SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1996-05-23
ASSET-BACKED SECURITIES
Previous: MORGAN GRENFELL SMALLCAP FUND INC, 497H2, 1996-05-23
Next: COMMON SENSE TRUST, 497, 1996-05-23




PROSPECTUS SUPPLEMENT
(To Prospectus Dated January 25, 1995)

MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-2

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
DEPOSITOR

NORWEST MORTGAGE, INC.
MORTGAGE LOAN SELLER AND SERVICER

The Series 1996-2  Certificates  will consist of sixteen classes of certificates
(collectively,   the   "Certificates"),   designated   as:  (i)  the  Class  A-1
Certificates,  the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates, the Class A-5 Certificates, the Class A-6 Certificates and the
Class A-7  Certificates  (collectively,  the "Class A  Certificates"),  (ii) the
Class  XS   Certificates,   (iii)  the  Class  PO  Certificates   (the  Class  A
Certificates,   the  Class  XS  Certificates  and  the  Class  PO  Certificates,
collectively,  the "Senior Certificates"),  (iv) the Class B-1 Certificates, the
Class B-2 Certificates,  the Class B-3 Certificates, the Class B-4 Certificates,
the Class B-5  Certificates and the Class B-6  Certificates  (collectively,  the
"Subordinate  Certificates")  and (iv) the Class R  Certificates  (the "Residual
Certificates").  Only the Senior Certificates,  the Class B-1 Certificates,  the
Class B-2 Certificates, the Class B-3 Certificates and the Residual Certificates
(collectively, the "Offered Certificates") are offered hereby.

The  Certificates  represent in the  aggregate the entire  beneficial  ownership
interest in a Trust Fund (the "Trust Fund") consisting primarily of a segregated
pool (the "Mortgage  Pool") of  conventional,  one- to four-family,  fixed-rate,
first lien mortgage loans having  original terms to maturity of not greater than
30 years (the "Mortgage Loans") and an aggregate  principal balance as of May 1,
1996 (the "Cut-off Date"),  after application of scheduled  payments due whether
or not received, of approximately $149,700,153,  subject to a permitted variance
as described  herein under "The Mortgage Pool". As more fully described  herein,
the Class A Certificates and the Class PO Certificates in the aggregate evidence
an initial undivided interest of approximately 94.50% in the Trust Fund, and the
Class  B-1   Certificates,   the  Class  B-2  Certificates  and  the  Class  B-3
Certificates  evidence initial undivided interests of approximately 2.00%, 1.50%
and 0.95%,  respectively,  in the Trust Fund.  All of the Mortgage Loans will be
acquired by Salomon  Brothers  Mortgage  Securities VII, Inc. (the  "Depositor")
from Norwest Mortgage, Inc. ("Norwest"). (COVER CONTINUED ON NEXT PAGE)

THE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR INTEREST IN THE DEPOSITOR,
THE SERVICER,  THE TRUSTEE OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE
CERTIFICATES NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS  OFFERING.  ANY  REPRESENTATION  TO THE  CONTRARY  IS A  CRIMINAL
OFFENSE.

<TABLE>
<CAPTION>
===================================================================================================================
                INITIAL CERTIFICATE      PASS-THROUGH                      INITIAL CERTIFICATE      PASS-THROUGH
    CLASS       PRINCIPAL BALANCE(1)          RATE           CLASS         PRINCIPAL BALANCE(1)         RATE
- -------------------------------------------------------------------------------------------------------------------

<S>                     <C>                  <C>          <C>                     <C>                 <C>

A-1...........          $20,000,000          7.50%        XS.............                 (2)         Variable
A-2...........          $14,191,000          7.50%        PO.............         $1,724,199            N/A
A-3...........          $33,588,000          7.50%        B-1............         $2,994,000           7.50%
A-4...........          $12,215,000          7.50%        B-2............         $2,245,000           7.50%
A-5...........        $ 8,679,000            7.50%      $ B-3............         $1,422,000           7.50%
A-6...........          $36,098,800          7.50%        R..............         $ 100                7.50% 
A-7...........          $14,970,000          7.50%
===================================================================================================================
</TABLE>
(1) Approximate.
(2) $149,700,153 Initial Notional Amount.

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

The Offered Certificates will be purchased by the Underwriter from the Depositor
and will be  offered  by the  Underwriter  from  time to time to the  public  in
negotiated  transactions  or otherwise at varying prices to be determined at the
time  of  sale.  Proceeds  to  the  Depositor  from  the  sale  of  the  Offered
Certificates, before deducting expenses payable by the Depositor, will be 98.24%
of the initial Certificate  Principal Balance of the Offered Certificates (other
than  the  Class  XS  Certificates),   plus  accrued  interest  on  the  Offered
Certificates (other than the Class PO Certificates) from the Cut-off Date.

The Offered  Certificates  are offered  subject to receipt and acceptance by the
Underwriter, to prior sale and to the Underwriter's right to reject any order in
whole or in part and to withdraw,  cancel or modify the offer without notice. It
is expected that delivery of the  Book-Entry  Certificates  will be made through
the facilities of The Depository  Trust Company,  and the delivery of each other
class  of the  Offered  Certificates  will  be made at the  offices  of  Salomon
Brothers Inc, Seven World Trade Center,  New York, New York 10048, in each case,
on or about May 23, 1996 (the "Closing Date").


SALOMON BROTHERS INC

The date of this Prospectus Supplement is May 21, 1996.
<PAGE>



(COVER CONTINUED)

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

Distributions on the Certificates will be made on the 25th day of each month or,
if  such  day is not a  business  day,  on the  next  succeeding  business  day,
beginning in June 1996 (each, a  "Distribution  Date").  As described more fully
herein,  interest will accrue on the Offered Certificates,  other than the Class
PO  Certificates,  based  on the  then  applicable  Pass-Through  Rates  thereon
(calculated as described herein) and the then outstanding  Certificate Principal
Balances or Notional Amount thereof.  The Class PO Certificates are not entitled
to  distributions  of  interest.  Distributions  allocable  to  principal of the
Offered Certificates, other than the Class XS Certificates, will be made on each
Distribution Date in accordance with the priorities  described herein. The Class
XS Certificates are not entitled to distributions allocable to principal.

The rights of the holders of the Senior Certificates to receive distributions in
respect of the  Mortgage  Loans (and the rights of the  holders of the  Residual
Certificates  to receive  distributions  in respect of the  initial  Certificate
Principal  Balances thereof on the first  Distribution Date only) will be senior
to the rights of the holders of the Subordinate Certificates,  and the rights of
holders of classes of Subordinate Certificates with lower numerical designations
will be senior to the rights of holders of Subordinate  Certificates with higher
numerical designations, in each case to the extent described herein.

There is currently no secondary  market for the Offered  Certificates  and there
can be no assurance that a secondary  market for the Offered  Certificates  will
develop.  Salomon Brothers Inc (the "Underwriter") intends to establish a market
in the  Offered  Certificates,  but  is not  obligated  to do  so.  There  is no
assurance that any such market,  if established,  will continue.  See "Secondary
Market"  herein.  The  Subordinate  Certificates  may  not  be  purchased  by or
transferred  to a Plan  (as  defined  herein)  except  upon  the  delivery  of a
certification of facts or an opinion of counsel,  and the Residual  Certificates
may not be  purchased  by or  transferred  to a Plan,  in each case as  provided
herein.    See    "ERISA     Considerations"    and    "Description    of    the
Certificates-Restrictions  on  Transfer  of  the  Subordinate  Certificates  and
Residual Certificates" herein.

THE YIELD TO MATURITY ON EACH CLASS OF OFFERED  CERTIFICATES,  PARTICULARLY  THE
CLASS XS CERTIFICATES  AND THE CLASS PO  CERTIFICATES,  WILL BE SENSITIVE TO THE
RATE AND TIMING OF PRINCIPAL  PAYMENTS  (INCLUDING  PREPAYMENTS AND REPURCHASES)
AND DEFAULTS ON THE MORTGAGE LOANS, WHICH MAY FLUCTUATE  SIGNIFICANTLY FROM TIME
TO TIME. A SLOWER (FASTER) THAN ANTICIPATED RATE OF PRINCIPAL PREPAYMENTS ON THE
MORTGAGE LOANS WILL HAVE A NEGATIVE EFFECT ON THE YIELD TO MATURITY OF THE CLASS
A  CERTIFICATES  AND  THE  SUBORDINATE  CERTIFICATES  IF SUCH  CERTIFICATES  ARE
PURCHASED AT A DISCOUNT  (PREMIUM).  IN ADDITION,  THE YIELD TO MATURITY ON EACH
CLASS OF SUBORDINATE  CERTIFICATES WILL BE EXTREMELY  SENSITIVE TO LOSSES DUE TO
DEFAULTS ON THE MORTGAGE LOANS (AND THE TIMING  THEREOF) TO THE EXTENT THAT SUCH
LOSSES ARE NOT  COVERED  BY A CLASS OF  SUBORDINATE  CERTIFICATES  WITH A HIGHER
NUMERICAL  DESIGNATION.  A RAPID  RATE OF  PRINCIPAL  PREPAYMENTS  ON THE NON-PO
MORTGAGE LOANS (AS DEFINED  HEREIN) WILL HAVE A MATERIAL  NEGATIVE EFFECT ON THE
YIELD TO  MATURITY  OF THE  CLASS XS  CERTIFICATES.  INVESTORS  IN THE  CLASS XS
CERTIFICATES SHOULD CAREFULLY CONSIDER THE ASSOCIATED RISKS,  INCLUDING THE RISK
THAT A RAPID RATE OF PRINCIPAL  PREPAYMENTS  ON THE NON-PO  MORTGAGE LOANS COULD
RESULT IN THE FAILURE OF INVESTORS IN THE CLASS XS CERTIFICATES TO RECOVER FULLY
THEIR INITIAL  INVESTMENTS.  IN ADDITION,  THE AMOUNT OF INTEREST PAYABLE ON THE
CLASS XS  CERTIFICATES,  WHICH IS BASED ON THE WEIGHTED  AVERAGE OF THE STRIPPED
INTEREST  RATES (AS DEFINED  HEREIN) ON THE MORTGAGE  LOANS,  WILL DECREASE MORE
SIGNIFICANTLY  AS A RESULT OF  PRINCIPAL  PREPAYMENTS  ON  MORTGAGE  LOANS  WITH
RELATIVELY HIGH MORTGAGE RATES (AS DEFINED HEREIN). BECAUSE AMOUNTS PAYABLE WITH
RESPECT TO THE CLASS PO  CERTIFICATES  DERIVE  ONLY FROM  PRINCIPAL  PAYMENTS ON
MORTGAGE  LOANS WITH NET  MORTGAGE  RATES (AS  DEFINED  HEREIN)  BELOW 7.50% PER
ANNUM,  THE YIELD ON THE CLASS PO  CERTIFICATES  WILL BE  ADVERSELY  AFFECTED BY
SLOWER THAN EXPECTED  PAYMENTS OF PRINCIPAL ON SUCH MORTGAGE LOANS. SEE "SUMMARY
OF THE PROSPECTUS  SUPPLEMENT-SPECIAL  PREPAYMENT  CONSIDERATIONS" AND "-SPECIAL
YIELD CONSIDERATIONS" AND "YIELD ON THE CERTIFICATES" HEREIN.

As described  herein,  a "real estate  mortgage  investment  conduit"  ("REMIC")
election  will be made with  respect  to the Trust Fund for  federal  income tax
purposes.  As  described  more fully  herein and in the  Prospectus,  the Senior
Certificates and Subordinate Certificates will be the "regular interests" in the
REMIC  and  the  Residual  Certificates  will be the  sole  class  of  "residual
interests" in the REMIC.  See "Certain Federal Income Tax  Consequences"  herein
and in the Prospectus.  Transfer of the Residual  Certificates to any non-United
States person will be prohibited,  and any transfer of the Residual Certificates
will be subject to certain  additional  restrictions  described  under  "Certain
Federal Income Tax  Consequences-Special  Tax  Considerations  Applicable to the
Residual    Certificates"    herein   and    "Certain    Federal    Income   Tax
Consequences-REMICs-Tax  on Transfers of REMIC Residual  Certificates to Certain
Organizations"     and     "-Taxation    of    Owners    of    REMIC    Residual
Certificates-Noneconomic REMIC Residual Certificates" in the Prospectus.

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


THE OFFERED CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL CONSTITUTE A
SEPARATE SERIES OF CERTIFICATES  BEING OFFERED BY THE DEPOSITOR  PURSUANT TO ITS
PROSPECTUS DATED JANUARY 25, 1995, OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART
AND WHICH  ACCOMPANIES  THIS  PROSPECTUS  SUPPLEMENT.  THE  PROSPECTUS  CONTAINS
IMPORTANT INFORMATION REGARDING THIS OFFERING WHICH IS NOT CONTAINED HEREIN, AND
PROSPECTIVE  INVESTORS  ARE  URGED TO READ THE  PROSPECTUS  AND THIS  PROSPECTUS
SUPPLEMENT IN FULL.

                                       S-2

<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

     The  following  summary is  qualified  in its  entirety by reference to the
detailed   information   appearing  elsewhere  herein  and  in  the  Prospectus.
Capitalized  terms used but not defined herein shall have the meanings  assigned
thereto in the Prospectus.  An Index of Principal Definitions is included at the
end of the Prospectus.

Title of Series............................. Mortgage Pass-Through Certificates,
                                             Series 1996-2 (the "Certificates").
                                             The  Certificates  represent in the
                                             aggregate  the  entire   beneficial
                                             ownership  interest in a Trust Fund
                                             consisting  primarily  of a pool of
                                             conventional,   one-to  four-family
                                             fixed-rate,   first  lien  Mortgage
                                             Loans with an  aggregate  principal
                                             balance      of       approximately
                                             $149,700,153 as of May 1, 1996 (the
                                             "Cut-off Date"),  after application
                                             of  scheduled  payments due whether
                                             or not received.  The  Certificates
                                             will  consist of  sixteen  classes,
                                             designated  as:  (i) the  Class A-1
                                             Certificates,    the    Class   A-2
                                             Certificates,   the   Class   A-  3
                                             Certificates,    the    Class   A-4
                                             Certificates,    the    Class   A-5
                                             Certificates,    the    Class   A-6
                                             Certificates   and  the  Class  A-7
                                             Certificates   (collectively,   the
                                             "Class A  Certificates"),  (ii) the
                                             Class XS  Certificates,  (iii)  the
                                             Class PO Certificates  (the Class A
                                             Certificates,    the    Class    XS
                                             Certificates   and  the   Class  PO
                                             Certificates,   collectively,   the
                                             "Senior  Certificates"),  (iv)  the
                                             Class B-1  Certificates,  the Class
                                             B-2  Certificates,  the  Class  B-3
                                             Certificates,    the    Class   B-4
                                             Certificates,    the    Class   B-5
                                             Certificates   and  the  Class  B-6
                                             Certificates   (collectively,   the
                                             "Subordinate   Certificates")   and
                                             (iv) the Class R Certificates  (the
                                             "Residual    Certificates").    The
                                             Certificates    will   be    issued
                                             pursuant to a Pooling and Servicing
                                             Agreement, to be dated as of May 1,
                                             1996 (the  "Agreement"),  among the
                                             Depositor,  the  Servicer  and  the
                                             Trustee.

Offered Certificates........................ Only the Senior  Certificates,  the
                                             Class B-1  Certificates,  the Class
                                             B-2  Certificates,  the  Class  B-3
                                             Certificates   and   the   Residual
                                             Certificates   (collectively,   the
                                             "Offered Certificates") are offered
                                             hereby.  The Class XS  Certificates
                                             are Stripped Interest  Certificates
                                             (which are sometimes referred to in
                                             the     Prospectus     as    "Strip
                                             Certificates").

                                             Each    class   of   the    Offered
                                             Certificates    will    have    the
                                             approximate   initial   Certificate
                                             Principal   Balance   or   Notional
                                             Amount, as applicable, as set forth
                                             on the cover hereof and, except for
                                             the  Class  PO  Certificates,  will
                                             have    the    Pass-Through    Rate
                                             determined as provided herein under
                                             "-PassThrough       Rate".      The
                                             Certificate  Principal Balance of a
                                             Certificate outstanding at any time
                                             represents  the then maximum amount
                                             that the holder thereof is entitled
                                             to   receive    as    distributions
                                             allocable  to  principal  from  the
                                             cash flow on the Mortgage Loans and
                                             the other assets in the Trust Fund.
                                             The Notional Amount of the Class XS
                                             Certificates  as  of  any  date  of
                                             determination   is   equal  to  the
                                             aggregate   outstanding   principal
                                             balances  of all  of  the  Mortgage
                                             Loans as of such date. Reference to
                                             the Notional Amount of the Class XS
                                             Certificates    is    solely    for
                                             convenience in certain calculations
                                             and does not represent the right to
                                             receive any distributions allocable
                                             to    principal.    The    Residual
                                             Certificates   also  represent  the
                                             right to receive  distributions  in
                                             respect  of the  Trust  Fund on any
                                             Distribution    Date    after   all
                                             required  payments of principal and
                                             interest  have  been  made  on such
                                             date  in   respect  of  the  Senior
                                             Certificates  and  the  Subordinate
                                             Certificates,  however,  it is  not
                                             anticipated  that there will be any
                                             significant  amounts  remaining for
                                             any such distribution.

                                       S-3

<PAGE>



                                             As more fully described herein, the
                                             Class A Certificates  and the Class
                                             PO  Certificates  in the  aggregate
                                             evidence   an   initial   undivided
                                             interest of approximately 94.50% in
                                             the Trust  Fund,  and the Class B-1
                                             Certificates,    the    Class   B-2
                                             Certificates   and  the  Class  B-3
                                             Certificates    evidence    initial
                                             undivided        interests       of
                                             approximately   2.00%,   1.50%  and
                                             0.95%,  respectively,  in the Trust
                                             Fund. The Offered  Certificates are
                                             subject to various  priorities  for
                                             payment of interest  and  principal
                                             as described  herein under "Summary
                                             of  Prospectus  Supplement-Interest
                                             Distributions",     "Summary     of
                                             Prospectus     Supplement-Principal
                                             Distributions"  and "Description of
                                             the          Certificates-Principal
                                             Distributions    on   the    Senior
                                             Certificates".

                                             Transfer    of   the    Subordinate
                                             Certificates      and      Residual
                                             Certificates  will  be  subject  to
                                             certain  restrictions  and transfer
                                             of the Residual Certificates to any
                                             non-United  States  person  will be
                                             prohibited,   in   each   case   as
                                             described under "Description of the
                                             Certificates-Restrictions        on
                                             Transfer    of   the    Subordinate
                                             Certificates      and      Residual
                                             Certificates",               "ERISA
                                             Considerations"     and    "Certain
                                             Federal          Income         Tax
                                             Consequences-Special            Tax
                                             Considerations  Applicable  to  the
                                             Residual  Certificates"  herein and
                                             "Certain    Federal    Income   Tax
                                             Consequences-REMICs-Tax          on
                                             Transfers    of   REMIC    Residual
                                             Certificates       to       Certain
                                             Organizations"  and  "-Taxation  of
                                             Owners         of          Residual
                                             Certificates-Noneconomic      REMIC
                                             Residual   Certificates"   in   the
                                             Prospectus.

Class B-4 Certificates, Class
  B-5 Certificates and Class
  B-6 Certificates.......................... The  Class  B-4  Certificates,  the
                                             Class  B-5   Certificates  and  the
                                             Class B-6 Certificates  have in the
                                             aggregate  an  initial  Certificate
                                             Principal  Balance of approximately
                                             $1,573,054,  evidencing  an initial
                                             undivided  interest  in  the  Trust
                                             Fund of approximately  1.05%.  Each
                                             such  class of  Certificates  has a
                                             Pass-Through   Rate  of  7.50%  per
                                             annum.  The  Certificates  of  each
                                             such  class,  which  are not  being
                                             offered hereby, will be sold by the
                                             Depositor  to Salomon  Brothers Inc
                                             on the Closing Date.

Depositor of Mortgage Loans................. Salomon      Brothers      Mortgage
                                             Securities  VII,  Inc., an indirect
                                             wholly-owned  subsidiary of Salomon
                                             Inc  and an  affiliate  of  Salomon
                                             Brothers  Inc. See "The  Depositor"
                                             in the Prospectus.

Mortgage Loan Seller and
  Servicer.................................. Norwest  Mortgage,  Inc.  See  "The
                                             Mortgage          Pool-Underwriting
                                             Standards;   Representations"   and
                                             "Pooling       and        Servicing
                                             Agreement-The   Servicer"   herein.
                                             Norwest   Mortgage,   Inc.  is  the
                                             "Master  Servicer"  as such term is
                                             defined in the Prospectus.

Trustee..................................... The Chase  Manhattan Bank, N.A. See
                                             "Pooling       and        Servicing
                                             Agreement-The Trustee" herein.

The Mortgage Pool........................... The  Mortgage  Pool will consist of
                                             496    conventional,    fixed-rate,
                                             fully-amortizing,   level   monthly
                                             payment  Mortgage  Loans secured by
                                             first  liens  on  residential  real
                                             properties      (the     "Mortgaged
                                             Properties").  The  Mortgage  Loans
                                             will  have an  aggregate  principal
                                             balance,   after   application   of
                                             scheduled  payments  due whether or
                                             not  received,   of   approximately
                                             $149,700,153    (subject    to    a
                                             permitted variance of plus or minus
                                             5%) as of  the  Cut-off  Date.  The
                                             Mortgage  Loans have original terms
                                             to maturity of not greater  than 30
                                             years  and  will  have  a  weighted
                                             average remaining

                                       S-4


<PAGE>




                                             term to maturity  of  approximately
                                             29 years  and 10  months  as of the
                                             Cutoff  Date.  The  Mortgage  Loans
                                             have  Mortgage  Rates  ranging from
                                             6.875%  per  annum  to  9.250%  per
                                             annum,   with  a  weighted  average
                                             Mortgage   Rate  of   approximately
                                             7.887% per annum as of the  Cut-off
                                             Date.   See  "The  Mortgage   Pool"
                                             herein.

Pass-Through Rate........................... The Pass-Through Rate applicable to
                                             the  calculation  of  the  Interest
                                             Distribution  Amounts  (as  defined
                                             below)     for    the    Class    A
                                             Certificates,    the    Subordinate
                                             Certificates   and   the   Residual
                                             Certificates  for any  Distribution
                                             Date is equal to 7.50% per annum.

                                             The Pass-Through Rate applicable to
                                             the  calculation  of  the  Interest
                                             Distribution  Amount  for the Class
                                             XS     Certificates     for     any
                                             Distribution  Date is  equal to the
                                             weighted  average  of the  Stripped
                                             Interest   Rates  on  the  Mortgage
                                             Loans in effect during the calendar
                                             month  prior to the  month in which
                                             such Distribution Date occurs.  The
                                             Stripped   Interest  Rate  for  any
                                             Mortgage   Loan  is  equal  to  the
                                             greater  of (i)  the  Net  Mortgage
                                             Rate thereon  minus 7.50% per annum
                                             and  (ii)  0% per  annum.  The  Net
                                             Mortgage Rate for any Mortgage Loan
                                             is equal to the  Mortgage  Rate for
                                             such Mortgage Loan minus the sum of
                                             the  Servicing  Fee  Rate  and  the
                                             Trustee's   Fee   Rate   for   such
                                             Mortgage  Loan.  The  Servicing Fee
                                             Rate  for  each  Mortgage  Loan  is
                                             equal  to  0.25%  per  annum.   The
                                             Trustee's   Fee   Rate   for   each
                                             Mortgage  Loan is equal to  0.0075%
                                             per  annum.  The  initial  variable
                                             Pass-Through  Rate for the Class XS
                                             Certificates    is    approximately
                                             0.2159% per annum.

                                             The  Class PO  Certificates  do not
                                             bear interest and therefore have no
                                             Pass-Through Rate.

Registration of the Book-Entry
  Certificates.............................. The  Class  A   Certificates   (the
                                             "Book-Entry   Certificates")   will
                                             initially be  represented by one or
                                             more global certificates registered
                                             in the  name  of  CEDE  &  Co.,  as
                                             nominee  of  The  Depository  Trust
                                             Company    ("DTC").    No    person
                                             acquiring   an   interest   in  the
                                             Book-Entry      Certificates     (a
                                             "Certificate    Owner")   will   be
                                             entitled  to receive a  Certificate
                                             in fully  registered,  certificated
                                             form (a "Definitive  Certificate"),
                                             except     under    the     limited
                                             circumstances described herein. See
                                             "Description         of         the
                                             Certificates-Definitive
                                             Certificates" herein.  Instead, DTC
                                             will effect  payments and transfers
                                             by means of its  electronic  record
                                             keeping  services,  acting  through
                                             certain participating organizations
                                             ("Participants").  This may  result
                                             in  certain  delays in  receipt  of
                                             distributions  by an  investor  and
                                             may restrict an investor's  ability
                                             to  pledge  its   securities.   All
                                             references         herein        to
                                             Certificateholders      of      the
                                             Book-Entry     Certificates    will
                                             reflect  the rights of  Certificate
                                             Owners,   as  such  rights  may  be
                                             exercised   through   DTC  and  its
                                             Participants,  except as  otherwise
                                             specified herein.  See "Description
                                             of the Certificates-Registration of
                                             the    Book-Entry     Certificates"
                                             herein.

Distributions-General....................... Holders of the Certificates will be
                                             entitled to receive  the  following
                                             distributions on each  Distribution
                                             Date:  (i) to the  holders  of each
                                             class of the  Senior  Certificates,
                                             other    than    the    Class    PO
                                             Certificates,  on each Distribution
                                             Date,  and  to the  holders  of the
                                             Residual  Certificates on the first
                                             Distribution       Date       only,
                                             distributions    in    respect   of
                                             interest  in  an  aggregate  amount
                                             equal   to  the   Senior   Interest
                                             Distribution Amount for

                                       S-5

<PAGE>




                                             such Distribution Date, (ii) to the
                                             holders of each class of the Senior
                                             Certificates,  other than the Class
                                             XS  Certificates,  then entitled to
                                             distributions    in    respect   of
                                             principal,  and to the  holders  of
                                             the  Residual  Certificates  on the
                                             first   Distribution   Date   only,
                                             distributions    in    respect   of
                                             principal  in an  aggregate  amount
                                             equal  to  the   Senior   Principal
                                             Distribution    Amount   for   such
                                             Distribution  Date,  (iii)  to  the
                                             holders   of  each   class  of  the
                                             Subordinate  Certificates  on  each
                                             Distribution Date, distributions in
                                             respect of interest in an aggregate
                                             amount  equal  to  the  Subordinate
                                             Interest  Distribution  Amount  for
                                             such  Distribution Date and (iv) to
                                             the  holders  of  the   Subordinate
                                             Certificates,    distributions   in
                                             respect   of    principal   in   an
                                             aggregate   amount   equal  to  the
                                             Subordinate Principal  Distribution
                                             Amount for such Distribution  Date,
                                             in each case as defined  herein and
                                             as  allocated  among the classes of
                                             Certificates  as  provided  herein.
                                             Distributions on each  Distribution
                                             Date will be made to the  extent of
                                             the Available  Distribution  Amount
                                             for such Distribution Date.

                                             The Available  Distribution  Amount
                                             for any Distribution Date generally
                                             includes  scheduled payments on the
                                             Mortgage   Loans  due   during  the
                                             related Due Period and  received on
                                             or    prior    to    the    related
                                             Determination Date, prepayments and
                                             other    unscheduled    collections
                                             received  on  the  Mortgage   Loans
                                             during   the   related   Prepayment
                                             Period,  and any P&I  Advances  (as
                                             defined   herein)   made   by   the
                                             Servicer   for  such   Distribution
                                             Date,   net  of   certain   amounts
                                             reimbursable  to the Servicer,  the
                                             Depositor and the Trustee.

                                             The Due Period with  respect to any
                                             Distribution  Date commences on the
                                             second day of the month immediately
                                             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 Prepayment Period with
                                             respect to any Distribution Date is
                                             the  calendar   month   immediately
                                             preceding  the month in which  such
                                             Distribution   Date   occurs.   The
                                             Determination  Date with respect to
                                             any  Distribution  Date is the 15th
                                             day  of the  month  in  which  such
                                             Distribution  Date  occurs  or,  if
                                             such  day  is not a  business  day,
                                             then on the  immediately  preceding
                                             business day. See  "Description  of
                                             the Certificates-General" herein.

Interest Distributions.......................Distributions on each  Distribution
                                             Date in respect of  interest on the
                                             Certificates  will  be  based  upon
                                             interest     accrued     on    such
                                             Certificates   during  the  related
                                             Interest   Accrual   Period.    The
                                             Interest    Accrual   Period   with
                                             respect to each  Distribution  Date
                                             is the calendar  month  immediately
                                             preceding  the month in which  such
                                             Distribution   Date   occurs.   All
                                             distributions  of interest  will be
                                             based on a 360-day year  consisting
                                             of twelve 30-day months.

                                             Distributions    in    respect   of
                                             interest on each  Distribution Date
                                             will be made (i) to the  holders of
                                             the Senior Certificates, other than
                                             the Class PO Certificates,  and, on
                                             the first  Distribution  Date only,
                                             to  the  holders  of  the  Residual
                                             Certificates,   in   an   aggregate
                                             amount equal to the Senior Interest
                                             Distribution Amount and (ii) to the
                                             holders   of  each   class  of  the
                                             Subordinate  Certificates,   in  an
                                             aggregate   amount   equal  to  the
                                             Subordinate  Interest  Distribution
                                             Amount,   to  the   extent  of  the
                                             portion     of    the     Available
                                             Distribution Amount remaining after
                                             the  distribution  on such  date of
                                             the  Senior  Interest  Distribution
                                             Amount  and  the  Senior  Principal
                                             Distribution

                                       S-6

<PAGE>




                                             Amount.  The Class PO  Certificates
                                             do not bear  interest.  The  Senior
                                             Interest   Distribution  Amount  on
                                             each  Distribution Date is equal to
                                             the   aggregate   of  the  Interest
                                             Distribution   Amounts   for   such
                                             Distribution  Date  on  all  of the
                                             Senior  Certificates  and,  for the
                                             first  Distribution  Date only,  on
                                             the  Residual   Certificates.   The
                                             Subordinate  Interest  Distribution
                                             Amount on each Distribution Date is
                                             equal  to  the   aggregate  of  the
                                             Interest  Distribution  Amounts for
                                             such  Distribution  Date  on all of
                                             the Subordinate Certificates.

                                             The  Interest  Distribution  Amount
                                             for the  Certificates of any class,
                                             other    than    the    Class    PO
                                             Certificates,  on any  Distribution
                                             Date is equal to  interest  accrued
                                             during the related Interest Accrual
                                             Period on the Certificate Principal
                                             Balance  or  Notional  Amount,   as
                                             applicable,  of  such  Certificates
                                             immediately     prior    to    such
                                             Distribution   Date  at  the   then
                                             applicable  Pass-Through  Rate  for
                                             such  class,  plus,  in the case of
                                             each such  class,  any such  amount
                                             remaining   unpaid  from   previous
                                             Distribution Dates, and reduced, in
                                             the case of each such class (to not
                                             less than zero),  by the  allocable
                                             share for such class of  shortfalls
                                             in    collections    of    interest
                                             resulting       from      mortgagor
                                             prepayments   (to  the  extent  not
                                             covered  by  Compensating  Interest
                                             paid by the  Servicer)  and certain
                                             other   interest   shortfalls   not
                                             covered   by   subordination.   See
                                             "Description         of         the
                                             Certificates-Interest
                                             Distributions"  and "-Allocation of
                                             Losses; Subordination" herein.

Principal Distributions..................... Distributions    in    respect   of
                                             principal on each Distribution Date
                                             will be made to the  holders of the
                                             class  or  classes  of  the  Senior
                                             Certificates,  other than the Class
                                             XS  Certificates,  then entitled to
                                             distributions    in    respect   of
                                             principal,  and to the  holders  of
                                             the  Residual  Certificates  on the
                                             first Distribution Date only, in an
                                             aggregate   amount   equal  to  the
                                             Senior    Principal    Distribution
                                             Amount.   With   respect   to  each
                                             Distribution   Date,   the   Senior
                                             Principal  Distribution  Amount  is
                                             equal  to the  sum  of  the  Non-PO
                                             Senior    Principal    Distribution
                                             Amount and the PO Senior  Principal
                                             Distribution    Amount   (each   as
                                             defined below).

                                             With  respect to each  Distribution
                                             Date,  the Non-PO Senior  Principal
                                             Distribution Amount is equal to the
                                             lesser  of (i) the  portion  of the
                                             Available    Distribution    Amount
                                             remaining after distribution of the
                                             Senior Interest Distribution Amount
                                             and   the   PO   Senior   Principal
                                             Distribution  Amount  and  (ii) the
                                             sum of (x)  the  Senior  Percentage
                                             (as  defined  below) of the  Non-PO
                                             Percentage  (as  defined  below) of
                                             scheduled principal payments due on
                                             the   Mortgage   Loans  during  the
                                             related Due Period,  whether or not
                                             received,   and  of  the  principal
                                             portion    of    any    unscheduled
                                             collections   (other  than  amounts
                                             described  in  clauses  (y)  or (z)
                                             hereof) received during the related
                                             Prepayment    Period,     including
                                             repurchases of the Mortgage  Loans,
                                             insurance  proceeds and liquidation
                                             proceeds, (y) the Senior Prepayment
                                             Percentage  (as  defined  below) of
                                             the Non-PO  Percentage  (as defined
                                             below) of principal  prepayments on
                                             the Mortgage Loans received  during
                                             the related  Prepayment  Period and
                                             (z) with  respect to the  principal
                                             portion of net liquidation proceeds
                                             received    during   the    related
                                             Prepayment   Period  in  connection
                                             with  the  final  liquidation  of a
                                             Mortgage  Loan  during the  related
                                             Prepayment Period, the least of the
                                             Senior  Percentage  of  the  Non-PO
                                             Percentage    of   the    scheduled
                                             principal

                                       S-7

<PAGE>




                                             balance of such Mortgage  Loan, the
                                             Senior Prepayment Percentage of the
                                             Non-PO   Percentage   of  such  net
                                             liquidation    proceeds   and   the
                                             principal    portion   of   amounts
                                             collected in  connection  with such
                                             final liquidation to the extent not
                                             distributed   to   the   Class   PO
                                             Certificates.  On each Distribution
                                             Date,  the Non-PO Senior  Principal
                                             Distribution    Amount    will   be
                                             distributed  as principal  payments
                                             on the  Class A  Certificates  then
                                             entitled   to    distributions   in
                                             respect  of  principal,  and on the
                                             first Distribution Date only on the
                                             Residual   Certificates,   in   the
                                             priority   described  herein  under
                                             "Description         of         the
                                             Certificates-Principal
                                             Distributions    on   the    Senior
                                             Certificates".

                                             With  respect to each  Distribution
                                             Date,   the  PO  Senior   Principal
                                             Distribution Amount is equal to the
                                             lesser  of (i) the  portion  of the
                                             Available    Distribution    Amount
                                             remaining after distribution of the
                                             Senior Interest Distribution Amount
                                             and  (ii)  the  sum of  (x)  the PO
                                             Percentage  (as  defined  below) of
                                             scheduled principal payments due on
                                             the   Mortgage   Loans  during  the
                                             related Due Period,  whether or not
                                             received,   and  of  the  principal
                                             portion    of    any    unscheduled
                                             collections   (other  than  amounts
                                             described  in  clauses  (y)  or (z)
                                             hereof) received during the related
                                             Prepayment    Period,     including
                                             repurchases of the Mortgage  Loans,
                                             insurance  proceeds and liquidation
                                             proceeds,  (y) the PO Percentage of
                                             principal    prepayments   on   the
                                             Mortgage Loans received  during the
                                             related  Prepayment  Period and (z)
                                             with    respect    to   the   final
                                             liquidation   of  a  Mortgage  Loan
                                             during   the   related   Prepayment
                                             Period,  the PO  Percentage  of the
                                             scheduled principal balance of such
                                             Mortgage Loan. On each Distribution
                                             Date,   the  PO  Senior   Principal
                                             Distribution    Amount    will   be
                                             distributed  as principal  payments
                                             on the  Class  PO  Certificates  as
                                             described herein under "Description
                                             of    the    Certificates-Principal
                                             Distributions    on   the    Senior
                                             Certificates".

                                             Holders    of    the    Class    XS
                                             Certificates  are not  entitled  to
                                             receive any distributions allocable
                                             to principal.

                                             Distributions    in    respect   of
                                             principal on each Distribution Date
                                             will be made to the  holders of the
                                             Subordinate   Certificates   in  an
                                             aggregate   amount   equal  to  the
                                             Subordinate Principal  Distribution
                                             Amount.

                                             With  respect to each  Distribution
                                             Date,  the  Subordinate   Principal
                                             Distribution Amount is equal to the
                                             lesser  of (i) the  portion  of the
                                             Available    Distribution    Amount
                                             remaining after distribution of the
                                             Senior    Interest     Distribution
                                             Amount,    the   Senior   Principal
                                             Distribution    Amount    and   the
                                             Subordinate  Interest  Distribution
                                             Amount for such  Distribution  Date
                                             and (ii) the  portion of  scheduled
                                             payments due on the Mortgage  Loans
                                             during the  related  Due Period and
                                             unscheduled collections received on
                                             the   Mortgage   Loans  during  the
                                             related  Prepayment  Period that is
                                             not required to be  distributed  on
                                             the Senior  Certificates,  and,  if
                                             applicable,       the      Residual
                                             Certificates,  on such Distribution
                                             Date.  On each  Distribution  Date,
                                             the      Subordinate      Principal
                                             Distribution    Amount    will   be
                                             distributed  among the  classes  of
                                             Subordinate   Certificates  in  the
                                             priority   described  herein  under
                                             "Description         of         the
                                             Certificates-Principal
                                             Distributions  on  the  Subordinate
                                             Certificates".


                                       S-8

<PAGE>




                                             With respect to each Mortgage Loan,
                                             the PO Percentage  thereof is equal
                                             to  a  fraction,   expressed  as  a
                                             percentage  (but not less  than 0%)
                                             the  numerator  of  which  is 7.50%
                                             minus  the Net  Mortgage  Rate  for
                                             such    Mortgage   Loan   and   the
                                             denominator of which is 7.50%.  The
                                             Non-PO  Percentage  for  each  such
                                             Mortgage Loan will equal 100% minus
                                             the PO Percentage for such Mortgage
                                             Loan. Each Mortgage Loan with a Net
                                             Mortgage  Rate less than  7.50% per
                                             annum,    and    therefore   a   PO
                                             Percentage   greater  than  0%,  is
                                             sometimes  referred  to herein as a
                                             PO  Mortgage  Loan.  Each  Mortgage
                                             Loan  with  a  Net  Mortgage   Rate
                                             greater  than or equal to 7.50% per
                                             annum,    and    therefore   a   PO
                                             Percentage equal to 0% and a Non-PO
                                             Percentage   equal  to   100%,   is
                                             sometimes  referred  to herein as a
                                             Non-PO Mortgage Loan.

