "Escrow Account" means an account, established and maintained by the 
Master Servicer or the Servicer for a Loan, into which payments by borrowers 
to pay taxes, assessments, mortgage and hazard insurance premiums and other 
comparable items that are required to be paid to the mortgagee are deposited. 

   "Excess Cash Flow" means, with respect to a Multi-Class Series, the 
amount, if any, by which (a) the cash flow received from the Primary Assets 
in the related Trust Fund and deposited in the related Certificate Account 
(excluding any Retained Interest but including transfers from any applicable 
Reserve Fund), net of applicable servicing fees, guarantee fees, insurance 
premiums and other administrative expenses, on the relevant determination 
date exceeds (b) the sum of (1) the Minimum Principal Distribution Amount for 
such Series on such Distribution Date and (2) the Accrual Distribution 
Amount, if any, on such Distribution Date. 

   "FDIC" means the Federal Deposit Insurance Corporation. 

   "FHA" means the Federal Housing Administration, a division of HUD. 

   "FHA Loan" means a fixed-rate housing loan insured by the FHA. 

   "FHLMC" means the Federal Home Loan Mortgage Corporation. 

   "FHLMC Certificate" means a mortgage participation certificate or other 
pass-through certificate guaranteed by FHLMC as to the timely payment of 
interest and, except as specified in the related Prospectus Supplement, the 
ultimate collection of principal, which represents ultimately a proportional 
beneficial ownership interest in a pool of residential mortgage loans. 

   "Final Scheduled Distribution Date" means, with respect to a Class of a 
Series, the date after which no Certificates of such Class will remain 
outstanding assuming timely payments or distributions are made on the Primary 
Assets in the related Trust Fund. 

   "Floating Rate" means a Certificate Rate which is subject to change from 
time to time. 

   "Floating Rate Certificate" means any Certificate of a Multi-Class Series 
which accrues interest at a Floating Rate. 

   "Floating Rate Distribution Date" means the Distribution Date for a Class 
of Floating Rate Certificates, which may be either more or less frequent than 
the Distribution Date for other Classes of the Series. 

   "Floating Rate Period" means the period of time during which a given 
Certificate Rate applies to a Class of Floating Rate Certificates. 

   "FNMA" means the Federal National Mortgage Association. 

   "FNMA Certificate" means a guaranteed mortgage pass-through certificate or 
a stripped mortgage-backed security, the full and timely payment of principal 
of and interest on which is guaranteed by FNMA, which represents ultimately a 
proportional beneficial ownership interest in a pool of residential mortgage 
loans. 

                                       108
<PAGE>

   "FSLIC" means the Federal Savings and Loan Insurance Corporation or any 
successor thereto. 

   "Fund or account" means any fund or account, including, without 
limitation, the Certificate Account or any reserve fund established under the 
Trust Agreement for a Series, excluding any fund or account not available to 
make distributions to Certificateholders. 

   "GEM Loan" means, unless specified otherwise in the related Prospectus 
Supplement for a Series, a fixed rate, fully amortizing mortgage loan 
providing for monthly payments based on a 10- to 30-year amortization 
schedule, with further provisions for scheduled annual payment increases for 
a number of years with the full amount of such increases being applied to 
principal, and with further provision for level payments thereafter. 

   "GNMA" means the Government National Mortgage Association. 

   "GNMA Certificate" means a mortgage pass-through certificate the full and 
timely payment of principal of and interest on which is guaranteed by GNMA 
and issued under either the GNMA I or the GNMA II program, which represents 
ultimately a proportional beneficial ownership interest in a pool of 
residential housing loans. A "GNMA I Certificate" is a GNMA Certificate 
issued under the GNMA I program, and a "GNMA II Certificate" is a GNMA 
Certificate issued under the GNMA II program. 

   "GPM Fund" means a trust account established by the Master Servicer or the 
Servicer of a GPM Loan into which funds sufficient to cover the amount by 
which payments of principal and interest on such GPM Loan assumed in 
calculating payments due on the Certificates of the related Multi-Class 
Series exceed scheduled payments on such GPM Loan. 

   "GPM Certificate" means a Certificate backed by GPM Loans. 