                                             The  Senior  Percentage   initially
                                             will be approximately  94.44%,  and
                                             will  be  recalculated  after  each
                                             Distribution   Date  as   described
                                             herein to reflect  the  entitlement
                                             of  the  holders  of  the  Class  A
                                             Certificates      and      Residual
                                             Certificates      to     subsequent
                                             distributions      allocable     to
                                             principal.  For  each  Distribution
                                             Date   occurring   prior   to   the
                                             Distribution Date in June 2001, the
                                             Senior  Prepayment  Percentage will
                                             equal  100%,  and until the earlier
                                             of such  date and the date on which
                                             the Class A  Certificates  are paid
                                             in full, no distributions  based on
                                             principal    prepayments   or,   in
                                             certain instances,  net liquidation
                                             proceeds,  on  the  Mortgage  Loans
                                             will   be    distributed   to   the
                                             Subordinate           Certificates.
                                             Thereafter,  as  further  described
                                             herein,   during  certain  periods,
                                             subject   to   certain   loss   and
                                             delinquency    criteria   described
                                             herein,   the   Senior   Prepayment
                                             Percentage  may continue to be 100%
                                             or   otherwise   disproportionately
                                             large   (relative   to  the  Senior
                                             Percentage)  and the  percentage of
                                             principal  prepayments  payable  to
                                             each    class    of     Subordinate
                                             Certificates  may continue to be 0%
                                             or   otherwise   disproportionately
                                             small.   See  "Description  of  the
                                             Certificates-Principal
                                             Distributions    on   the    Senior
                                             Certificates"    and    "-Principal
                                             Distributions  on  the  Subordinate
                                             Certificates" herein.

Allocation of Losses;
  Subordination............................. Subject  to  the   limitations  set
                                             forth below, Realized Losses on the
                                             Mortgage  Loans  will be  allocated
                                             first to the Class B-6 Certificates
                                             until  the  Certificate   Principal
                                             Balance  of  such  class  has  been
                                             reduced to zero,  then to the Class
                                             B-5    Certificates,    Class   B-4
                                             Certificates,       Class       B-3
                                             Certificates,       Class       B-2
                                             Certificates    and    Class    B-1
                                             Certificates,  in that order, until
                                             the Certificate  Principal  Balance
                                             of each such class has been reduced
                                             to zero.  Thereafter,  the  related
                                             Non-PO  Percentage of such Realized
                                             Losses will be  allocated  on a PRO
                                             RATA   basis   to   the   Class   A
                                             Certificates,  and the  related  PO
                                             Percentage of such Realized  Losses
                                             will be  allocated  to the Class PO
                                             Certificates.   The   subordination
                                             provided    (i)   to   the   Senior
                                             Certificates   by  the  Subordinate
                                             Certificates   and   (ii)   to  the
                                             Subordinate     Certificates     by
                                             Subordinate   Certificates  with  a
                                             higher  numerical   designation  is
                                             intended to cover  Realized  Losses
                                             on the  Mortgage  Loans,  including
                                             Fraud Losses, Bankruptcy Losses and
                                             Special    Hazard    Losses.    The
                                             aggregate   amounts   of   Realized
                                             Losses  which may be  allocated  by
                                             means  of  subordination  to  cover
                                             Fraud Losses, Bankruptcy Losses and
                                             Special  Hazard Losses is initially
                                             limited      to       approximately
                                             $2,994,003,       $100,000      and
                                             $1,984,376,  respectively,  each of
                                             which

                                       S-9

<PAGE>




                                             amounts  is  subject  to   periodic
                                             reduction as described herein under
                                             "Description         of         the
                                             Certificates-Allocation  of Losses;
                                             Subordination".

                                             The related  Non-PO  Percentage  of
                                             any Fraud Losses, Bankruptcy Losses
                                             and Special Hazard Losses in excess
                                             of  the   respective   amounts   of
                                             coverage   therefor   and   of  any
                                             Extraordinary  Losses  (as  defined
                                             herein)   will  be   borne  by  the
                                             holders of all Certificates,  other
                                             than the Class XS Certificates  and
                                             the Class PO Certificates, on a PRO
                                             RATA  basis,  and  the  related  PO
                                             Percentage of such Realized  Losses
                                             will be borne by the holders of the
                                             Class PO Certificates.

Sale of Defaulted
  Mortgage Loans............................ If consent to the  operation of the
                                             provisions  described  below  shall
                                             have  been  given by the  Servicer,
                                             then with  respect to any  Mortgage
                                             Loan that is  delinquent  in excess
                                             of the number of days  provided  in
                                             the Agreement,  (i) the holder of a
                                             majority in Percentage  Interest of
                                             the  Class  B-6  Certificates  (the
                                             "Directing  Holder") may direct the
                                             Servicer  to  commence  foreclosure
                                             and (ii) prior to  commencement  of
                                             foreclosure  of any Mortgage  Loan,
                                             the   Servicer   will   notify  the
                                             Directing  Holder of such  proposed
                                             foreclosure  in order to permit the
                                             Directing   Holder   the  right  to
                                             instruct  the Servicer to delay the
                                             proposed  foreclosure.  In the case
                                             of the  exercise  by the  Directing
                                             Holder of the  right to direct  the
                                             Servicer  pursuant to either clause
                                             (i)  or  clause  (ii)  above,   the
                                             Directing  Holder will deposit into
                                             the Collateral  Account (as defined
                                             herein) an amount  equal to 125% of
                                             the Valuation  (as defined  herein)
                                             of any  such  Mortgage  Loan,  plus
                                             three   months'   interest  at  the
                                             related  Mortgage Rate. In general,
                                             upon final liquidation,  the amount
                                             realized on any such  Mortgage Loan
                                             will   be   deposited    into   the
                                             Certificate   Account,   with   the
                                             excess  of the  Valuation  of  such
                                             Mortgage   Loan  over  such  amount
                                             realized  being  withdrawn from the
                                             Collateral  Account.   After  final
                                             liquidation  with  respect  to  any
                                             such  Mortgage   Loan,  any  amount
                                             remaining in the Collateral Account
                                             with respect to such  Mortgage Loan
                                             will be remitted  to the  Directing
                                             Holder.  See "Pooling and Servicing
                                             Agreement--Sale     of    Defaulted
                                             Mortgage Loans" herein.

P&I Advances................................ The  Servicer  is  required to make
                                             advances  in respect of  delinquent
                                             payments of principal and interest,
                                             subject    to    the    limitations
                                             described herein.  See "Description
                                             of the  Certificates-P&I  Advances"
                                             herein  and   "Description  of  the
                                             Certificates-Advances in respect of
                                             Delinquencies" in the Prospectus.

Denominations............................... The Book-Entry Certificates will be
                                             issued,  maintained and transferred
                                             on the  book-entry  records  of DTC
                                             and  its  Participants  in  minimum
                                             denominations of $1.00 and integral
                                             multiples  thereof.  The  Class  XS
                                             Certificates,    the    Class    PO
                                             Certificates  and  the  Subordinate
                                             Certificates   will  be  issued  in
                                             registered,  certificated  form, in
                                             minimum    percentage     interests
                                             corresponding       to      initial
                                             Certificate  Principal  Balances or
                                             notional amounts, as applicable, of
                                             $10,000 and  integral  multiples of
                                             $1,000  in excess  thereof,  except
                                             that one  Certificate  of each such
                                             class may be issued  evidencing  an
                                             amount  equal to either (i) the sum
                                             of    an    otherwise    authorized
                                             denomination   thereof   plus   the
                                             remainder of the aggregate  initial
                                             Certificate  Principal  Balance  or
                                             Notional Amount, as applicable, for
                                             such class or (ii) such  remainder.
                                             The Residual  Certificates  will be
                                             offered in

                                      S-10

<PAGE>




                                             registered,  certificated  form, in
                                             minimum  denominations  of $20  and
                                             integral multiples thereof.

Record Date................................. The    record    date    for   each
                                             Distribution Date will be the close
                                             of  business  on the last  business
                                             day  of  the  month  preceding  the
                                             month  in which  such  Distribution
                                             Date occurs.  See  "Description  of
                                             the Certificates-General" herein.

Optional Termination........................ At  its  option  the  Servicer  may
                                             purchase all of the Mortgage  Loans
                                             in the Trust  Fund,  together  with
                                             any  properties in respect  thereof
                                             acquired  by  the  Trustee  on  any
                                             Distribution   Date  on  which  the
                                             aggregate principal balance of such
                                             Mortgage Loans and such  properties
                                             remaining in the Trust Fund is less
                                             than 5% of the aggregate  principal
                                             balance of the Mortgage Loans as of
                                             the Cut-off Date.  See "Pooling and
                                             Servicing    Agreement-Termination"
                                             herein  and   "Description  of  the
                                             Certificates-Termination"   in  the
                                             Prospectus.

Special Prepayment
  Considerations............................ The rate of distributions allocable
                                             to   principal   on   the   Offered
                                             Certificates,  other than the Class
                                             XS  Certificates,  will depend,  in
                                             general,  on the rate and timing of
                                             principal    payments    (including
                                             prepayments  and  collections  upon
                                             defaults,      liquidations     and
                                             repurchases) on the Mortgage Loans.
                                             As  is  the  case   with   mortgage
                                             pass-through           certificates
                                             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   are
                                             increasing,   prepayment  rates  on
                                             mortgage loans tend to decrease;  a
                                             decrease in the prepayment rates on
                                             the Mortgage Loans will result in a
                                             reduced rate of return of principal
                                             to   investors   in   the   Offered
                                             Certificates,  other than the Class
                                             XS  Certificates,  at a  time  when
                                             reinvestment    at   such    higher
                                             prevailing     rates    would    be
                                             desirable.     Conversely,     when
                                             prevailing   interest   rates   are
                                             declining,   prepayment   rates  on
                                             mortgage loans tend to increase; an
                                             increase in the prepayment rates on
                                             the Mortgage Loans will result in a
                                             greater rate of return of principal
                                             to   investors   in   the   Offered
                                             Certificates,  other than the Class
                                             XS  Certificates,  at a  time  when
                                             reinvestment  at comparable  yields
                                             may not be possible. Mortgagors may
                                             prepay  the  Mortgage  Loans at any
                                             time without penalty.

                                             Unless  the  Certificate  Principal
                                             Balances    of   the    Subordinate
                                             Certificates  have been  reduced to
                                             zero,  distributions  of  principal
                                             will  be  made  to the  classes  of
                                             Class A  Certificates  according to
                                             the  priorities  described  herein.
                                             The  timing  of   commencement   of
                                             principal   distributions  and  the
                                             weighted  average life of each such
                                             class  of   Certificates   will  be
                                             affected by the rates of prepayment
                                             on the Mortgage  Loans  experienced
                                             both    before    and   after   the
                                             commencement      of      principal
                                             distributions on each such class.

                                             As described herein, during certain
                                             periods all or a disproportionately
                                             large   percentage   of   principal
                                             prepayments  on the Mortgage  Loans
                                             will be allocated  among the Senior
                                             Certificates,  other than the Class
                                             XS  Certificates,  and  none  or  a
                                             disproportionately small percentage
                                             of   such   prepayments   will   be
                                             distributed  among the  Subordinate
                                             Certificates. To the extent that no
                                             prepayments or a disproportionately
                                             small     percentage     of    such
                                             prepayments  are distributed on the
                                             Subordinate Certificates, the

                                      S-11

<PAGE>
                                             subordination  afforded  the Senior
                                             Certificates   by  the  Subordinate
                                             Certificates,  in  the  absence  of
                                             offsetting      Realized     Losses
                                             allocated    thereto,    will    be
                                             increased. The allocation among the
                                             classes of Subordinate Certificates
                                             of   the   portion   of   principal
                                             prepayments    and,    in   certain
                                             instances,      net     liquidation
                                             proceeds,  on  the  Mortgage  Loans
                                             that   is  not   distributable   to
                                             holders of the Senior  Certificates
                                             will be  governed  by certain  loss
                                             and delinquency  criteria described
                                             herein.

                                             See     "Description     of     the
                                             Certificates-Principal
                                             Distributions    on   the    Senior
                                             Certificates",          "-Principal
                                             Distributions  on  the  Subordinate
                                             Certificates"  and  "Yield  on  the
                                             Certificates" herein, and "Maturity
                                             and Prepayment  Considerations"  in
                                             the    Prospectus.    For   further
                                             information regarding the effect of
                                             principal    prepayments   on   the
                                             weighted average lives of the Class
                                             A Certificates  and the Subordinate
                                             Certificates,  see  "Yield  on  the
                                             Certificates"  herein and the table
                                             entitled    "Percent   of   Initial
                                             Certificate    Principal    Balance
                                             Outstanding    at   the   Following
                                             Percentages of SPA" therein.

Special Yield
  Considerations.............................The yield to maturity on each class
                                             of   the   Offered    Certificates,
                                             particularly     the    Class    XS
                                             Certificates   and  the   Class  PO
                                             Certificates,   will   depend,   in
                                             general,  on the rate and timing of
                                             principal    payments    (including
                                             prepayments  and  collections  upon
                                             defaults,      liquidations     and
                                             repurchases)  on the Mortgage Loans
                                             and  the   allocation   thereof  to
                                             reduce  the  Certificate  Principal
                                             Balance  or  Notional  Amount,   as
                                             applicable,  of such  Certificates,
                                             as well as other  factors,  such as
                                             interest at the  PassThrough  Rate,
                                             if applicable (and as the same will
                                             change  from  time  to  time in the
                                             case of the Class XS Certificates),
                                             and the  purchase  price  for  such
                                             Certificates.

                                             The yield to investors on any class
                                             of Offered Certificates, other than
                                             the Class PO Certificates,  will be
                                             adversely     affected    by    any
                                             allocation   thereto  of   interest
                                             shortfalls on the Mortgage Loans.

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

                                             The proceeds to the Depositor  from
                                             the    sale    of    the    Offered
                                             Certificates  were determined based
                                             on   a   number   of   assumptions,
                                             including a  prepayment  assumption
                                             of 200% SPA (as defined herein) and
                                             weighted        average       lives
                                             corresponding      thereto.      No
                                             representation  is  made  that  the
                                             Mortgage  Loans will prepay at that
                                             rate  or at  any  other  rate.  The
                                             yield  assumptions  for the Offered
                                             Certificates     will    vary    as
                                             determined at the time of sale.

                                             The multiple class structure of the
                                             Offered   Certificates  causes  the
                                             yield  of  certain  classes  to  be
                                             particularly  sensitive  to changes
                                             in the rates of  prepayment  of the
                                             Mortgage  Loans and other  factors,
                                             as follows:

                                      S-12
<PAGE>
                                             CLASS   A   CERTIFICATES:   Because
                                             distributions  of principal will be
                                             made  to the  classes  of  Class  A
                                             Certificates   according   to   the
                                             priorities  described  herein,  the
                                             yield    to    maturity    on   the
                                             Certificates of any such class will
                                             be   sensitive   to  the  rates  of
                                             prepayment  on the  Mortgage  Loans
                                             experienced  both  before and after
                                             the   commencement   of   principal
                                             distributions on such class.

                                             CLASS XS CERTIFICATES: The yield to
                                             maturity    on   the    Class    XS
                                             Certificates   will  be   extremely
                                             sensitive  to the rate of principal
                                             payments (including prepayments and
                                             collections      upon     defaults,
                                             liquidations  and  repurchases)  on
                                             the Non-PO  Mortgage  Loans and may
                                             fluctuate  significantly  from time
                                             to  time.   Prospective   investors
                                             should  consider  fully  the  risks
                                             associated  with an  investment  in
                                             the    Class    XS    Certificates,
                                             including  the  risk  that a  rapid
                                             rate of  principal  payments on the
                                             Non-PO  Mortgage  Loans will have a
                                             materially  negative  effect on the
                                             yield to  investors in the Class XS
                                             Certificates  and may result in the
                                             failure of  investors  in the Class
                                             XS  Certificates  to recover  fully
                                             their   initial   investment.    In
                                             addition,  the  amount of  interest
                                             payable    on    the    Class    XS
                                             Certificates, which is based on the
                                             weighted  average  of the  Stripped
                                             Interest   Rates  on  the  Mortgage
                                             Loans,     will    decrease    more
                                             significantly   as  a   result   of
                                             principal  prepayments  on Mortgage
                                             Loans with relatively high Mortgage
                                             Rates.

                                             CLASS PO CERTIFICATES: The yield on
                                             the  Class PO  Certificates,  which
                                             will be  offered  at a  substantial
                                             discount    to    their    original
                                             Certificate Principal Balance, will
                                             be extremely  sensitive to the rate
                                             of  principal  payments  (including
                                             prepayments  and  collections  upon
                                             defaults,      liquidations     and
                                             repurchases)  on  the  PO  Mortgage
                                             Loans     and     may     fluctuate
                                             significantly  from  time to  time.
                                             The amounts payable with respect to
                                             the  Class PO  Certificates  derive
                                             only from principal payments on the
                                             PO  Mortgage   Loans.   Prospective
                                             investors should consider fully the
                                             risks associated with an investment
                                             in  the   Class  PO   Certificates,
                                             including  the risk  that the yield
                                             on the Class PO  Certificates  will
                                             be    materially    and   adversely
                                             affected  by slower  than  expected
                                             payments  of  principal  (including
                                             prepayments  and  collections  upon
                                             defaults,      liquidations     and
                                             repurchases)  on  the  PO  Mortgage
                                             Loans.    See    "Yield    on   the
                                             Certificates"  especially  "--Yield
                                             Sensitivity   of   the   Class   PO
                                             Certificates" herein.

                                             SUBORDINATE CERTIFICATES: The yield
                                             to    maturity    on    Subordinate
                                             Certificates   will  be   extremely
                                             sensitive to losses due to defaults
                                             on  the  Mortgage  Loans  (and  the
                                             timing thereof), to the extent such
                                             losses    are   not    covered   by
                                             Subordinate    Certificates    with
                                             higher   numerical    designations.
                                             Furthermore,  as described  herein,
                                             the timing of receipt of  principal
                                             and   interest   by  any  class  of
                                             Subordinate   Certificates  may  be
                                             adversely  affected  by losses even
                                             if such class  does not  ultimately
                                             bear such loss.

                                             RESIDUAL  CERTIFICATES:  Holders of
                                             the   Residual   Certificates   are
                                             entitled  to receive  distributions
                                             of   principal   and   interest  as
                                             described   herein,   but  are  not
                                             expected     to     receive     any
                                             distributions   after   the   first
                                             Distribution Date; however, holders
                                             of such  Certificates will have tax
                                             liabilities  with  respect to their
                                             Certificates during the early years
                                             of the term of the

                                      S-13
<PAGE>
                                             REMIC that substantially exceed the
                                             principal   and  interest   payable
                                             thereon  during  or  prior  to such
                                             periods.    See   "Yield   on   the
                                             Certificates-Additional       Yield
                                             Considerations Applicable Solely to
                                             the Residual  Certificates"  herein
                                             and  "Certain  Federal  Income  Tax
                                             Consequences"  herein  and  in  the
                                             Prospectus.

Certain Federal Income Tax
  Consequences.............................. A real estate  mortgage  investment
                                             conduit ("REMIC")  election will be
                                             made with respect to the Trust Fund
                                             for  federal  income tax  purposes.
                                             Upon the  issuance  of the  Offered
                                             Certificates,  Thacher  Proffitt  &
                                             Wood,  counsel  to  the  Depositor,
                                             will deliver its opinion  generally
                                             to  the   effect   that,   assuming
                                             compliance  with all  provisions of
                                             the  Agreement,  for federal income
                                             tax  purposes,  the Trust Fund will
                                             qualify as a REMIC  under  Sections
                                             860A  through  860G of the Internal
                                             Revenue Code of 1986 (the "Code").

                                             For  federal  income tax  purposes,
                                             (i) the Residual  Certificates will
                                             be  the  sole  class  of  "residual
                                             interests"  in the  REMIC  and  the
                                             Senior  Certificates  and  (ii) the
                                             Subordinate  Certificates  will  be
                                             the  "regular  interests"  in,  and
                                             will be treated as debt instruments
                                             of, the REMIC.

                                             The  Offered  Certificates  will be
                                             treated   as    "qualifying    real
                                             property   loans"   under   Section
                                             593(d) of the Internal Revenue Code
                                             of  1986   (the   "Code"),   assets
                                             described in Section 7701(a)(19)(C)
                                             of  the  Code  and   "real   estate
                                             assets" under Section  856(c)(5)(A)
                                             of the Code,  generally in the same
                                             proportion  that the  assets in the
                                             Trust Fund would be so treated.  In
                                             addition,  interest  on the Offered
                                             Certificates  will  be  treated  as
                                             "interest on obligations secured by
                                             mortgages on real  property"  under
                                             Section  856(c)(3)(B)  of the  Code
                                             generally  to the extent  that such
                                             Offered Certificates are treated as
                                             "real estate  assets" under Section
                                             856(c)(5)(A)   of  the  Code.   The
                                             Offered  Certificates,  other  than
                                             the  Residual  Certificates,   also
                                             will  be  treated   as   "qualified
                                             mortgages" under Section 860G(a)(3)
                                             of the Code.  See "Certain  Federal
                                             Income                          Tax
                                             Consequences-Characterization    of
                                             Investments in REMIC  Certificates"
                                             herein and in the Prospectus.

                                             For  federal  income tax  reporting
                                             purposes,      the     Class     XS
                                             Certificates,    the    Class    PO
                                             Certificates,    the    Class   A-5
                                             Certificates,    the    Class   A-6
                                             Certificates,    the    Class   A-7
                                             Certificates,    the    Class   B-1
                                             Certificates,    the    Class   B-2
                                             Certificates   and  the  Class  B-3
                                             Certificates  will,  the  Class A-4
                                             Certificates may, and the Class A-1
                                             Certificates,    the    Class   A-2
                                             Certificates   and  the  Class  A-3
                                             Certificates  will not,  be treated
                                             as having been issued with original
                                             issue discount.  Certain classes of
                                             the  Offered  Certificates  may  be
                                             treated as having  been issued at a
                                             premium. The prepayment  assumption
                                             that  will be  used in  determining
                                             the  rate of  accrual  of  original
                                             issue  discount  premium and market
                                             discount,   if  any,   for  federal
                                             income tax purposes is 200% SPA. No
                                             representation  is  made  that  the
                                             Mortgage  Loans will prepay at that
                                             rate  or at  any  other  rate.  See
                                             "Yield on the Certificates" herein.

                                             Under  the  REMIC  Regulations  (as
                                             defined   herein),   the   Residual
                                             Certificates  will not be  regarded
                                             as having  "significant  value" for
                                             purposes  of  applying   the  rules
                                             relating to "excess inclusions". In
                                             addition, the Residual Certificates
                                             will    constitute    "noneconomic"
                                             residual interests for purposes

                                      S-14
<PAGE>
                                             of the REMIC Regulations. Transfers
                                             of the Residual  Certificates  will
                                             be  restricted  under the Agreement
                                             to  United   States   persons   (as
                                             defined  in  the  Prospectus)  in a
                                             manner   designed   to   prevent  a
                                             transfer of a noneconomic  residual
                                             interest  from  being   disregarded
                                             under  the REMIC  Regulations.  See
                                             "Certain    Federal    Income   Tax
                                             Consequences-REMICs-Special     Tax
                                             Considerations  Applicable  to  the
                                             Residual  Certificates"  herein and
                                             "-Taxation   of   Owners  of  REMIC
                                             Residual        Certificates-Excess
                                             Inclusions" and "-Noneconomic REMIC
                                             Residual   Certificates"   in   the
                                             Prospectus.    Transfer    of   the
                                             Residual  Certificates will also be
                                             subject to additional  restrictions
                                             described under "Description of the
                                             Certificates-Restrictions        on
                                             Transfer     of    the     Residual
                                             Certificates"       and      "ERISA
                                             Considerations" herein.

                                             The   holders   of   the   Residual
                                             Certificates  will be  required  to
                                             report an amount of taxable  income
                                             with  respect to the early years of
                                             the REMIC's term that significantly
                                             exceeds    distributions   on   the
                                             Residual  Certificates  during such
                                             period,   with   corresponding  tax
                                             deductions or losses deferred until
                                             the  later  years  of  the  REMIC's
                                             term.  Accordingly,  on  a  present
                                             value  basis,  the  tax  detriments
                                             occurring in the earlier years will
                                             substantially exceed the sum of any
                                             tax benefits in the later years. As
                                             a result,  such holders'  after-tax
                                             rate  of  return  may  be  zero  or
                                             negative,  even  if  their  pre-tax
                                             rate of  return  is  positive.  See
                                             "Yield            on            the
                                             Certificates-Additional       Yield
                                             Considerations Applicable Solely to
                                             the  Residual   Certificates"   and
                                             "Certain    Federal    Income   Tax
                                             Consequences-Special            Tax
                                             Considerations  Applicable  to  the
                                             Residual Certificates" herein.

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

Ratings..................................... It is a condition  to the  issuance
                                             of the Certificates  that the Class
                                             A    Certificates    and   Residual
                                             Certificates   be  rated  "AAA"  by
                                             Standard & Poor's Ratings  Services
                                             ("S&P")    and   "AAA"   by   Fitch
                                             Investors Service,  Inc. ("Fitch"),
                                             that the Class XS Certificates  and
                                             Class  PO   Certificates  be  rated
                                             "AAAr"  by S&P and  "AAA" by Fitch,
                                             that the Class B-1  Certificates be
                                             rated at least "AA" by Fitch,  that
                                             the Class B-2 Certificates be rated
                                             at least  "A" by Fitch and that the
                                             Class B-3  Certificates be rated at
                                             least "BBB" by Fitch. The Depositor
                                             has not  requested  that any rating
                                             agency   rate  any   class  of  the
                                             Offered  Certificates other than as
                                             stated  above.  If  another  rating
                                             agency  were to rate  any  class of
                                             the  Offered   Certificates,   such
                                             rating  agency  may assign a rating
                                             different    from    the    ratings
                                             described  above. A security rating
                                             is  not a  recommendation  to  buy,
                                             sell or hold  securities and may be
                                             subject to revision  or  withdrawal
                                             at any time by the assigning rating
                                             organization.   A  security  rating
                                             does not address the  frequency  of
                                             prepayments on the Mortgage  Loans,
                                             the  corresponding  effect on yield
                                             to investors  or whether  investors
                                             in the  Class XS  Certificates  may
                                             fail to recover fully their initial
                                             investment.   The  "r"   symbol  in
                                             certain  S&P ratings is attached to
                                             highlight   certificates  that  S&P
                                             believes   may   experience    high
                                             volatility or high  variability  in
                                             expected  returns due to non-credit
                                             risks. The absence of an "r" symbol
                                             should not be taken as

                                      S-15
<PAGE>
                                             an  indication  that a  certificate
                                             will  exhibit  no   volatility   or
                                             variability  in total  return.  See
                                             "Yield  on  the  Certificates"  and
                                             "Ratings"    herein    and   "Yield
                                             Considerations" in the Prospectus.

Legal Investment............................ The  Offered  Certificates,   other
                                             than the Class B-2 Certificates and
                                             Class   B-3   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  not
                                             lower  than  the   second   highest
                                             rating  category by a Rating Agency
                                             (as defined in the Prospectus) and,
                                             as such, will be 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",   provided  that  such
                                             restricting legislation was enacted
                                             prior to October 3, 1991. The Class
                                             B-2  Certificates and the Class B-3
                                             Certificates  will  not  constitute
                                             "mortgage  related  securities" for
                                             purposes  of  SMMEA.   Institutions
                                             whose  investment   activities  are
                                             subject  to legal  investment  laws
                                             and  regulations  or to  review  by
                                             regulatory   authorities   may   be
                                             subject    to    restrictions    on
                                             investment     in    the    Offered
                                             Certificates,    particularly   the
                                             Class XS Certificates, the Class PO
                                             Certificates   and   the   Residual
                                             Certificates.  Any such institution
                                             should consult with their own legal
                                             advisors in determining whether and
                                             to   what    extent   the   Offered
                                             Certificates    constitute    legal
                                             investments   or  are   subject  to
                                             restrictions  on  investment.   See
                                             "Legal  Investment"  herein  and in
                                             the Prospectus.

ERISA Considerations........................ The U.S.  Department  of Labor  has
                                             issued  an  individual   exemption,
                                             Prohibited   Transaction  Exemption
                                             89-89,  to  the  Underwriter   that
                                             generally    exempts    from    the
                                             application   of   certain  of  the
                                             prohibited  transaction  provisions
                                             of  Section  406  of  the  Employee
                                             Retirement  Income  Security Act of
                                             1974, as amended ("ERISA"), and the
                                             excise   taxes   imposed   on  such
                                             prohibited  transactions by Section
                                             4975(a)  and  (b) of the  Code  and
                                             Section     502(i)     of    ERISA,
                                             transactions    relating   to   the
                                             purchase,   sale  and   holding  of
                                             pass-through           certificates
                                             underwritten   by  the  Underwriter
                                             such  as the  Senior  Certificates,
                                             and the  servicing and operation of
                                             asset  pools  such as the  Mortgage
                                             Pool,    provided    that   certain
                                             conditions      are      satisfied.
                                             Prohibited   Transaction  Exemption
                                             89-89   will   not   apply  to  the
                                             Subordinate     Certificates     or
                                             Residual Certificates.  A fiduciary
                                             of  any   employee   benefit   plan
                                             subject to ERISA or the Code should
                                             carefully  review  with  its  legal
                                             advisors  whether  the  purchase or
                                             holding  of  Residual  Certificates
                                             could  give  rise to a  transaction
                                             that is prohibited or not otherwise
                                             permissible  under  ERISA  and  the
                                             Code.  See  "ERISA  Considerations"
                                             herein and in the Prospectus.

                                      S-16
<PAGE>
                                THE MORTGAGE POOL



GENERAL


     The  Mortgage  Pool will  consist of 496  Mortgage  Loans with an aggregate
principal  balance  outstanding  as of the Cut-off Date,  after  application  of
scheduled  payments due whether or not received,  of approximately  $149,700,153
(subject to a permitted  variance of plus or minus 5%). The  Mortgage  Loans are
secured  by  first  mortgages  or deeds  of  trust  or  other  similar  security
instruments creating first liens on one- to four-family  residential  properties
consisting  of detached  or  semi-detached  oneto  four-family  dwelling  units,
individual  condominium  units and  attached or detached  units in planned  unit
developments.  The Mortgage  Loans to be included in the  Mortgage  Pool will be
acquired by the  Depositor  from the Mortgage  Loan Seller.  See  "-Underwriting
Standards;  Representations"  below.  Norwest  will act as the  servicer of the
Mortgage Loans pursuant to the Agreement (in such capacity, the "Servicer").

     Each Mortgage Loan with a  Loan-to-Value  Ratio at origination in excess of
80% is insured by a Primary  Mortgage  Insurance  Policy  unless  such policy is
cancelled  with the  consent  of the  Servicer.  The  Servicer  will  consent to
cancellation of a Primary  Mortgage  Insurance Policy with respect to a Mortgage
Loan if (i) state law requires  cancellation,  (ii) the  original  Loan-to-Value
Ratio is reduced (by mortgagor payments,  including prepayments) to 80% or (iii)
the Loan-to-Value Ratio, based on a current appraisal obtained by the mortgagor,
is 80% or less.  Each  such  insurance  policy  provides  coverage  in an amount
determined  generally in accordance  with the  requirements of FNMA in effect at
the time of the  origination  of the related  Mortgage  Loan.  Any Mortgage Loan
having a Loan-to-Value  Ratio of less than or equal to 80% at origination is not
so insured.  No Mortgage  Loan will have a  Loan-to-Value  Ratio at  origination
exceeding  95%. There can be no assurance  that the  Loan-to-Value  Ratio of any
Mortgage Loan determined at any time after  origination is less than or equal to
its original Loan-to-Value Ratio.

     All of the Mortgage Loans have scheduled  monthly payments due on the first
day of the month (with respect to each Mortgage Loan, a "Due Date").  All of the
Mortgage  Loans are  subject to  due-on-sale  provisions  typically  included in
mortgage documents acceptable to FHLMC and FNMA.

     The Mortgage  Loans will have Mortgage  Rates ranging from 6.875% per annum
to 9.250% per annum.  The  weighted  average  remaining  term to maturity of the
Mortgage  Loans will be  approximately  29 years and 10 months as of the Cut-off
Date.  None of the Mortgage Loans will have a first Due Date prior to April 1994
or will have a remaining term to maturity of less than 19 years and 11 months or
greater than 30 years.  Approximately  2.12% of the Mortgage Loans,  measured by
aggregate  principal  outstanding as of the Cut-off Date,  are Buydown  Mortgage
Loans.


                                      S-17

<PAGE>
     The  Mortgage   Loans  are  expected  to  have  the  following   additional
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding):

<TABLE>
<CAPTION>
             PRINCIPAL BALANCES OF THE MORTGAGE LOANS AT ORIGINATION
                                                                                                     % OF
                                                        NUMBER OF      AGGREGATE ORIGINAL     AGGREGATE ORIGINAL
RANGE ($)                                                 LOANS        PRINCIPAL BALANCE      PRINCIPAL BALANCE
- ---------                                                 -----        -----------------      -----------------
     <S>                                                       <C>      <C>                            <C>

           0.01  --      50,000.00.....................          1      $        40,000.00               0.03%
      50,000.01  --     100,000.00.....................          3              191,000.00               0.13
     100,000.01  --     150,000.00.....................          4              489,000.00               0.33
     150,000.01  --     200,000.00.....................          3              528,600.00               0.35
     200,000.01  --     250,000.00.....................        153           35,598,350.00              23.72
     250,000.01  --     300,000.00.....................        155           42,557,160.00              28.37
     300,000.01  --     350,000.00.....................         92           29,917,828.38              19.93
     350,000.01  --     400,000.00.....................         32           12,079,190.00               8.05
     400,000.01  --     450,000.00.....................         18            7,723,600.00               5.15
     450,000.01  --     500,000.00.....................         10            4,896,000.00               3.26
     500,000.01  --     550,000.00.....................          7            3,637,500.00               2.42
     550,000.01  --     600,000.00.....................          1              551,200.00               0.37
     600,000.01  --     650,000.00.....................         11            6,996,800.00               4.66
     650,000.01  --     700,000.00.....................          2            1,375,000.00               0.92
     700,000.01  --     750,000.00.....................          1              747,500.00               0.50
     750,000.01  --     800,000.00.....................          1              770,000.00               0.51
     950,000.01  --   1,000,000.00.....................          2            1,973,560.00               1.31
                                                               ---         ---------------             ------

          TOTAL........................................        496         $150,092,288.38             100.00%
                                                               ===         ===============             ======
</TABLE>



     The average principal balance of the Mortgage Loans at origination was
approximately $302,605. No Mortgage Loan had a principal balance at origination
of greater than $993,560 or less than $40,000.

<TABLE>
<CAPTION>
                          PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE


                                                                             AGGREGATE            % OF AGGREGATE
                                                                         PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                          NUMBER OF      OUTSTANDING AS OF       OUTSTANDING AS OF
RANGE ($)                                                   LOANS         THE CUT-OFF DATE       THE CUT-OFF DATE
- ---------                                                   -----         ----------------       ----------------
     <S>                                                         <C>         <C>                         <C>

           0.01 --       50,000.00......................           1              $39,975.76               0.03%
      50,000.01 --      100,000.00......................           3              190,924.01               0.13
     100,000.01 --      150,000.00......................           4              488,581.80               0.33
     150,000.01 --      200,000.00......................           3              526,354.69               0.35
     200,000.01 --      250,000.00......................         154           35,747,351.07              23.88
     250,000.01 --      300,000.00......................         155           42,522,597.52              28.41
     300,000.01 --      350,000.00......................          92           29,886,844.97              19.96
     350,000.01 --      400,000.00......................          31           11,667,654.91               7.79
     400,000.01 --      450,000.00......................          18            7,713,956.26               5.15
     450,000.01 --      500,000.00......................          10            4,888,296.87               3.27
     500,000.01 --      550,000.00......................           7            3,634,217.23               2.43
     550,000.01 --      600,000.00......................           1              550,780.58               0.37
     600,000.01 --      650,000.00......................          11            6,989,748.99               4.67
     650,000.01 --      700,000.00......................           2            1,373,350.59               0.92
     700,000.01 --      750,000.00......................           1              747,023.34               0.50
     750,000.01 --      800,000.00......................           1              760,981.00               0.51
     950,000.01 --    1,000,000.00......................           2            1,971,513.55               1.32
                                                                 ---         ---------------             ------

          TOTAL... .....................................         496         $149,700,153.14             100.00%
                                                                 ===         ===============             ======

</TABLE>


                                      S-18

<PAGE>


         The average principal balance of the Mortgage Loans as of the Cut-off
Date was approximately $301,815. No Mortgage Loan had a principal balance as of
the Cut-off Date of greater than $992,188 or less than $39,975.

<TABLE>
<CAPTION>

                                  PROPERTY TYPE

                                                                                 AGGREGATE            % OF AGGREGATE
                                                                             PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                            NUMBER OF        OUTSTANDING AS OF       OUTSTANDING AS OF
PROPERTY TYPE                                                 LOANS          THE CUT-OFF DATE        THE CUT-OFF DATE
- -------------                                                 -----          ----------------        ----------------
<S>                                                               <C>           <C>                          <C> 

Single Family Detached.....................................        361          $110,116,108.24               73.56%
Two- to Four-Family........................................          2               563,774.85                0.38
Condominium ...............................................          7             1,970,902.34                1.32
Planned Unit Development Attached..........................         71            20,254,697.23               13.53
Planned Unit Development Detached..........................         55            16,794,670.48               11.22
                                                                  ----          ---------------              ------

         TOTAL.............................................        496          $149,700,153.14              100.00%
                                                                   ===          ===============              ======
</TABLE>


<TABLE>
<CAPTION>
                                OCCUPANCY STATUS

                                                                                 AGGREGATE            % OF AGGREGATE
                                                                             PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                            NUMBER OF        OUTSTANDING AS OF       OUTSTANDING AS OF
OCCUPANCY STATUS                                              LOANS          THE CUT-OFF DATE        THE CUT-OFF DATE
- ----------------                                              -----          ----------------        ----------------
<S>                                                              <C>            <C>                          <C> 
Owner Occupied.............................................        488          $146,956,510.84               98.17%
Second Home................................................          8             2,743,642.30                1.83
                                                                 -----          ---------------              ------

         TOTAL.............................................        496          $149,700,153.14              100.00%
                                                                  ====          ===============              ======
</TABLE>


         The occupancy status of a Mortgaged Property is as represented by a
mortgagor in its loan application.


<TABLE>
<CAPTION>
                                 MORTGAGE RATES

                                                                               AGGREGATE           % OF AGGREGATE
                                                                           PRINCIPAL BALANCE     PRINCIPAL BALANCE
 MORTGAGE                                                 NUMBER OF        OUTSTANDING AS OF     OUTSTANDING AS OF
  RATE (%)                                                  LOANS          THE CUT-OFF DATE       THE CUT-OFF DATE
- --------                                                    -----          ----------------       ----------------
<S>                                                              <C>         <C>                          <C>    

6.500    --   6.999.....................................            1        $      377,440.81               0.25%
7.000    --   7.499.....................................           48            15,211,153.50              10.16
7.500    --   7.999.....................................          263            80,172,020.95              53.56
8.000    --   8.499.....................................          129            38,161,208.68              25.49
8.500    --   8.999.....................................           53            14,860,272.83               9.93
9.000    --   9.499.....................................            2               918,056.37               0.61
                                                                 ----         ----------------            -------

         TOTAL..........................................          496          $149,700,153.14             100.00%
                                                                 ====          ===============             ======
</TABLE>


         As of the Cut-off Date, the weighted average Mortgage Rate was 7.887%
per annum.


                                      S-19

<PAGE>




<TABLE>
<CAPTION>

                          ORIGINAL LOAN-TO-VALUE RATIOS


                                                                                 AGGREGATE              % OF AGGREGATE
                                                                             PRINCIPAL BALANCE         PRINCIPAL BALANCE
LOAN-TO-VALUE                                           NUMBER OF            OUTSTANDING AS OF         OUTSTANDING AS OF
RATIO (%)                                                 LOANS               THE CUT-OFF DATE         THE CUT-OFF DATE
- ---------                                                 -----               ----------------         ----------------
<S>                                                            <C>               <C>                            <C>    

Less than or equal to 25.00........................               1              $    349,759.13                  0.23%
25.01    --   30.00................................               3                   655,085.77                  0.44
30.01    --   35.00................................               4                 1,154,601.27                  0.77
35.01    --   40.00................................               2                   999,290.82                  0.67
40.01    --   45.00................................               5                 1,481,069.44                  0.99
45.01    --   50.00................................              15                 4,748,610.38                  3.17
50.01    --   55.00................................              14                 4,991,059.65                  3.33
55.01    --   60.00................................              14                 4,724,336.70                  3.16
60.01    --   65.00................................              20                 7,417,130.47                  4.95
65.01    --   70.00................................              48                17,001,715.41                 11.36
70.01    --   75.00................................              58                16,820,040.09                 11.24
75.01    --   80.00................................             162                50,575,436.68                 33.78
80.01    --   85.00................................              16                 4,380,812.82                  2.93
85.01    --   90.00................................             100                25,933,443.31                 17.32
90.01    --   95.00................................              34                 8,467,761.20                  5.66
                                                              -----              ---------------                ------

         TOTAL.....................................             496              $149,700,153.14                100.00%
                                                              =====              ===============                ======
</TABLE>


     The weighted  average  Loan-to-Value  Ratio at  origination of the Mortgage
Loans was approximately 75.50%. No Loanto-Value Ratio at origination was greater
than 95.00% or less than 25.00%.

                                      S-20

<PAGE>


<TABLE>
<CAPTION>
              GEOGRAPHICAL DISTRIBUTION OF THE MORTGAGED PROPERTIES

                                                                                 AGGREGATE            % OF AGGREGATE
                                                                             PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                             NUMBER OF       OUTSTANDING AS OF       OUTSTANDING AS OF
LOCATION                                                       LOANS          THE CUT-OFF DATE       THE CUT-OFF DATE
- --------                                                       -----          ----------------       ----------------
<S>                                                                <C>          <C>                          <C>


Arizona.....................................................         14         $  4,589,562.09                3.07%
Arkansas....................................................          4            1,134,435.81                0.76
California..................................................        171           53,195,477.16               35.53
Colorado....................................................         24            7,022,382.44                4.69
Connecticut.................................................          6            2,026,185.07                1.35
Delaware....................................................          1              231,359.75                0.15
Florida.....................................................         11            3,521,706.83                2.35
Georgia.....................................................         12            4,385,902.13                2.93
Hawaii......................................................          5            1,434,960.82                0.96
Idaho.......................................................          2              471,679.68                0.32
Illinois....................................................         16            4,746,732.26                3.17
Indiana.....................................................          4              973,783.69                0.65
Iowa........................................................          2              485,119.91                0.32
Kansas......................................................          1              299,530.53                0.20
Kentucky....................................................          1              219,836.73                0.15
Louisiana...................................................          2              571,623.52                0.38
Maryland....................................................          8            2,068,506.57                1.38
Massachusetts...............................................         17            5,823,408.24                3.89
Michigan....................................................          4            1,280,469.66                0.86
Minnesota...................................................         31            9,546,589.94                6.38
Missouri....................................................          3              961,887.57                0.64
Montana.....................................................          2              418,704.24                0.28
Nebraska....................................................          1              238,644.15                0.16
Nevada......................................................          8            2,296,016.36                1.53
New Hampshire...............................................          1              265,632.67                0.18
New Jersey..................................................         25            7,355,227.30                4.91
New Mexico..................................................          7            1,989,646.20                1.33
New York....................................................         13            3,579,167.91                2.39
North Carolina..............................................          2              526,822.71                0.35
Ohio........................................................          5            1,778,757.01                1.19
Oklahoma....................................................          3              730,604.63                0.49
Oregon......................................................         17            3,646,460.32                2.44
Pennsylvania................................................          7            2,317,899.01                1.55
Rhode Island................................................          3              848,547.31                0.57
South Dakota................................................          1              247,837.77                0.17
Tennessee...................................................          4            1,012,945.84                0.68
Texas.......................................................         25            7,073,202.46                4.72
Utah........................................................          7            1,915,768.15                1.28
Virginia....................................................         12            3,665,868.87                2.45
Washington..................................................         13            4,271,834.86                2.85
Wyoming.....................................................          1              529,424.97                0.35
                                                                  -----      ------------------             -------

         TOTAL..............................................        496         $149,700,153.14              100.00%
                                                                   ====         ===============              ======
</TABLE>


     The aggregate  principal  balance of Mortgage  Loans in the  California zip
code with the largest amount of Mortgage Loans, by aggregate  principal  balance
as of the Cut-off Date, was approximately $1,478,318.


                                      S-21

<PAGE>


<TABLE>
<CAPTION>
                          PURPOSE OF THE MORTGAGE LOANS


                                                                                 AGGREGATE            % OF AGGREGATE
                                                                             PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                             NUMBER OF       OUTSTANDING AS OF       OUTSTANDING AS OF
LOAN PURPOSE                                                   LOANS         THE CUT-OFF DATE        THE CUT-OFF DATE
- ------------                                                   -----         ----------------        ----------------
<S>                                                               <C>          <C>                          <C>    

Purchase...................................................        284          $ 81,189,834.58               54.23%
Refinance..................................................        171            55,725,467.04               37.22
Equity-out Refinance.......................................         41            12,784,851.52                8.54
                                                                  ----         ----------------             -------

         TOTAL.............................................        496          $149,700,153.14              100.00%
                                                                   ===          ===============              ======
</TABLE>


<TABLE>
<CAPTION>
                                  LOAN PROGRAMS


                                                                                AGGREGATE             % OF AGGREGATE
                                                                            PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                            NUMBER OF       OUTSTANDING AS OF       OUTSTANDING AS OF
LOAN PROGRAM                                                  LOANS         THE CUT-OFF DATE         THE CUT-OFF DATE
- ------------                                                  -----         ----------------         ----------------
<S>                                                             <C>          <C>                            <C>    

Full Documentation Program................................        251          $ 75,061,503.47                50.14%
Alternate Documentation Program...........................        215            67,992,364.32                45.42
Reduced Documentation Program.............................         30             6,646,285.35                 4.44
                                                                -----        -----------------              -------

         TOTAL............................................        496          $149,700,153.14               100.00%
                                                                 ====          ===============               ======
</TABLE>


UNDERWRITING STANDARDS; REPRESENTATIONS

     The Mortgage Loans will be acquired by the Depositor from Norwest.

     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 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 at least 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 prospective 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 residences.

     Norwest  will make  representations  and  warranties  with  respect  to the
Mortgage  Loans as of the Closing Date.  Norwest will be obligated to repurchase
Mortgage Loans in respect of which a material breach of the  representations and
warranties it has made has occurred  (other than those  breaches which have been
cured). For a discussion of the representations and

                                      S-22
<PAGE>

warranties   made  and  the   repurchase   obligation,   see   "Mortgage   Loan
Program-Representations   by  or  on  behalf  of  the   Mortgage   Loan  Seller;
Repurchases" in the Prospectus.


ADDITIONAL INFORMATION

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



                            YIELD ON THE CERTIFICATES


DELAY IN DISTRIBUTIONS ON THE OFFERED CERTIFICATES

     The effective  yield to holders of the Offered  Certificates  of each class
will be less than the yields otherwise produced by their respective Pass-Through
Rates and purchase prices because (i) on the first Distribution Date one month's
interest is payable  thereon even though 54 days will have elapsed from the date
on which interest begins to accrue thereon, (ii) on each succeeding Distribution
Date the  interest  payable  thereon is the  interest  accrued  during the month
preceding the month of such Distribution  Date, which ends 24 days prior to such
Distribution  Date and (iii)  during  each  Interest  Accrual  Period,  interest
accrues on a Certificate  Principal Balance or Notional Amount that is less than
the  Certificate  Principal  Balance or Notional  Amount of such class  actually
outstanding for the first 24 days of such Interest Accrual Period.


CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST

     When a claim is paid in respect of a Mortgage Loan under certain  insurance
policies,  accrued interest on such loan is required to be paid only to the date
of payment of the claim, without regard to when such payment will be distributed
to Certificateholders. 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 of
the preceding monthly payment up to the date of such prepayment,  instead of for
a full month.  When a partial  principal  prepayment is made on a Mortgage Loan,
the mortgagor is not charged  interest on the amount of such  prepayment for the
month in which such  prepayment is made.  In addition,  the  application  of the
Soldiers' and Sailors'  Civil Relief Act of 1940, as amended (the "Relief Act"),
to any Mortgage Loan will adversely affect, for an indeterminate period of time,
the ability of the Servicer to collect full amounts of interest on such Mortgage
Loan.  See "Certain Legal Aspects of the Mortgage  Loans-Soldiers'  and Sailors'
Civil  Relief Act of 1940" in the  Prospectus.  The Servicer is obligated to pay
from  its  own  funds  interest  shortfalls  attributable  to full  and  partial
prepayments by the mortgagors on the Mortgage  Loans,  but only to the extent of
the aggregate of its Servicing  Fees (as defined  herein) for the related month.
Accordingly,  the effect of (i) any principal prepayments on the Mortgage Loans,
to the extent that any resulting shortfall (a "Prepayment  Interest  Shortfall")
exceeds any  payments  made by the  Servicer  from its own funds  ("Compensating
Interest") or (ii) any shortfalls  resulting from the  application of the Relief
Act or payments  under any  insurance  policy,  will be to reduce the  aggregate
amount  of  interest   collected   that  is  available   for   distribution   to
Certificateholders,  other than holders of the Class PO  Certificates.  Any such
shortfalls  will be allocated  among the  Certificates,  other than the Class PO
Certificates, as provided herein under "Description of the Certificates-Interest
Distributions".


GENERAL PREPAYMENT CONSIDERATIONS

     The rate of principal payments on each class of Offered Certificates, other
than the Class XS  Certificates,  the aggregate  amount of distributions on each
class of Offered Certificates and the yield to maturity of each class of Offered
Certificates  will be related to the rate and timing of payments of principal on
the Mortgage Loans. The rate of principal payments on the Mortgage Loans will in
turn be affected by the amortization schedules of such Mortgage Loans and by the
rate of principal

                                      S-23

<PAGE>

prepayments   thereon  (including  for  this  purpose  payments  resulting  from
refinancings,  liquidations  of the Mortgage Loans due to defaults,  casualties,
condemnations and repurchases, whether optional or required, by the Depositor or
Norwest,  as the  case  may  be).  The  Mortgage  Loans  may be  prepaid  by the
mortgagors at any time without payment of any prepayment fee or penalty.  All of
the Mortgage Loans contain due-on-sale  clauses. As described under "Description
of the Certificates-Principal  Distributions on the Senior Certificates" herein,
prior to the  Distribution  Date in June 2001, all principal  prepayments on the
Mortgage  Loans will be  allocated  to the Senior  Certificates  (other than the
Class XS Certificates).  Thereafter, as further described herein, during certain
periods,  subject to certain loss and delinquency criteria described herein, the
Senior  Prepayment  Percentage  may  continue  to  be  disproportionately  large
(relative to the Senior Percentage) and the percentage of principal  prepayments
payable  to  each  class  of  Subordinate   Certificates   may  continue  to  be
disproportionately small.

     Prepayments,  liquidations  and purchases of the Mortgage Loans will result
in  distributions in respect of principal to the holders of the class or classes
of Offered  Certificates  then  entitled  to  receive  such  distributions  that
otherwise  would be distributed  over the remaining terms of the Mortgage Loans.
See "Maturity and Prepayment Considerations" in the Prospectus.  Since the rates
of payment of principal on the Mortgage Loans will depend on future events and a
variety of factors (as described more fully herein and in the  Prospectus  under
"Yield  Considerations"  and  "Maturity  and  Prepayment  Considerations"),   no
assurance can be given as to such rate or the rate of principal prepayments. The
extent to which  the yield to  maturity  of any class of  Offered  Certificates,
other than the Class XS Certificates,  may vary from the anticipated  yield will
depend upon the degree to which they are  purchased at a discount or premium and
the degree to which the timing of payments  thereon is sensitive to  prepayments
on the Mortgage Loans. Further, in the case of any such Certificate purchased at
a discount,  an investor should consider the risk that a slower than anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  such  Certificate  purchased  at a  premium,  the risk  that a faster  than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
prepayment of principal on the Mortgage Loans, the greater will be the effect on
the investor's yield to maturity. As a result, 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 such  Certificates  would not be fully offset by a subsequent  like reduction
(or  increase) in the rate of principal  payments.  The yield to maturity on the
Class XS Certificates  will be extremely  sensitive to prepayments on the Non-PO
Mortgage Loans,  and the yield to maturity on the Class PO Certificates  will be
extremely  sensitive  to  prepayments  on the PO  Mortgage  Loans.  See  "-Yield
Sensitivity of the Class XS Certificates"  and "-Yield  Sensitivity of the Class
PO Certificates" herein.

     It is highly  unlikely that the Mortgage  Loans will prepay at any constant
rate until  maturity or that all of the  Mortgage  Loans will prepay at the same
rate.   Moreover,   the  timing  of   prepayments  on  the  Mortgage  Loans  may
significantly  affect the actual yield to maturity on the Offered  Certificates,
even  if the  average  rate  of  principal  payments  experienced  over  time is
consistent with an investor's expectation.

     Because  principal  distributions  are paid to  certain  classes of Offered
Certificates   before  other  such  classes,   holders  of  classes  of  Offered
Certificates  having a later  priority of payment  bear a greater risk of losses
(because such Certificates will represent an increasing  percentage  interest in
the Trust Fund during the period prior to the  commencement of  distributions of
principal  thereon)  than  holders  of classes  having  earlier  priorities  for
distribution of principal.

     The rate of payments (including  prepayments) on pools of mortgage loans is
influenced by a variety of economic,  geographic,  social and other factors.  If
prevailing  mortgage  rates fall  significantly  below the Mortgage Rates on the
Mortgage Loans,  the rate of prepayment (and  refinancing)  would be expected to
increase.  Conversely, if prevailing mortgage rates rise significantly above the
Mortgage  Rates on the Mortgage  Loans,  the rate of  prepayment on the Mortgage
Loans would be expected to  decrease.  Other  factors  affecting  prepayment  of
mortgage  loans include  changes in mortgagors'  housing  needs,  job transfers,
unemployment,  mortgagors' net equity in the mortgaged  properties and servicing
decisions.  There  can be no  certainty  as to the  rate of  prepayments  on the
Mortgage  Loans  during  any  period or over the life of the  Certificates.  See
"Yield  Considerations"  and "Maturity  and  Prepayment  Considerations"  in the
Prospectus.

     In general,  defaults on mortgage  loans are expected to occur with greater
frequency in their early years. In addition,  default rates generally are higher
for mortgage loans used to refinance an existing  mortgage loan. In the event of
a borrower's default on a Mortgage Loan, there can be no assurance that recourse
beyond the specific Mortgaged Property pledged as security for repayment will be
available.  See  "The  Mortgage  Pool-Underwriting  Standards;  Representations"
herein.


                                      S-24
<PAGE>

     Because the Mortgage Rates on the Mortgage Loans are fixed, such rates will
not change in  response to changes in market  interest  rates.  Accordingly,  if
mortgage  market  interest rates or market yields for securities  similar to the
Offered  Certificates were to rise, the market value of the Offered Certificates
may decline.

     As described under "Description of the  Certificates-Allocation  of Losses;
Subordination",  amounts  otherwise  distributable to holders of the Subordinate
Certificates  may be  made  available  to  protect  the  holders  of the  Senior
Certificates  against  interruptions  in  distributions  due to certain borrower
delinquencies,  to the extent not covered by P&I Advances, and amounts otherwise
distributable to holders of the Subordinate Certificates with a higher numerical
designation  may be  made  available  to  protect  the  holders  of  Subordinate
Certificates with a lower numerical  designation  against such  interruptions in
distributions.  Such  delinquencies  may affect the yield to  investors  on such
classes of the Subordinate  Certificates,  and, even if subsequently cured, will
affect the timing of the receipt of distributions by the holders of such classes
of Subordinate Certificates.  Furthermore,  the Class PO Certificates will share
in the principal  portion of Realized  Losses on the Mortgage  Loans only to the
extent that they are incurred  with respect to Class PO Mortgage  Loans and only
to the extent of the related Class PO Percentage;  thus,  after the  Subordinate
Certificates are retired or in the case of Excess Special Hazard Losses,  Excess
Fraud Losses,  Excess  Bankruptcy Losses and  Extraordinary  Losses,  the Senior
Certificates (other than the Class PO Certificates) may be affected to a greater
extent by losses on Non-PO  Mortgage Loans than losses on PO Mortgage  Loans. In
addition,  a larger  than  expected  rate of  delinquencies  or losses will also
affect  the  rate  of  principal  payments  on  each  class  of the  Subordinate
Certificates  if it delays the  scheduled  reduction  of the  Senior  Prepayment
Percentage or triggers an increase of the Senior Prepayment Percentage to 100%.



                                      S-25

<PAGE>


WEIGHTED AVERAGE LIFE

     Weighted  average  life  refers to the amount of time that will elapse from
the date of  issuance  of a security  until  each  dollar of  principal  of such
security  will be repaid  to the  investor.  The  weighted  average  life of the
Offered  Certificates  of each  class  will be  influenced  by the rate at which
principal on the Mortgage  Loans is paid,  which may be in the form of scheduled
payments or prepayments  (including  prepayments of principal by the borrower as
well as amounts  received by virtue of  condemnation,  insurance or  foreclosure
with respect to the Mortgage Loans).

     Distributions of principal to the Class A Certificates  will be made in the
priority  described herein,  rather than on a PRO RATA basis among such classes,
unless the Certificate  Principal Balances of the Subordinate  Certificates have
been reduced to zero. The timing of commencement of principal  distributions  to
each class of the Class A  Certificates  and the  weighted  average life of each
such class will be affected by the rates of  prepayment  on the  Mortgage  Loans
experienced both before and after the commencement of principal distributions on
each such class.

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment standard or model. The model used in this Prospectus Supplement,  the
standard  prepayment  assumption  ("SPA"),  assumes prepayment rates of 0.2% per
annum of the then  outstanding  principal  balance of such mortgage loans in the
first month after  origination and that this annual prepayment rate increases by
0.2% per annum each month  through the  thirtieth  month after  origination  and
remains constant at 6% per annum in each month thereafter.  SPA does not purport
to be an historical  description of prepayment experience or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
Mortgage Loans.

     The following  table  indicates the  percentage of the initial  Certificate
Principal  Balance of the indicated  classes of the  Certificates  that would be
outstanding after each of the dates shown at various constant percentages of SPA
and the corresponding weighted average lives of such Certificates.  The table is
based  on the  following  assumptions  (the  "Modeling  Assumptions"):  (i)  the
Mortgage Pool consists of two Mortgage Loans with the  characteristics set forth
in the table below,  (ii)  distributions on such  Certificates are received,  in
cash, on the 25th day of each month, commencing in June 1996, (iii) the Mortgage
Loans prepay at the constant  percentages of SPA indicated,  (iv) no defaults or
delinquencies  occur in the payment by  mortgagors  of principal and interest on
the Mortgage  Loans and no shortfalls  due to the  application of the Relief Act
are incurred, (v) none of the Depositor,  the Mortgage Loan Seller, the Servicer
or any other person  purchases from the Trust Fund any Mortgage Loan pursuant to
any obligation or option under the Agreement, (vi) scheduled monthly payments on
the  Mortgage  Loans are received on the first day of each month  commencing  in
June 1996, and are computed prior to giving effect to any  prepayments  received
in the prior month, (vii) prepayments representing payment in full of individual
Mortgage  Loans are  received  on the last day of each month  commencing  in May
1996,  and  include 30 days'  interest  thereon,  (viii) the  scheduled  monthly
payment for each  Mortgage Loan is  calculated  based on its principal  balance,
Mortgage  Rate,  original term to maturity and  remaining  term to maturity such
that the  Mortgage  Loan  will  amortize  in  amounts  sufficient  to repay  the
remaining  principal  balance of such  Mortgage  Loan by its  remaining  term to
maturity and (ix) the Certificates are purchased on May 30, 1996.




                                      S-26

<PAGE>

<TABLE>
<CAPTION>

                      ASSUMED MORTGAGE LOAN CHARACTERISTICS


  PRINCIPAL BALANCE                 NET                                           ORIGINAL TERM         REMAINING TERM
      AS OF THE                  MORTGAGE                   MORTGAGE               TO MATURITY            TO MATURITY
    CUT-OFF DATE                   RATE                       RATE                  (MONTHS)               (MONTHS)
- --------------------      ----------------------      ---------------------      ---------------      -------------
    <S>                        <C>                        <C>                          <C>                   <C>

    $79,322,794                7.907442318%               8.164942318%                 359                   357
    $70,377,360                7.316254925%               7.573754925%                 360                   358

</TABLE>



     There  will be  discrepancies  between  the  characteristics  of the actual
Mortgage Loans and the characteristics assumed in preparing the table below. Any
such  discrepancy  may  have an  effect  upon  the  percentages  of the  initial
Certificate  Principal Balances  outstanding (and the weighted average lives) of
the classes Certificates set forth in the table. In addition, to the extent that
the actual  Mortgage  Loans  included in the Mortgage Pool have  characteristics
that differ from those  assumed in preparing  the table  below,  such classes of
Certificates  may mature  earlier or later than  indicated  by the table  below.
Based on the  foregoing  assumptions,  the table below  indicates  the  weighted
average life of each class of the Class A  Certificates  and of the  Subordinate
Certificates and sets forth the percentage of the initial Certificate  Principal
Balance of each such class of Certificates  that would be outstanding after each
of the dates shown, at various  percentages of SPA. Neither the prepayment model
used  herein nor any other  prepayment  model or  assumption  purports  to be an
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
Mortgage  Loans  included  in the  Trust  Fund.  Variations  in  the  prepayment
experience  and the balance of the  Mortgage  Loans that prepay may  increase or
decrease the percentages of initial Certificate  Principal Balance (and weighted
average lives) shown in the following  table.  Such variations may occur even if
the average  prepayment  experience of all such Mortgage Loans equals any of the
specified percentages of the prepayment assumption.

                                      S-27

<PAGE>

<TABLE>
<CAPTION>


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



                     CLASS A-1 CERTIFICATES                CLASS A-2 CERTIFICATES                 CLASS A-3 CERTIFICATES
DISTRIBUTION
  DATE           0%   150%    200%  300%    500%    0%  150%    200%  300%      500%       0%   150%     200%      300%    500%
- -------------  ----- ------   ----- -----   ----- ----  ----   -----  ----   ------     ------ ------  ------    -------   ----
<S>            <C>    <C>     <C>   <C>     <C>    <C>   <C>    <C>   <C>      <C>      <C>   <C>     <C>       <C>        <C>

Closing Date.  100    100     100   100     100    100   100    100   100      100      100   100      100       100       100
May 25, 1997.   99     94      92    89      83     94    74     68    55       28      100   100      100       100       100
May 25, 1998.   97     82      77    67      47     88    22      1     0        0      100   100      100        83        48
May 25, 1999.   96     66      56    39       8     81     0      0     0        0      100    81       64        33         0
May 25, 2000.   94     51      38    16       0     74     0      0     0        0      100    55       32         0         0
May 25, 2001.   92     38      23     0       0     66     0      0     0        0      100    31        4         0         0
May 25, 2002.   90     26      10     0       0     58     0      0     0        0      100    11        0         0         0
May 25, 2003.   88     17       0     0       0     49     0      0     0        0      100     0        0         0         0
May 25, 2004.   85      8       0     0       0     39     0      0     0        0      100     0        0         0         0
May 25, 2005.   83      1       0     0       0     28     0      0     0        0      100     0        0         0         0
May 25, 2006.   80      0       0     0       0     16     0      0     0        0      100     0        0         0         0
May 25, 2007.   77      0       0     0       0      4     0      0     0        0      100     0        0         0         0
May 25, 2008.   74      0       0     0       0      0     0      0     0        0       96     0        0         0         0
May 25, 2009.   70      0       0     0       0      0     0      0     0        0       90     0        0         0         0
May 25, 2010.   67      0       0     0       0      0     0      0     0        0       83     0        0         0         0
May 25, 2011.   63      0       0     0       0      0     0      0     0        0       76     0        0         0         0
May 25, 2012.   58      0       0     0       0      0     0      0     0        0       68     0        0         0         0
May 25, 2013.   53      0       0     0       0      0     0      0     0        0       59     0        0         0         0
May 25, 2014.   48      0       0     0       0      0     0      0     0        0       50     0        0         0         0
May 25, 2015.   43      0       0     0       0      0     0      0     0        0       40     0        0         0         0
May 25, 2016.   37      0       0     0       0      0     0      0     0        0       29     0        0         0         0
May 25, 2017.   30      0       0     0       0      0     0      0     0        0       17     0        0         0         0
May 25, 2018.   23      0       0     0       0      0     0      0     0        0        5     0        0         0         0
May 25, 2019.   15      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2020.    7      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2021.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2022.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2023.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2024.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2025.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0
May 25, 2026.    0      0       0     0       0      0     0      0     0        0        0     0        0         0         0

Weighted Average 
Life in 
Years(1)....  16.22   4.35    3.50  2.63    1.90   6.48  1.47   1.27  1.03     0.78    17.64  4.30     3.51      2.70      1.99
- -----------------
</TABLE>

 (1)      The  weighted  average  life of a  Certificate  is  determined  by (a)
          multiplying the amount of each distribution of principal by the number
          of years from the date of issuance of the  Certificate  to the related
          Distribution  Date, (b) adding the results and (c) dividing the sum by
          the initial Certificate Principal Balance of the Certificate.





(TABLE CONTINUED ON NEXT PAGE.)



                                      S-28
<PAGE>


<TABLE>

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

                         CLASS A-4 CERTIFICATES                 CLASS A-5 CERTIFICATES            CLASS A-6 CERTIFICATES

   DISTRIBUTION  
       DATE        0%   150%    200%     300%    500%      0%    150%  200%   300%    500%    0%  150%    200%      300%   500%
 -------------   ------ -----   -----   ------   -----   ------  ---- -----   ----   -----  ----  ----   ------    ------  ----
<S>                <C>   <C>     <C>      <C>     <C>      <C>   <C>   <C>    <C>    <C>    <C>   <C>      <C>       <C>    <C>

Closing Date..     100   100     100      100     100      100   100   100    100    100    100   100      100       100    100
May 25, 1997..     100   100     100      100     100      100   100   100    100    100    100   100      100       100    100
May 25, 1998..     100   100     100      100     100      100   100   100    100    100    100   100      100       100    100
May 25, 1999..     100   100     100      100      39      100   100   100    100    100    100   100      100       100    100
May 25, 2000..     100   100     100       78       0      100   100   100    100      0    100   100      100       100     79
May 25, 2001..     100   100     100        0       0      100   100   100     75      0    100   100      100       100     37
May 25, 2002..     100   100      50        0       0      100   100   100      0      0    100   100      100        88     14
May 25, 2003..     100    81       0        0       0      100   100    97      0      0    100   100      100        66      2
May 25, 2004..     100    40       0        0       0      100   100    18      0      0    100   100      100        50      0
May 25, 2005..     100     4       0        0       0      100   100     0      0      0    100   100       89        39      0
May 25, 2006..     100     0       0        0       0      100    52     0      0      0    100   100       77        31      0
May 25, 2007..     100     0       0        0       0      100     0     0      0      0    100   100       66        25      0
May 25, 2008..     100     0       0        0       0      100     0     0      0      0    100    89       57        20      0
May 25, 2009..     100     0       0        0       0      100     0     0      0      0    100    79       49        16      0
May 25, 2010..     100     0       0        0       0      100     0     0      0      0    100    69       42        13      0
May 25, 2011..     100     0       0        0       0      100     0     0      0      0    100    61       35        10      0
May 25, 2012..     100     0       0        0       0      100     0     0      0      0    100    54       30         8      0
May 25, 2013..     100     0       0        0       0      100     0     0      0      0    100    47       25         6      0
May 25, 2014..     100     0       0        0       0      100     0     0      0      0    100    40       21         5      0
May 25, 2015..     100     0       0        0       0      100     0     0      0      0    100    35       18         4      0
May 25, 2016..     100     0       0        0       0      100     0     0      0      0    100    30       15         3      0
May 25, 2017..     100     0       0        0       0      100     0     0      0      0    100    25       12         2      0
May 25, 2018..     100     0       0        0       0      100     0     0      0      0    100    21       10         2      0
May 25, 2019..      76     0       0        0       0      100     0     0      0      0    100    17        8         1      0
May 25, 2020..      35     0       0        0       0      100     0     0      0      0    100    14        6         1      0
May 25, 2021..       0     0       0        0       0       83     0     0      0      0    100    11        4         1      0
May 25, 2022..       0     0       0        0       0        0     0     0      0      0     99     8        3         0      0
May 25, 2023..       0     0       0        0       0        0     0     0      0      0     75     6        2         0      0
May 25, 2024..       0     0       0        0       0        0     0     0      0      0     50     3        1         0      0
May 25, 2025..       0     0       0        0       0        0     0     0      0      0     23     1        1         0      0
May 25, 2026..       0     0       0        0       0        0     0     0      0      0      0     0        0         0      0
                     0     0       0        0       0        0     0     0      0      0      0     0        0         0      0
Weighted Average 
Life in
Years(1)......    23.65  7.81    6.06     4.32    2.96    25.40  10.07  7.61   5.22   3.46  27.99 17.62    14.23      9.46  4.88
- ----------------
</TABLE>

(1)       The  weighted  average  life of a  Certificate  is  determined  by (a)
          multiplying the amount of each distribution of principal by the number
          of years from the date of issuance of the  Certificate  to the related
          Distribution  Date, (b) adding the results and (c) dividing the sum by
          the initial Certificate Principal Balance of the Certificate.



              (TABLE CONTINUED ON NEXT PAGE.)


                                      S-29
<PAGE>


<TABLE>
<CAPTION>

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



                           CLASS A-7 CERTIFICATES              CLASS PO CERTIFICATES                  SUBORDINATE CERTIFICATES
DISTRIBUTION
  DATE           0%      150%    200%     300%    500%    0%   150%   200%      300%   500%    0%   150%    200%    300%   500%
- ------------   ------   ------   -----   ------   -----  ----  -----  -----   ------   ----   ----  -----   ----    ----   ----
<S>              <C>      <C>     <C>      <C>     <C>    <C>   <C>    <C>       <C>   <C>    <C>   <C>      <C>     <C>    <C>

Closing Date...  100      100     100      100     100    100   100    100       100   100    100   100      100     100    100
May 25, 1997...   99       99      99       99      99     99    97     96        94    91     99    99       99      99     99
May 25, 1998...   98       98      98       98      98     98    90     87        82    71     98    98       98      98     98
May 25, 1999...   97       97      97       97      97     97    81     76        66    50     97    97       97      97     97
May 25, 2000...   96       96      96       96      96     96    73     66        54    34     96    96       96      96     96
May 25, 2001...   95       95      95       95      95     95    65     57        44    24     95    95       95      95     95
May 25, 2002...   94       91      90       88      82     93    59     50        35    16     94    91       90      88     84
May 25, 2003...   92       86      84       79      68     92    52     43        28    11     92    86       84      80     72
May 25, 2004...   91       80      76       69      46     90    47     37        23     8     91    80       77      70     57
May 25, 2005...   89       72      67       57      30     89    42     32        18     5     89    73       68      59     42
May 25, 2006...   87       65      58       46      20     87    37     28        15     4     87    65       59      47     29
May 25, 2007...   85       58      50       37      14     85    33     24        12     3     85    58       51      38     20
May 25, 2008...   83       51      43       29      10     83    29     20         9     2     83    52       43      30     14
May 25, 2009...   81       45      37       23       7     80    26     18         8     1     81    46       37      24      9
May 25, 2010...   79       40      31       19       4     78    23     15         6     1     79    40       32      19      6
May 25, 2011...   76       35      27       15       3     75    20     13         5     1     76    35       27      15      4
May 25, 2012...   73       31      23       12       2     72    18     11         4     0     73    31       23      12      3
May 25, 2013...   70       27      19        9       1     69    15      9         3     0     70    27       19       9      2
May 25, 2014...   67       23      16        7       1     66    13      8         2     0     67    23       16       7      1
May 25, 2015...   63       20      13        6       1     62    12      6         2     0     63    20       13       6      1
May 25, 2016...   59       17      11        4       0     59    10      5         1     0     59    17       11       4      1
May 25, 2017...   55       14       9        3       0     54     8      4         1     0     55    15        9       3      0
May 25, 2018...   51       12       7        2       0     50     7      3         1     0     51    12        7       3      0
May 25, 2019...   46       10       6        2       0     45     6      3         1     0     46    10        6       2      0
May 25, 2020...   40        8       4        1       0     40     5      2         0     0     40     8        5       1      0
May 25, 2021...   35        6       3        1       0     34     4      2         0     0     35     6        3       1      0
May 25, 2022...   29        5       2        1       0     28     3      1         0     0     29     5        2       1      0
May 25, 2023...   22        3       2        0       0     22     2      1         0     0     22     3        2       0      0
May 25, 2024...   15        2       1        0       0     14     1      0         0     0     15     2        1       0      0
May 25, 2025...    7        1       0        0       0      7     0      0         0     0      7     1        0       0      0
May 25, 2026...    0        0       0        0       0      0     0      0         0     0      0     0        0       0      0

Weighted Average
Life in 
Years(1).....   20.27    13.40   12.17    10.47    8.26  20.12  9.30   7.69      5.67  3.74  20.27 13.45    12.24   10.59   8.82
- ------------
</TABLE>
(1)       The  weighted  average  life of a  Certificate  is  determined  by (a)
          multiplying the amount of each distribution of principal by the number
          of years from the date of issuance of the  Certificate  to the related
          Distribution  Date, (b) adding the results and (c) dividing the sum by
          the initial Certificate Principal Balance of the Certificate.




                                      S-30

<PAGE>



     There is no assurance  that  prepayments of the Mortgage Loans will conform
to any of the levels of the SPA  indicated in the table  above,  or to any other
level,  or that the actual  weighted  average life of any class of  Certificates
will conform to any of the weighted  average lives set forth in the table above.
Furthermore, the information contained in the table with respect to the weighted
average  life of each  class  of  Class A  Certificates  and of the  Subordinate
Certificates is not necessarily  indicative of the weighted average life of each
such class that might be  calculated  or  projected  under  different or varying
prepayment assumptions.

     The characteristics of the Mortgage Loans will differ from those assumed in
preparing  the table above.  In addition,  it is unlikely that any Mortgage Loan
will prepay at any constant  percentage of SPA until maturity or that all of the
Mortgage  Loans will prepay at the same rate.  The timing of changes in the rate
of  prepayments  may  significantly  affect  the  actual  yield to  maturity  to
investors,  even if the average rate of principal prepayments is consistent with
the expectations of investors.

YIELD SENSITIVITY OF THE CLASS XS CERTIFICATES

     The yield to  maturity  of the  Class XS  Certificates  will be  especially
sensitive to the  prepayment,  repurchase  and default  experience on the Non-PO
Mortgage  Loans,  which may fluctuate  significantly  from time to time. A rapid
rate of  principal  payments on the Non-PO  Mortgage  Loans will have a material
negative effect on the yield to maturity of the Class XS Certificates. Principal
prepayments on Non-PO  Mortgage Loans with higher  Stripped  Interest Rates will
have a  greater  negative  impact  on the  yield  to  maturity  of the  Class XS
Certificates.  There can be no  assurance  that the Non-PO  Mortgage  Loans will
prepay  at  any  particular  rate.   Prospective   investors  in  the  Class  XS
Certificates should fully consider the associated risks, including the risk that
such investors may not fully recover their initial investment.

     The following  table indicates the sensitivity of the yield of the Class XS
Certificates  to  various  rates of  prepayment  on the  Mortgage  Loans and the
corresponding  pre-tax yield on a corporate bond equivalent basis. The table set
forth below has been prepared based on the Modeling Assumptions.

<TABLE>
<CAPTION>

                            PRE-TAX YIELD TO MATURITY
                          ON THE CLASS XS CERTIFICATES
                          AT VARIOUS PERCENTAGES OF SPA

   ASSUMED AGGREGATE                                                         PERCENTAGES OF SPA
    PURCHASE PRICE                                    0%            150%           200%           300%            500%
- ----------------------                            ----------     -----------    -----------    -----------    --------
<S>                                                 <C>            <C>            <C>            <C>            <C>

$1,223,636....................................      26.65%         18.87%         16.22%         10.86%         (0.17)%
</TABLE>



     On the basis of a  constant  prepayment  rate of 497% SPA and the  purchase
price assumed above, the yield to maturity of the Class XS Certificates would be
approximately  0%. If the  actual  prepayment  rate were to  exceed  such  rate,
initial  investors in the Class XS  Certificates  would not fully  recover their
initial investment.

     The pre-tax  yields set forth in the  preceding  table were  calculated  by
determining the monthly discount rates that, when applied to the assumed streams
of  cash  flows  to be  paid on the  Class  XS  Certificates,  would  cause  the
discounted  present  value of such  assumed  stream  of cash  flows to equal the
assumed aggregate  purchase price of such Class XS Certificates,  which includes
accrued  interest,  and by  converting  such  monthly  rates to  corporate  bond
equivalent  rates.  Such  calculation  does not take into account  shortfalls in
collection  of  interest  due to  prepayments  (or  other  liquidations)  on the
Mortgage Loans or the interest rates at which  investors may be able to reinvest
funds  received  by them as  distributions  on the  Class  XS  Certificates  and
consequently  does not  purport to reflect the return on any  investment  in the
Class XS Certificates when such reinvestment rates are considered.

     The characteristics of the Mortgage Loans will differ from those assumed in
preparing  the table above.  There can be no assurance  that the Mortgage  Loans
will  prepay at any of the rates  shown in the table or at any other  particular
rate, that the cash flows on the Class XS Certificates  will correspond to those
used to determine the pre-tax yields shown above or that the aggregate  purchase
price of the  Class XS  Certificates  will be as  assumed.  In  addition,  it is
unlikely that any Mortgage Loan will prepay at the specified  percentages of SPA
until  maturity or that all of the Mortgage  Loans will prepay at the same rate.
Timing of changes in the rate of prepayments may significantly affect the actual
yield  to  maturity  to  investors,  even  if  the  average  rate  of  principal
prepayments  is  consistent  with the  expectations  of  investors.  Because the
portion  of  interest  payments  allocable  to  the  holders  of  the  Class  XS
Certificates  is zero with  respect to PO Mortgage  Loans and varies from Non-PO
Mortgage Loan

                                      S-31


<PAGE>



to Non-PO  Mortgage  Loan and is greater with respect to Non-PO  Mortgage  Loans
with higher Mortgage Rates, the yield on the Class XS Certificates will be lower
than  indicated  in the table  above  with  respect  to any  particular  average
prepayment  rate if Non-PO  Mortgage  Loans with higher  Mortgage  Rates  prepay
faster than Non-PO  Mortgage Loans with lower Mortgage Rates  (assuming the same
Mortgage Loan principal balance).  Investors must make their own decisions as to
the  appropriate  prepayment  assumptions  to be used  in  deciding  whether  to
purchase the Class XS Certificates.


YIELD SENSITIVITY OF THE CLASS PO CERTIFICATES

     To illustrate the significance of the effect of prepayments on the Class PO
Certificates, the following table indicates the relationship between the assumed
purchase price and the pre-tax yield to maturity on the Class PO Certificates at
various constant percentages of SPA stated on a corporate bond equivalent basis.
The table set forth below has been prepared  based on the Modeling  Assumptions.
The  pre-tax  yields  set  forth  in the  following  table  were  calculated  by
determining the monthly discount rates that, when applied to the assumed streams
of  cash  flows  to be  paid to the  Class  PO  Certificates,  would  cause  the
discounted  present  value of such  assumed  stream  of cash  flows to equal the
assumed  purchase  price of such Class PO  Certificates  and by converting  such
monthly rates to corporate bond equivalent yields.