   "GPM Loan" means a mortgage loan providing for graduated payments, having 
an amortization schedule (a) requiring the mortgagor's monthly installments 
of principal and interest to increase at a predetermined rate annually for a 
predetermined period of time after which the monthly installments become 
fixed for the remainder of the mortgage term, (b) providing for deferred 
payment of a portion of the interest due monthly during such period of time 
and (c) providing for recoupment of the interest deferred through negative 
amortization whereby the difference between the scheduled payment of interest 
on the mortgage note and the amount of interest actually accrued is added 
monthly to the outstanding principal balance of the mortgage note. 

   "Guaranteed Investment Contract" means a guaranteed investment contract or 
reinvestment agreement providing for the investment of funds held in a fund 
or account, guaranteeing a minimum or a fixed rate of return on the 
investment of moneys deposited therein. 

   "HUD" means the United States Department of Housing and Urban Development. 

   "Index" means the index applicable to any adjustments in the Mortgage 
Rates of any ARMs included in the Primary Assets. 

   "Insurance Policies" means certain mortgage insurance, hazard insurance 
and other insurance policies required to be maintained with respect to Loans. 

   "Insurance Proceeds" means, unless otherwise provided in a Supplement, 
amounts paid by the insurer under any of the Insurance Policies covering any 
Loan or Mortgaged Property. 

   "Interest Accrual Period" means the period specified in the related 
Prospectus Supplement for a Multi-Class Series, during which interest accrues 
on the Certificates or a Class of Certificates of such Series with respect to 
any Distribution Date or Special Distribution Date. 

   "Interest Weighted Certificates" means a Class of Certificates entitled to 
a greater percentage of interest on the Loans underlying or comprising the 
Primary Assets for the Series than the percentage of principal on such Loans 
to which it is entitled. 

   "IRS" means the Internal Revenue Service. 

   "L/C Bank" means the issuer of a letter of credit. 

                                       109
<PAGE>

   "L/C Percentage" means the maximum liability of a L/C Bank under a letter 
of credit, equal to the percentage specified in the related Prospectus 
Supplement for a Series for which a letter of credit is issued of the initial 
aggregate principal balance of the Loans in the related Trust Fund or one or 
more Class of Certificates of the Series. 

   "Letter of credit" means an irrevocable letter of credit issued by the L/C 
Bank to provide limited protection against certain losses relating to Loans, 
as described in the related Prospectus Supplement for a Series. 

   "Lifetime Mortgage Rate Cap" means the lifetime limit on the Mortgage Rate 
during the life of each ARM. 

   "Liquidation Proceeds" means amounts received by the Master Servicer or 
Servicer in connection with the liquidation of a mortgage, net of liquidation 
expenses. 

   "Loan" means a Mortgage Loan (including an interest therein) or a 
Manufactured Home Loan (including an interest therein) that is deposited by 
the Depositor into the Trust Fund for a Series. 

   "Loan-to-Value Ratio" means the ratio, expressed as a percentage, of the 
principal amount of a Loan at the date of determination to the Appraised 
Value. 

   "Manufactured Home" means a manufactured home within the meaning of 42 
United States Code, Section 5402(6), which defines a "manufactured home" as 
"a structure, transportable in one or more sections, which in the traveling 
mode, is eight body feet or more in width or forty body feet or more in 
length, or, when erected on site, is three hundred twenty or more square 
feet, and which is built on a permanent chassis and designed to be used as a 
dwelling with or without a permanent foundation when connected to the 
required utilities, and includes the plumbing, heating, air-conditioning, and 
electrical systems contained therein; except that such term shall include any 
structure which meets all the requirements of [this] paragraph except the 
size requirements and with respect to which the manufacturer voluntarily 
files a certification required by the Secretary of Housing and Urban 
Development and complies with the standards established under [this] 
chapter." 

   "Manufactured Home Loan" means a loan secured by a Manufactured Home. 

   "Master Servicer" means, with respect to a Series secured by Loans, the 
Person, if any, designated in the related Prospectus Supplement to manage and 
supervise the administration and servicing by the Servicers of the Loans 
comprising or underlying the Primary Assets for that Series, or the 
successors or assigns of such Person. 

   "Maximum Floating Rate" means, as to any Multi-Class Series, the per annum 
interest rate cap specified for any Floating Rate Certificates of such Series 
in the related Prospectus Supplement. 

   "Minimum Floating Rate" means, as to any Multi-Class Series, the per annum 
interest rate floor specified for any Floating Rate Certificates of such 
Series in the related Prospectus Supplement. 