<TABLE>
<CAPTION>

                                             PRE-TAX YIELD TO MATURITY
                                           ON THE CLASS PO CERTIFICATES
                                           AT VARIOUS PERCENTAGES OF SPA

   ASSUMED AGGREGATE                                                            PERCENTAGES OF SPA
    PURCHASE PRICE                                           0%           150%          200%         300%          500%
- ----------------------                                   ----------    ----------    ----------    ---------     ------
<C>                                                        <C>           <C>           <C>          <C>           <C>   
$1,017,277...........................................      2.76%         6.77%         8.30%        11.32%        16.94%
</TABLE>



     The  characteristics  of the PO Mortgage  Loans in the  Mortgage  Pool will
differ from those  assumed in preparing  the  foregoing  table.  There can be no
assurance  that the PO  Mortgage  Loans will prepay at any of the rates shown in
such table or at any other particular rate, that the pre-tax yields on the Class
PO  Certificates  will  correspond  to any such yields  shown herein or that the
aggregate  purchase price of the Class PO  Certificates  will be as assumed.  In
addition,  it is unlikely that any PO Mortgage Loan will prepay at the specified
percentages  of SPA until  maturity  or that all of the PO  Mortgage  Loans will
prepay  at the same  rate.  Timing of  changes  in the rate of  prepayments  may
significantly  affect the actual  yield to  maturity to  investors,  even if the
average rate of principal  prepayments is consistent  with the  expectations  of
investors. Because the portion of principal payments allocable to holders of the
Class PO  Certificates  is zero with respect to Non-PO Mortgage Loans and varies
from PO Mortgage  Loan to PO  Mortgage  Loan and is greater  with  respect to PO
Mortgage Loans with lower Mortgage Rates, the yield on the Class PO Certificates
will be  lower  than  indicated  in the  foregoing  table  with  respect  to any
particular  average  prepayment  rate if PO Mortgage  Loans with lower  Mortgage
Rates prepay at a slower rate than PO Mortgage Loans with higher  Mortgage Rates
(assuming the same Mortgage Loan principal  balance).  Investors must make their
own  decisions  as to the  appropriate  prepayment  assumptions  to be  used  in
deciding whether to purchase the Class PO Certificates.


YIELD SENSITIVITY OF THE SUBORDINATE CERTIFICATES

     If the Certificate Principal Balances of the Class B-6 Certificates,  Class
B-5 Certificates,  Class B-4 Certificates,  Class B-3 Certificates and Class B-2
Certificates  have been reduced to zero,  the yield to maturity on the Class B-1
Certificates  will become  extremely  sensitive to losses on the Mortgage  Loans
(and the timing thereof) that are covered by  subordination,  because the entire
amount of such losses will be  allocated to the Class B-1  Certificates.  If the
Certificate  Principal  Balances  of  the  Class  B-6  Certificates,  Class  B-5
Certificates,  Class  B-4  Certificates  and Class  B-3  Certificates  have been
reduced to zero, the yield to maturity on the Class B-2 Certificates will become
extremely  sensitive  to losses on the Mortgage  Loans (and the timing  thereof)
that are covered by subordination, because the entire amount of such losses will
be  allocated  to the  Class  B-2  Certificates.  If the  Certificate  Principal
Balances of the Class B-6  Certificates,  Class B-5  Certificates  and Class B-4
Certificates  have been reduced to zero,  the yield to maturity on the Class B-3
Certificates  will become  extremely  sensitive to losses on the Mortgage  Loans
(and the timing thereof) that are covered by  subordination,  because the entire
amount of such  losses  will be  allocated  to the Class B-3  Certificates.  The
initial  undivided  interest  in the  Trust  Fund  evidenced  by the  Class  B-1
Certificates,  the Class B-2 Certificates, the Class B-3 Certificates, the Class
B-4 Certificates, the Class B-5 Certificates and the Class B-6

                                      S-32


<PAGE>



Certificates  is 2.00%,  1.50%,  0.95%,  0.45%,  0.20% and 0.40%,  respectively.
Investors in the  Subordinate  Certificates  should fully consider the risk that
Realized  Losses on the  Mortgage  Loans  could  result in the  failure  of such
investors to fully  recover their  investments.  For  additional  considerations
relating   to  the   yield  on  the   Subordinate   Certificates,   see   "Yield
Considerations" and "Maturity and Prepayment Considerations" in the Prospectus.


ADDITIONAL YIELD CONSIDERATIONS APPLICABLE SOLELY TO THE RESIDUAL CERTIFICATES

     The  Certificateholders'   after-tax  rate  of  return  on  their  Residual
Certificates  will reflect  their  pre-tax rate of return,  reduced by the taxes
required  to be paid with  respect  to the  Residual  Certificates.  Holders  of
Residual  Certificates  will have tax liabilities with respect to their Residual
Certificates  during  the early  years of the  REMIC's  term that  substantially
exceed any distributions  payable thereon during or prior to any such period. In
addition,  holders  of  Residual  Certificates  will have tax  liabilities  with
respect to their Residual  Certificates the present value of which substantially
exceeds  the  present  value of  distributions  payable  thereon  and of any tax
benefits that may arise with respect thereto. Accordingly, the after-tax rate of
return  on the  Residual  Certificates  may be  negative  or  may  otherwise  be
significantly  adversely  affected.  The timing  and  amount of  taxable  income
attributable  to the Residual  Certificates  will depend on, among other things,
the timing and amounts of prepayments and losses experienced with respect to the
Mortgage Pool.

     The Residual Certificateholders should consult their own tax advisors as to
the effect of taxes and the  receipt  of any  payments  made to such  holders in
connection with the transfer of the Residual  Certificates on after-tax rates of
return  on  the  Residual   Certificates.   See  "Certain   Federal  Income  Tax
Consequences" herein and in the Prospectus.



                         DESCRIPTION OF THE CERTIFICATES


GENERAL

     The  Series  1996-2   Certificates  will  consist  of  sixteen  classes  of
certificates  (collectively,  the "Certificates"),  designated as: (i) the Class
A-1 Certificates,  the Class A-2 Certificates,  the Class A-3 Certificates,  the
Class A-4 Certificates,  the Class A-5 Certificates,  the Class A-6 Certificates
and the Class A-7 Certificates (collectively, the "Class A Certificates"),  (ii)
the  Class XS  Certificates,  (iii)  the  Class  PO  Certificates  (the  Class A
Certificates,   the  Class  XS  Certificates  and  the  Class  PO  Certificates,
collectively,  the "Senior Certificates"),  (iv) the Class B-1 Certificates, the
Class B-2 Certificates,  the Class B-3 Certificates, the Class B-4 Certificates,
the Class B-5  Certificates and the Class B-6  Certificates  (collectively,  the
"Subordinate  Certificates")  and (iv) the Class R  Certificates  (the "Residual
Certificates").  Only the Senior Certificates,  the Class B-1 Certificates,  the
Class B-2 Certificates, the Class B-3 Certificates and the Residual Certificates
(collectively, the "Offered Certificates") are offered hereby.

     The Certificates represent in the aggregate the entire beneficial ownership
interest in a Trust Fund (the "Trust Fund") consisting primarily of a segregated
pool (the "Mortgage  Pool") of  conventional,  one-to  four-family,  fixed-rate,
first lien mortgage loans having  original terms to maturity of not greater than
30 years (the "Mortgage Loans") and an aggregate  principal balance as of May 1,
1996 (the "Cut-off Date") of approximately $149,700,153,  subject to a permitted
variance as described herein under "The Mortgage Pool".

     Each class of the Offered  Certificates  will have the approximate  initial
Certificate Principal Balance or Notional Amount, as applicable, as set forth on
the  cover  hereof  and,  except  for the Class PO  Certificates,  will have the
Pass-Through  Rate  determined as provided  herein under  "Summary of Prospectus
Supplement-Pass-Through  Rate".  The Class PO  Certificates do not bear interest
and therefore have no Pass-Through  Rate. The Class B-4 Certificates,  the Class
B-5 Certificates and the Class B-6 Certificates have in the aggregate an initial
Certificate  Principal  Balance of  approximately  $1,573,054 and a Pass-Through
Rate for each  Distribution  Date of 7.50% per annum. The Residual  Certificates
also represent the right to receive  additional  distributions in respect of the
Trust Fund on any Distribution Date after all required payments of principal and
interest  have  been  made on such  date in  respect  of the  other  classes  of
Certificates,  although it is not  anticipated  that funds will be available for
any such  additional  distribution.  Only the Offered  Certificates  are offered
hereby. The Class B-4 Certificates, the Class B-5 Certificates and the Class B-6
Certificates,  which are not being offered hereby, will be sold by the Depositor
to Salomon Brothers Inc on the Closing Date.

     The Class A Certificates  (the "Book-Entry  Certificates")  will be issued,
maintained and transferred on the book-entry records of DTC and its Participants
in minimum  denominations of $1.00 and integral multiples thereof.  The Class XS
Certificates, the Class PO Certificates and the Subordinate Certificates will be
issued in registered, certificated form, in minimum percentage

                                      S-33


<PAGE>



interests  corresponding to initial  Certificate  Principal Balances or notional
amounts,  as applicable,  of $10,000 and integral  multiples of $1,000 in excess
thereof, except that one Certificate of each such class may be issued evidencing
an amount  equal to either (i) the sum of an otherwise  authorized  denomination
thereof  plus the  remainder  of the  aggregate  initial  Certificate  Principal
Balance  or  Notional  Amount,  as  applicable,  for  such  class  or (ii)  such
remainder. The Residual Certificates will be offered in registered, certificated
form, in minimum denominations of $20 and integral multiples thereof.

     The  Book-Entry  Certificates  will initially be represented by one or more
global certificates  registered in the name of the nominee of DTC (together with
any successor clearing agency selected by the Depositor, the "Clearing Agency"),
except as provided  below.  The  Depositor  has been  informed by DTC that DTC's
nominee will be CEDE & Co.  ("CEDE").  No Certificate  Owner will be entitled to
receive a certificate  representing such person's interest,  except as set forth
below under "-Definitive Certificates". Unless and until Definitive Certificates
are issued under the limited  circumstances  described herein, all references to
actions by Certificateholders  with respect to the Book-Entry Certificates shall
refer to  actions  taken  by DTC upon  instructions  from its  Participants  (as
defined below), 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
Certificate Owners in accordance with DTC procedures.  See "-Registration of the
Book-Entry Certificates" and "-Definitive Certificates" herein.

     The Class XS Certificates,  Class PO Certificates,  Class B-1 Certificates,
Class  B-2  Certificates,  Class B-3  Certificates,  Residual  Certificates  and
Definitive  Certificates will be transferable and exchangeable at the offices of
the Trustee. The Subordinate Certificates may not be purchased by or transferred
to a Plan (as defined  herein) except upon delivery of a certificate of facts or
an opinion of counsel, and the Residual  Certificates may not be purchased by or
transferred to a Plan, in each case as provided herein.  See  "-Restrictions  on
Transfer of the Subordinate  Certificates and Residual  Certificates" and "ERISA
Considerations" herein. Transfer of the Residual Certificates will be subject to
certain additional restrictions and transfer of the Residual Certificates to any
non-United  States person will be  prohibited,  in each case as described  under
"Certain Federal Income Tax Consequences-Special  Tax Considerations  Applicable
to  Residual   Certificates"  herein  and  under  "Certain  Federal  Income  Tax
Consequences-REMICs-Tax  On Transfers of REMIC Residual  Certificates to Certain
Organizations"  and  "-Taxation  of Owners of Residual  Certificates-Noneconomic
REMIC  Residual  Certificates"  in the  Prospectus.  No service  charge  will be
imposed  for any  registration  of  transfer  or  exchange,  but the Trustee may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge imposed in connection therewith.

     All  distributions  to  holders of the  Certificates,  other than the final
distribution  on any class of  Certificates,  will be made on each  Distribution
Date  by or on  behalf  of the  Trustee  to the  persons  in  whose  names  such
Certificates are registered at the close of business on the related Record Date,
which will be the last  business day of the month  preceding  the month in which
such Distribution  Date occurs.  Such  distributions  will be made either (a) by
check mailed to the address of each such  Certificateholder as it appears in the
Certificate  Register or (b) upon  written  request to the Trustee at least five
business  days prior to the relevant  Record Date by any holder of  Certificates
having an aggregate initial Certificate Principal Balance or Notional Amount, as
applicable, that is in excess of the lesser of (i) $5,000,000 or (ii) two-thirds
of the initial  aggregate  Certificate  Principal Balance or Notional Amount, as
applicable,  of such class of  Certificates,  by wire  transfer  in  immediately
available  funds  to the  account  of such  Certificateholder  specified  in the
request.  The final  distribution on any class of  Certificates  will be made in
like manner, but only upon presentment and surrender of such Certificates at the
corporate  trust office of the Trustee or such other  location  specified in the
notice to Certificateholders of such final distribution.


REGISTRATION OF THE BOOK-ENTRY CERTIFICATES

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

     Certificate  Owners that are not Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in, the Book-Entry Certificates may do so only through Participants and Indirect
Participants.

                                      S-34


<PAGE>



In addition,  Certificate  Owners will receive all distributions of principal of
and interest on the Book-Entry Certificates from the Trustee through DTC and DTC
Participants. The Trustee will forward payments to DTC in same day funds and DTC
will forward such payments to Participants in next day funds settled through the
New York Clearing  House.  Each  Participant  will be responsible for disbursing
such payments to Indirect  Participants  or to  Certificate  Owners.  Unless and
until  Definitive  Certificates  are  issued,  it is  anticipated  that the only
Certificateholder  of the  Book-Entry  Certificates  will be CEDE, as nominee of
DTC.   Certificate   Owners   will  not  be   recognized   by  the   Trustee  as
Certificateholders,  as such  term is used  in the  Agreements  and  Certificate
Owners will be  permitted  to  exercise  the rights of  Certificateholders  only
indirectly through DTC and its Participants.

     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  of, and interest on, the  Book-Entry  Certificates.
Participants  and  Indirect  Participants  with which  Certificate  Owners  have
accounts with respect to the Book-Entry  Certificates  similarly are required to
make  book-entry  transfers  and receive and transmit such payments on behalf of
their respective  Certificate Owners.  Accordingly,  although Certificate Owners
will not possess Definitive Certificates, the Rules provide a mechanism by which
Certificate  Owners through their  Participants and Indirect  Participants  will
receive payments and will be able to transfer their interest.

     Because  DTC can only act on  behalf  of  Participants,  who in turn act on
behalf of Indirect Participants and on behalf of certain banks, the ability of a
Certificate Owner to pledge Book-Entry  Certificates to persons or entities that
do not  participate in the DTC system,  or to otherwise act with respect to such
Certificates, may be limited due to the absence of physical certificates for the
Book-Entry  Certificates.  In addition,  under a book-entry format,  Certificate
Owners may  experience  delays in their receipt of payments  since  distribution
will be made by the Trustee to CEDE, as nominee for DTC.

     Under  the  Rules,  DTC  will  take  action  permitted  to  be  taken  by a
Certificateholder  under  the  Agreement  only at the  direction  of one or more
Participants  to whose DTC account the  Book-Entry  Certificates  are  credited.
Additionally,  under the  Rules,  DTC will take such  actions  with  respect  to
specified  Voting Rights only at the direction of and on behalf of  Participants
whose  holdings of  Book-Entry  Certificates  evidenced  such  specified  Voting
Rights.  DTC may take conflicting  actions with respect to Voting Rights, to the
extent that  Participants  whose holdings of Book-Entry  Certificates  evidenced
such Voting Rights, authorize divergent action.

     The Depositor,  the Servicer and the Trustee will have no liability 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  Certificate  Owners or their
nominees,  respectively,  rather  than  to DTC or its  nominee,  only if (i) the
Depositor  advises the Trustee in writing that DTC is no longer  willing or able
to discharge  properly its  responsibilities  as Clearing Agency with respect to
the  Book-Entry  Certificates  and the Depositor is unable to locate a qualified
successor, (ii) the Depositor, at its option, elects to terminate the book-entry
system  through  DTC,  or (iii)  after the  occurrence  of an Event of  Default,
Certificate Owners representing in the aggregate not less than 51% of the Voting
Rights  of the  BookEntry  Certificates  advise  the  Trustee  and  DTC  through
Participants,  in writing,  that the continuation of a book-entry system through
DTC (or a  successor  thereto)  is no longer  in the  Certificate  Owners'  best
interest.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  the  Trustee is required to notify all  Certificate  Owners  through
Participants of the availability of Definitive  Certificates.  Upon surrender by
DTC of the Definitive Certificates  representing the Book-Entry Certificates and
receipt of  instructions  for  re-registration,  the  Trustee  will  reissue the
Book-Entry  Certificates  as Definitive  Certificates  issued in the  respective
principal  amounts owned by individual  Certificate  Owners,  and thereafter the
Trustee  will  recognize  the  holders  of  such   Definitive   Certificates  as
Certificateholders  under the Agreement.  Such Definitive  Certificates  will be
issued in minimum  denominations of $1,000, except that any beneficial ownership
represented  by  a  Book-Entry   Certificate  in  an  amount  less  than  $1,000
immediately prior to the issuance of a Definitive Certificate shall be issued in
a minimum denomination equal to the amount of such beneficial ownership.


INTEREST DISTRIBUTIONS

     Distributions in respect of interest will be made on each Distribution Date
(i) to  the  holders  of the  Senior  Certificates,  other  than  the  Class  PO
Certificates,  and,  on the  first  Distribution  Date,  to the  holders  of the
Residual Certificates, in an aggregate

                                      S-35


<PAGE>



amount equal to the Senior Interest  Distribution Amount and (ii) to the holders
of the Subordinate Certificates, in an aggregate amount equal to the Subordinate
Interest  Distribution  Amount,  to the extent of the  portion of the  Available
Distribution  Amount remaining after the distribution on such date of the Senior
Interest  Distribution Amount and the Senior Principal  Distribution Amount. The
Class PO  Certificates do not bear interest.  The Senior  Interest  Distribution
Amount  on each  Distribution  Date is equal to the  aggregate  of the  Interest
Distribution   Amounts  for  such   Distribution  Date  on  all  of  the  Senior
Certificates and, for the first  Distribution  Date, the Residual  Certificates.
The Subordinate Interest  Distribution Amount on each Distribution Date is equal
to the aggregate of the Interest Distribution Amounts for such Distribution Date
on all of the Subordinate Certificates.

     Distributions  of the  Subordinate  Interest  Distribution  Amount  on each
Distribution  Date  will  be  made  first,  to  the  holders  of the  Class  B-1
Certificates,  second to the holders of the Class B-2 Certificates, third to the
holders of the Class B-3 Certificates,  and then to the holders of the remaining
classes of  Subordinate  Certificates,  in each case to the extent of  available
funds and in each case to the  extent of the  Interest  Distribution  Amount for
such Certificates for such Distribution Date.

     The Interest  Distribution  Amount for the Certificates of any class, other
than the Class PO Certificates,  on any  Distribution  Date is equal to interest
accrued during the related Interest Accrual Period on the Certificate  Principal
Balance or Notional  Amount,  as applicable,  of such  Certificates  immediately
prior to such  Distribution  Date at the then applicable  Pass-Through  Rate for
such  class,  plus,  in the case of each such class,  any such amount  remaining
unpaid from previous  Distribution  Dates, and reduced, in the case of each such
class  (to not less  than  zero),  by the  allocable  share  for  such  class of
Prepayment  Interest  Shortfalls  (to the  extent not  covered  by  Compensating
Interest paid by the Servicer) and certain other interest  shortfalls  described
below.  Any Prepayment  Interest  Shortfalls for any  Distribution  Date (to the
extent not  covered  by  Compensating  Interest  paid by the  Servicer)  will be
allocated  among  the  holders  of the  Certificates,  other  than the  Class PO
Certificates,  on a PRO RATA basis,  based on the respective amounts of interest
accrued on such  Certificates  for such  Distribution  Date.  In  addition,  any
shortfalls resulting from the application of the Relief Act will be allocated to
all of the  Certificates,  other than the Class PO  Certificates,  on a PRO RATA
basis as described above.

     The Interest  Accrual  Period for any  Distribution  Date is the  one-month
period  preceding  the  month  in  which  such  Distribution  Date  occurs.  All
distributions  of interest will be based on a 360-day year  consisting of twelve
30-day months.  Except as otherwise  described herein, on any Distribution Date,
distributions  of the Interest  Distribution  Amount for a class of Certificates
will be made in respect of such class of  Certificates,  to the extent  provided
herein,  on a PARI PASSU basis,  based on the Certificate  Principal  Balance or
Notional Amount, as applicable, of the Certificates of each such class.

     The Certificate Principal Balance of a Certificate  outstanding at any time
represents  the then  maximum  amount  that the  holder  thereof  is  thereafter
entitled to receive as  distributions  allocable to principal from the cash flow
on the Mortgage  Loans and the other assets in the Trust Fund.  The  Certificate
Principal  Balance  of any  class  of  Certificates,  other  than  the  Class XS
Certificates,  as  of  any  date  of  determination  is  equal  to  the  initial
Certificate  Principal  Balance  thereof,  reduced by the  aggregate  of (a) all
amounts  allocable  to  principal  previously  distributed  with respect to such
Certificate and (b) any reductions in the Certificate  Principal Balance thereof
deemed to have occurred in connection with allocations  thereto of (i) losses on
the Mortgage  Loans and (ii)  Extraordinary  Trust Fund  Expenses,  as described
below.  The  Notional  Amount  of the  Class XS  Certificates  as of any date of
determination is equal to the aggregate outstanding principal balances of all of
the Mortgage Loans as of such date.


PRINCIPAL DISTRIBUTIONS ON THE SENIOR CERTIFICATES

     Distributions  in respect of  principal on each  Distribution  Date will be
made to the  holders of the class or classes of the Senior  Certificates,  other
than the Class XS  Certificates,  then entitled to  distributions  in respect of
principal,  and to  the  holders  of  the  Residual  Certificates  on the  first
Distribution  Date only,  in an aggregate  amount equal to the Senior  Principal
Distribution  Amount.  With  respect  to  each  Distribution  Date,  the  Senior
Principal Distribution Amount is equal to the sum of the Non-PO Senior Principal
Distribution  Amount and the PO Senior  Principal  Distribution  Amount (each as
defined below).

     Holders of the Class A  Certificates  then  entitled  to  distributions  in
respect  of  principal,   and  on  the  first  Distribution  Date  the  Residual
Certificates,  will be entitled  to receive on each  Distribution  Date,  to the
extent of the Available  Distribution Amount remaining after distribution of the
Senior Interest  Distribution  Amount and the PO Senior  Principal  Distribution
Amount on such date,  distributions  allocable  to principal in reduction of the
Certificate  Principal  Balance  of the Class A  Certificates,  and on the first
Distribution Date the Residual Certificates, equal to the sum of the following:

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


                                      S-36


<PAGE>



               (1)  the  Non-PO  Percentage  of  the  principal  portion  of all
          scheduled  monthly  payments  on the  Mortgage  Loans due  during  the
          related Due Period, whether or not received on or prior to the related
          Determination Date;

               (2)  the  Non-PO  Percentage  of  the  principal  portion  of all
          proceeds of the  repurchase  of a Mortgage  Loan (or, in the case of a
          substitution,  certain amounts representing a principal adjustment) as
          required by the Agreement during the related Prepayment Period; and

               (3) the Non-PO  Percentage of the principal  portion of all other
          unscheduled  collections (other than amounts described in clauses (ii)
          and  (iii)  hereof),  including  insurance  proceeds  and  liquidation
          proceeds, received during the related Prepayment Period, to the extent
          applied as recoveries of principal;

          (ii)  the  product  of  (A)  the  then  applicable  Senior  Prepayment
      Percentage and (B) the aggregate of the Non-PO  Percentage of all full and
      partial  principal  prepayments  received  during the  related  Prepayment
      Period;

          (iii)  with  respect  to the net  liquidation  proceeds  allocable  to
      principal  of any  Mortgage  Loan that was finally  liquidated  during the
      related  Prepayment  Period,  the least of (a) the then applicable  Senior
      Prepayment  Percentage  multiplied  by the Non-PO  Percentage  of such net
      liquidation proceeds, (b) the then applicable Senior Percentage multiplied
      by the  Non-PO  Percentage  of the  Scheduled  Principal  Balance  of such
      Mortgage Loan at the time of liquidation and (c) the principal  portion of
      all amounts  collected in connection  with such final  liquidation  to the
      extent not distributed to the Class PO Certificates; and

          (iv) any amounts allocable to principal for any previous  Distribution
      Date  (calculated  pursuant to the three  preceding  clauses)  that remain
      undistributed, to the extent that any such amounts are not attributable to
      Realized Losses that were allocated to the Subordinate Certificates.

      With respect to any  Distribution  Date,  the lesser of (a) the balance of
the  Available   Distribution   Amount   remaining  after  the  Senior  Interest
Distribution  Amount  and  the  PO  Senior  Principal  Distribution  Amount  are
distributed and (b) the sum of the amounts described in clauses (i) through (iv)
of the immediately preceding paragraph is hereinafter referred to as the "Non-PO
Senior Principal Distribution Amount".

      Holders of the Class PO  Certificates  will be entitled to receive on each
Distribution Date, to the extent of the Available  Distribution Amount remaining
after  distribution  of the Senior  Interest  Distribution  Amount on such date,
distributions  allocable to principal in reduction of the Certificate  Principal
Balance of the Class PO Certificates equal to the sum of the following:

          (i) the aggregate of the following amounts:

               (1) the PO Percentage  of the principal  portion of all scheduled
          monthly  payments  on the  Mortgage  Loans due during the  related Due
          Period,   whether  or  not   received  on  or  prior  to  the  related
          Determination Date;

               (2) the PO Percentage of the principal portion of all proceeds of
          the repurchase of a Mortgage Loan (or, in the case of a  substitution,
          certain  amounts  representing a principal  adjustment) as required by
          the Agreement during the related Prepayment Period; and

               (3) the PO  Percentage  of the  principal  portion  of all  other
          unscheduled  collections (other than amounts described in clauses (ii)
          and  (iii)  hereof),  including  insurance  proceeds  and  liquidation
          proceeds, received during the related Prepayment Period, to the extent
          applied as recoveries of principal;

          (ii) the  aggregate  of the PO  Percentage  of all  full  and  partial
      principal prepayments received during the related Prepayment Period;

          (iii) with  respect to any Mortgage  Loan that was finally  liquidated
      during the related  Prepayment  Period, the PO Percentage of the Scheduled
      Principal Balance of such Mortgage Loan at the time of liquidation; and

          (iv) any amounts allocable to principal for any previous  Distribution
      Date  (calculated  pursuant to the three  preceding  clauses)  that remain
      undistributed, to the extent that any such amounts are not attributable to
      Realized Losses that were allocated to the Subordinate Certificates.

      With respect to any  Distribution  Date,  the lesser of (a) the balance of
the  Available   Distribution   Amount   remaining  after  the  Senior  Interest
Distribution  Amount is distributed and (b) the sum of the amounts  described in
clauses (i) through (iv) of the immediately  preceding  paragraph is hereinafter
referred to as the "PO Senior Principal Distribution Amount".

      Holders of the Class XS  Certificates  are not  entitled  to  receive  any
distributions allocable to principal.

                                      S-37


<PAGE>




      With respect to each Mortgage Loan, the PO Percentage  thereof is equal to
a fraction,  expressed as a percentage  (but not less than 0%) the  numerator of
which is 7.50%  minus  the Net  Mortgage  Rate  for such  Mortgage  Loan and the
denominator of which is 7.50%. The Non-PO Percentage for each such Mortgage Loan
will equal 100% minus the PO Percentage  for such Mortgage  Loan.  Each Mortgage
Loan with a Net  Mortgage  Rate less than 7.50% per annum,  and  therefore  a PO
Percentage  greater  than 0%, is  sometimes  referred to herein as a PO Mortgage
Loan. Each Mortgage Loan with a Net Mortgage Rate greater than or equal to 7.50%
per annum,  and  therefore a PO Percentage  equal to 0% and a Non-PO  Percentage
equal to 100%, is sometimes referred to herein as a Non-PO Mortgage Loan.

      The Senior Percentage,  which initially will equal  approximately  94.44%,
and will in no event exceed 100%, will be adjusted for each Distribution Date to
be the percentage equal to the aggregate  Certificate  Principal Balances of the
Class  A  Certificates  and  Residual  Certificates  immediately  prior  to such
Distribution  Date divided by the aggregate of the applicable  Non-PO Percentage
of the Scheduled  Principal  Balance of each of the Mortgage  Loans  immediately
prior to such  Distribution  Date. The Subordinate  Percentage as of any date of
determination is equal to 100% minus the Senior  Percentage as of such date. The
Scheduled Principal Balance of any Mortgage Loan as of any date of determination
is  equal  to the  principal  balance  thereof  as of the  Cut-off  Date  (after
application  of all  scheduled  principal  payments due on or before the Cut-off
Date,  whether or not  received),  reduced by (x) the  principal  portion of all
monthly  payments  due on or before  the date of  determination,  whether or not
received,  (y) all amounts allocable to unscheduled principal that were received
prior to the calendar month in which the date of determination  occurs,  and (z)
any Bankruptcy  Loss occurring out of a Deficient  Valuation (as defined herein)
that was incurred prior to the calendar month in which the date of determination
occurs.

          Except as described  below, the Senior  Prepayment  Percentage for any
Distribution  Date occurring  prior to the  Distribution  Date in June 2001 will
equal 100%. Except as described below, the Senior Prepayment  Percentage for any
Distribution  Date occurring after the first five years will be as follows:  for
any  Distribution  Date during the sixth year after the Closing Date, the Senior
Percentage for such Distribution Date plus 70% of the Subordinate Percentage for
such Distribution  Date; for any Distribution Date during the seventh year after
the Closing Date, the Senior  Percentage for such  Distribution Date plus 60% of
the Subordinate Percentage for such Distribution Date; for any Distribution Date
during the eighth year after the Closing Date,  the Senior  Percentage  for such
Distribution  Date plus 40% of the Subordinate  Percentage for such Distribution
Date;  for any  Distribution  Date during the ninth year after the Closing Date,
the Senior  Percentage for such  Distribution  Date plus 20% of the  Subordinate
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the  Senior   Percentage  for  such   Distribution  Date  (unless  on  any  such
Distribution Date the Senior Percentage  exceeds the initial Senior  Percentage,
in which case the Senior  Prepayment  Percentage for such Distribution Date will
equal  100%).  Any  scheduled  reduction  to the  Senior  Prepayment  Percentage
described  above  shall not be made as of any  Distribution  Date unless (i) the
outstanding  principal  balance of  Mortgage  Loans  delinquent  60 days or more
(including  real estate owned and Mortgage Loans in  foreclosure)  averaged over
the  last  six  months  does  not  exceed  50% of the  sum of the  then  current
Certificate Principal Balances of the Subordinate Certificates and (ii) Realized
Losses on the Mortgage Loans to date are less than the then  applicable  Trigger
Amount.  The Trigger Amount for any Distribution  Date occurring after the first
five years will be as follows:  for any Distribution  Date during the sixth year
after the Closing  Date,  30% of the initial  sum of the  Certificate  Principal
Balances of the Subordinate  Certificates;  for any Distribution Date during the
seventh year after the Closing Date,  40% of the initial sum of the  Certificate
Principal  Balances of the Subordinate  Certificates;  for any Distribution Date
during the eighth  year after the  Closing  Date,  45% of the initial sum of the
Certificate  Principal  Balances of the  Subordinate  Certificates;  and for any
Distribution  Date  during  the ninth year after the  Closing  Date,  50% of the
initial  sum  of  the   Certificate   Principal   Balances  of  the  Subordinate
Certificates.  Notwithstanding the foregoing,  upon reduction of the Certificate
Principal  Balances of the Senior  Certificates  to zero, the Senior  Prepayment
Percentage will equal 0%.

      The 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 respective
percentage  interest in the principal balance of the Mortgage Loans evidenced by
the Subordinate  Certificates.  Increasing the respective percentage interest of
the  Subordinate  Certificates  relative to that of the Senior  Certificates  is
intended to  preserve  the  availability  of the  subordination  provided by the
Subordinate Certificates.

      If on any Distribution  Date the allocation to the Senior  Certificates of
full and  partial  principal  prepayments  and other  amounts in the  percentage
required  above would reduce the  aggregate  outstanding  Certificate  Principal
Balance of the Senior Certificates below zero, the Senior Prepayment  Percentage
for such Distribution Date will be limited to the percentage necessary to reduce
the aggregate Certificate Principal Balance of the Senior Certificates to zero.


                                      S-38


<PAGE>



      For  purposes  of all  principal  distributions  described  above  and for
calculating the Senior  Percentage,  the  Subordinate  Percentage and the Senior
Prepayment  Percentage,  the applicable  Certificate  Principal  Balance for any
Distribution  Date shall be  determined  after the  allocation  of losses on the
Mortgage Loans in, and  Extraordinary  Trust Fund Expenses  attributable to, the
Mortgage  Pool  to  be  made  on  such  Distribution  Date  as  described  under
"-Allocation of Losses; Subordination" below.

                PRIORITY OF PRINCIPAL DISTRIBUTIONS ON THE CLASS
                    A CERTIFICATES AND RESIDUAL CERTIFICATES

      Distributions  of the Non-PO Senior Principal  Distribution  Amount on the
Class A Certificates and Residual Certificates on each Distribution Date will be
made as follows:

          (i)  First,  to  the  holders  of  the  Residual  Certificates  on the
      Distribution Date in June 1996, an amount equal to the entire  Certificate
      Principal Balance thereof;

          (ii) Second, to the holders of the Class A-7 Certificates in an amount
      equal to the Class A-7 Senior  Principal  Distribution  Amount (as defined
      below);

          (iii)   Third,   concurrently,   to  the  holders  of  the  Class  A-1
      Certificates  and  the  Class  A-2  Certificates  in  the  proportions  of
      25.0018751406%  and  74.9981248594%,  respectively,  until the Certificate
      Principal Balance of the Class A-2 Certificates has been reduced to zero;

          (iv)   Fourth,   concurrently,   to  the  holders  of  the  Class  A-1
      Certificates  and  the  Class  A-3  Certificates  in  the  proportions  of
      25.0018751406%  and  74.9981248594%,  respectively,  until the Certificate
      Principal Balance of the Class A-3 Certificates has been reduced to zero;

          (v) Fifth, concurrently,  to the holders of the Class A-1 Certificates
      and the Class A-4  Certificates in the proportions of  25.0018751406%  and
      74.9981248594%,  respectively,  until the Certificate Principal Balance of
      each such class of Certificates has been reduced to zero;

          (vi) Sixth,  to the holders of the Class A-5  Certificates,  until the
      Certificate  Principal  Balance  of such  class of  Certificates  has been
      reduced to zero;

          (vii) Seventh, to the holders of the Class A-6 Certificates, until the
      Certificate  Principal  Balance  of such  class of  Certificates  has been
      reduced to zero; and

          (viii) Eighth, to the holders of the Class A-7 Certificates, until the
      Certificate  Principal  Balance  of such  class of  Certificates  has been
      reduced to zero.

      Notwithstanding  the  foregoing  priorities,  upon  the  reduction  of the
Certificate  Principal  Balances of the  Subordinate  Certificates  to zero, the
priority of  distributions  of principal among the Class A Certificates  will be
disregarded  and  distributions  allocable  to  principal  will  be paid on each
succeeding  Distribution  Date to holders of the Class A Certificates,  on a PRO
RATA basis, based on the Certificate Principal Balances thereof.

      With  respect to any  Distribution  Date,  the Class A-7 Senior  Principal
Distribution Amount is equal to the sum of the following:

          (i) the product of (A) the then  applicable  Class A-7  Percentage and
      (B) the aggregate of the following amounts:

              (1)  the  Non-PO  Percentage  of  the  principal  portion  of  all
          scheduled  monthly  payments  on the  Mortgage  Loans due  during  the
          related Due Period, whether or not received on or prior to the related
          Determination Date;

              (2) the Non-PO Percentage of the principal portion of all proceeds
          of  the  repurchase  of  a  Mortgage  Loan  (or,  in  the  case  of  a
          substitution,  certain amounts representing a principal adjustment) as
          required by the Agreement during the related Prepayment Period; and

              (3) the Non-PO  Percentage of the  principal  portion of all other
          unscheduled  collections (other than amounts described in clauses (ii)
          and  (iii)  hereof),  including  insurance  proceeds  and  liquidation
          proceeds, received during the related Prepayment Period, to the extent
          applied as recoveries of principal;

          (ii) the  product  of (A) the then  applicable  Class  A-7  Prepayment
      Percentage and (B) the aggregate of the Non-PO  Percentage of all full and
      partial  principal  prepayments  received  during the  related  Prepayment
      Period;

          (iii)  with  respect  to the net  liquidation  proceeds  allocable  to
      principal  of any  Mortgage  Loan that was finally  liquidated  during the
      related Prepayment Period, the lesser of (a) the then applicable Class A-7
      Percentage multiplied by the Non-PO

                                      S-39


<PAGE>



      Percentage of the Scheduled Principal Balance of such Mortgage Loan at the
      time of  liquidation  and (b) an amount  (but not less than zero) equal to
      (I) the amount of such net liquidation  proceeds minus (II) the product of
      (x) a percentage equal to the then applicable  Senior Percentage minus the
      then  applicable  Class  A-7  Percentage  multiplied  by  (y)  the  Non-PO
      Percentage of the Scheduled Principal Balance of such Mortgage Loan at the
      time of liquidation  minus (III) the amount  distributable to the Class PO
      Certificates  in  respect of such net  liquidation  proceeds  pursuant  to
      clause (iii) of the definition of PO Senior Principal Distribution Amount;
      and

          (iv) any amounts allocable to principal for any previous  Distribution
      Date  (calculated  pursuant to the three  preceding  clauses)  that remain
      undistributed, to the extent that any such amounts are not attributable to
      Realized Losses that were allocated to the Subordinate Certificates.

      The Class A-7 Percentage  initially will equal  approximately  10.12%, and
will in no event exceed 100%, and will be adjusted for each Distribution Date to
be the percentage  equal to the Certificate  Principal  Balance of the Class A-7
Certificates  immediately  prior  to  such  Distribution  Date  divided  by  the
aggregate of the applicable Non-PO Percentage of the Scheduled Principal Balance
of each of the Mortgage Loans immediately prior to such Distribution Date.

      The Class A-7 Prepayment  Percentage for any  Distribution  Date occurring
prior to the  Distribution  Date in June  2001  will  equal  0%.  The  Class A-7
Prepayment  Percentage for any Distribution  Date occurring after the first five
years will be as follows:  for any Distribution Date during the sixth year after
the Closing Date, 30% of the Class A-7 Priority Percentage for such Distribution
Date; for any Distribution  Date during the seventh year after the Closing Date,
40% of the Class A-7 Priority  Percentage  for such  Distribution  Date; for any
Distribution  Date  during the eighth year after the  Closing  Date,  60% of the
Class A-7 Priority  Percentage for such Distribution  Date; for any Distribution
Date during the ninth year after the Closing Date, 80% of the Class A-7 Priority
Percentage for such Distribution Date; and for any Distribution Date thereafter,
the Class A-7 Priority  Percentage  for such  Distribution  Date.  The Class A-7
Priority  Percentage for any Distribution Date is equal to the Senior Prepayment
Percentage for such Distribution Date multiplied by a fraction, the numerator of
which is the Class A-7 Percentage for such Distribution Date and the denominator
of which is the Senior Percentage for such Distribution Date.

PRINCIPAL DISTRIBUTION ON THE SUBORDINATE CERTIFICATES

      Holders of each class of  Subordinate  Certificates  will be  entitled  to
receive on each Distribution Date, to the extent of the portion of the Available
Distribution  Amount  remaining  after  distribution  on such date of the Senior
Interest  Distribution Amount, the Senior Principal  Distribution Amount and the
Subordinate Interest Distribution Amount,  distributions  allocable to principal
in reduction of the Certificate  Principal  Balances thereof equal to the sum of
the following:

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

               (1)  the  Non-PO  Percentage  of  the  principal  portion  of all
          scheduled  monthly  payments  on the  Mortgage  Loans due  during  the
          related Due Period, whether or not received on or prior to the related
          Determination Date;

               (2)  the  Non-PO  Percentage  of  the  principal  portion  of all
          proceeds of the  repurchase  of a Mortgage  Loan (or, in the case of a
          substitution,  certain amounts representing a principal adjustment) as
          required by the Agreement during the related Prepayment Period; and

               (3) the Non-PO  Percentage of the principal  portion of all other
          unscheduled  collections (other than amounts described in clauses (ii)
          and  (iii)  hereof),  including  insurance  proceeds  and  liquidation
          proceeds, received during the related Prepayment Period, to the extent
          applied as recoveries of principal;

          (ii) the portion allocable to such class of Subordinate  Certificates,
      as described below, of the product of (A) the then applicable  Subordinate
      Prepayment  Percentage  and (B) the aggregate of the Non-PO  Percentage of
      all full and partial  principal  prepayments  received  during the related
      Prepayment Period;

          (iii) the portion allocable to such class of Subordinate Certificates,
      as described below, of net liquidation  proceeds allocable to principal of
      any  Mortgage  Loan  that  was  finally   liquidated  during  the  related
      Prepayment  Period, to the extent of the amount, if any, by which such net
      liquidation  proceeds  exceed  the  amount  distributable  to the  Class A
      Certificates  and Class PO Certificates in respect of such net liquidation
      proceeds  pursuant  to clause  (iii) of the  definition  of Non-PO  Senior
      Principal  Distribution  Amount and clause (iii) of the  definition  of PO
      Senior Principal Distribution Amount; and


                                      S-40


<PAGE>



          (iv) any amounts allocable to principal for any previous  Distribution
      Date  (calculated  pursuant to the three  preceding  clauses)  that remain
      undistributed, to the extent that any such amounts are not attributable to
      Realized  Losses  that  were  allocated  to  classes  of  the  Subordinate
      Certificates bearing a higher numerical designation.

      With respect to any  Distribution  Date,  the lesser of (a) the balance of
the Available Distribution Amount remaining after the distribution of the Senior
Interest  Distribution Amount, the Senior Principal  Distribution Amount and the
Subordinate  Interest  Distribution  Amount and (b) the aggregate of the sum for
each class of Subordinate  Certificates of the amounts  described in clauses (i)
through (iv) of the immediately  preceding paragraph is hereinafter  referred to
as the "Subordinate Principal Distribution Amount".

      The  Class B  Percentage  for the Class  B-1  Certificates,  the Class B-2
Certificates,  the Class B-3 Certificates, the Class B-4 Certificates, the Class
B-5  Certificates  and the Class B-6  Certificates  (with  respect  to each such
class,  the related  "Class B Percentage")  initially  will equal  approximately
2.02%, 1.52%, 0.96%, 0.45%, 0.20% and 0.41%, respectively,  and will in no event
exceed  100%,  and  will  be  adjusted  for  each  Distribution  Date  to be the
percentage  equal to the Certificate  Principal  Balance of the related class of
Subordinate  Certificates immediately prior to such Distribution Date divided by
the aggregate of the  applicable  Non-PO  Percentage of the Scheduled  Principal
Balance of each of the Mortgage  Loans  immediately  prior to such  Distribution
Date. The Subordinate Prepayment Percentage for any Distribution Date will equal
100% minus the Senior Prepayment Percentage.

      On any Distribution Date, the portion of (a) all principal  prepayments on
the Mortgage Loans and (b) net  liquidation  proceeds  allocable to principal of
any  Mortgage  Loan that was finally  liquidated  during the related  Prepayment
Period in each case not  included in the Senior  Principal  Distribution  Amount
will be allocated on a PRO RATA basis among the following classes of Subordinate
Certificates in proportion to the respective  outstanding  Certificate Principal
Balances  thereof:   (i)  the  Class  B-1  Certificates,   (ii)  the  Class  B-2
Certificates,  if on such Distribution Date the aggregate percentage interest in
the  Trust  Fund  evidenced  by  the  Class  B-2  Certificates,  the  Class  B-3
Certificates,  the Class B-4  Certificates,  the Class B-5  Certificates and the
Class  B-6  Certificates  equals  or  exceeds  3.50%  before  giving  effect  to
distributions on such Distribution Date, (iii) the Class B-3 Certificates, if on
such  Distribution  Date the  aggregate  percentage  interest  in the Trust Fund
evidenced by the Class B-3 Certificates,  the Class B-4 Certificates,  the Class
B-5 Certificates  and the Class B-6 Certificates  equals or exceeds 2.00% before
giving effect to  distributions  on such  Distribution  Date, (iv) the Class B-4
Certificates,  if on such Distribution Date the percentage interest in the Trust
Fund evidenced by the Class B-4 Certificates, the Class B-5 Certificates and the
Class  B-6  Certificates  equals  or  exceeds  1.05%  before  giving  effect  to
distributions on such Distribution  Date, (v) the Class B-5 Certificates,  if on
such  Distribution  Date the percentage  interest in the Trust Fund evidenced by
the Class B-5  Certificates  and the Class B-6  Certificates  equals or  exceeds
0.60% before giving effect to distributions on such  Distribution  Date and (vi)
the Class B-6 Certificates, if on such Distribution Date the percentage interest
in the Trust  Fund  evidenced  by the Class B-6  Certificates  equals or exceeds
0.40% before giving effect to distributions on such Distribution Date.

      For  purposes  of all  principal  distributions  described  above  and for
calculating the Subordinate  Percentage,  the applicable  Certificate  Principal
Balance for any  Distribution  Date shall be determined  after the allocation of
losses  on  the  Mortgage  Loans  in,  and  Extraordinary  Trust  Fund  Expenses
attributable  to,  the  Mortgage  Pool to be made on such  Distribution  Date as
described under "-Allocation of Losses; Subordination" below.

      As  stated   above   under   "-Principal   Distributions   on  the  Senior
Certificates",  for each  Distribution  Date occurring prior to the Distribution
Date in June 2001, the Senior  Prepayment  Percentage will equal 100%, and until
the earlier of such date and the date on which the Class A Certificates are paid
in full,  no  distributions  based  on  principal  prepayments  or,  in  certain
instances,  net liquidation  proceeds, on the Mortgage Loans will be distributed
to the Subordinate  Certificates.  Thereafter,  unless the Certificate Principal
Balances of the Senior  Certificates  have been reduced to zero, the Subordinate
Prepayment  Percentage may continue to be 0% or otherwise be  disproportionately
small relative to the Subordinate Percentage.  See "-Principal  Distributions on
the Senior Certificates" herein.

      Distributions  of the Subordinate  Principal  Distribution  Amount on each
Distribution Date will be made as follows: first to the holders of the Class B-1
Certificates,  second to the holders of the Class B-2 Certificates, third to the
holders of the Class B-3 Certificates,  and then to the holders of the remaining
classes of  Subordinate  Certificates,  in each case to the extent of  available
funds and in each case to the extent of the portion of the Subordinate Principal
Distribution  Amount  payable  in  respect  of each  such  class of  Subordinate
Certificates for such Distribution Date.


P&I ADVANCES


                                      S-41


<PAGE>



      Subject to the  following  limitations,  the Servicer will be obligated to
advance or cause to be  advanced  on or before  each  Distribution  Date its own
funds,  or  funds  in the  Certificate  Account  that  are not  included  in the
Available  Distribution Amount for such Distribution Date, in an amount equal to
the aggregate of all payments of principal  and  interest,  net of the Servicing
Fee Rate,  that were due during the related Due Period and that were  delinquent
on the related Determination Date (any such advance, a "P&I Advance").

      P&I Advances are required to be made only to the extent they are deemed by
the Servicer to be recoverable from related late collections, insurance proceeds
or liquidation proceeds.  The purpose of making such P&I 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 P&I
Advances with respect to reductions in the amount of the monthly payments on the
Mortgage Loans due to bankruptcy  proceedings  or the  application of the Relief
Act.

      All  P&I  Advances  will  be   reimbursable  to  the  Servicer  from  late
collections,  insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which  such  unreimbursed  P&I  Advance  was made.  In  addition,  any P&I
Advances  previously made in respect of any Mortgage Loan that are deemed by the
Servicer to be nonrecoverable from related late collections,  insurance proceeds
or  liquidation  proceeds may be  reimbursed to the Servicer out of any funds in
the Certificate  Account prior to the distributions on the Certificates.  In the
event the Servicer fails in its obligation to make any such advance, the Trustee
will be  obligated  to make any such  advance,  to the  extent  required  in the
Agreement.


ALLOCATION OF LOSSES; SUBORDINATION

      Any Realized  Losses,  other than Excess  Special  Hazard  Losses,  Excess
Bankruptcy  Losses,  Excess  Fraud Losses and  Extraordinary  Losses  (each,  as
defined herein) will be allocated on any Distribution Date as follows: first, to
the Class B-6 Certificates; second, to the Class B-5 Certificates; third, to the
Class B-4 Certificates;  fourth,  to the Class B-3  Certificates;  fifth, to the
Class B-2 Certificates; sixth, to the Class B-1 Certificates, in each case until
the  Certificate  Principal  Balance  of such  class has been  reduced  to zero.
Thereafter,  the  related  Non-PO  Percentage  of such  Realized  Losses will be
allocated  on  any  Distribution  Date  on a PRO  RATA  basis  to  the  Class  A
Certificates,  and the related PO  Percentage  of such  Realized  Losses will be
allocated to the Class PO  Certificates.  Excess Special  Hazard Losses,  Excess
Bankruptcy  Losses,  Excess  Fraud  Losses  and  Extraordinary  Losses  will  be
allocated on any Distribution  Date among the all the  Certificates,  other than
the Class XS  Certificates,  as  follows:  the  related  PO  Percentage  of such
Realized Losses will be allocated to the Class PO Certificates,  and the related
Non-PO  Percentage of such Realized  Losses will be allocated  among the Class A
Certificates and the Subordinate Certificates on a PRO RATA basis. Extraordinary
Trust Fund  Expenses  will be allocated on any  Distribution  Date among all the
Certificates,  other than the Class XS  Certificates,  on a PRO RATA basis.  Any
allocation  of a Realized  Loss to a  Certificate  will be made by reducing  the
Certificate  Principal  Balance  thereof  by the amount so  allocated  as of the
Distribution  Date in the  month  following  the  calendar  month in which  such
Realized Loss was incurred.

      An  allocation  of a Realized  Loss on a PRO RATA basis  among two or more
classes of  Certificates  means an allocation to each such class of Certificates
on the basis of its then  outstanding  Certificate  Principal  Balance  prior to
giving effect to distributions to be made on such Distribution Date.

      With respect to any  defaulted  Mortgage  Loan that is finally  liquidated
through  foreclosure  sale,  disposition  of the related  Mortgaged  Property if
acquired on behalf of the  Certificateholders  by deed-in-lieu of foreclosure or
otherwise,  the amount of loss  realized,  if any, will equal the portion of the
unpaid principal  balance  remaining,  if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated,  after
application  of all  amounts  recovered  (net  of  amounts  reimbursable  to the
Servicer for P&I Advances  and  expenses,  including  attorneys'  fees)  towards
interest and principal  owing on the Mortgage Loan. Such amount of loss realized
and any Special Hazard Losses, Fraud Losses, Bankruptcy Losses and Extraordinary
Losses are referred to herein as "Realized Losses".

      In the event  that  Realized  Losses  are  incurred  that are  covered  by
subordination,  such losses will be allocated to the most  subordinate  class of
Certificates  then  outstanding.  The priorities for  distribution of cash flows
described herein, in certain  circumstances,  may result in cash flow shortfalls
to any class of Subordinate  Certificates even if it is not the most subordinate
class of Certificates  then  outstanding;  however,  the interest portion of any
such shortfall would be distributable as unpaid Interest  Distribution Amount on
future Distribution Dates as cash flows allow, to the extent of available funds,
and the principal  portion of any such shortfall would not result in a reduction
of the  Certificate  Principal  Balance  of  such  class.  In  such  event,  the
percentage  interest  represented by such class would  increase  relative to the
respective  Certificate  Principal  Balances of the more subordinate  classes of
Certificates.  With respect to the most  subordinate  class of the  Certificates
outstanding at the time any

                                      S-42


<PAGE>



Realized Loss is incurred,  the total amount of the Realized  Loss  allocated to
such class may be  greater  than the  concurrent  reduction  in the  Certificate
Principal   Balance   thereof  because  such  reduction  will  not  reflect  any
undistributed  Interest  Distribution  Amount on such class. Such  undistributed
Interest  Distribution  Amount on the most subordinate class of the Certificates
outstanding  will not be  distributable  on any future  Distribution  Date. As a
result,  it is possible  that the total  amount of  Realized  Losses that may be
allocated  to any class of  Subordinate  Certificates  may  exceed  the  initial
Certificate Principal Balance thereof.

     In order to maximize the likelihood of  distribution  in full of the Senior
Interest  Distribution Amount and the Senior Principal  Distribution  Amount, on
each  Distribution  Date,  holders  of  Senior  Certificates  have  a  right  to
distributions of the Available  Distribution  Amount that is prior to the rights
of the  holders of the  Subordinate  Certificates,  to the extent  necessary  to
satisfy  the  Senior  Interest  Distribution  Amount  and the  Senior  Principal
Distribution Amount.

     The application of the Senior  Prepayment  Percentage  (when it exceeds the
Senior Percentage) to determine the Non-PO Senior Principal  Distribution Amount
will  accelerate the  amortization  of the Class A Certificates  relative to the
actual  amortization of the Mortgage Loans.  The Class PO Certificates  will not
receive more than the related PO  Percentage of any  unscheduled  payment on any
Mortgage Loan. To the extent that the Class A Certificates  are amortized faster
than the Mortgage Loans, in the absence of offsetting  Realized Losses allocated
to the Subordinate Certificates,  the percentage interest evidenced by the Class
A  Certificates  in the  Trust  Fund  will be  decreased  (with a  corresponding
increase  in  the  percentage  interest  in  the  Trust  Fund  evidenced  by the
Subordinate  Certificates),  thereby  increasing,  relative to their  respective
Certificate   Principal   Balances,   the  subordination   afforded  the  Senior
Certificates by the Subordinate Certificates.

     Principal   losses  on  the   Mortgage   Loans  that  are  not  covered  by
subordination  will be allocated to the Class PO Certificates only to the extent
they  occur on PO  Mortgage  Loans  and only to the  extent  of the  related  PO
Percentage  of each such loss.  Such  allocation  of principal  losses on the PO
Mortgage  Loans may result in such losses being  allocated  to the  Certificates
other than the Class PO  Certificates  in an amount that is greater or less than
would  have  been the  case  had such  losses  been  allocated  to the  Class PO
Certificates in proportion to the Certificate  Principal Balance of the Class PO
Certificates.  On any Distribution  Date, the Class A Certificates will bear the
entire amount of losses that are not allocated to the Subordinate  Certificates,
other than the amount allocable to the Class PO Certificates.

     The  aggregate  amount  of  Realized  Losses  which  may  be  allocated  in
connection  with Special  Hazard Losses (the "Special  Hazard  Amount")  through
subordination  shall initially be equal to approximately  $1,984,376.  As of any
date of  determination  following  the Cut-off Date,  the Special  Hazard Amount
shall equal  approximately  $1,984,376 less the sum of (A) any amounts allocated
through subordination in respect of Special Hazard Losses and (B) the Adjustment
Amount. The Adjustment Amount will be equal to an amount calculated  pursuant to
the terms of the Agreement.

     The  aggregate  amount of Realized  Losses  incurred on defaulted  Mortgage
Loans as to which  there  was fraud in the  origination  of such  Mortgage  Loan
("Fraud Losses") which may be allocated through  subordination  (the "Fraud Loss
Amount") shall initially be equal to approximately $2,994,003. As of any date of
determination  after the Cut-off  Date,  the Fraud Loss  Amount  shall equal (X)
prior to the  first  anniversary  of the  Cut-off  Date an  amount  equal to the
initial  Fraud  Loss  Amount  minus  the  aggregate  amounts  allocated  through
subordination  with respect to Fraud Losses up to such date of determination and
(Y) from the first to the fifth anniversary of the Cut-off Date, an amount equal
to (1) the lesser of (a) the Fraud Loss Amount as of the most recent anniversary
of the Cut-off Date, and (b) 1.00% of the aggregate  principal balance of all of
the Mortgage  Loans as of the most recent  anniversary of the Cut-off Date minus
(2) the aggregate amounts allocated through  subordination with respect to Fraud
Losses since the most recent  anniversary of the Cut-off Date up to such date of
determination. On and after the fifth anniversary of the Cut-off Date, the Fraud
Loss  Amount  shall be zero and  Fraud  Losses  shall not be  allocated  through
subordination.

     The  aggregate  amount  of  Realized  Losses  which  may  be  allocated  in
connection   with   Bankruptcy   Losses  (the   "Bankruptcy   Amount")   through
subordination  will  initially  be  equal  to  $100,000.   As  of  any  date  of
determination,  the Bankruptcy Amount shall equal the initial  Bankruptcy Amount
less the sum of any amounts allocated  through  subordination for such losses up
to such date of determination.

     The  Special  Hazard  Amount,  Fraud  Amount and  Bankruptcy  Amount may be
reduced or modified upon  confirmation from S&P and Fitch that such reduction or
modification will not adversely affect the then-current  ratings assigned to the
Offered  Certificates  rated  thereby.  Such a  reduction  or  modification  may
adversely  affect the  coverage  provided by the  subordination  with respect to
Special Hazard Losses, Fraud Losses and Bankruptcy Losses.


                                      S-43


<PAGE>



     A "Special  Hazard  Loss" is a loss  incurred  in respect of any  defaulted
Mortgage  Loan as a result of direct  physical  loss or damage to the  Mortgaged
Property (except as a result of the exclusions  described  below),  which is not
insured  against under the standard  hazard  insurance  policy or blanket policy
insuring  against  hazard  losses  which the Servicer is required to cause to be
maintained on each Mortgage Loan. See "Description of Primary Insurance Policies
Primary Hazard Insurance Policies" in the Prospectus.

     Special Hazard Losses will not include any loss (an  "Extraordinary  Loss")
resulting from:

          (i) wear and tear, deterioration,  rust or corrosion, mold, wet or dry
      rot; inherent vice or latent defect; animals, birds, vermin, insects;

          (ii) smog, smoke, vapor, liquid or dust discharge from agricultural or
      industrial operations; pollution; contamination;

          (iii) settling, subsidence,  cracking, shrinkage, bulging or expansion
      of pavements, foundations, walls, floors, roofs or ceilings;

          (iv) errors in design, faulty workmanship or faulty materials,  unless
      the collapse of the  property or a part  thereof  ensues and then only for
      the ensuing loss;

          (v) nuclear or chemical  reaction or nuclear  radiation or radioactive
      or chemical  contamination,  all whether  controlled or  uncontrolled  and
      whether  such  loss be direct or  indirect,  proximate  or remote or be in
      whole  or in part  caused  by,  contributed  to or  aggravated  by a peril
      covered by the definition of the term "Special Hazard Loss";

          (vi)  hostile  or  warlike  action in time of peace or war,  including
      action in hindering,  combating or defending against an actual,  impending
      or expected  attack by any  government or sovereign  power,  de jure or de
      facto,  or by any authority  maintaining or using  military,  naval or air
      forces,  or by military,  naval or air forces,  or by an agent of any such
      government, power, authority or forces;

          (vii) any weapon of war employing atomic fission or radioactive forces
      whether in time of peace or war; and

          (viii) insurrection,  rebellion,  revolution, civil war, usurped power
      or action  taken by  governmental  authority  in  hindering,  combating or
      defending  against  such  an  occurrence,  seizure  or  destruction  under
      quarantine or customs regulations, confiscation by order of any government
      or public  authority,  or risks of contraband or illegal  transactions  or
      trade.

      "Excess  Special Hazard Losses" are Special Hazard Losses in excess of the
Special Hazard Limit.

      "Fraud  Losses" are losses  sustained by reason of a default  arising from
fraud,  dishonesty or  misrepresentation  in connection  with the origination or
application  for  insurance of the related  Mortgage  Loan,  including a loss by
reason of the denial of coverage under any related  Primary  Mortgage  Insurance
Policy because of such fraud, dishonesty or misrepresentation.

     "Excess Fraud Losses" are Fraud Losses in excess of the Fraud Loss Amount.

      A "Bankruptcy Loss" is a Deficient  Valuation or a Debt Service Reduction.
With respect to any Mortgage  Loan, a "Deficient  Valuation" is a valuation by a
court of competent jurisdiction of the Mortgaged Property in an amount less than
the then  outstanding  indebtedness  under the Mortgage  Loan,  which  valuation
results from a proceeding  initiated under the United States  Bankruptcy Code. A
"Debt  Service  Reduction"  is any  reduction in the amount which a mortgagor is
obligated to pay on a monthly  basis with respect to a Mortgage Loan as a result
of any proceeding  initiated under the United States Bankruptcy Code, other than
a reduction attributable to a Deficient Valuation.

      "Excess  Bankruptcy  Losses"  are  Bankruptcy  Losses  in  excess  of  the
Bankruptcy Limit.

      An "Extraordinary  Trust Fund Expense" is an  unanticipated,  non-Mortgage
Loan  specific  Trust Fund  expense,  including  certain  reimbursements  to the
Servicer or Depositor  described in the  Prospectus  under  "Description  of the
Certificates-Certain Matters Regarding the Servicer and the Depositor",  certain
reimbursements   to  the  Trustee   described   under   "Pooling  and  Servicing
Agreement-The Trustee" herein and certain taxes that may be payable by the Trust
Fund as described herein under "Certain Federal Income Tax Consequences".


            RESTRICTIONS ON TRANSFER OF THE SUBORDINATE CERTIFICATES
                           AND RESIDUAL CERTIFICATES

      Because  the  Subordinate  Certificates  are  subordinate  to  the  Senior
Certificates,  the Subordinate Certificates of any class may not be purchased by
or  transferred  to a Plan (as defined  herein)  except  upon the  delivery of a
certification  of facts or an  opinion  of  counsel,  as  provided  herein.  The
Residual  Certificates  may not be purchased by or  transferred  to a Plan.  See
"ERISA

                                      S-44


<PAGE>



Considerations"  herein. In addition,  the Residual Certificates will be subject
to certain additional  restrictions  described under "Certain Federal Income Tax
Consequences-Special Tax Considerations Applicable to the Residual Certificates"
herein and "Certain Federal Income Tax  Consequences-REMICs-Tax  on Transfers of
REMIC Residual  Certificates to Certain  Organizations" and "-Taxation of Owners
of REMIC Residual  Certificates-Noneconomic  REMIC Residual Certificates" in the
Prospectus.



                         POOLING AND SERVICING AGREEMENT


GENERAL

      The Certificates will be issued pursuant to the Agreement, a form of which
is filed as an exhibit to the Registration  Statement.  A Current Report on Form
8-K relating to the Certificates  containing a copy of the Agreement as executed
will be filed by the  Depositor  with the  Securities  and  Exchange  Commission
within  fifteen  days of initial  issuance of the  Certificates.  The Trust Fund
created under the  Agreement  will consist of (i) the Mortgage  Loans,  (ii) all
payments  on or  collections  in  respect  of the  Mortgage  Loans due after the
Cut-off Date, together with any proceeds thereof, (iii) any Mortgaged Properties
acquired on behalf of  Certificateholders  by  foreclosure or by deed in lieu of
foreclosure,  and any revenues received thereon,  (iv) the rights of the Trustee
under all insurance policies required to be maintained pursuant to the Agreement
and (v) the rights of the Depositor  under the Mortgage Loan Purchase  Agreement
between the  Depositor  and  Norwest.  Reference is made to the  Prospectus  for
important  information in addition to that set forth herein  regarding the Trust
Fund,  the terms and  conditions of the Agreement and the Offered  Certificates.
The Offered  Certificates will be transferable and exchangeable at the corporate
trust offices of the Trustee,  located in Brooklyn, New York. The Depositor will
provide to a prospective or actual Certificateholder  without charge, on written
request,  a  copy  (without  exhibits)  of the  Agreement.  Requests  should  be
addressed to the Secretary,  Salomon  Brothers  Mortgage  Securities  VII, Inc.,
Seven World Trade Center, New York, New York 10048.


ASSIGNMENT OF THE MORTGAGE LOANS

      The Depositor  will deliver to the Trustee or to a custodian  with respect
to each Mortgage Loan (i) the mortgage  note  endorsed  without  recourse to the
Trustee to reflect the transfer of the Mortgage Loan, (ii) the original mortgage
with  evidence of recording  indicated  thereon and (iii) an  assignment  of the
mortgage in  recordable  form to the  Trustee,  reflecting  the  transfer of the
Mortgage Loan. Such assignments of mortgage loans are required to be recorded by
or on behalf of the  Depositor  in the  appropriate  offices  for real  property
records.


THE SERVICER

      Norwest  will  act as  servicer  of the  Mortgage  Loans  pursuant  to the
Agreement (in such capacity, the "Servicer"). The Servicer is referred to as the
"Master  Servicer"  in the  Prospectus.  The  executive  offices of Norwest  are
located at 405 S.W. 5th Street, Des Moines,  Iowa 50309,  telephone number (515)
221-7300.  The  following  table sets  forth the  number  and  dollar  amount of
Norwest's residential mortgage loan production for the periods indicated.

          While the following delinquency and foreclosure  experience represents
Norwest's  experience,  for the  portfolio  of  conventional  loans  serviced by
Norwest,  for  the  periods  indicated,  there  can  be no  assurance  that  the
delinquency  and  foreclosure  experience on the Mortgage Loans will be similar.
The  information  should  not  be  considered  as  a  basis  for  assessing  the
likelihood,  amount or severity of delinquency or losses on the Mortgage  Loans.
Due to the recent  acquisition by Norwest of substantially  all of the assets of
Prudential  Home Mortgage  Company,  Inc.,  information as of or for the quarter
ended March 31, 1996, is unavailable.




                                      S-45


<PAGE>


<TABLE>
<CAPTION>

                                      DELINQUENCY AND FORECLOSURE EXPERIENCE


                                                                 AS OF DECEMBER 31,
                                          1993                          1994                          1995
                                         ------                        ------                        -----
                                  LOANS       DELINQUENCY       LOANS       DELINQUENCY       LOANS       DELINQUENCY
                                                   %                             %                             %
<S>                                <C>                           <C>                           <C>          <C>
Total Portfolio Serviced.....      266,346                       391,838                       555,855
Period of Delinquency
   30 to 59 days.............        2,275      0.86%              5,271      1.34%              8,397      1.51%
   60 to 89 days.............          355      0.13%                924      0.24%              1,653      0.30%
   90 days or more...........          209      0.08%                778      0.20%              1,476      0.26%
                                     =====      ====               =====      ====              ======      ====
Total Delinquent Loans.......        2,839      1.07%              6,973      1.78%             11,526      2.07%
                                     -----      ----               -----      ----              ------      ----
Foreclosed Loans.............          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 deedin-lieu of foreclosure during the periods indicated.

<TABLE>
<CAPTION>

                                                  LOSS EXPERIENCE

                                                                          FOR THE YEAR ENDED DECEMBER 31,
                                                                    1993              1994               1995
                                                                   ------            ------             -----
                                                                              (DOLLARS IN THOUSANDS)
<S>                                                                 <C>               <C>                 <C>        
Total conventional portfolio principal amount................       $23,911,322       $35,812,884         $54,275,082
Net losses...................................................            $2,647            $2,693              $4,769
Net losses as a percentage of total conventional portfolio
  principal amount...........................................            0.011%            0.008%              0.009%
</TABLE>


      The information set forth herein concerning Norwest (including the data in
the   foregoing   tables)  has  been  provided  by  Norwest.   Accordingly,   no
representations are made as to the accuracy or completeness of such information.


THE TRUSTEE

      The Chase Manhattan Bank, N.A., national banking association,  will act as
trustee for the  Certificates  pursuant to the  Agreement  (the  "Trustee").  As
provided  in the  Agreement  and as  described  herein,  the Trustee and not the
Servicer will generally perform all Certificate-level  administrative functions.
The Trustee's  offices for notices under the Agreement are located at Four Chase
MetroTech Center, 3rd Floor,  Brooklyn, New York 11245, and its telephone number
is (718) 242-3159.

      The  principal  compensation  to be paid to the  Trustee in respect of its
obligations  under  the  Agreement  will be equal  to  accrued  interest  at the
Trustee'  Fee Rate of 0.0075% per annum on the  Scheduled  Principal  Balance of
each  Mortgage  Loan.  The  Agreement  will  provide  that the  Trustee  and any
director,  officer,  employee or agent of the Trustee will be indemnified by the
Trust Fund and will be held  harmless  against  any loss,  liability  or expense
incurred in connection  with any pending or threatened  legal action relating to
the  Agreement  or  the  Certificates  or  relating  to the  performance  of the
Trustee's duties under the Agreement,  other than any loss, liability or expense
(i) resulting from a violation of the  Servicer's  standard of care as set forth
in the  Agreement,  (ii) that  constitutes  a specific  liability of the Trustee
under the  Agreement  or (iii)  incurred by reason of willful  misfeasance,  bad
faith or  negligence  in the  performance  of the  Trustee's  duties  under  the
Agreement or as a result of a breach, or by reason of reckless disregard, of the
Trustee's obligations and duties under the Agreement.


SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

      The  principal  compensation  to be paid to the Servicer in respect of its
master  servicing  activities  for the  Certificates  will be equal  to  accrued
interest  at the  Servicing  Fee Rate of 0.25% per annum  with  respect  to each
Mortgage  Loan on the  Scheduled  Principal  Balance of such  Mortgage Loan (the
"Servicing  Fee"). The Servicer will receive a management fee in an amount equal
to $150 per month in lieu of any  Servicing  Fee with  respect to each  Mortgage
Loan where the related  Mortgaged  Property  is acquired by the Trustee  through
foreclosure or otherwise. As additional servicing compensation, the Servicer is

                                      S-46


<PAGE>



entitled to retain all assumption  fees,  prepayment  penalties and late payment
charges, to the extent collected from mortgagors,  together with any interest or
other  income  earned on funds held in the  Certificate  Account  and any escrow
accounts.   The  Servicer  is  obligated  to  offset  any  interest   shortfalls
attributable  to full and partial  prepayments by the mortgagors on the Mortgage
Loans  to the  extent  of the  aggregate  of its  Servicing  Fees for all of the
Mortgage Loans (but  exclusive of any management  fees with respect to Mortgaged
Properties as described  above) for the related month. The Servicer is obligated
to pay certain insurance  premiums and certain ongoing expenses  associated with
the  Mortgage  Pool  and  incurred  by  the  Servicer  in  connection  with  its
responsibilities  under the Agreement and is entitled to reimbursement  therefor
as provided in the  Agreement.  See  "Description  of the  Certificates-Retained
Interest;  Servicing or Administration  Compensation and Payment of Expenses" in
the Prospectus for information  regarding  expenses  payable by the Servicer and
"Certain Federal Income Tax Consequences" herein regarding certain taxes payable
by the Servicer.


SALE OF DEFAULTED MORTGAGE LOANS

      If consent to the operation of the provisions  described  below shall have
been  given by the  Servicer,  then with  respect to any  Mortgage  Loan that is
delinquent  in excess of the number of days provided in the  Agreement,  (i) the
holder of a majority in Percentage  Interest of the Class B-6 Certificates  (the
"Directing  Holder")  may direct the Servicer to commence  foreclosure  and (ii)
prior to  commencement  of  foreclosure  of any Mortgage Loan, the Servicer will
notify the Directing Holder of such proposed  foreclosure in order to permit the
Directing  Holder  the right to  instruct  the  Servicer  to delay the  proposed
foreclosure. In the case of the exercise by the Directing Holder of the right to
direct the Servicer  pursuant to clause (ii) above,  the  Directing  Holder will
provide to the  Servicer an  appraisal of the related  Mortgaged  Property  (the
"Loan  Appraisal").  Within two  business  days of  instructing  the Servicer to
commence or delay foreclosure, the Directing Holder will deposit in a segregated
account maintained with the Servicer (the "Collateral  Account") for the benefit
of the  Certificateholders  an amount equal to 125% of the Valuation (as defined
below) of the related  Mortgage Loan plus three months'  interest at the related
Mortgage Rate.  While  foreclosure  is delayed  pursuant to the direction of the
Directing  Holder,  the Directing Holder may direct the Servicer to proceed with
foreclosure at anytime.

      With respect to any election by the Directing Holder to delay foreclosure,
the  "Valuation"  of any Mortgage  Loan shall be the greater of the  outstanding
principal  balance  thereof and the fair market value thereof as provided in the
related Loan Appraisal.  With respect to any election by the Directing Holder to
commence  foreclosure,  the  "Valuation"  of any  Mortgage  Loan shall equal the
outstanding principal balance thereof.

      Upon the  liquidation of the related  Mortgage Loan or the  disposition of
the related Mortgaged  Property in accordance with the requirements set forth in
the  Agreement,  the Servicer will  calculate  the amount,  if any, by which the
Valuation  exceeds the actual sales price obtained for the related Mortgage Loan
or the  Mortgaged  Property,  as the case may be, and the Servicer will withdraw
the amount of such excess from the  Collateral  Account and deposit  such amount
into  the  Certificate   Account.   If  the  amount  realized  pursuant  to  the
above-described  procedures  exceeds the  Valuation,  the Servicer  will deposit
immediately upon realization from such proceeds such excess into the Certificate
Account.  The Servicer  shall apply all such amounts as  additional  liquidation
proceeds  pursuant to the Agreement.  If any election to delay foreclosure is to
be extended for a period in excess of three months from the  Directing  Holder's
direction to the Servicer to delay  foreclosure,  the  Directing  Holder will be
required  to deposit  in the  Collateral  Account in advance  the amount of each
additional month's interest at the related Mortgage Rate. If the above-described
procedures do not result in the Mortgage Loan being brought  current  within six
months of the Directing Holder's direction to the Servicer to delay foreclosure,
the  Directing  Holder will be required to either (i) purchase the Mortgage Loan
for a purchase price equal to the fair market value thereof as shown on the Loan
Appraisal  or (ii)  allow the  Servicer  to  proceed  with the  commencement  of
foreclosure.  Should the Directing  Holder elect to purchase the Mortgage  Loan,
the Servicer will first apply funds on deposit in the Collateral Account towards
such purchase price;  any shortage will be paid by the Directing  Holder and any
excess will be returned to it.

      With respect to any  Mortgage  Loan as to which the  Directing  Holder has
directed  the  Servicer to commence  foreclosure  or to delay  foreclosure,  the
Servicer  may  withdraw  from the  Collateral  Account from time to time amounts
necessary to reimburse the Servicer for all P&I Advances and servicing  advances
in accordance with the Agreement. In the event that the related Mortgage Loan is
brought  current,  the amounts so withdrawn from the  Collateral  Account by the
Servicer as  reimbursement  for P&I  Advances  or  servicing  advances  shall be
redeposited  therein by the  Servicer and the Servicer  shall be  reimbursed  as
otherwise  provided  in  the  Agreement.  Following  foreclosure,   liquidation,
disposition or the bringing current of the related Mortgage Loan, as applicable,
all  amounts  remaining  in the  Collateral  Account  will  be  released  to the
Directing Holder. In the event that amounts on deposit in the Collateral Account
are insufficient to cover the withdrawals that the Servicer is

                                      S-47


<PAGE>



entitled to make for P&I  Advances,  servicing  advances or for deposit into the
Certificate  Account, the Directing Holder will be obligated to pay such amounts
to the Servicer for deposit into the Collateral  Account.  The Directing  Holder
may direct  that  amounts on deposit in the  Collateral  Account be  invested in
Permitted  Investments.  Interest  or  other  income  earned  on  funds  in  the
Collateral  Account will be paid to the  Directing  Holder and the amount of any
loss on such funds will be immediately  deposited into the Collateral Account by
the  Directing  Holder when  realized.  The  Directing  Holder will grant to the
Servicer for the benefit of the  Certificateholders  a security  interest in the
Collateral  Account,  all amounts  deposited  therein or  invested in  Permitted
Investments, and all proceeds of the foregoing.


VOTING RIGHTS

      At all times, 98% of all Voting Rights will be allocated among the holders
of the  Certificates  (other  than the Class XS  Certificates  and the  Residual
Certificates)  in  proportion  to the  then  outstanding  Certificate  Principal
Balances  of their  respective  Certificates,  1% of all Voting  Rights  will be
allocated  among the holders of the Class XS  Certificates  in proportion to the
then outstanding Certificate Principal Balances of their respective Certificates
and 1% of all Voting Rights will be allocated  among the holders of the Residual
Certificates  in proportion to the percentage  interests in such class evidenced
by their respective Certificates.


TERMINATION

      The  circumstances  under which the  obligations  created by the Agreement
will terminate in respect of the  Certificates  are described in "Description of
the  Certificates-Termination"  in the  Prospectus.  The Servicer  will have the
right to purchase  the  Mortgage  Loans and any  properties  acquired in respect
thereof on any Distribution  Date, once the aggregate  principal  balance of the
Mortgage  Loans and such  properties  at the time of purchase is less than 5% of
the aggregate principal balance of the Mortgage Loans as of the Cut-off Date. If
the Servicer elects to exercise the foregoing option,  such election will effect
the termination of the Trust Fund and the early retirement of the  Certificates.
In the event the Servicer  exercises such option,  notwithstanding  the terms of
the  Prospectus,  the purchase price payable in connection  therewith  generally
will be equal  to par for each  Mortgage  Loan and the  appraised  value of each
property in respect  thereof so  purchased.  The portion of the  purchase  price
allocable  to the Offered  Certificates  of each class will be, to the extent of
available funds, 100% of their then aggregate outstanding  Certificate Principal
Balance (in the case of Offered  Certificates other than Class XS Certificates),
plus one month's interest thereon at the Pass-Through Rate thereon together with
any  previously  accrued  but unpaid  interest  thereon  (in the case of Offered
Certificates other than Class PO Certificates). In the event that the Trust Fund
contains any REO Properties at such time,  the repurchase of such  properties at
their then fair  market  value may result in a  shortfall  in payment to certain
classes of Certificates then outstanding.  In no event will the trust created by
the Agreement  continue  beyond the expiration of 21 years from the death of the
survivor of the person or persons named in the Agreement.  See  "Description  of
the Certificates-Termination" in the Prospectus.



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES


      Upon the issuance of the Offered  Certificates,  Thacher  Proffitt & Wood,
counsel to the Depositor, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the Agreement, for federal income tax
purposes,  the Trust Fund will  qualify as a REMIC under  Sections  860A through
860G of the Internal Revenue Code of 1986 (the "Code").

      For federal  income tax purposes,  the Residual  Certificates  will be the
sole class of "residual  interests" in the REMIC and the Senior Certificates and
the Subordinate  Certificates  will be the "regular  interests" in the REMIC and
will be treated as representing  ownership of debt instruments of the REMIC. See
"Certain Federal Income Tax  Consequences-REMIC-Classification of REMICs" in the
Prospectus.

      For federal income tax reporting purposes, the Class XS Certificates,  the
Class PO Certificates,  the Class A-5 Certificates,  the Class A-6 Certificates,
the  Class  A-7  Certificates,   the  Class  B-1  Certificates,  the  Class  B-2
Certificates  and the Class B-3  Certificates  will, the Class A-4  Certificates
may, and the Class A-1  Certificates,  the Class A-2  Certificates and the Class
A-3 Certificates  will not, be treated as having been issued with original issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of original issue  discount,  premium and market  discount,  if any, for
federal income tax purposes will be based on the assumption that,  subsequent to
the date of any determination, the Mortgage Loans will prepay at a rate equal to
200% SPA. No  representation is made that the Mortgage Loans will prepay at that
rate or at any other rate. See

                                      S-48


<PAGE>



"Certain  Federal  Income  Tax  Consequences-REMICs-Taxation  of Owners of REMIC
Regular Certificates-Original Issue Discount" in the Prospectus.