   "Minimum Principal Distribution Amount" means, with respect to a 
Distribution Date for a Multi-Class Series, the amount, if any, by which (a) 
the outstanding principal balance of the Certificates of such Series (before 
giving effect to any payment of principal on that Distribution Date) exceeds 
(b) the aggregate Asset Value of the Primary Assets for the Series as of that 
Distribution Date. 

   "Minimum Mortgage Rate" means the lifetime minimum Mortgage Rate during 
the life of each ARM. 

   "Mortgage" means the mortgage, deed of trust or other instrument securing 
a Mortgage Note. 

   "Mortgage Loan" means a mortgage loan (including an interest therein) 
secured by Mortgaged Property including Cooperative Loans and Condominium 
Loans. 

   "Mortgage Note" means the note or other evidence of indebtedness of a 
Mortgagor under the Mortgage Loan. 

   "Mortgage Rate" means, unless otherwise indicated herein or in the 
Prospectus Supplement, the interest rates borne by each Loan. 

   "Mortgaged Property" means the real property securing a Mortgage Loan. 

   "Mortgagor" means the obligor on a Mortgage Note. 

                                       110
<PAGE>

   "Multifamily Property" means any property securing a Loan consisting of 
multifamily residential rental property or cooperatively owned multifamily 
property consisting of five or more dwelling units. 

   "Multi-Class Series" means a Series of Certificates that may include, 
Floating Rate Certificates, Compound Interest Certificates and Planned 
Amortization Certificates, and/or Subordinate and Senior Classes embodying a 
subordination feature which protects the Senior Class or Classes in the event 
of failure of timely payment of Primary Assets. With respect to Series of 
Asset Trust Pass-Through Certificates other than Multi-Class Series, each 
Class is designated to receive a particular portion of future principal or 
interest cash flows on the Primary Assets, which designation does not change 
over the term of the Certificates; provided, however, a Series may be so 
characterized if the designation changes only on account of a subordination 
feature in one or more Subordinate Classes which protects one or more Senior 
Classes in the event of failure of timely payment of Primary Assets. 

   "1986 Act" means the Tax Reform Act of 1986. 

   "Negatively Amortizing ARMs" means ARMs which provide for limitations on 
changes in the Scheduled Payment which can result in Scheduled Payments which 
are greater or less than the amount necessary to amortize such ARM by its 
stated maturity at the Mortgage Rate in effect in any particular month. 

   "Pass-Through Rate" means the rate of interest paid to the 
Certificateholders in respect of the Primary Assets. 

   "PAC" ("Planned Amortization Certificates") means a Class of Certificates 
of a Series on which no payment of principal will need to be made until the 
earlier of the date specified in the related Prospectus Supplement or the 
date on which the principal of all Certificates of the Series having an 
earlier Final Scheduled Distribution Date have been paid in full. 

   "Percentage Interest" means, with respect to a Certificate, the proportion 
(expressed as a percentage) of the percentage amounts of all of the 
Certificates in the related Class represented by such Certificate, as 
specified in the related Prospectus Supplement. 

   "Person" means any individual, corporation, partnership, joint venture, 
association, joint stock company, trust (including any beneficiary thereof), 
unincorporated organization, or government or any agency or political 
subdivision thereof. 

   "PMBS Agreement" means the pooling and servicing agreement, indenture, 
trust agreement or similar agreement pursuant to which a Private 
Mortgage-Backed Security is issued. 

   "PMBS Issuer" means, with respect to Private Mortgage-Backed Securities, 
the depositor or seller/ servicer under a PMBS Agreement. 

   "PMBS Servicer" means the servicer of the Loans underlying a Private 
Mortgage-Backed Security. 

   "PMBS Trustee" means the trustee designated under a PMBS Agreement. 

   "Participation Certificate" means a certificate evidencing a participation 
interest in a pool of Loans. 

   "Prepayment Period" means, with respect to any Distribution Date, the 
period specified in the related Prospectus Supplement for a Series. 

   "Primary Assets" means the Agency Certificates, Private Mortgage-Backed 
Securities or Loans, as the case may be, which are included in the Trust Fund 
for such Series. A Primary Asset refers to a specific Agency Certificate, 
Private Mortgage-Backed Security or Loan, as the case may be. 