      The Internal Revenue Service (the "IRS") has issued  regulations (the "OID
Regulations")  under Sections 1271 to 1275 of the Code generally  addressing the
treatment of debt instruments issued with original issue discount.

      If the  method of  computing  original  issue  discount  described  in the
Prospectus  results in a negative  amount  for any  period  with  respect to any
Certificateholder (in particular, the Class XS Certificateholder), the amount of
original  issue  discount  allocable  to such  period  would be  zero,  and such
Certificateholder  will be  permitted  to offset such  amounts  only against the
respective future income (if any) from such Certificate.  Although uncertain,  a
Certificateholder  may be  permitted  to deduct a loss to the extent that his or
her respective remaining basis in such Certificate exceeds the maximum amount of
future payments to which such Certificateholder is entitled, assuming no further
prepayments of the Mortgage  Loans.  Although the matter is not free from doubt,
any such loss might be treated as a capital loss.

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

      Certain  Classes of  Certificates  may be treated for  federal  income tax
purposes as having been issued with a premium.  Certificateholders  may elect to
amortize  such  premium  under a  constant  yield  method  in  which  case  such
amortizable  premium will generally be allocated among the interest  payments on
such  Certificates  and will be  applied  as an  offset  against  such  interest
payments.  See "Certain  Federal  Income Tax  Consequences--REMICs--Taxation  of
Owners of REMIC Regular Certificates--Premium" in the Prospectus.

      The Offered  Certificates  will be treated as  "qualifying  real  property
loans"  under  Section  593(d)  of  the  Code,   assets   described  in  Section
7701(a)(19)(C)  of the Code and "real estate assets" under Section  856(c)(5)(A)
of the Code,  generally  in the same  proportion  that the assets in the related
Trust  Fund  would  be  so  treated.  In  addition,   interest  on  the  Offered
Certificates will be treated as "interest on obligations secured by mortgages on
real property" under Section  856(c)(3)(B) of the Code,  generally to the extent
that the Offered  Certificates are treated as "real estate assets" under Section
856(c)(5)(A)  of the Code.  It is  possible  that,  to the extent a  Certificate
represents  ownership of an interest in Buydown Mortgage Loans, a portion of the
Buydown Mortgage Loans may not represent  ownership of "qualifying real property
loans"  under  Secton   593(d)  of  the  Code,   assets   described  in  Section
7701(a)(19)(C)  of the Code and "real estate assets" under Section  856(c)(5)(A)
of the code and the interest thereon may not constitute "interest on obligations
secured  by  mortgages  on  real   property"   within  the  meaning  of  Section
856(c)(3)(B)  of the Code.  The Offered  Certificates  (other than the  Residual
Certificates)  also will be  treated  as  "qualified  mortgages"  under  Section
860G(a)(3)    of    the    Code.    See    "Certain     Federal    Income    Tax
Consequences-REMICs-Characterization  of Investments in REMIC  Certificates"  in
the Prospectus.

      It is not anticipated  that the Trust Fund will engage in any transactions
that would subject it to the prohibited  transactions  tax as defined in Section
860F(a)(2) of the Code, the  contributions  tax as defined in Section 860G(d) of
the Code or the tax on net  income  from  foreclosure  property  as  defined  in
Section 860G(c) of the Code.  However, in the event that any such tax is imposed
on the Trust Fund, such tax will be borne (i) by the Trustee, if the Trustee has
breached its obligations  with respect to REMIC  compliance under the Agreement,
(ii) by the Servicer,  if the Servicer has breached its obligations with respect
to REMIC  compliance  under the Agreement and (iii) otherwise by the Trust Fund,
with a resulting reduction in amounts otherwise  distributable to holders of the
related Offered Certificates.  See "Description of the Certificates-General" and
"Certain Federal Income Tax Consequences-REMICs-Prohibited  Transactions Tax and
Other Taxes" in the Prospectus.

      The responsibility for filing annual federal information returns and other
reports  will  be  borne  by  the  Trustee.  See  "Certain  Federal  Income  Tax
Consequences-REMICs-Reporting   and  Other   Administrative   Matters"   in  the
Prospectus.

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


SPECIAL TAX CONSIDERATIONS APPLICABLE TO RESIDUAL CERTIFICATES

      The IRS has issued regulations under the provisions of the Code related to
REMICs  (the  "REMIC  Regulations")  that  significantly  affect  holders of the
Residual  Certificates.  The REMIC  Regulations will impose  restrictions on the
transfer or

                                      S-49


<PAGE>



acquisition of certain residual interests,  including the Residual Certificates.
In  addition,  the REMIC  Regulations  contain  restrictions  that apply to: (i)
thrift institutions  holding residual interests lacking  "significant value" and
(ii) the transfer of "noneconomic"  residual interests to United States persons.
The REMIC Regulations also provide that transfers of a Residual Certificate to a
non-United  States person will be disregarded for tax purposes in certain cases.
Transfers of the Residual Certificates to such persons are, however,  prohibited
under     the     Agreement.     See     "Certain     Federal     Income     Tax
Consequences-REMICs-Taxation      of      Owners      of     REMIC      Residual
Certificates-Noneconomic  REMIC  Residual  Certificates"  in the  Prospectus and
"ERISA  Considerations"  and  "Description of the  Certificates-Restrictions  on
Transfer of the Residual  Certificates"  herein for additional  restrictions  on
transfer of the Residual Certificates.

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

      The REMIC  Regulations  also  provide  that a transfer to a United  States
person of "noneconomic"  residual  interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests  will  continue to remain liable for any taxes due with respect to the
income  on such  residual  interests,  unless  "no  significant  purpose  of the
transfer was to impede the assessment or collection of tax".  Based on the REMIC
Regulations,  the Residual  Certificates  will constitute  noneconomic  residual
interests  during  some  or  all of  their  terms  for  purposes  of  the  REMIC
Regulations and, accordingly,  unless no significant purpose of a transfer is to
impede  the  assessment  or  collection  of  tax,   transfers  of  the  Residual
Certificates may be disregarded and purported  transferors may remain liable for
any taxes due with  respect  to the  income on the  Residual  Certificates.  All
transfers of the Residual  Certificates will be subject to certain  restrictions
under the terms of the Agreement that are intended to reduce the  possibility of
any such transfer being disregarded to the extent that the Residual Certificates
constitute noneconomic residual interests.


     MARK-TO-MARKET RULES

      Prospective  purchasers of Residual  Certificates  should be aware that on
January  3,  1995,  the  IRS  released   proposed   regulations  (the  "Proposed
Mark-to-Market  Regulations")  relating  to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has  specifically  identified a security as held for investment.
The  Proposed  Mark-to-Market  Regulations  provide  that for  purposes  of this
mark-to-market  requirement,  a REMIC  Residual  Certificate is not treated as a
security  and thus may not be  marked to  market.  The  Proposed  Mark-to-Market
Regulations  apply  to all  REMIC  Residual  Certificates  acquired  on or after
January 4, 1995.

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

      Potential  investors  in Residual  Certificates  should also be aware that
under the terms of the Agreement, the holders of the largest Percentage Interest
in the Residual  Certificates  shall, by their acceptance of such  Certificates,
agree to  irrevocably  appoint  the Trustee as their agent to perform all of the
duties of the tax matters person for the REMIC.

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

                                      S-50


<PAGE>




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

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




                             METHOD OF DISTRIBUTION



      Subject  to the  terms  and  conditions  set  forth  in  the  Underwriting
Agreement, dated May 21, 1996 (the "Underwriting Agreement"),  the Depositor has
agreed to sell,  and  Salomon  Brothers  Inc (the  "Underwriter")  has agreed to
purchase the Offered Certificates.  The Underwriter is obligated to purchase all
Offered  Certificates of the respective  classes offered hereby if they purchase
any.

      Distribution on the Offered Certificates will be made 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, before deducting expenses payable by the Depositor, will be 98.24%
of  the  aggregate  initial   Certificate   Principal  Balance  of  the  Offered
Certificates,   plus  accrued   interest   from  May  1,  1996  on  the  Offered
Certificates.   In  connection  with  the  purchase  and  sale  of  the  Offered
Certificates,  the Underwriter may be deemed to have received  compensation from
the Depositor in the form of underwriting discounts.

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



                                SECONDARY MARKET


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



                                 LEGAL OPINIONS


      Certain legal matters relating to the Offered  Certificates will be passed
upon for the Depositor and the Underwriter by Thacher Proffitt & Wood, New York,
New York.



                                     RATINGS


      It is a condition  to the  issuance of the  Certificates  that the Class A
Certificates  and  Residual  Certificates  be rated  "AAA" by  Standard & Poor's
Ratings Services ("S&P") and "AAA" by Fitch Investors Service,  Inc.  ("Fitch"),
that the Class XS Certificates  and Class PO Certificates be rated "AAAr" by S&P
and "AAA" by Fitch,  that the Class B-1  Certificates  be rated at least "AA" by
Fitch,  that the Class B-2  Certificates be rated at least "A" by Fitch and that
the Class B-3 Certificates be rated at least "BBB" by Fitch.

                                      S-51


<PAGE>




      The  ratings  of  S&P  and  Fitch   assigned   to  mortgage   pass-through
certificates address the likelihood of the receipt by  Certificateholders of all
distributions to which such  Certificateholders are entitled. The rating process
addresses  structural  and  legal  aspects  associated  with  the  Certificates,
including the nature of the underlying  mortgage loans.  The ratings assigned to
mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood  that  principal  prepayments  will be made by the  mortgagors or the
degree to which such prepayments  will differ from that originally  anticipated.
The ratings do not address the possibility that Certificateholders  might suffer
a lower than anticipated  yield or that the holders of the Class XS Certificates
may fail to recover  fully  their  initial  investment.  The "r" of the  "AAA/r"
rating of the Class XS Certificates and Class PO Certificates by S&P is attached
to  highlight  derivative,  hybrid,  and  certain  other  certificates  that S&P
believes may experience high volatility or high  variability in expected returns
due to non-credit  risks.  Examples of such  obligations  are:  securities whose
principal or interest return is indexed to equities,  commodities or currencies;
certain  swaps and  options;  and  interest  only and  principal  only  mortgage
securities.  The absence of an "r" symbol  should not be taken as an  indication
that a Certificate will exhibit no volatility or variability in total return.

      A security rating is not a recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings  initially  assigned to the
Offered  Certificates  are  subsequently  lowered for any  reason,  no person or
entity  is  obligated  to  provide  any  additional  credit  support  or  credit
enhancement with respect to the Offered Certificates.

      The Depositor  has not requested  that any rating agency rate any class of
the Offered  Certificates other than as stated above.  However,  there can be no
assurance  as to  whether  any other  rating  agency  will rate any class of the
Offered Certificates,  or, if it does, what rating would be assigned by any such
other  rating  agency.  A rating on any  class of the  Offered  Certificates  by
another  rating  agency,  if  assigned  at all,  may be lower  than the  ratings
assigned to such classes of the Offered Certificates as stated above.



                                LEGAL INVESTMENT


      The Offered Certificates,  other than the Class B-2 Certificates and Class
B-3 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 not lower than the second  highest  rating  category  by a Rating
Agency (as defined in the Prospectus)  and, as such,  will be 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" provided that such restrictive legislation was enacted prior
to October 3, 1991. Certain states have enacted  legislation which overrides the
preemption  provisions of SMMEA.  Institutions  whose investment  activities are
subject  to legal  investment  laws and  regulations  or to  review  by  certain
regulatory  authorities  may be subject to  restrictions  on  investment  in the
Offered Certificates.  The Federal Financial  Institutions  Examination Council,
which includes the Board of Governors of the Federal Reserve System (the "FRB"),
the Federal  Deposit  Insurance  Corporation  (the "FDIC"),  the National Credit
Union  Administration (the "NCUA"),  the Comptroller of the Currency (the "OCC")
and the Office of Thrift  Supervision  (the  "OTS"),  has  issued a  supervisory
policy  statement (the "Policy  Statement") that is applicable to all depository
institutions  (to the extent adopted by their  respective  federal  regulators),
setting  forth   guidelines  for  and  imposing   significant   restrictions  on
investments in "high-risk mortgage  securities".  The Policy Statement generally
indicates that a mortgage  derivative  product will be deemed to be high-risk if
(i) it has a weighted  average  life  greater  than 10 years given a  reasonable
prepayment  assumption or (ii) it exhibits  greater  average life  volatility or
greater price volatility than a benchmark fixed-rate thirty-year mortgage backed
pass-through security.  According to the Policy Statement,  prior to purchase, a
depository  institution  would be  required  to  determine  whether  a  mortgage
derivative product that it is considering acquiring is high-risk, and if so that
the proposed  acquisition would reduce the  institution's  overall interest rate
risk.  Reliance on analysis and documentation  obtained from a securities dealer
or other outside party without  internal  analysis by the  institution  would be
unacceptable, and a failure to adhere to the monitoring, reporting and diligence
requirements would be considered an unsafe and unsound practice. There can be no
assurance as to which  classes of the Offered  Certificates  would be treated as
high-risk under the Policy  Statement.  The Policy Statement has been adopted by
the FRB,  the FDIC,  the OCC, the OTS and the NCUA.  In  addition,  the NCUA has
issued  regulations  governing  federal credit union  investments which prohibit
investment  in certain  specified  types of  securities,  which may  include the
Offered  Certificates.  The NCUA has indicated  that its  regulations  will take
precedence over the Policy Statement.  Similar policy statements and regulations
have been issued by other  regulators  having  jurisdiction  over other types of
depository  institutions.  Any such  institution  should  consult  its own legal
advisors in determining whether

                                      S-52


<PAGE>



and to what  extent  there may be  restrictions  on its ability to invest in the
Offered Certificates. See "Legal Investment" in the Prospectus.



                              ERISA CONSIDERATIONS


     The U.S.  Department  of Labor issued an individual  exemption,  Prohibited
Transaction  Exemption 89-89 (the  "Exemption"),  on October 17, 1989 to Salomon
Brothers Inc,  which  generally  exempts from the  application of the prohibited
transaction  provisions of Section 406 of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Section 4975(a) and (b) of the Code and
Section 502(i) of ERISA,  certain  transactions,  among others,  relating to the
servicing and operation of mortgage pools and the purchase,  sale and holding of
mortgage   pass-through   certificates   underwritten  by  the  Underwriter  (as
hereinafter  defined),  provided  that  certain  conditions  set  forth  in  the
Exemption are satisfied.  For purposes of this Section  "ERISA  Considerations",
the term  "Underwriter"  shall include (a) Salomon  Brothers Inc, (b) any person
directly  or  indirectly,  through  one  or  more  intermediaries,  controlling,
controlled  by or under common  control  with  Salomon  Brothers Inc and (c) any
member  of the  underwriting  syndicate  or  selling  group  of  which a  person
described  in (a) or (b) is a manager or  co-manager  with respect to the Senior
Certificates.

     The Exemption sets forth six general conditions which must be satisfied for
a  transaction   involving  the  purchase,   sale  and  holding  of  the  Senior
Certificates  to  be  eligible  for  exemptive  relief  thereunder.  First,  the
acquisition of Senior  Certificates by certain employee benefit plans subject to
Section  406 of ERISA,  or by  individual  retirement  accounts  or other  plans
subject to Section 4975 of the Code (each, a "Plan"),  must be on terms that are
at  least  as  favorable  to  the  Plan  as  they  would  be in an  arm's-length
transaction with an unrelated party.  Second, the rights and interests evidenced
by the Senior  Certificates must not be subordinated to the rights and interests
evidenced  by the  other  certificates  of the same  trust.  Third,  the  Senior
Certificates  at the time of acquisition by the Plan must be rated in one of the
three highest generic rating categories by S&P, Moody's Investors Service, Inc.,
Duff & Phelps  Credit  Rating Co. or Fitch.  Fourth,  the  Trustee  cannot be an
affiliate  of any  member  of the  "Restricted  Group",  which  consists  of any
Underwriter,  the Depositor,  the Servicer,  each sub-servicer and any mortgagor
with  respect  to  Mortgage  Loans  constituting  more than 5% of the  aggregate
unamortized  principal  balance of the Mortgage  Loans as of the date of initial
issuance of the Senior Certificates.  Fifth, the sum of all payments made to and
retained by the Underwriter must represent not more than reasonable compensation
for underwriting the Offered  Certificates;  the sum of all payments made to and
retained by the Depositor  pursuant to the  assignment of the Mortgage  Loans to
the  Trust  Fund must  represent  not more  than the fair  market  value of such
obligations;  and the sum of all  payments  made to and retained by the Servicer
and any  sub-servicer  must represent not more than reasonable  compensation for
such person's  services under the Agreement and  reimbursement  of such person's
reasonable expenses in connection  therewith.  Sixth, the investing Plan must be
an  accredited  investor as defined in Rule  501(a)(1)  of  Regulation  D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.

     Because the Senior  Certificates are not subordinated to any other class of
Certificates,  the second  general  condition set forth above is satisfied  with
respect to the Senior  Certificates.  It is a condition  of the  issuance of the
Senior Certificates that they be rated in the highest rating category by S&P and
Fitch. A fiduciary of a Plan  contemplating  purchasing a Senior  Certificate in
the secondary  market must make its own  determination  that at the time of such
acquisition,  the Senior  Certificates  continue  to satisfy  the third  general
condition  set forth  above.  The  Depositor  expects  that the  fourth  general
condition  set  forth  above  will  be  satisfied  with  respect  to the  Senior
Certificates.   A  fiduciary  of  a  Plan  contemplating   purchasing  a  Senior
Certificate must make its own  determination  that the first,  third,  fifth and
sixth general  conditions  set forth above will be satisfied with respect to the
Senior Certificates.

     Because  the  characteristics  of  the  Subordinate  Certificates  and  the
Residual  Certificates may not meet the  requirements of Prohibited  Transaction
Class  Exemption 83-1 (as described in the  Prospectus)  or the  Exemption,  the
purchase or holding of the Subordinate Certificates or the Residual Certificates
by a Plan or by individual retirement accounts or other plans subject to Section
4975 of the Code may result in  prohibited  transactions  or the  imposition  of
excise taxes or civil  penalties.  As a result,  the Agreement  provides that no
Residual  Certificate may be purchased by or transferred to a Plan or any person
who is directly or indirectly purchasing a Residual Certificate on behalf of, as
named  fiduciary of, as trustee of, or with assets of a Plan.  In addition,  the
Agreement  provides that a Subordinate  Certificate may be transferred only upon
delivery by the purchaser  thereof to the Trustee of (i) a certification or (ii)
an opinion of counsel  in each case  satisfactory  to the  Trustee to the effect
that the purchase or holding of such Subordinate Certificate will not constitute
or result in a violation of Section 406 of ERISA or Section

                                      S-53


<PAGE>



4975 of the Code or cause any of the Trustee or certain  other  parties named in
such Agreement to be deemed a fiduciary of a Plan. The Subordinate  Certificates
and the Residual Certificates will contain a legend describing such restrictions
on transfer.

      Before  purchasing  a Senior  Certificate,  a  fiduciary  of a Plan should
itself confirm (a) that the Senior  Certificates  constitute  "certificates" for
purposes of the  Exemption  and (b) that the specific and general  conditions of
the Exemption  and the other  requirements  set forth in the Exemption  would be
satisfied. In addition to making its own determination as to the availability of
the  exemptive  relief  provided in the  Exemption,  the Plan  fiduciary  should
consider the availability of any other  prohibited  transaction  exemptions,  in
particular,   Prohibited   Transaction   Class   Exemption   83-1.   See  "ERISA
Considerations" in the Prospectus.

      Any Plan fiduciary considering whether to purchase a Senior Certificate on
behalf of a Plan should consult with its counsel  regarding the applicability of
the fiduciary  responsibility and prohibited transaction provisions of ERISA and
the Code to such investment.


                                      S-54
<PAGE>


MORTGAGE PASS-THROUGH CERTIFICATES (ISSUABLE IN SERIES)

Principal and interest with respect to  Certificates  will be payable each month
on the date specified in the related Prospectus Supplement,  commencing with the
month  following  the month in which the  applicable  Cut-off  Date (as  defined
herein) occurs.

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
DEPOSITOR

The  Certificates  offered hereby and by Supplements to this  Prospectus will be
offered from time to time in series.

Each  series  of  Certificates  will  represent  in  the  aggregate  the  entire
beneficial  ownership  interest in a  segregated  pool of (a)  various  types of
conventional  one- to  four-family  residential  first and junior lien  mortgage
loans,  multifamily  residential mortgage loans,  cooperative apartment loans or
manufactured housing conditional sales contracts and installment loan agreements
(collectively,  the "Mortgage  Loans"),  or beneficial  interests  therein,  (b)
pass-through  or  participation   certificates   issued  or  guaranteed  by  the
Government National Mortgage Association ("GNMA"), the Federal National Mortgage
Association  ("FNMA") or the Federal Home Loan  Mortgage  Corporation  ("FHLMC")
(any  such   certificates,   "Agency   Securities")   or  (c)   pass-through  or
participation   certificates  or  other  mortgage-backed  securities  issued  or
guaranteed by private entities ("Private  Mortgage-Backed  Securities" ), or any
combination thereof,  together with other assets described herein (collectively,
a "Trust Fund").

Each series of  Certificates  will  include one or more  classes.  Each class of
Certificates  of any series will represent the right,  which right may be senior
to the  rights  of one or more of the  other  classes  of the  Certificates,  to
receive a  specified  portion of  payments  of  principal  and  interest  on the
Mortgage Loans, Agency Securities or Private  Mortgage-Backed  Securities in the
related Trust Fund in the manner described herein and in the related  Prospectus
Supplement. A series may include one or more classes of Certificates entitled to
principal   distributions,   with  disproportionate,   nominal  or  no  interest
distributions, or to interest distributions,  with disproportionate,  nominal or
no  principal  distributions.  A  series  may  include  two or more  classes  of
Certificates  that  differ  as to the  timing,  sequential  order or  amount  of
distributions  of principal or interest or both.  If so specified in the related
Prospectus  Supplement,  the Trust Fund for a series of Certificates may include
pool  insurance  policies,  letters of credit,  reserve  funds or other types of
credit  support,   or  any  combination   thereof.   See   "Description  of  the
Certificates" and "Description of Credit Support".

The only  obligations of the Depositor with respect to a series of  Certificates
will be pursuant to its representations and warranties. The Master Servicer with
respect  to a  series  of  Certificates  evidencing  interests  in a Trust  Fund
including Mortgage Loans will be named in the related Prospectus Supplement. The
principal  obligations of a Master  Servicer will be limited to its  contractual
servicing  obligations,  and, to the extent  provided in the related  Prospectus
Supplement, its obligation to make certain cash advances in the event of payment
delinquencies  on the Mortgage Loans.  The  Certificates of each series will not
represent an obligation of or interest in the Depositor, the Master  Servicer or
any of their  respective  affiliates,  except to the limited extent described 
herein and in the related  Prospectus  Supplement.  Neither the Certificates 
nor the  Mortgage  Loans  will be  guaranteed  or insured  by any governmental
agency or  instrumentality.  Although  payment  of  principal  and
interest on Agency  Securities will be guaranteed as described herein and in the
related  prospectus  supplement by GNMA, FNMA or FHLMC,  the Certificates of any
series evidencing interests in a Trust Fund including Agency Securities will not
be so  guaranteed.  Each Trust Fund will be held in trust for the benefit of the
holders  of the  related  series  of  Certificates  pursuant  to a  Pooling  and
Servicing  Agreement or a Trust Agreement as more fully described  herein. If so
provided in the related Prospectus Supplement, one or more elections may be made
to treat the  related  Trust  Fund or a  designated  portion  thereof as a "real
estate  mortgage  investment  conduit"  for  federal  income tax  purposes.  See
"Certain Federal Income Tax Consequences".

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

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

With  respect to each  series,  all of the  Certificates  of each class  offered
hereby will be rated in one of the four highest rating categories by one or more
nationally recognized statistical rating organizations.  There will have been no
public market for any series of Certificates  prior to the offering thereof.  No
assurance  can be given that such a market  will  develop as a result of such an
offering. All securities will be distributed by, or sold by underwriters managed
by:

SALOMON BROTHERS INC


RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE. THIS PROSPECTUS MAY NOT BE
USED TO CONSUMMATE SALES OF SECURITIES OFFERED HEREBY UNLESS ACCOMPANIED
BY A PROSPECTUS SUPPLEMENT.
The date of this Prospectus is January 25, 1995.


<PAGE>



     NO  PERSON  HAS  BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND ANY PROSPECTUS
SUPPLEMENT  WITH  RESPECT  HERETO AND,  IF GIVEN OR MADE,  SUCH  INFORMATION  OR
REPRESENTATIONS  MUST NOT BE RELIED UPON.  THIS  PROSPECTUS  AND ANY  PROSPECTUS
SUPPLEMENT  WITH  RESPECT  HERETO  DO NOT  CONSTITUTE  AN  OFFER  TO  SELL  OR A
SOLICITATION  OF AN  OFFER TO BUY ANY  SECURITIES  OTHER  THAN THE  CERTIFICATES
OFFERED HEREBY AND THEREBY OR AN OFFER OF THE  CERTIFICATES TO ANY PERSON IN ANY
STATE OR OTHER JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL.  THE DELIVERY
OF THIS PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT INFORMATION HEREIN IS CORRECT
AS OF ANY TIME  SUBSEQUENT TO ITS DATE;  HOWEVER,  IF ANY MATERIAL CHANGE OCCURS
WHILE THIS  PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED,  THIS PROSPECTUS WILL
BE AMENDED OR SUPPLEMENTED ACCORDINGLY.

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


                                TABLE OF CONTENTS

CAPTION                                                                     PAGE

Available Information..........................................................4
Reports to Certificateholders..................................................4
Incorporation of Certain Information by Reference..............................4
Summary of Prospectus..........................................................5
The Trust Funds...............................................................12
     Mortgage Loans...........................................................12
     Agency Securities........................................................17
     Private Mortgage-Backed Securities.......................................21
Use of Proceeds...............................................................23
Yield Considerations..........................................................23
Maturity and Prepayment Considerations........................................24
The Depositor.................................................................25
Mortgage Loan Program.........................................................26
     Underwriting Standards...................................................26
     Qualifications of Originators and Mortgage Loan
Sellers.......................................................................27
     Representations by or on behalf of Mortgage Loan
Sellers; Repurchases..........................................................27
Description of the Certificates...............................................29
     General..................................................................30
     Assignment of Trust Fund Assets..........................................31
     Deposits to Certificate Account..........................................34
     Payments on Mortgage Loans...............................................35
     Payments on Agency Securities and Private Mortgage-Backed Securities.....36
     Distributions............................................................37
     Available Distribution Amount............................................37
     Interest on the Certificates.............................................38
     Principal of the Certificates............................................38
     Allocation of Losses.....................................................38
     Advances in respect of Delinquencies.....................................39
     Reports to Certificateholders............................................40
     Collection and Other Servicing Procedures................................41
     Sub-Servicing............................................................42
     Realization Upon Defaulted Mortgage Loans................................42
     Retained Interest; Servicing or Administration
     Compensation and Payment of Expenses.....................................44
     Evidence as to Compliance................................................44
     Certain Matters Regarding the Master Servicer and the
     Depositor................................................................45
     Events of Default........................................................46
     Rights Upon Event of Default.............................................46
     Amendment................................................................47
     Termination..............................................................47
     Duties of the Trustee....................................................48
     The Trustee..............................................................48

                                       2
<PAGE>



Description of Credit Support.................................................48
     Subordination............................................................48
     Letter of Credit.........................................................50
     Mortgage Pool Insurance Policy...........................................51
     Special Hazard Insurance Policy..........................................52
     Bankruptcy Bond..........................................................54
     Certificate Guarantee Insurance..........................................54
     Reserve Fund.............................................................54
Description of Primary Insurance Policies.....................................55
     Primary Mortgage Insurance Policies......................................55
     Primary Hazard Insurance Policies........................................55
     FHA Insurance............................................................56
Certain Legal Aspects of Mortgage Loans.......................................57
     General..................................................................57
     Single-Family Loans and Multifamily Loans................................57
     Leases and Rents.........................................................58
     Cooperative Loans........................................................58
     Contracts................................................................59
     Foreclosure on Mortgages.................................................61
     Foreclosure on Cooperative Shares........................................62
     Repossession with respect to Contracts...................................63
     Louisiana Law............................................................64
     Rights of Redemption with respect to Single-Family
Properties and Multifamily Properties.........................................65
     Notice of Sale; Redemption Rights with respect to
Manufactured Homes............................................................65
     Anti-Deficiency Legislation and Other Limitations on
Lenders.......................................................................65
     Junior Mortgages.........................................................66
     Consumer Protection Laws with respect to Contracts.......................66
     Other Limitations........................................................67
     Enforceability of Certain Provisions.....................................67
     Subordinate Financing....................................................69
     Applicability of Usury Laws..............................................69
     Alternative Mortgage Instruments.........................................70
     Formaldehyde Litigation with respect to Contracts........................70
     Soldiers' and Sailors' Civil Relief Act of 1940..........................71
Certain Federal Income Tax Consequences.......................................71
     General..................................................................71
     REMICs...................................................................72
     Grantor Trust Funds......................................................88
State and Other Tax Consequences..............................................98
ERISA Considerations..........................................................98
Legal Investment.............................................................100
Methods of Distribution......................................................101
Legal Matters................................................................102
Financial Information........................................................102
Index of Principal Definitions...............................................103

     UNTIL 90 DAYS AFTER THE DATE OF EACH  PROSPECTUS  SUPPLEMENT,  ALL  DEALERS
EFFECTING  TRANSACTIONS IN THE CERTIFICATES COVERED BY SUCH SUPPLEMENT,  WHETHER
OR NOT  PARTICIPATING  IN THE DISTRIBUTION  THEREOF,  MAY BE REQUIRED TO DELIVER
SUCH  SUPPLEMENT AND THIS  PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION OF
DEALERS  TO  DELIVER A  PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS  WHEN  ACTING AS
UNDERWRITERS OF THE CERTIFICATES COVERED BY

                                       3
<PAGE>



SUCH SUPPLEMENT AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.


<PAGE>



                              AVAILABLE INFORMATION


     The  Depositor  is  subject  to  the  informational   requirements  of  the
Securities  Exchange Act of 1934 and in accordance  therewith  files reports and
other   information   with  the   Securities   and  Exchange   Commission   (the
"Commission").  Such reports and other information filed by the Depositor can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at its Public Reference Section, 450 Fifth Street, N.W.,  Washington,
D.C.  20549,  and its  Regional  Offices  located as follows:  Chicago  Regional
Office, 500 West Madison, 14th Floor, Chicago, Illinois 60661; New York Regional
Office,  75 Park Place,  New York,  New York 10007.  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. The Depositor does
not intend to send any financial reports to Certificateholders.

     This  Prospectus  does not contain all of the  information set forth in the
Registration  Statement  (of which this  Prospectus  forms a part) and  exhibits
thereto which the Depositor has filed with the  Commission  under the Securities
Act of 1933 and to which reference is hereby made.

     Copies of FHLMC's most recent  Offering  Circular  for FHLMC  Certificates,
FHLMC's  most  recent  Information  Statement  and  any  subsequent  information
statement, any supplement to any information statement relating to FHLMC and any
quarterly report made available by FHLMC after December 31, 1983 can be obtained
by writing or calling the FHLMC  Investor  Inquiry  Department  at 1759 Business
Center  Drive,  P.O.  Box  4112,  Reston,  Virginia  22090  (800-336-3672).  The
Depositor did not participate in the preparation of FHLMC's  Offering  Circular,
Information   Statement   or  any   supplement   and,   accordingly,   makes  no
representation  as to the accuracy or  completeness of the information set forth
therein.

     Copies of FNMA's most recent Prospectus for FNMA Certificates are available
from FNMA's Mortgage Backed  Securities  Office,  3900 Wisconsin  Avenue,  N.W.,
Washington,  D.C.  20016  (202-752-6547).  FNMA's  annual  report and  quarterly
financial statements, as well as other financial information, are available from
FNMA's Office of the Treasurer,  3900 Wisconsin Avenue, N.W.,  Washington,  D.C.
20016  (202-752-7000) or the Office of the Vice President of Investor Relations,
3900  Wisconsin  Avenue,  N.W.,  Washington,  D.C.  20016  (202-752-7000).   The
Depositor did not  participate  in the  preparation  of FNMA's  Prospectus  and,
accordingly,  makes no representations as to the accuracy or completeness of the
information set forth therein.



                          REPORTS TO CERTIFICATEHOLDERS


     The Trustee will mail  monthly  reports  concerning  each Trust Fund to all
registered holders of Certificates of the related series.  See "Description of
the Certificates-Reports to Certificateholders".


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE


     There are incorporated  herein by reference all documents and reports filed
or caused to be filed by the Depositor  with respect to a Trust Fund pursuant to
Section 13(a),  13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of the  offering  of  Offered  Certificates  evidencing  interest  therein.  The
Depositor will provide or cause to be provided  without charge to each person to
whom this Prospectus is delivered in connection with the offering of one or more
classes  of  Offered  Certificates,  a copy of any or all  documents  or reports
incorporated  herein by reference,  in each case to the extent such documents or
reports  relate to one or more of such  classes  of such  Offered  Certificates,
other than the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such  documents).  Requests to the Depositor should
be directed in writing to its  principal  executive  office at Seven World Trade
Center, New York, New York 10048, Attention: Secretary, or by telephone at (212)
783-5635.  The Depositor has  determined  that its financial  statements are not
material to the offering of any Offered Certificates.

                                       4
<PAGE>



                              SUMMARY OF PROSPECTUS


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

Title of
Certificates....................... Mortgage Pass-Through Certificates,
                                    issuable in series (the "Certificates").

Depositor.......................... Salomon Brothers Mortgage Securities VII,
                                    Inc., an indirect wholly-owned subsidiary
                                    of Salomon Inc and an affiliate of Salomon
                                    Brothers Inc. See "The Depositor".

Master Servicer.................... The Master Servicer (the "Master Servicer")
                                    for each series of Certificates evidencing
                                    interests in a Trust Fund including
                                    Mortgage Loans will be named in the related
                                    Prospectus Supplement, which may be the
                                    Depositor or an affiliate of the Depositor.
                                    See "Description of the
                                    Certificates-Certain Matters Regarding the
                                    Master Servicer and the Depositor".

Trustee............................ The Trustee (the "Trustee") for each series
                                    of Certificates will be named in the
                                    related Prospectus Supplement.

Description of
Certificates....................... Each series of Certificates will include
                                    one or more classes. Each series of
                                    Certificates (including any class or
                                    classes of Certificates of such series not
                                    offered hereby) will represent in the
                                    aggregate the entire beneficial ownership
                                    interest in a segregated pool of Mortgage
                                    Loans, or beneficial interests therein,
                                    Agency Securities or Private Mortgage-
                                    Backed Securities, or any combination
                                    thereof (each, a "Trust Fund Asset"), and
                                    certain other assets as described below (a
                                    "Trust Fund"). Unless otherwise provided in
                                    the related Prospectus Supplement, each
                                    class of Certificates (other than certain
                                    Strip Certificates as defined below) will
                                    have a stated principal amount (a
                                    "Certificate Principal Balance") and will
                                    be entitled to payments of interest thereon
                                    based on a fixed, variable or adjustable
                                    interest rate (a "Pass-Through Rate"). The
                                    related  Prospectus  Supplement will specify
                                    the Pass-Through  Rate for each class or, in
                                    the  case  of  a  variable   or   adjustable
                                    PassThrough Rate, the method for determining
                                    the Pass-Through Rate.

                                    A series of Certificates  may include one or
                                    more classes of Certificates  (collectively,
                                    the "Senior  Certificates")  that are senior
                                    to  one  or  more  classes  of  Certificates
                                    (collectively,        the       "Subordinate
                                    Certificates")   in   respect   of   certain
                                    distributions  of principal and interest and
                                    allocation of losses on the Mortgage  Loans.
                                    Credit 

                                       5
<PAGE>

                                    enhancement also may be provided with
                                    respect  to any  series by means of  various
                                    pool insurance policies,  letters of credit,
                                    reserve  funds  or  other  types  of  credit
                                    support,   or   any   combination   of   the
                                    foregoing,  as  described  herein and in the
                                    related    Prospectus    Supplement.     See
                                    "Description of Credit Support".

                                    A series may include one or more  classes of
                                    Certificates   entitled   (i)  to  principal
                                    distributions,     with    disproportionate,
                                    nominal  or no  interest  distributions,  or
                                    (ii)   to   interest   distributions,   with
                                    disproportionate,  nominal  or no  principal
                                    distributions  ("Strip  Certificates").   In
                                    addition,  a series may  include two or more
                                    classes of  Certificates  which differ as to
                                    timing,   sequential   order,   priority  of
                                    payment,  pass-through  rate  or  amount  of
                                    distributions  of  principal  or interest or
                                    both,  or  as  to  which   distributions  of
                                    principal  or  interest or both on any class
                                    may be made upon the occurrence of specified
                                    events,  in  accordance  with a schedule  or
                                    formula, or on the basis of collections from
                                    designated  portions of the  Mortgage  Pool,
                                    which series may include one or more classes
                                    of Certificates ("Accrual Certificates"), as
                                    to which certain  accrued  interest will not
                                    be  distributed  but rather will be added to
                                    the  principal   balance   thereof  on  each
                                    Distribution  Date, as hereinafter  defined,
                                    in  the  manner  described  in  the  related
                                    Prospectus Supplement.

                                    If so  provided  in the  related  Prospectus
                                    Supplement,  a series  of  Certificates  may
                                    include one or more classes of  Certificates
                                    (collectively,  the  "Senior  Certificates")
                                    which are  senior to one or more  classes of
                                    Certificates (collectively, the "Subordinate
                                    Certificates")   in   respect   of   certain
                                    distributions   of  principal  and  interest
                                    allocations of losses on Mortgage  Loans. In
                                    addition,  certain  classes  of  Senior  (or
                                    Subordinate)  Certificates  may be senior to
                                    other  classes  of Senior  (or  Subordinate)
                                    Certificates in respect of such distribution
                                    or losses.

                                    With respect to each series, one or more 
                                    elections may be made to treat the related 
                                    Trust Fund or a designated portion  thereof
                                    as a "real estate  mortgage investment 
                                    conduit" or "REMIC" as defined in
                                    the  Internal  Revenue  Code  of  1986  (the
                                    "Code").  If any such  election is made with
                                    respect to a series,  one of the  classes of
                                    Certificates  comprising such series will be
                                    designated  as   evidencing   all  "residual
                                    interests"  in the related  REMIC as defined
                                    in the Code.

                                    The  Certificates   will  not  represent  an
                                    interest in or  obligation  of the Depositor
                                    or any affiliate thereof except as set forth
                                    herein,  nor  will the  Certificates  or 

                                       6
<PAGE>

                                    any Mortgage Loans be insured or guaranteed
                                    by any governmental agency or 
                                    instrumentality. Although  payment of
                                    principal and interest on Agency Securities
                                    will be guaranteed as described  herein and
                                    in the related Prospectus Supplement by 
                                    GNMA,  FNMA  or FHLMC,   the   Certificates
                                    of any series including Agency  Securities
                                    will not be so guaranteed.

The Trust Funds.....................Each  Trust Fund will consist primarily of 
                                    (a) a pool (a "Mortgage  Pool")  of  
                                    conventional one- to four-family residential
                                    mortgage  loans, multifamily   residential 
                                    mortgage loans, cooperative apartment loans
                                    or manufactured housing  conditional  sales
                                    contracts  and installment  loan agreements
                                    (collectively, the "Mortgage   Loans"),  or
                                    beneficial interests therein,  (b) Agency
                                    Securities or (c) Private Mortgage-Backed 
                                    Securities,  or any combination thereof.
 A. The Mortgage
 Loans..............................As more specifically described herein,
                                    the Mortgage Loans will be secured by
                                    first or junior liens on, or security
                                    interests in, (i) one- to four-family
                                    residential properties, (ii) rental
                                    apartment  buildings or projects  containing
                                    five or more  residential  units  (including
                                    apartment  buildings  owned  by  cooperative
                                    housing  corporations),   (iii)  cooperative
                                    loans  (the  "Cooperative   Loans")  secured
                                    primarily by shares in a private cooperative
                                    housing  corporation (a "Cooperative")  that
                                    give the owner thereof the right to occupy a
                                    particular  dwelling unit in the Cooperative
                                    or  (iv)  new  or  used  manufactured  homes
                                    (collectively,  the "Mortgaged Properties").
                                    The Mortgaged  Properties  may be located in
                                    any one of the fifty  states or the District
                                    of Columbia.  Unless  otherwise  provided in
                                    the  related  Prospectus   Supplement,   all
                                    Mortgage   Loans   will   have    individual
                                    principal  balances  at  origination  of not
                                    less than  $25,000  or more than  $5,000,000
                                    and  original  terms to maturity of not more
                                    than 40 years.  All Mortgage Loans will have
                                    been originated by persons unaffiliated with
                                    the Depositor and will have been  purchased,
                                    either   directly  or  indirectly,   by  the
                                    Depositor  on or before  the date of initial
                                    issuance   of   the   related    series   of
                                    Certificates.  Unless otherwise  provided in
                                    the  related  Prospectus  Supplement,   each
                                    Trust Fund will contain one of the following
                                    types of Mortgage Loans:

                                    (1) Fully  amortizing  Mortgage Loans with a
                                    fixed rate of interest (an "Interest  Rate")
                                    and level monthly payments to maturity;

                                    (2) Fully amortizing  Mortgage Loans with an
                                    Interest  Rate adjusted  periodically  (with
                                    corresponding  adjustments  in the amount of
                                    monthly  payments)  to equal the sum  (which
                                    may be rounded) of a fixed 


                                       7
<PAGE>

                                    percentage amount and an index 
                                    ("ARM Loans"),  as described in
                                    the related Prospectus  Supplement;

                                    (3) ARM Loans that provide for an election,
                                    at the borrower's option, to convert the
                                    adjustable Interest Rate to a fixed interest
                                    rate, as described in the related Prospectus
                                    Supplement; 

                                    (4) ARM Loans that provide for
                                    negative amortization or accelerated
                                    amortization resulting from delays in or
                                    limitations on the payment adjustments
                                    necessary to amortize fully the outstanding
                                    principal balance  of the loan at its then 
                                    applicable Interest Rate over its remaining
                                    term;


                                    (5) Fully amortizing Mortgage Loans with a 
                                    fixed Interest Rate and level monthly 
                                    payments, or payments of interest only,  
                                    during the early years of the term, followed
                                    by periodically increasing monthly payments
                                    of principal and interest for the duration 
                                    of the term or for a specified number of
                                    years, as described in the related
                                    Prospectus Supplement;

                                    (6)  Fixed   Interest  Rate  Mortgage  Loans
                                    providing  for level  payments of  principal
                                    and  interest  on the  basis  of an  assumed
                                    amortization  schedule and a balloon payment
                                    at the  end of a  specified  term;  and  (7)
                                    Another type of Mortgage  Loan  described in
                                    the related Prospectus Supplement.

                                    All of the Mortgage Loans will be covered by
                                    standard hazard insurance  policies insuring
                                    against losses due to fire and various other
                                    causes.  Certain of the Mortgage  Loans will
                                    be  covered by  primary  mortgage  insurance
                                    policies to the extent  provided  herein and
                                    in the related Prospectus  Supplement and if
                                    so  provided   in  the  related   Prospectus
                                    Supplement,  certain of the  Mortgage  Loans
                                    will  be  insured  by  the  Federal  Housing
                                    Administration (the "FHA"). See "Description
                                    of Primary Insurance Policies".

B. Agency
Securities.........................The Agency Securities  evidenced by a series
                                    of Certificates will consist of (i) Mortgage
                                    Participation    Certificates   issued   and
                                    guaranteed as to timely  payment of interest
                                    and,  unless  otherwise   specified  in  the
                                    related  Prospectus   Supplement,   ultimate
                                    payment of  principal  by the  Federal  Home
                                    Loan    Mortgage     Corporation     ("FHLMC
                                    Certificates"),   (ii)  Guaranteed  Mortgage
                                    Pass-Through    Certificates    issued   and
                                    guaranteed as to timely payment of principal
                                    and   interest  by  the   Federal   National
                                    Mortgage Association ("FNMA  Certificates"),
                                    (iii) fully modified pass-through mortgage-
                                    backed certificates  guaranteed as to timely
                                    payment of  principal  and  

                                       8

<PAGE>

                                    interest by the Government National Mortgage
                                    Association ("GNMA Certificates"), (iv) 
                                    stripped mortgage-backed  securities  
                                    representing an undivided  interest  in  all
                                    or a part of either the principal  
                                    distributions (but not the interest  
                                    distributions) or the interest
                                    distributions   (but   not   the   principal
                                    distributions)  or in some specified portion
                                    of the principal and interest  distributions
                                    (but  not  all  of  such  distributions)  on
                                    certain  FHLMC,  FNMA or  GNMA  Certificates
                                    and,  unless  otherwise   specified  in  the
                                    Prospectus  Supplement,  guaranteed  to  the
                                    same  extent as the  underlying  securities,
                                    (v) another type of guaranteed  pass-through
                                    certificate  issued or  guaranteed  by GNMA,
                                    FNMA or FHLMC and  described  in the related
                                    Prospectus  Supplement or (vi) a combination
                                    of  such   Agency   Securities.   All   GNMA
                                    Certificates  will  be  backed  by the  full
                                    faith and  credit of the United  States.  No
                                    FHLMC or FNMA  Certificates  will be backed,
                                    directly  or  indirectly,  by the full faith
                                    and credit of the United States.

                                    The  Agency   Securities   may   consist  of
                                    pass-through securities issued under FHLMC's
                                    Cash  or  Guarantor  Program,   the  GNMA  I
                                    Program,  the  GNMA II  Program  or  another
                                    program    specified   in   the   Prospectus
                                    Supplement.  The payment  characteristics of
                                    the  Mortgage  Loans  underlying  the Agency
                                    Securities  will be described in the related
                                    Prospectus Supplement.

  C. Private
 Mortgage-Backed
 Securities.........................Private Mortgage-Backed Securities may
                                    include (a) mortgage participations or
                                    pass-through certificates representing
                                    beneficial interests in certain mortgage
                                    loans or (b) collateralized mortgage
                                    obligations secured by such mortgage
                                    loans. Although individual mortgage loans
                                    underlying a Private Mortgage-Backed
                                    Security may be insured or guaranteed by
                                    the United States or an agency or
                                    instrumentality thereof, they need not
                                    be, and the Private Mortgage-Backed
                                    Securities themselves will not be so
                                    insured or guaranteed. See "The Trust
                                    Funds-Private Mortgage-Backed Securities"
                                    herein.

Certificate
Account.............................Each Trust Fund will include one or more
                                    accounts (collectively, the "Certificate
                                    Account") established and maintained on
                                    behalf of the Certificateholders into
                                    which the Master Servicer will, to the
                                    extent described herein and in the
                                    related Prospectus Supplement, deposit
                                    all payments and collections received or
                                    advanced with respect to the related
                                    Trust Fund Assets. A Certificate Account
                                    may be maintained as an interest bearing
                                    or a non-interest bearing account, or
                                    funds held therein may be invested in
                                    certain short-term high-

                                       9
<PAGE>

                                    quality obligations. See "Description of the
                                    Certificates-Deposits to Certificate 
                                    Account".

Credit
Support.............................If so specified in the related Prospectus
                                    Supplement, one or more classes of
                                    Certificates of a series evidencing
                                    interests in a Trust Fund that includes
                                    Mortgage Loans or Private Mortgage-Backed
                                    Securities may be provided partial or
                                    full protection against certain defaults
                                    and losses on such assets in the form of
                                    subordination of one or more other
                                    classes of Certificates in such series or
                                    by one or more other types of credit
                                    support, such as a letter of credit,
                                    reserve fund, insurance policy or a
                                    combination thereof (any such coverage,
                                    "Credit Support"). The amount and types
                                    of coverage, the identification of the
                                    entity providing the coverage (if
                                    applicable) and related information with
                                    respect to each type of Credit Support,
                                    if any, will be described in the
                                    Prospectus Supplement for a series of
                                    Certificates. See "Description of Credit
                                    Support".

Interest on
Certificates........................Interest  on  each  class  of   Certificates
                                    (other   than   certain   classes  of  Strip
                                    Certificates)  of each series will accrue at
                                    the  applicable  Pass-Through  Rate  on  the
                                    outstanding  Certificate  Principal  Balance
                                    thereof   and   will   be   distributed   to
                                    Certificateholders   as   provided   in  the
                                    related  Prospectus  Supplement (each of the
                                    specified dates on which distributions are 
                                    to be made, a "Distribution  Date").   
                                    Distributions  with respect to  interest on
                                    Strip  Certificates with no or, in  certain
                                    cases,  a  nominal Certificate  Principal  
                                    Balance will be made on each  Distribution 
                                    Date on the basis of a
                                    notional  amount as described  herein and in
                                    the    related    Prospectus     Supplement.
                                    Distributions  of interest  with  respect to
                                    one or more classes of  Certificates  may be
                                    reduced    to   the    extent   of   certain
                                    delinquencies   and   other    contingencies
                                    described   herein   and  in   the   related
                                    Prospectus     Supplement.     See    "Yield
                                    Considerations"   and  "Description  of  the
                                    Certificates-Interest on the Certificates".


Principal of
Certificates........................The Certificates of each series (other
                                    than certain Strip Certificates)
                                    initially will have an aggregate
                                    Certificate Principal Balance equal to
                                    the outstanding principal balance of the
                                    Trust Fund Assets as of, unless the
                                    related Prospectus Supplement provides
                                    otherwise, the close of business on the
                                    first day of the month of formation of
                                    the related Trust Fund (the "Cut-off
                                    Date"), after application of scheduled
                                    payments due on or before such date,
                                    whether or not received. The Certificate
                                    Principal Balance of a Certificate
                                    represents the maximum amount that the
                                    holder thereof is entitled 

                                       10
<PAGE>

                                    to receive in respect of principal from 
                                    future cash flow on the assets in the 
                                    related Trust Fund. The Prospectus 
                                    Supplement will include the initial 
                                    Certificate Principal Balance of each class
                                    of Certificates offered thereby. Unless 
                                    otherwise provided in the related Prospectus
                                    Supplement, distributions of principal
                                    will be made on each Distribution Date to
                                    the class or classes of Certificates
                                    entitled thereto until the Certificate
                                    Principal Balance of such class has been
                                    reduced to zero. Distributions of
                                    principal of any class of Certificates
                                    will be made on a pro rata basis among
                                    all of the Certificates of such class.
                                    Strip Certificates with no Certificate
                                    Principal Balance will not receive
                                    distributions in respect of principal.
                                    See "Description of the Certificates-
                                    Principal of the Certificates".

Advances............................The Master Servicer, directly or through
                                    sub-servicers, will service and
                                    administer the Mortgage Loans included in
                                    a Trust Fund and, unless the related
                                    Prospectus Supplement provides otherwise,
                                    in connection therewith will be obligated
                                    to make certain advances with respect to
                                    delinquent scheduled payments on the
                                    Mortgage Loans. Advances made by the
                                    Master Servicer are reimbursable to the
                                    extent described herein and in the
                                    related Prospectus Supplement. The
                                    Prospectus Supplement with respect to any
                                    series may provide that the Master
                                    Servicer will obtain a cash advance
                                    surety bond, or maintain a cash advance
                                    reserve fund, to cover any obligation of
                                    the Master Servicer to make advances. The
                                    obligor on any such surety bond will be
                                    named, and the terms applicable to any
                                    such cash advance reserve fund will be
                                    described in the related Prospectus
                                    Supplement. See "Description of the
                                    Certificates-Advances in respect of
                                    Delinquencies".

Optional
Termination.........................If so  specified  in the related  Prospectus
                                    Supplement,  a series of Certificates may be
                                    subject  to   optional   early   termination
                                    through the  repurchase of the assets in the
                                    related  Trust  Fund by the party  specified
                                    therein,  under the circumstances and in the
                                    manner set forth herein  under  "Description
                                    of the Certificates-Termination".
Tax Status of
the Certificates....................The Certificates of each series offered 
                                    hereby will constitute either (i)  "regular
                                    interests"  ("REMIC  Regular  Certificates")
                                    and "residual  interests"  ("REMIC  Residual
                                    Certificates")  in a Trust Fund treated as a
                                    REMIC under  Sections  860A  through 860G of
                                    the Code or (ii) interests  ("Grantor  Trust
                                    Certificates")  in a Trust Fund treated as a
                                    grantor trust under applicable provisions of
                                    the Code.

                                    In general, to the extent  the assets  and
                                    income  of the  Trust  Fund are treated  as
                                    qualifying  assets  and  income

                                       11
<PAGE>

                                    under the  following  sections  of the Code,
                                    REMIC   Regular   Certificates   and   REMIC
                                    Residual   Certificates   (i)   owned  by  a
                                    "domestic building and loan association" 
                                    will be treated as "loans secured by an 
                                    interest in real property" within the
                                    meaning of Code Section 7701(a)(19)(C),
                                    (ii) owned by a thrift institution will be
                                    treated as "qualifying real property loans"
                                    within the meaning of Section 593(d) of
                                    the Code, and (iii) owned by a real
                                    estate investment trust will be treated
                                    as "real estate assets" for purposes of
                                    Section 856(c)(5)(A) of the Code and
                                    interest income therefrom will be treated
                                    as "interest on obligations secured by
                                    mortgages on real property" for purposes
                                    of Section 856(c)(3)(B) of the Code. In
                                    addition, REMIC Regular Certificates will
                                    be "obligation[s]. . .which. . .[are]
                                    principally secured by an interest in
                                    real property" within the meaning of
                                    Section 860G(a)(3)(C) of the Code.
                                    Moreover, if 95% or more of the assets
                                    and the income of the Trust Fund qualify
                                    for any of the foregoing treatments, the
                                    REMIC Regular Certificates and (with the
                                    exception of Section 860G(a)(3)(c) of the
                                    Code) REMIC Residual Certificates will
                                    qualify for the foregoing treatments in
                                    their entirety.

                                    REMIC Residual  Certificates  generally will
                                    be treated as  representing  an  interest in
                                    qualifying  assets  and  income  to the same
                                    extent   described  above  for  institutions
                                    subject to Sections 593(d),  7701(a)(19)(C),
                                    856(c)(5)(A) and 856(c)(3)(B) of the Code. A
                                    portion (or, in certain  cases,  all) of the
                                    income from REMIC Residual  Certificates (i)
                                    may not be offset by any  losses  from other
                                    activities  of  the  holder  of  such  REMIC
                                    Residual Certificates (except generally with
                                    respect to thrift institutions  described in
                                    Section  593  of the  Code,  if  such  REMIC
                                    Residual    Certificate   has   "significant
                                    value"),  (ii) may be treated  as  unrelated
                                    business  taxable  income,  for  holders  of
                                    REMIC Residual Certificates that are subject
                                    to tax on unrelated  business taxable income
                                    (as defined in Section 511 of the Code), and
                                    (iii) may be subject to foreign  withholding
                                    rules.  In  addition,  transfers  of certain
                                    REMIC   Residual    Certificates    may   be
                                    disregarded under some circumstances for all
                                    federal  income tax  purposes.  See "Certain
                                    Federal              Income              Tax
                                    Consequences-REMICs-Taxation  of  Owners  of
                                    REMIC      Residual      Certificates-Excess
                                    Inclusions," and "-Noneconomic REMIC 
                                    Residual Certificates" herein.
                                
                                    Unless  otherwise  provided  in the  related
                                    Prospectus    Supplement,    Grantor   Trust
                                    Certificates  may  be  either   Certificates
                                    having a Certificate Principal Balance and a
                                    Pass-Through Rate ("Grantor Trust Fractional
                                    Interest     Certificates")     or     Strip
                                    Certificates     ("Grantor    Trust    Strip
 
                                      12
<PAGE>

                                    Certificates").  Holders  of  Grantor  Trust
                                    Fractional Interest  Certificates  generally
                                    will be  treated  as owning an  interest  in
                                    qualifying  assets and income under Sections
                                    593(d),    7701(a)(19)(C),     856(c)(5)(A),
                                    856(c)(3)(B) and  860G(a)(3)(A) of the Code.
                                    It is unclear  whether  Grantor  Trust Strip
                                    Certificates will be treated as representing
                                    an ownership  interest in qualifying  assets
                                    and   income    under    Sections    593(d),
                                    7701(a)(19)(C),       856(c)(5)(A)       and
                                    856(c)(3)(B)  of  the  Code,   although  the
                                    policy   considerations   underlying   those
                                    Sections  suggest that such treatment should
                                    be  available.   Investors  are  advised  to
                                    consult  their  tax  advisors  and to review
                                    "Certain  Federal  Income Tax  Consequences"
                                    herein   and  in  the   related   Prospectus
                                    Supplement.

Rating..............................At the date of issuance, as to each
                                    series, each class of Certificates
                                    offered hereby will be rated in one of
                                    the four highest rating categories by one
                                    or more nationally recognized statistical
                                    rating agencies. See "Rating" in the
                                    related Prospectus Supplement.

Legal Investment....................The Prospectus Supplement for each series
                                    of Certificates will specify which
                                    classes of Certificates of such series,
                                    if any, will constitute "mortgage related
                                    securities" for purposes of the Secondary
                                    Mortgage Market Enhancement Act of 1984
                                    ("SMMEA"). Any class of Certificates that
                                    is not rated in one of the two highest
                                    rating categories by one or more
                                    nationally recognized statistical rating
                                    agencies or that represents an interest
                                    in a Trust Fund that includes junior
                                    mortgage loans will not constitute
                                    "mortgage related securities" for
                                    purposes of SMMEA. See "Legal Investment".
                                
ERISA
Considerations......................A fiduciary of an employee benefit plan
                                    and certain other retirement plans and
                                    arrangements, including individual
                                    retirement accounts, annuities, Keogh
                                    plans, and collective investment funds
                                    and separate accounts in which such
                                    plans, accounts, annuities or
                                    arrangements are invested, that is
                                    subject to the Employee Retirement Income
                                    Security Act of 1974, as amended
                                    ("ERISA"), or Section 4975 of the Code
                                    should carefully review with its legal
                                    advisors whether the purchase or holding
                                    of Certificates could give rise to a
                                    transaction that is prohibited or is not
                                    otherwise permissible either under ERISA
                                    or Section 4975 of the Code. The U.S.
                                    Department of Labor has issued an
                                    individual exemption, Prohibited
                                    Transaction Exemption 89-89, to Salomon
                                    Brothers Inc ("Salomon") that generally
                                    exempts from the application of certain
                                    of the prohibited transaction provisions
                                    of Section 406 of ERISA and the excise
                                    taxes imposed on such prohibited

                                       13
<PAGE>

                                    transactions by Section 4975(a) and (b)
                                    of the Code and Section 502(i) of ERISA,
                                    transactions relating to the purchase,
                                    sale and holding of pass-through
                                    certificates underwritten by Salomon and
                                    the servicing and operation of asset
                                    pools such as certain of the Mortgage
                                    Pools, provided that certain conditions
                                    are satisfied. See "ERISA Considerations"
                                     herein.

                                       14
<PAGE>



                                 THE TRUST FUNDS


THE MORTGAGE LOANS

     GENERAL

     The Mortgage Loans may consist of mortgage loans secured by first or junior
liens  on  by  one-  to  four-family   residential  properties  ("Single  Family
Properties"  and the related  loans,  "Single  Family  Loans"),  mortgage  loans
secured by rental apartments or projects (including apartment buildings owned by
cooperative  housing  corporations)  containing  five  or  more  dwelling  units
("Multifamily  Properties" and the related loans, "Multifamily Loans"), mortgage
loans  secured  by  shares  in a  private  cooperative  housing  corporation  (a
"Cooperative"  and the related loans,  "Cooperative  Loans") that give the owner
thereof the right to occupy a particular  dwelling  unit (each,  a  "Cooperative
Unit") in the Cooperative or conditional  sales  contracts and installment  loan
agreements  with respect to new or used  Manufactured  Homes (as defined herein,
and the related  contracts or agreements,  the  "Contracts").  The Single-Family
Properties,  Cooperative  shares (together with the right to occupy a particular
Cooperative Unit evidenced  thereby) and Manufactured Homes  (collectively,  the
"Mortgaged  Properties")  may be located  in any one of the fifty  states or the
District of Columbia.  The Mortgaged  Properties may include leasehold interests
in  residential  properties,  the title to which is held by third party lessors.
The term of any such  leasehold  will exceed the term of the Mortgage Note by at
least five years.  Each Mortgage Loan will have been originated by a person (the
"Originator") not affiliated with Salomon Brothers Mortgage Securities VII, Inc.
(the  "Depositor").  Each  Mortgage  Loan will be selected by the  Depositor for
inclusion  in a Mortgage  Pool from among those  purchased,  either  directly or
indirectly,  from a prior holder thereof (a "Mortgage Loan Seller"), which prior
holder  may  not be the  Originator  thereof  and  may  be an  affiliate  of the
Depositor. See "Mortgage Loan Program-Underwriting Standards".

     Unless otherwise  specified below or in the related Prospectus  Supplement,
all of the Mortgage Loans in a Mortgage Pool will (i) have individual  principal
balances at origination of not less than $25,000 or more than  $5,000,000,  (ii)
have monthly  payments due on the first day of each month,  (iii) have  original
terms to  maturity  of not more than 40 years  and (iv) be one of the  following
types of mortgage loans:

         (1)      Fully amortizing Mortgage Loans with a fixed rate of
     interest (an "Interest Rate") and level monthly payments to
     maturity;

         (2) Fully  amortizing  Mortgage  Loans with an Interest  Rate  adjusted
     periodically  (with  corresponding  adjustments  in the  amount of  monthly
     payments)  to equal the sum (which may be  rounded)  of a fixed  percentage
     amount and an index ("ARM Loans"),  as described in the related  Prospectus
     Supplement;


<PAGE>


         (3) ARM Loans that provide for an election,  at the borrower's  option,
     to convert  the  adjustable  Interest  Rate to a fixed  interest  rate,  as
     described in the related Prospectus Supplement;

         (4) ARM Loans that provide for  negative  amortization  or  accelerated
     amortization  resulting  from  delays  in or  limitations  on  the  payment
     adjustments  necessary to amortize fully the outstanding  principal balance
     of the loan at its then applicable Interest Rate over its remaining term;

         (5) Fully  amortizing  Mortgage  Loans with a fixed  Interest  Rate and
     level  monthly  payments,  or payments of interest  only,  during the early
     years of the term, followed by periodically  increasing monthly payments of
     principal  and  interest  for the  duration  of the term or for a specified
     number of years, as described in the related Prospectus Supplement;

                                       15
<PAGE>

         (6) Fixed Interest Rate Mortgage  Loans  providing for level payment of
     principal and interest on the basis of an assumed amortization schedule and
     a balloon payment at the end of a specified term; and

         (7)      Another type of Mortgage Loan described in the related
     Prospectus Supplement.

     If provided in the related Prospectus  Supplement,  certain of the Mortgage
Pools may contain Mortgage Loans secured by junior liens, and the related senior
liens  ("Senior  Liens") may not be included in the Mortgage  Pool.  The primary
risk to holders of Mortgage  Loans  secured by junior  liens is the  possibility
that adequate funds will not be received in connection with a foreclosure of the
related  Senior  Liens to satisfy  fully both the Senior  Liens and the Mortgage
Loan.  In the event that a holder of a Senior  Lien  forecloses  on a  Mortgaged
Property,  the proceeds of the foreclosure or similar sale will be applied first
to the  payment  of court  costs and fees in  connection  with the  foreclosure,
second to real estate taxes,  third in satisfaction of all principal,  interest,
prepayment or acceleration  penalties,  if any, and any other sums due and owing
to the holder of the Senior Liens. The claims of the holders of the Senior Liens
will be  satisfied  in full out of proceeds of the  liquidation  of the Mortgage
Loan,  if such proceeds are  sufficient,  before the Trust Fund as holder of the
junior lien receives any payments in respect of the Mortgage Loan. If the Master
Servicer  were to foreclose on any Mortgage  Loan, it would do so subject to any
related  Senior Liens.  In order for the debt related to the Mortgage Loan to be
paid in full at such sale,  a bidder at the  foreclosure  sale of such  Mortgage
Loan  would have to bid an amount  sufficient  to pay off all sums due under the
Mortgage Loan and the Senior Liens or purchase the Mortgaged Property subject to
the Senior Liens.  In the event that such proceeds from a foreclosure or similar
sale of the related  Mortgaged  Property are  insufficient to satisfy all Senior
Liens and the Mortgage Loan in the  aggregate,  the Trust Fund, as the holder of
the junior lien, and, accordingly, holders of one or more  classes of the  
Certificates  bear (i) the risk of delay in  distributions while a deficiency  
judgment  against the borrower is obtained and (ii) the risk of loss if the 
deficiency  judgment is not realized upon.  Moreover,  deficiency judgments may
not be available in certain  jurisdictions.  In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses 
subject to the senior mortgages.

     Liquidation expenses with respect to defaulted junior mortgage loans do not
vary directly with the outstanding  principal balance of the loan at the time of
default.  Therefore,  assuming  that the Master  Servicer took the same steps in
realizing  upon a  defaulted  junior  mortgage  loan  having  a small  remaining
principal  balance as it would in the case of a defaulted  junior  mortgage loan
having a large remaining  principal balance,  the amount realized after expenses
of  liquidation  would be smaller as a percentage of the  outstanding  principal
balance  of the  small  junior  mortgage  loan  than  would be the case with the
defaulted  junior  mortgage  loan having a large  remaining  principal  balance.
Because the  average  outstanding  principal  balance of the  Mortgage  Loans is
smaller relative to the size of the average outstanding principal balance of the
loans  in  a  typical  pool  of  conventional  first  priority  mortgage  loans,
liquidation  proceeds  may also be  smaller  as a  percentage  of the  principal
balance  of a  Mortgage  Loan  than  would  be the  case  in a  typical  pool of
conventional first priority mortgage loans.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
following  requirements as to the  Loan-to-Value  Ratio of each Mortgage Loan of
the type described above shall apply.  The  "Loan-to-Value  Ratio" of a Mortgage
Loan at any given  time is the ratio  (expressed  as a  percentage)  of the then
outstanding  principal  balance of the  Mortgage  Loan,  plus,  in the case of a
Mortgage Loan secured by a junior lien, the outstanding principal balance of the
related Senior Liens, to the Value of the related Mortgaged Property.  The Value
of a Single-Family  Property,  Multifamily  Property or Cooperative  Unit, other
than with respect to Refinance  Loans,  is the lesser of (a) the appraised value
determined in an appraisal  obtained by the  originator at  origination  of such
loan and (b) the sales price for such property.  Refinance  Loans are loans made
to refinance  existing  loans.  The Value of the Mortgaged

                                       16
<PAGE>

Property   securing  a  Refinance  Loan  is  the  appraised  value  thereof
determined in an appraisal  obtained at the time of origination of the Refinance
Loan.  Unless  otherwise  specified in the related  Prospectus  Supplement,  for
purposes of calculating the Loan-toValue  Ratio of a Contract  relating to a new
Manufactured Home, the Value is no greater than the sum of a fixed percentage of
the list price of the unit  actually  billed by the  manufacturer  to the dealer
(exclusive of freight to the dealer site) including "accessories"  identified in
the invoice (the  "Manufacturer's  Invoice Price"),  plus the actual cost of any
accessories  purchased  from  the  dealer,  a  delivery  and  set-up  allowance,
depending on the size of the unit, and the cost of state and local taxes, filing
fees and up to three years prepaid hazard insurance  premiums.  Unless otherwise
specified  in  the  related  Prospectus  Supplement,  with  respect  to  a  used
Manufactured  Home,  the Value is the  least of the sale  price,  the  appraised
value, and the National Automobile Dealer's  Association book value plus prepaid
taxes and hazard insurance premiums.  The appraised value of a Manufactured Home
is based upon the age and  condition  of the  manufactured  housing unit and the
quality  and  condition  of the  mobile  home park in which it is  situated,  if
applicable.

     A  Mortgaged  Property  may have been  subject to  secondary  financing  at
origination of the Mortgage Loan, but, unless otherwise specified in the related
Prospectus  Supplement,  the total amount of primary and secondary  financing at
the  time of  origination  of the  Mortgage  Loan  did not  produce  a  combined
Loan-to-Value  Ratio in excess of (i) 90% in the case of a Mortgage Loan secured
by an  owner-occupied  primary  residence  or (ii) 80% in the case of a Mortgage
Loan secured by a vacation or second home.

     With respect to each Mortgaged  Property,  unless otherwise provided in the
related  Prospectus  Supplement,  the borrower  will have  represented  that the
dwelling is either (a) an owner-occupied  primary residence or (b) a vacation or
second home that (i) is not part of a mandatory rental pool and (ii) is suitable
for year-round  occupancy.  With respect to a vacation or second home, no income
derived from the property will be considered for underwriting purposes.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
aggregate  principal  balance on the Cut-off Date of Mortgage  Loans  secured by
condominium units will not exceed 30% of the aggregate  principal balance of the
Mortgage  Loans in the  related  Mortgage  Pool.  A Mortgage  Loan  secured by a
condominium unit will not be included in a Mortgage Pool unless,  at the time of
sale of such Mortgage Loan by the Mortgage Loan Seller, certain  representations
and  warranties  as to the  condominium  project are made by the  Mortgage  Loan
Seller  or an  affiliate  thereof  or by such  other  person  acceptable  to the
Depositor having knowledge regarding the subject matter of such  representations
and warranties. Unless otherwise specified in the related Prospectus Supplement,
such  Mortgage Loan Seller,  or another party on its behalf,  will have made the
following representations and warranties. If a condominium project is subject to
developer control or to incomplete  phasing or addons, at least 70% of the units
have been sold to bona fide purchasers and are occupied as primary residences or
vacation or second homes.  If a condominium  project has been  controlled by the
unit  owners  (other  than the  developer)  for less  than two  years and is not
subject to  incomplete  phasing or add-ons,  at least 70% of the units have been
sold to bona fide  purchasers  and at least 60% of the  units  are  occupied  as
primary residences or vacation or second homes. The foregoing percentages may be
modified in the case of a particular  project upon proof of demonstrated  market
acceptance  but in no event will any such  percentage be reduced below 51%. If a
condominium  project  has been  controlled  by the unit  owners  (other than the
developer) for at least two years, has all common elements completed and is
not subject to phasing or add-ons, the Mortgage Loan Seller, or another party on
its behalf,  must  represent  and  warrant,  unless  otherwise  specified in the
related  Prospectus  Supplement,  that the marketability of the project has been
proven  and  that at  least  90% of the  units  have  been  sold  to  bona  fide
purchasers.  See  "Mortgage  Loan  Program-Representations  by or on  behalf  

                                       17
<PAGE>

of Mortgage Loan Sellers;  Repurchases" herein for a description of certain
other  representations made by or on behalf of Mortgage Loan Sellers at the time
Mortgage Loans are sold.

     If provided in the related Prospectus  Supplement,  certain of the Mortgage
Pools may contain  Mortgage Loans subject to temporary  buydown plans  ("Buydown
Mortgage Loans"), pursuant to which the monthly payments made by the borrower in
the early years of the Mortgage  Loan (the  "Buydown  Period") will be less than
the scheduled monthly payments on the Mortgage Loan, the resulting difference to
be made up from (i) an amount  contributed  by the  borrower,  the seller of the
Mortgaged  Property,  or another  source (such  amount,  exclusive of investment
earnings thereon,  being hereinafter  referred to as "Buydown Funds") and placed
in a custodial  account and (ii) unless  otherwise  specified in the  Prospectus
Supplement,  investment  earnings on the Buydown Funds.  See "Description of the
Certificates-Payments  on Mortgage  Loans.  Generally,  the borrower  under each
Buydown Mortgage Loan will be qualified at the applicable Buydown Mortgage Rate.
Accordingly,  the  repayment  of a Buydown  Mortgage  Loan is  dependent  on the
ability of the borrower to make larger level monthly  payments after the Buydown
Funds have been depleted and, for certain  Buydown  Mortgage  Loans,  during the
Buydown  Period.  See  "Mortgage  Loan  Program-Underwriting  Standards"  for  a
discussion of loss and delinquency  considerations  relating to Buydown Mortgage
Loans.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Mortgage Loan having a  Loan-to-Value  Ratio at origination in excess of 80%, is
required to be covered by a primary mortgage guaranty  insurance policy insuring
against  default  on such  Mortgage  Loan as to at least  the  principal  amount
thereof  exceeding 75% of the Value of the Mortgaged  Property at origination of
the  Mortgage  Loan.  Such  insurance  must  remain in force at least  until the
Mortgage  Loan  amortizes to a level that would  produce a  Loan-to-Value  Ratio
lower than 80%. See "Description of Primary Insurance  Policies-Primary Mortgage
Insurance Policies".

     Each Prospectus Supplement will contain information, as of the date of such
Prospectus  Supplement  and  to  the  extent  then  specifically  known  to  the
Depositor,  with respect to the Mortgage  Loans,  Agency  Securities  or Private
Mortgage-Backed  Securities  contained in the related Trust Fund,  including (i)
the aggregate outstanding  principal balance, the largest,  smallest and average
outstanding  principal  balance  of the Trust Fund  Assets as of the  applicable
Cut-off Date,  and, with respect to Mortgage Loans secured by a junior lien, the
amount of the  related  Senior  Liens,  (ii) the type of property  securing  the
Mortgage  Loans  (e.g.,  one- to  four-family  houses,  multifamily  residential
dwellings,  shares  in  Cooperatives  and  the  related  proprietary  leases  or
occupancy  agreements,  condominium  units and other attached units, new or used
Manufactured  Homes and vacation and second homes),  (iii) the original terms to
maturity of the Mortgage Loans,  (iv) the earliest  origination  date and latest
maturity  date,  (v) the aggregate  principal  balance of Mortgage  Loans having
Loan-to-Value Ratios at origination  exceeding 80%, or, with respect to Mortgage
Loans  secured by a junior lien,  the  aggregate  principal  balance of Mortgage
Loans having  combined  Loan-to-Value  Ratios  exceeding  80%, (vi) the Interest
Rates or range of Interest  Rates borne by the Mortgage  Loans or mortgage loans
underlying the Agency Securities or Private  Mortgage-Backed  Securities,  (vii)
the geographical  distribution of the Mortgage Loans on a state-by-state  basis,
(viii) the number and aggregate  principal balance of Buydown Mortgage Loans, if
any, (ix) the weighted  average Retained  Interest,  if any, (x) with respect to
ARM Loans,  the  adjustment  dates,  the highest,  lowest and  weighted  average
margin,  and the maximum  Interest Rate  variation at the time of any adjustment
and over the life of the ARM Loan,  and (xi) with  respect to Mortgage  Loans of
the type  described  in (5) above,  whether  such loans  provide for payments of
interest only for any period and the frequency and amount by which, and the term
during which,  monthly payments adjust. If specific  information  respecting the
Trust Fund Assets is not known to the  Depositor  at the time  Certificates  are
initially offered,  more general  

                                       18
<PAGE>

information  of  the  nature  described  above  will  be  provided  in  the
Prospectus  Supplement,  and specific  information will be set forth in a report
which will be available to purchasers of the related  Certificates  at or before
the initial  issuance  thereof and will be filed as part of a report on Form 8-K
with the  Securities  and  Exchange  Commission  within  fifteen days after such
initial issuance.

     No  assurance  can be given that values of the  Mortgaged  Properties  have
remained or will remain at their levels on the  respective  dates of origination
of the related  Mortgage  Loans.  If the  residential  real estate market should
experience  an overall  decline in  property  values  such that the  outstanding
principal  balances of the Mortgage  Loans,  and any secondary  financing on the
Mortgaged  Properties,  in a particular Mortgage Pool become equal to or greater
than  the  value  of the  Mortgaged  Properties,  the  rates  of  delinquencies,
foreclosures  or  repossessions  and  losses  could be  higher  than  those  now
generally  experienced by  institutional  lenders.  Manufactured  Homes are less
likely  to  experience  appreciation  in value  and more  likely  to  experience
depreciation  in value over time than  other  types of  housing  properties.  In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely  payment by  borrowers  of  scheduled  payments of
principal  and interest on the  Mortgage  Loans and,  accordingly,  the rates of
delinquencies,  foreclosures  or  repossessions  and losses with  respect to any
Mortgage Pool. To the extent that such losses are not covered by Credit Support,
such  losses  will be borne,  at least in part,  by the  holders  of one or more
classes of the Certificates of the related series offered hereby.

     The Depositor will cause the Mortgage Loans  comprising  each Trust Fund to
be assigned to the Trustee named in the related  Prospectus  Supplement  for the
benefit of the holders of the  Certificates  of the related  series.  The Master
Servicer named in the related  Prospectus  Supplement  will service the Mortgage
Loans, either directly or through other loan servicing  institutions pursuant to
a Pooling and Servicing  Agreement among the Depositor,  itself and the Trustee,
and will  receive a fee for such  services.  See  "Mortgage  Loan  Program"  and
"Description  of the  Certificates".  With respect to Mortgage Loans serviced by
the Master  Servicer  through a  Sub-Servicer,  the Master  Servicer will remain
liable for its  servicing  obligations  under the related  Pooling and Servicing
Agreement as if the Master Servicer alone were servicing such Mortgage Loans.

     The Depositor will make certain  representations  and warranties  regarding
the Mortgage Loans, but its assignment of the Mortgage Loans to the Trustee will
be without recourse.  See "Description of the  Certificates-Assignment  of Trust
Fund  Assets".  The  obligations  of the  Master  Servicer  with  respect to the
Mortgage Loans will consist principally of its contractual servicing obligations
under the related Pooling and Servicing  Agreement  (including its obligation to
enforce certain purchase and other obligations of Sub-Servicers or Mortgage Loan
Sellers,   or  both,  as  more  fully  described  herein  under  "Mortgage  Loan
Program-Representations  by or on behalf of Mortgage Loan Sellers;  Repurchases"
and  "Description of the  Certificates-SubServicing"  and  "-Assignment of Trust
Fund  Assets")  and,  unless  otherwise   provided  in  the  related  Prospectus
Supplement,  its  obligation  to make  certain  cash  advances  in the  event of
delinquencies  in payments on or with respect to the  Mortgage  Loans in amounts
described herein under "Description of the  Certificates-Advances  in respect of
Delinquencies".  Any  obligation of the Master  Servicer to make advances may be
subject  to  limitations,  to the  extent  provided  herein  and in the  related
Prospectus Supplement.


     SINGLE-FAMILY LOANS

     The  Single-Family  Loans  will  be  evidenced  by  promissory  notes  (the
"Mortgage  Notes")  secured  by first  mortgages  or first  deeds of trust  (the
"Mortgages")  creating  a  first  lien  on  the  SingleFamily  Properties.   The
Single-Family  Properties  will  consist  of  one-  to  four-family  residences,
including detached and attached  dwellings,  townhouses,  rowhouses,  individual

                                       19
<PAGE>

condominium units, individual units in planned-unit  developments and individual
units in de minimis planned-unit developments.