   "Principal Distribution Amount" means, unless specified otherwise in the 
Prospectus Supplement for a Multi-Class Series, the sum of (a) the Accrual 
Distribution Amount, if any, (b) the Minimum Principal Distribution Amount 
and (c) the percentage, if any, of Excess Cash Flow specified in the related 
Prospectus Supplement. 

   "Principal Weighted Certificates" means a Class of Certificates entitled 
to a greater percentage of principal on the Loans underlying or comprising 
the Primary Assets in the Trust Fund for the related Series than the 
percentage of interest to which it is entitled. 

                                       111
<PAGE>

   "Private Mortgage-Backed Security" means a mortgage participation or 
pass-through certificate representing a fractional, undivided interest in 
Loans or collateralized mortgage obligations secured by Loans. 

   "Proceeding" means any suit in equity, action at law or other judicial or 
administrative proceeding. 

   "Proposed Regulations" means the proposed Treasury regulations issued 
under Sections 1271-1273 and 1275 of the Code. 

   "Qualified Insurer" means a mortgage guarantee or insurance company duly 
qualified as such under the laws of the states in which the Mortgage 
Properties are located duly authorized and licenced in such states to 
transact the applicable insurance business and to write the insurance 
provided. 

   "Rating Agency" means the nationally recognized statistical rating 
organization (or organizations) which was (or were) requested by the 
Depositor to rate the Certificates upon the original issuance thereof. 

   "Regular Interest" means a regular interest in a REMIC as described herein 
under "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS -- Tax Status as a REMIC." 

   "Reinvestment Income" means any interest or other earnings on Funds or 
Accounts that are part of the Trust Fund for a Series. 

   "REMIC" means a real estate mortgage investment conduit under Section 860D 
of the Code. 

   "REMIC Administrator" means the Person, if any, specified in the related 
Prospectus Supplement for a Series for which a REMIC election is made, to 
serve as administrator of the Series. 

   "Remittance Date" means the calendar day or days of each month, as 
specified in the related Prospectus Supplement for a Series, on which the 
Servicer is required to withdraw funds from the related Servicer Account for 
remittance to the Master Servicer. 

   "REO Property" means real property which secured a defaulted Loan which 
has been acquired upon foreclosure, deed in lieu of foreclosure or 
repossession. 

   "Reserve Fund" means, with respect to a Series, any Reserve Fund 
established pursuant to the Trust Agreement. 

   "Residual Interest" means a residual interest in a REMIC as described 
herein under "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS -- Tax Status as a 
REMIC." 

   "Retained Interest" means, with respect to a Primary Asset, the amount or 
percentage specified in the related Prospectus Supplement which is not sold 
by the Depositor or seller of the Primary Asset and, therefore, is not 
included in the Trust Fund for the related Series. 

   "Scheduled Payments" the scheduled payments of principal and interest to 
be made by the borrower on a Mortgage Loan in accordance with the terms of 
the related Mortgage Note. 

   "Senior Certificateholder" means the Holder of a Senior Certificate. 

   "Senior Certificates" means a Class of Certificates as to which the 
Holders' rights to receive distributions of principal and interest are senior 
to the rights of Holders of Subordinate Certificates, to the extent specified 
in the related Prospectus Supplement. 

   "Servicer" means the entity which has primary liability for servicing 
Loans if other than the Master Servicer. 

   "Servicer Account" means an account established by a Servicer (other than 
the Master Servicer) who is directly servicing Loans, into which such 
Servicer will be required to deposit all receipts received by it with respect 
to the Primary Assets serviced by such Servicer. 

   "Single Family Property" means property securing a Loan consisting of 
one-to four-family attached or detached residential housing, including 
Cooperative Dwellings. 

                                       112
<PAGE>

   "Special Distribution" means, with respect to a Multi-Class Series, a 
distribution (other than a regular distribution on a Distribution Date) made 
on account of particular circumstances specified herein. 

   "Special Distribution Date" means, with respect to a Multi-Class Series, 
the date each month (other than any month in which a Distribution Date 
occurs) on which Special Distributions may be made on Certificates of that 
Series pursuant to the related Trust Agreement; such date shall be the same 
day of the month as the day on which Distribution Dates for the Certificates 
of that Series occurs. 

   "Subordinate Certificateholder" means a Holder of a Subordinate 
Certificate. 

   "Subordinate Certificates" means a Class of Certificates as to which the 
rights of Holders to receive distributions of principal and interest is 
subordinated to the rights of Holders of Senior Certificates, to the extent 
and under the circumstances specified in the related Prospectus Supplement. 

   "Subordinated Amount" means the amount, if any, specified in the related 
Prospectus Supplement for a Series with a Class of Subordinated Certificates, 
that the Subordinate Certificates are subordinated to the Senior Certificates 
of the same Series. 

   "Subordination Reserve Fund" means the subordination reserve fund, if any, 
for a Series with a Class of Subordinate Certificates, established pursuant 
to the related Trust Agreement. 

   "Subsidy Account" means a custodial account established by the Master 
Servicer or the Servicer for a Loan into which subsidy funds contributed by 
the seller of the property securing the Loan (or by another party) necessary 
to maintain the scheduled level of payments due on the Loan are deposited. 

   "Trust Agreement" means the trust agreement relating to a Series among the 
Depositor, the Master Servicer, and the Trustee. 

   "Trustee" means the trustee under a Trust Agreement, and its successors. 

   "Trust Fund" means all property and assets held for the benefit of the 
Certificateholders by the Trustee under the Trust Agreement for a Series of 
Certificates including, without limitation, the Primary Assets (except any 
Retained Interests), all amounts in the Certificate Account, Collection 
Account or Servicer Accounts, distributions on the Primary Assets (net of 
servicing fees), and reinvestment earnings on such net distributions and 
amounts deposited in any reserve fund and the proceeds of any insurance 
policies required to be maintained with respect to the Loans. 

   "UCC" means the Uniform Commercial Code. 

   "VA" means the Veterans Administration. 

   "VA Loans" means housing loans partially guaranteed by the VA. 

                                       113
<PAGE>

=====================================  ========================================
No person has been authorized to give
any information or to make any
representation other than those
contained in this Prospectus
Supplement or the Prospectus and, if                $182,123,198
given or made, such information or                  (Approximate)
representation must not be relied
upon. This Prospectus Supplement and
the Prospectus do not constitute an
offer to sell or a solicitation of an
offer to buy any securities other than
the securities offered hereby nor an
offer of such securities to any person
in any state or other jurisdiction in
which such offer would be unlawful.
The delivery of this Prospectus
Supplement and the Prospectus at any
time does not imply that information
herein is correct as of any time
subsequent to their respective dates.

              ----------                              Structured Asset

          TABLE OF CONTENTS
        Prospectus Supplement                     Securities Corporation
                                  Page
                                  ----
Summary..........................  S-5
Risk Factors..................... S-13
Description of the Certificates.. S-13       Mortgage Pass-Through Certificates
Description of the Mortgage Pool. S-29                Series 1996-1
Additional Information........... S-33
Norwest Mortgage, Inc............ S-34
Servicing of Mortgage Loans...... S-36
Trust Agreement.................. S-37
Yield, Prepayment and Weighted 
 Average Life.................... S-38
The Class A3 Certificate 
 Insurance Policy................ S-51
Certain Federal Income Tax 
 Considerations.................. S-55
Legal Investment Considerations.. S-56
Use of Proceeds.................. S-57
Underwriting..................... S-57
ERISA Considerations............. S-57            Norwest Mortgage, Inc.
Experts.......................... S-57           Originator and Servicer
Legal Matters.................... S-57
Ratings.......................... S-58
Glossary......................... S-59

              Prospectus

                                  Page
                                  ----
Prospectus Supplement............    2             -------------------
Additional Information...........    2            PROSPECTUS SUPPLEMENT
Reports to Certificateholders....    2                April 16, 1996
Summary of Terms of the                            -------------------
 Certificates....................    3
Risk Factors.....................   17
Description of the Certificates..   19
Yield, Prepayment and Maturity
 Considerations..................   25
The Trust Funds..................   29
Loan Underwriting Procedures and 
 Standards.......................   42
Servicing of Loans...............   45
Credit Support...................   55
Description of Mortgage and Other 
 Insurance.......................   58
The Trust Agreements.............   65
Certain Legal Aspects of Loans...   74
Certain Federal Income Tax
 Considerations..................   85                LEHMAN BROTHERS
State Tax Considerations.........  100                 EDWARD JONES
ERISA Considerations.............  100
Legal Investment.................  102
Legal Matters....................  103
The Depositor....................  103
Use of Proceeds..................  103
Plan of Distribution.............  104
Glossary.........................  105

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



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