     MULTIFAMILY LOANS

     The  Multifamily  Loans will be  evidenced  by  Mortgage  Notes  secured by
Mortgages creating a first lien on the Multifamily  Properties.  The Multifamily
Properties will consist of rental  apartments or projects  (including  apartment
buildings  owned by cooperative  housing  cooperatives)  containing five or more
dwelling  units.  Multifamily  Properties  may include  high-rise,  mid-rise and
garden  apartments.  Multifamily Loans may be conventional  loans or FHA insured
loans as specified in the related Prospectus Supplement.


     COOPERATIVE LOANS

     The  Cooperative   Loans  will  be  evidenced  by  promissory   notes  (the
"Cooperative   Notes")  secured  by  security  interests  in  shares  issued  by
Cooperatives  and in the  related  proprietary  leases or  occupancy  agreements
granting  exclusive rights to occupy specific  Cooperative  Units in the related
buildings.


     CONTRACTS

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


AGENCY SECURITIES

     GOVERNMENT NATIONAL MORTGAGE ASSOCIATION

     GNMA is a wholly-owned corporate  instrumentality of the United States with
the United States Department of Housing and Urban Development. Section 306(g) of
Title II of the National  Housing Act of 1934, as amended (the  "Housing  Act"),
authorizes GNMA to guarantee the timely payment of the principal of and interest
on certificates  which represent an interest in a pool of mortgage loans insured
by FHA  under the  Housing  Act,  or Title V of the  Housing  Act of 1949  ("FHA
Loans"), 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 ("VA
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 guarantee under this subsection." In order to meet
its obligations under any such guarantee,  GNMA may, under Section 306(d) of the
Housing  Act,  borrow from the United  States  Treasury in an amount which is at
anytime  sufficient to enable GNMA, with no limitations as to amount, to perform
its obligations under its guarantee.


                                       20
<PAGE>

     GNMA CERTIFICATES

     Each GNMA  Certificate  held in a Trust  Fund  (which  may be issued  under
either  the GNMA I program  or the GNMA II  program)  will be a "fully  modified
pass-through"  mortgaged-backed  certificate  issued and  serviced by a mortgage
banking company or other financial  concern ("GNMA Issuer")  approved by GNMA or
approved by FNMA as a seller-servicer of FHA Loans and/or VA Loans. The mortgage
loans  underlying  the GNMA  Certificates  will  consist of FHA Loans  and/or VA
Loans.  Each such mortgage loan is secured by a one- to four-family  residential
property.  GNMA will  approve  the  issuance  of each such GNMA  Certificate  in
accordance with a guaranty agreement (a "Guaranty  Agreement")  between GNMA and
the GNMA  Issuer.  Pursuant  to its  Guaranty  Agreement,  a GNMA Issuer will be
required  to  advance  its own  funds in order to make  timely  payments  of all
amounts due on each such GNMA Certificate,  even if the payments received by the
GNMA Issuer on the FHA Loans or VA Loans  underlying each such GNMA  Certificate
are less than the amounts due on each such GNMA Certificate.

     The full and  timely  payment of  principal  of and  interest  on each GNMA
Certificate  will be guaranteed by GNMA,  which obligation is backed by the full
faith and credit of the United States.  Each such GNMA  Certificate will have an
original maturity of not more than 30 years (but may have original maturities of
substantially  less than 30 years).  Each such GNMA Certificate will be based on
and  backed by a pool of FHA Loans or VA Loans  secured  by one- to  four-family
residential  properties  and will provide for the payment by or on behalf of the
GNMA  Issuer to the  registered  holder of such GNMA  Certificate  of  scheduled
monthly  payments of principal  and interest  equal to the  registered  holder's
proportionate  interest in the  aggregate  amount of the monthly  principal  and
interest  payment on each FHA Loan or VA Loan underlying such GNMA  Certificate,
less the  applicable  servicing  and  guarantee  fee  which  together  equal the
difference  between the interest on the FHA Loan or VA Loan and the pass-through
rate  on  the  GNMA  Certificate.   In  addition,   each  payment  will  include
proportionate  pass-through  payments of any prepayments of principal on the FHA
Loans or VA Loans underlying such GNMA  Certificate and liquidation  proceeds in
the  event of a  foreclosure  or other  disposition  of any such FHA Loans or VA
Loans.

     If a GNMA Issuer is unable to make the payments on a GNMA Certificate as it
becomes due, it must promptly notify GNMA and request GNMA to make such payment.
Upon  notification  and request,  GNMA will make such  payments  directly to the
registered holder of such GNMA Certificate. In the event no payment is made by a
GNMA  Issuer and the GNMA Issuer  fails to notify and request  GNMA to make such
payment,  the holder of such GNMA  Certificate  will have  recourse only against
GNMA to obtain such payment. The Trustee or its nominee, as registered holder of
the GNMA  Certificates  held in a Trust  Fund,  will have the  right to  proceed
directly  against  GNMA under the terms of the Guaranty  Agreements  relating to
such GNMA Certificates for any amounts that are not paid when due.

     All mortgage loans underlying a particular GNMA I Certificate must have the
same interest rate (except for pools of mortgage  loans secured by  manufactured
homes) over the term of the loan.  The interest  rate on such GNMA I Certificate
will equal the  interest  rate on the  mortgage  loans  included  in the pool of
mortgage  loans  underlying  such GNMA I Certificate,  less one-half  percentage
point per annum of the unpaid principal balance of the mortgage loans.

     Mortgage loans  underlying a particular  GNMA II  Certificate  may have per
annum interest  rates that vary from each other by up to one  percentage  point.
The  interest  rate  on each  GNMA  II  Certificate  will  be  between  one-half
percentage point and one and one-half  percentage  points lower than the highest
interest  rate on the  mortgage  loans  included in the pool of  mortgage  loans
underlying such GNMA II Certificate  (except for pools of mortgage loans secured
by manufactured homes).

                                       21
<PAGE>

     Regular monthly  installment  payments on each GNMA  Certificate  held in a
Trust  Fund  will be  comprised  of  interest  due as  specified  on  such  GNMA
Certificate plus the scheduled  principal  payments on the FHA Loans or VA Loans
underlying such GNMA  Certificate due on the first day of the month in which the
scheduled  monthly  installments  on such GNMA  Certificate is due. Such regular
monthly  installments  on each such GNMA  Certificate are required to be paid to
the Trustee as registered  holder by the 15th day of each month in the case of a
GNMA I Certificate  and are required to be mailed to the Trustee by the 20th day
of each month in the case of a GNMA II Certificate. Any principal prepayments on
any FHA Loans or VA Loans  underlying a GNMA Certificate held in a Trust Fund or
any other early recovery of principal on such loan will be passed through to the
Trustee as the registered holder of such GNMA Certificate.

     GNMA  Certificates may be backed by graduated  payment mortgage loans or by
"buydown"  mortgage loans for which funds will have been provided (and deposited
into  escrow  accounts)  for  application  to the  payment  of a portion  of the
borrowers'  monthly  payments  during  the early  years of such  mortgage  loan.
Payments  due the  registered  holders  of GNMA  Certificates  backed  by  pools
containing  "buydown"  mortgage  loans will be  computed  in the same  manner as
payments  derived from other GNMA  Certificates  and will include  amounts to be
collected from both the borrower and the related escrow  account.  The graduated
payment mortgage loans will provide for graduated interest payments that, during
the early years of such mortgage  loans,  will be less than the amount of stated
interest on such mortgage  loans.  The interest not so paid will be added to the
principal of such graduated  payment mortgage loans and,  together with interest
thereon, will be paid in subsequent years. The obligations of GNMA and of a GNMA
Issuer will be the same irrespective of whether the GNMA Certificates are backed
by graduated  payment mortgage loans or "buydown"  mortgage loans. No statistics
comparable to the FHA's  prepayment  experience on level payment,  non-"buydown"
mortgage  loans are  available  in respect  of  graduated  payment or  "buydown"
mortgages.  GNMA Certificates related to a series of Certificates may be held in
book-entry form.

     If specified in a Prospectus Supplement, GNMA Certificates may be backed by
multifamily  mortgage  loans  having  the  characteristics   specified  in  such
Prospectus Supplement.

     FEDERAL HOME LOAN MORTGAGE CORPORATION

     FHLMC is a corporate  instrumentality of the United States created pursuant
to Title III of the  Emergency  Home Finance Act of 1970, as amended (the "FHLMC
Act"). The common stock of FHLMC is owned by the Federal Home Loan Banks.  FHLMC
was  established  primarily for the purpose of increasing  the  availability  of
mortgage  credit for the  financing  of  urgently  needed  housing.  It seeks to
provide 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 currently consists of the purchase of
first  lien  conventional  mortgage  loans or  participation  interests  in such
mortgage loans and the sale of the mortgage loans or participations so purchased
in the form of  mortgage  securities,  primarily  FHLMC  Certificates.  FHLMC is
confined to purchasing,  so far as practicable,  mortgage loans that it deems to
be of such quality,  type and class as to meet generally the purchase  standards
imposed by private institutional mortgage investors.


     FHLMC CERTIFICATES

     Each  FHLMC  Certificate  represents  an  undivided  interest  in a pool of
mortgage loans that may consist of first lien  conventional  loans, FHA Loans or
VA Loans (a "FHLMC  Certificate  group").  FHLMC Certificates are sold under the
terms of a Mortgage Participation Certificate 

                                       22
<PAGE>

Agreement. A FHLMC Certificate may be issued under either FHLMC's Cash Program
or Guarantor Program.

     Mortgage loans underlying the FHLMC  Certificates held in a Trust Fund will
consist of mortgage  loans with original  terms to maturity of between 10 and 30
years.  Each such mortgage loan must meet the applicable  standards set forth in
the FHLMC Act. A FHLMC Certificate group may include whole loans,  participation
interests  in  whole  loans  and  undivided  interests  in  whole  loans  and/or
participations  comprising  another FHLMC Certificate group. Under the Guarantor
Program,  any such FHLMC  Certificate  group may  include  only  whole  loans or
participation interests in whole loans.

     FHLMC  guarantees  to each  registered  holder of a FHLMC  Certificate  the
timely payment of interest on the underlying mortgage loans to the extent of the
applicable  Certificate  rate on the  registered  holder's pro rata share of the
unpaid  principal  balance  outstanding on the underlying  mortgage loans in the
FHLMC Certificate group  represented by such FHLMC  Certificate,  whether or not
received. FHLMC also guarantees to each registered holder of a FHLMC Certificate
collection by such holder of all  principal on the  underlying  mortgage  loans,
without any offset or  deduction,  to the extent of such holder's pro rata share
thereof,  but does not, except if and to the extent  specified in the Prospectus
Supplement  for a series  of  Certificates,  guarantee  the  timely  payment  of
scheduled principal.  Under FHLMC's Gold PC Program, FHLMC guarantees the timely
payment of principal based on the difference between the pool factor,  published
in the month preceding the month of distribution  and the pool factor  published
in such month of  distribution.  Pursuant to its guarantees,  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 reserves the right to exercise its judgment with
respect to the mortgage  loans in the same manner as for mortgage loans which it
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  standards  which
require that the demand be made within any specified period.

     FHLMC  Certificates  are not  guaranteed  by the  United  States  or by any
Federal Home Loan Bank and do not constitute  debts or obligations of the United
States or any  Federal  Home  Loan  Bank.  The  obligations  of FHLMC  under its
guarantee  are  obligations  solely of FHLMC and are not backed by, nor entitled
to,  the full faith and credit of the  United  States.  If FHLMC were  unable to
satisfy such obligations,  distributions to holders of FHLMC  Certificates would
consist solely of payments and other recoveries on the underlying mortgage loans
and,  accordingly,  monthly distributions to holders of FHLMC Certificates would
be affected by delinquent payments and defaults on such mortgage loans.

     Registered  holders of FHLMC  Certificates  are  entitled to receive  their
monthly  pro rata share of all  principal  payments on the  underlying  mortgage
loans received by FHLMC,  including any scheduled principal  payments,  full and
partial  repayments of principal  and  principal  received by FHLMC by virtue of
condemnation,  insurance,  liquidation or  foreclosure,  and  repurchases of the
mortgage loans by FHLMC or the seller  thereof.  FHLMC is required to remit each
registered FHLMC Certificateholder's pro rata share of principal payments on the
underlying mortgage loans, interest at the FHLMC pass-through rate and any other
sums such

                                       23
<PAGE>

as prepayment fees,  within 60 days of the date on which such payments are 
deemed to have been received by FHLMC.

     Under FHLMC's Cash  Program,  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.  Under  such  program,  FHLMC
purchases  groups of whole mortgage loans from 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.  The range of
interest rates on the mortgage loans and  participations  in a FHLMC Certificate
group under the Cash Program will vary since mortgage  loans and  participations
are purchased and assigned to a FHLMC  Certificate  group based upon their yield
to FHLMC  rather than on the interest  rate on the  underlying  mortgage  loans.
Under FHLMC's Guarantor Program, the pass-through rate on a FHLMC Certificate is
established  based  upon the lowest  interest  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.

     FHLMC  Certificates  duly  presented  for  registration  of ownership on or
before the last business day of a month are registered effective as of the first
day of the  month.  The  first  remittance  to a  registered  holder  of a FHLMC
Certificate will be distributed so as to be received normally by the 15th day of
the second month following the month in which the purchaser  became a registered
holder  of  the  FHLMC  Certificates.   Thereafter,   such  remittance  will  be
distributed  monthly to the registered  holder so as to be received  normally by
the 15th day of each  month.  The  Federal  Reserve  Bank of New York  maintains
book-entry accounts with respect to FHLMC Certificates sold by FHLMC on or after
January 2, 1985,  and makes payments of principal and interest each month to the
registered holders thereof in accordance with such holders' instructions.


     FEDERAL NATIONAL MORTGAGE ASSOCIATION

     FNMA is a federally chartered and privately owned corporation organized and
existing  under the  Federal  National  Mortgage  Association  Charter  Act (the
"Charter  Act").  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 mortgage
loans from lenders,  thereby  replenishing  their funds for additional  lending.
FNMA  acquires  funds to  purchase  mortgage  loans  from  many  capital  market
investors that may not  ordinarily  invest in mortgages,  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.


     FNMA CERTIFICATES

     FNMA  Certificates  are  Guaranteed  Mortgage   Pass-Through   Certificates
representing  fractional  undivided interests in a pool of mortgage loans formed
by FNMA.  Each  mortgage  loan must meet the  applicable  standards  of the FNMA
purchase  program.  Mortgage loans comprising a pool are either provided by FNMA
from  its own  portfolio  or  purchased  pursuant  to the  criteria  of the FNMA
purchase program.

     Mortgage  loans  underlying  FNMA  Certificates  held in a Trust  Fund will
consist  of  conventional  mortgage  loans,  FHA  Loans  or VA  Loans.  Original
maturities of  substantially  all of the  conventional,  level payment  mortgage
loans  underlying a FNMA  Certificate  are 

                                       24
<PAGE>

expected to be between either 8 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.

     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 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 guaranty fee. Under a
regular  servicing  option  (pursuant to which the mortgagee or other  servicers
assumes the entire risk of foreclosure losses), the annual interest rates on the
mortgage loans underlying a FNMA Certificate will be between 50 basis points and
250  basis  points  greater  than in its  annual  pass-through  rate and under a
special  servicing  option  (pursuant  to which FNMA assumes the entire risk for
foreclosure  losses), the annual interest rates on the mortgage loans underlying
a FNMA  Certificate  will  generally  be between  55 basis  points and 255 basis
points greater than the annual FNMA Certificate  pass-through rate. If specified
in the Prospectus Supplement, FNMA Certificates may be backed by adjustable rate
mortgages.

     FNMA guarantees to each  registered  holder of a FNMA  Certificate  that it
will  distribute  amounts  representing  such  holder's  proportionate  share of
scheduled  principal and interest  payments at the applicable  pass-through rate
provided for by such FNMA Certificate on the underlying mortgage loans,  whether
or not received,  and such 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 not  backed  by,  nor
entitled  to,  the full  faith and credit of the  United  States.  Although  the
Secretary of the Treasury of the United  States has  discretionary  authority to
lend FNMA up to $2.25 billion outstanding at any time, neither the United States
nor any agency  thereof is obligated to finance  FNMA's  operations or to assist
FNMA in any other  manner.  If FNMA  were  unable to  satisfy  its  obligations,
distributions to holders of FNMA  Certificates  would consist solely of payments
and other recoveries on the underlying mortgage loans and, accordingly,  monthly
distributions  to holders of FNMA  Certificates  would be affected by delinquent
payments and defaults on such mortgage loans.

     FNMA Certificates evidencing interests in pools of mortgage loans formed on
or after May 1, 1985 (other than FNMA  Certificates  backed by pools  containing
graduated  payment  mortgage  loans or  mortgage  loans  secured by  multifamily
projects) are available in book-entry form only.  Distributions of principal and
interest on each FNMA  Certificate  will be made by FNMA on the 25th day of each
month to the persons in whose name the FNMA  Certificate is entered in the books
of the Federal Reserve Banks (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 thereon will be made by wire, and with respect to
fully registered FNMA Certificates, distributions thereon will be made by check.


     STRIPPED MORTGAGE-BACKED SECURITIES

     Agency  Securities  may  consist  of one or more  stripped  mortgage-backed
securities,  each as described herein and in the related Prospectus  Supplement.
Each such Agency Security will represent an undivided interest in all or part of
either the principal  distributions (but not the interest  distributions) or the
interest  distributions  (but  not  the  principal  distributions),  or in  some
specified  portion of the principal and interest  distributions  (but not all of
such distributions) on certain FHLMC, FNMA or GNMA Certificates.  The underlying
securities will be held under a trust agreement by FHLMC,  FNMA or GNMA, each as
trustee,  or by another  trustee  named in the  related  Prospectus  Supplement.
FHLMC,  FNMA or GNMA will  guarantee

                                       25
<PAGE>

each stripped  Agency  Security to the same extent as such entity guarantees the
underlying securities backing such stripped Agency Security, unless  otherwise 
specified  in  the  related   Prospectus Supplement.


     OTHER AGENCY SECURITIES

     If specified in the related Prospectus Supplement, a Trust Fund may include
other mortgage  pass-through  certificates issued or guaranteed by GNMA, FNMA or
FHLMC. The characteristics of any such mortgage  pass-through  certificates will
be described in such Prospectus Supplement. If so specified, a combination of
different types of Agency Securities may be held in a Trust
Fund.


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 mortgage loans or (b)
collateralized   mortgage   obligations  secured  by  mortgage  loans.   Private
Mortgage-Backed  Securities  will have been  issued  pursuant  to a pooling  and
servicing agreement, an indenture or similar agreement (a "PMBS Agreement"). The
seller/servicer of the underlying mortgage loans will have entered into the PMBS
Agreement with the trustee under such PMBS Agreement (the "PMBS  Trustee").  The
PMBS  Trustee or its agent,  or a custodian,  will  possess the  mortgage  loans
underlying such Private  MortgageBacked  Security.  Mortgage loans  underlying a
Private  MortgageBacked  Security  will be  serviced  by a  servicer  (the "PMBS
Servicer")  directly  or by one or more  subservicers  who may be subject to the
supervision  of the PMBS  Servicer.  The PMBS  Servicer  will be a FNMA or FHLMC
approved  servicer  and,  if FHA  Loans  underlie  the  Private  Mortgage-Backed
Securities, approved by HUD as an FHA mortgagee.

     The issuer of the Private  Mortgage-Backed  Securities  (the "PMBS Issuer")
will be a  financial  institution  or  other  entity  engaged  generally  in the
business of mortgage  lending,  a public agency or  instrumentality  of a state,
local or federal government,  or a limited purpose corporation organized for the
purpose of among other  things,  establishing  trusts and  acquiring and selling
housing loans to such trusts and selling beneficial interests in such trusts. If
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 mortgage loans underlying
the  Private  MortgageBacked  Securities  may  be  guaranteed  by an  agency  or
instrumentality  of the United  States,  the Private  MortgageBacked  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 MortgageBacked
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.


                                       26
<PAGE>

     UNDERLYING LOANS

     The mortgage loans  underlying the Private  Mortgage-Backed  Securities may
consist of fixed  rate,  level  payment,  fully  amortizing  loans or  graduated
payment mortgage loans, buy-down loans, adjustable rate mortgage loans, or loans
having  balloon or other special  payment  features.  Such Mortgage Loans may be
secured by single family property,  multifamily property,  manufactured homes or
by an assignment of the proprietary lease or occupancy  agreement  relating to a
specific  dwelling  within a Cooperative  and the related  shares issued by such
Cooperative. Except as otherwise specified in the related Prospectus Supplement,
(i) no  mortgage  loan will have had a  Loan-to-Value  Ratio at  origination  in
excess of 95%,  (ii) each  single  family loan  secured by a mortgaged  property
having a loan-to-value  ratio in excess of 80% at origination will be covered by
a primary mortgage  insurance policy,  (iii) each mortgage loan will have had an
original  term to stated  maturity of not less than 5 years and not more than 40
years,  (iv) no mortgage  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  mortgage 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 mortgage loan (other than a
cooperative loan or a Contract  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-backed  securities issued under the PMBS Agreement,  letters of credit,
insurance policies or other types of credit support may be provided with respect
to the mortgage loans underlying the Private Mortgage-Backed  Securities or with
respect to the Private Mortgage-Backed Securities themselves.


     ADDITIONAL INFORMATION

     The  Prospectus  Supplement  for a series for which the Trust Fund includes
Private  Mortgage-Backed  Securities will specify (i) the aggregate  approximate
principal  amount  and  type of the  Private  Mortgage-Backed  Securities  to be
included in the Trust Fund, (ii) certain  characteristics  of the mortgage loans
which comprise the underlying assets for the Private Mortgage-Backed  Securities
including (A) the payment  features of such mortgage loans,  (B) the approximate
aggregate  principal balance,  if known, of underlying mortgage loans insured or
guaranteed by a governmental entity, (C) the servicing fee or range of servicing
fees with respect to the mortgage  loans and (D) the minimum and maximum  stated
maturities of the underlying  mortgage loans at  origination,  (iii) the maximum
original term-to-stated maturity of the Private Mortgage-Backed Securities, (iv)
the  weighted  average  term-to-stated  maturity of the Private  Mortgage-Backed
Securities,   (v)  the   pass-through   or  certificate   rate  of  the  Private
Mortgage-Backed   Securities,   (vi)  the  weighted   average   pass-through  or
certificate  rate of the  Private  Mortgage-Backed  Securities,  (vii)  the PMBS
Issuer,  the PMBS  Servicer (if other than the PMBS Issuer) and the PMBS Trustee
for such Private Mortgage-Backed  Securities,  (viii) certain characteristics of
credit support, if any, such as reserve funds,  insurance  policies,  letters of
credit or  guarantees  relating to the  mortgage  loans  underlying  the Private
Mortgage-Backed   Securities  or  to  such  Private  Mortgage-Backed  Securities
themselves,  (ix) the term on  which  the  underlying  mortgage  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  mortgage  loans may be  substituted  for
those originally underlying the Private Mortgage-Backed Securities.



                                       27
<PAGE>

                                 USE OF PROCEEDS


     The net proceeds to be received from the sale of the  Certificates  will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used by
the Depositor for general corporate purposes. The Depositor expects that it will
make additional  sales of securities  similar to the  Certificates  from time to
time,  but the timing and amount of offerings of  Certificates  will depend on a
number of factors,  including  the volume of Trust Fund  Assets  acquired by the
Depositor,  prevailing interest rates,  availability of funds and general market
conditions.



                              YIELD CONSIDERATIONS

     Unless  otherwise  provided  in the  related  Prospectus  Supplement,  each
monthly  interest  payment on a Trust Fund Asset is calculated as one-twelfth of
the applicable Interest Rate multiplied by the unpaid principal balance thereof.
Interest  to be  distributed  on each  Distribution  Date to the  holders of the
various   classes  of   Certificates   (other  than  certain  classes  of  Strip
Certificates)  of each series will be similarly  calculated  for the  applicable
period,  as one-twelfth of the applicable  Pass-Through  Rate  multiplied by the
outstanding Certificate Principal Balance thereof, except as provided below with
respect to prepayments. In the case of Strip Certificates with no or, in certain
cases, a nominal Certificate  Principal Balance,  such distributions of interest
will  be in an  amount  (as  to  any  Distribution  Date,  "Stripped  Interest")
described in the related Prospectus Supplement.

     The  effective  yield to  Certificateholders  will be lower  than the yield
otherwise  produced  by the  applicable  Pass-Through  Rate  (or,  as to a Strip
Certificate, the distributions of Stripped Interest thereon) and purchase price,
because although  interest accrued on each Trust Fund Asset during each month is
due and  payable  on the  first day of the  following  month  (unless  otherwise
provided in the related Prospectus Supplement),  the distribution of interest on
the Certificates  will not be made until the Distribution  Date occurring in the
month  following the month of accrual of interest in the case of Mortgage Loans,
and in later months in the case of Agency Securities or Private  Mortgage-Backed
Securities and in the case of a series of Certificates having Distribution Dates
occurring at intervals less frequently than monthly.

     Unless otherwise  specified in the related  Prospectus  Supplement,  when a
principal  prepayment  in full is made on a  Mortgage  Loan or a  mortgage  loan
underlying a Private  MortgageBacked  Security, the borrower is charged interest
only for the period from the due date of the preceding monthly payment up to the
date of such prepayment, instead of for a full month. Accordingly, the effect of
principal  prepayments  in full during any month will be to reduce the aggregate
amount  of  interest   collected   that  is  available   for   distribution   to
Certificateholders. If so provided in the related Prospectus Supplement, certain
of the Mortgage Loans or the mortgage loans underlying a Private Mortgage-Backed
Security may contain  provisions  limiting  prepayments  hereof or requiring the
payment of a  prepayment  penalty  upon  prepayment  in full or in part.  Unless
otherwise provided in the related Prospectus  Supplement,  any such penalty will
be applied to offset the above-described  shortfalls in interest  collections on
the  related  Distribution  Date.  Unless  otherwise  specified  in the  related
Prospectus  Supplement,  partial principal  prepayments are applied on the first
day of the month  following  receipt,  with no  resulting  reduction in interest
payable for the period in which the partial principal prepayment is made. Unless
specified otherwise in the related Prospectus  Supplement,  neither the Trustee,
the Master  Servicer nor the Depositor  will be obligated to fund  shortfalls in
interest  collections  resulting from prepayments.  Holders of Agency Securities
are entitled to a full month's  interest in connection with  prepayments in full
of the  underlying  mortgage  loans.  Full  and  partial  principal  prepayments
collected  during  the  applicable  Prepayment  Period  will  be  available  for
distribution to  Certificateholders  on the related

                                       28
<PAGE>

Distribution  Date.  Unless  otherwise  provided in the related  Prospectus
Supplement,  a  "Prepayment  Period" in respect  of any  Distribution  Date will
commence on the first day of the month in which the preceding  Distribution Date
occurs (or, as to the first Prepayment  Period,  the day after the Cut-off Date)
and  will  end on the last day of the  month  prior  to the  month in which  the
related  Distribution Date occurs. See "Maturity and Prepayment  Considerations"
and "Description of the Certificates-General".

     The  Prospectus  Supplement for each series of  Certificates  may set forth
additional information regarding yield considerations.


                     MATURITY AND PREPAYMENT CONSIDERATIONS


     The  original  terms to maturity  of the Trust Fund Assets in a  particular
Trust Fund will vary  depending  upon the type of mortgage  loans  underlying or
comprising the Trust Fund Assets in such Trust Fund. Each Prospectus  Supplement
will contain  information  with respect to the type and  maturities of the Trust
Fund Assets in the related Trust Fund. Unless otherwise specified in the related
Prospectus  Supplement,  all of the Single-Family  Loans,  Cooperative Loans and
Contracts and all of the mortgage  loans  underlying  the Agency  Securities and
Private Mortgage-Backed  Securities may be prepaid without penalty in full or in
part at any time. If so provided in the related Prospectus  Supplement,  certain
of the  Mortgage  Loans may  contain  provisions  prohibiting  prepayment  for a
specified  period after the origination date (a "Lockout  Period"),  prohibiting
partial  prepayments  entirely  or  prohibiting  prepayment  in  full or in part
without a prepayment penalty.

     The prepayment  experience on the mortgage  loans  underlying or comprising
the Trust Fund Assets in a Trust Fund will affect the  weighted  average life of
the related series of Certificates.  Weighted average life refers to the average
amount of time that will elapse  from the date of  issuance of a security  until
each dollar of principal of such security  will be repaid to the  investor.  The
weighted  average life of the Certificates of a series will be influenced by the
rate at which principal on the mortgage loans underlying or comprising the Trust
Fund Assets included in the related Trust Fund is paid, which payments 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 and hazard or condemnation  losses). The rate of prepayment with respect
to conventional fixed rate mortgage loans has fluctuated significantly in recent
years.  In  general,  if  interest  rates fall below the  Interest  Rates on the
mortgage  loans  underlying  or  comprising  the Trust Fund Assets,  the rate of
prepayment  would be expected to  increase.  There can be no assurance as to the
rate of prepayment of the mortgage loans underlying or comprising the Trust Fund
Assets in any Trust Fund.  The Depositor is not aware of any publicly  available
statistics relating to the principal prepayment experience of diverse portfolios
of mortgage loans over an extended  period of time. All statistics  known to the
Depositor  that have been  compiled  with respect to  prepayment  experience  on
mortgage loans  indicates that while some mortgage loans may remain  outstanding
until their stated maturities,  a substantial number will be paid prior to their
respective stated maturities.

     A number of factors,  including  homeowner mobility,  economic  conditions,
enforceability of due-on-sale clauses, mortgage market interest rates, the terms
of the  mortgage  loans (as  affected by the  existence  of lockout  provisions,
due-on-sale and due-on-encumbrance clauses and prepayment fees), the quality of
management of the  mortgaged  properties,  possible  changes in tax laws and the
availability  of  mortgage  funds,  may  affect  prepayment  experience.  Unless
otherwise provided in the related Prospectus  Supplement,  all Mortgage Loans or
mortgage  loans  underlying  Private  Mortgage-Backed  Securities  will  contain
due-on-sale  provisions permitting the lender to accelerate the maturity of such
mortgage loan upon 

                                       29
<PAGE>

sale or certain  transfers  by the  borrower  of the  underlying  Mortgaged
Property.  The  Multifamily  Loans  may  contain  due-on-encumbrance  provisions
(permitting the lender to accelerate the maturity of the  Multifamily  Loan upon
further  encumbrance  by the borrower of the underlying  Multifamily  Property).
Conventional   mortgage  loans  that  underlie  FHLMC   Certificates   and  FNMA
Certificates  may  contain,   and  in  certain  instances  must  contain,   such
due-on-sale  provisions.  FHA  Loans  and all  mortgage  loans  underlying  GNMA
Certificates  contain no such clause and may be assumed by the  purchaser of the
mortgaged  property.  Thus,  the rate of  prepayments  on FHA Loans and mortgage
loans  underlying  GNMA  Certificates  may be lower  than  that of  conventional
Mortgage Loans bearing comparable interest rates.

     With respect to a series of Certificates  evidencing interests in the Trust
Fund  including  Mortgage  Loans,  unless  otherwise  provided  in  the  related
Prospectus   Supplement,   the  Master  Servicer   generally  will  enforce  any
due-on-sale clause or due-on-encumbrance  clause, to the extent it has knowledge
of the conveyance or  encumbrance  or the proposed  conveyance or encumbrance of
the underlying Mortgaged Property and reasonably believes that it is entitled to
do so under applicable law; provided, however, that the Master Servicer will not
take any enforcement action that would impair or threaten to impair any recovery
under   any   related    insurance    policy.    See    "Description    of   the
Certificates-Collection  and Other  Servicing  Procedures"  and  "Certain  Legal
Aspects of Mortgage Loans-Enforceability of Certain Provisions" and "-Prepayment
Charges  and  Prepayments"  for a  description  of  certain  provisions  of each
Agreement  and  certain  legal  developments  that  may  affect  the  prepayment
experience    on    the    Mortgage    Loans.    See    "Description    of   the
Certificates-Termination" for a description of the possible early termination of
any series of Certificates.  See also "Mortgage Loan  Program-Representations by
or on behalf of Mortgage  Loan Sellers;  Repurchases"  and  "Description  of the
Certificates-Assignment   of  Trust  Fund  Assets"  for  a  description  of  the
obligation of the Mortgage Loan Sellers,  the Master  Servicer and the Depositor
to repurchase Mortgage Loans under certain circumstances.



                                  THE DEPOSITOR


     The Depositor was incorporated in the State of Delaware on January 27, 1987
as an  indirect  wholly-owned  subsidiary  of Salomon  Inc.  The  Depositor  was
organized  for the  purpose of serving as a private  secondary  mortgage  market
conduit.  The  Depositor  maintains  its  principal  office at Seven World Trade
Center, New York, New York 10048. Its telephone number is (212) 783-5635.

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



                              MORTGAGE LOAN PROGRAM


     The Mortgage Loans will be purchased by the Depositor,  either  directly or
indirectly,  from the Mortgage Loan Sellers.  The Mortgage  Loans so acquired by
the Depositor will have been  originated by the  Originators in accordance  with
the underwriting criteria specified below under "Underwriting Standards".


UNDERWRITING STANDARDS

     All  Mortgage  Loans  will  have been  subject  to  underwriting  standards
acceptable to the Depositor and applied as described  below.  Each Mortgage Loan
Seller, or another party on its behalf, will represent and warrant that Mortgage
Loans purchased by or on behalf of the 

                                       30
<PAGE>

Depositor from it have been originated by the related Originators in accordance
with such underwriting standards.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
underwriting standards are applied by the Originators to evaluate the borrower's
credit  standing  and  repayment  ability,  and the  value and  adequacy  of the
Mortgaged Property as collateral.  Initially, a prospective borrower is required
to fill out a detailed  application  regarding pertinent credit information.  As
part of the description of the borrower's financial  condition,  the borrower is
required to provide a current  balance sheet  describing  assets and liabilities
and a statement of income and expenses, as well as an authorization to apply for
a credit  report  that  summarizes  the  borrower's  credit  history  with local
merchants and lenders and any record of bankruptcy.  In addition,  an employment
verification  is obtained  that reports the  borrower's  current  salary and may
contain  information  regarding  length of employment and whether it is expected
that the borrower will continue such employment in the future.  If a prospective
borrower is  self-employed,  the borrower is required to submit copies of signed
tax returns.  The borrower  may also be required to  authorize  verification  of
deposits at  financial  institutions  where the  borrower  has demand or savings
accounts.  In the case of a Multifamily  Loan,  the borrower is also required to
provide  certain  information   regarding  the  related  Multifamily   Property,
including a current rent  schedule,  the type and length of leases and pro forma
operating  income  statements.  In addition,  the  Depositor  will  consider the
location of the Multifamily  Property,  the  availability  of competitive  lease
space and rental  income of comparable  properties in the relevant  market area,
the overall  economy and  demographic  features of the  geographic  area and the
mortgagor's prior experience in owning and operating  properties  similar to the
Multifamily Properties.

     In determining the adequacy of the property as collateral,  an appraisal is
made of each  property  considered  for  financing,  except  in the  case of new
Manufactured  Homes,  as described  under "The Trust Funds".  Each  appraiser is
selected in accordance with predetermined guidelines established for appraisers.
The  appraiser is required to inspect the property and verify that it is in good
condition and that  construction,  if new, has been  completed.  With respect to
properties  other than  Multifamily  Properties,  the  appraisal is based on the
market value of comparable  homes,  the estimated  rental income (if  considered
applicable by the appraiser) and the cost of replacing the home. With respect to
Multifamily Properties, the appraisal must specify whether an income analysis, a
market  analysis or a cost analysis was used. An appraisal  employing the income
approach to value analyzes a property's cash flow, expenses,  capitalization and
other  operational  information in determining the property's  value. The market
approach  to  value  analyzes  the  prices  paid  for the  purchase  of  similar
properties in the property's area, with adjustments made for variations  between
these other  properties  and the property  being  appraised.  The cost  approach
requires the appraiser to make an estimate of land value and then  determine the
current cost of reproducing the building less any accrued  depreciation.  In any
case, the value of the property being  financed,  as indicated by the appraisal,
must be such that it currently  supports,  and is  anticipated to support in the
future, the outstanding loan balance.

     In the case of Single  Family  Loans  and  Contracts,  once all  applicable
employment, credit and property information is received, a determination is made
as to whether the prospective  borrower has sufficient  monthly income available
(i) to meet the borrower's  monthly  obligations  on the proposed  mortgage loan
(determined on the basis of the monthly payments due in the year of origination)
and other  expenses  related  to the home  (such as  property  taxes and  hazard
insurance)  and  (ii) to meet  monthly  housing  expenses  and  other  financial
obligations  and  monthly  living  expenses.  Unless  otherwise  provided in the
related Prospectus  Supplement,  the underwriting standards to be applied to the
Single Family Loans will be generally  similar to the  traditional  underwriting
guidelines used by FNMA and FHLMC which are in effect at the time of origination
of each Single Family Loan, except that the ratios at 

                                       31
<PAGE>

origination of the amounts described in (i) and (ii) above to the  applicant's 
stable monthly gross income may exceed in certain cases the then applicable FNMA
and FHLMC guidelines, but such ratios in general may not exceed  33% and  38%,
respectively, of the applicant's stable monthly gross income. Such underwriting
standards may be varied in appropriate cases.

     In the  case of a Single  Family  Loan or  Multifamily  Loan  secured  by a
leasehold  interest in a residential  property,  the title to which is held by a
third party lessor, the Mortgage Loan Seller, or another party on its behalf, is
required to warrant,  among other things,  that the remaining  term of the lease
and any  sublease be at least five years longer than the  remaining  term of the
Mortgage Loan.

     The  Mortgaged  Properties  may be located in states where,  in general,  a
lender  providing  credit on a  residential  property  may not seek a deficiency
judgment  against the  mortgagor but rather must look solely to the property for
repayment in the event of foreclosure.  The underwriting standards to be applied
to the Mortgage Loans in all states (including  anti-deficiency  states) require
that the value of the property  being  financed,  as indicated by the appraisal,
currently  supports and is anticipated to support in the future the  outstanding
principal balance of the Mortgage Loan.

     With respect to any FHA Loan the Mortgage Loan Seller is
required to represent that it has complied with the applicable
underwriting policies of the FHA. See "Description of Primary
Insurance Policies-FHA Insurance".

     The recent  foreclosure or  repossession  and  delinquency  experience with
respect  to  loans  serviced  by  the  Master  Servicer  or,  if  applicable,  a
significant Sub-Servicer will be provided in the related Prospectus Supplement.

     Certain of the types of loans that may be  included in the  Mortgage  Pools
are recently developed and may involve  additional  uncertainties not present in
traditional  types of loans.  For example,  certain of such  Mortgage  Loans may
provide for  escalating  or variable  payments by the  borrower.  These types of
Mortgage Loans are  underwritten  on the basis of a judgment that borrowers will
have the ability to make larger monthly  payments in subsequent  years.  In some
instances,  however,  a  borrower's  income may not be  sufficient  to make loan
payments as such payments  increase.  Unless otherwise  specified in the related
Prospectus  Supplement,  the Multifamily Loans will be nonrecourse  loans, as to
which, in the event of mortgagor  default,  recourse may only be had against the
specific  Multifamily  Property pledged to secure that Multifamily Loan, and not
against the mortgagor's assets.


QUALIFICATIONS OF ORIGINATORS AND MORTGAGE LOAN SELLERS

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Originator   and   Mortgage   Loan  Seller  will  be  required  to  satisfy  the
qualifications  set  forth  herein.  Each  Originator  must  be  an  institution
experienced  in  originating  and  servicing   conventional  mortgage  loans  in
accordance  with accepted  practices and prudent  guidelines,  and must maintain
satisfactory  facilities to originate and service those loans.  Each  Originator
and Mortgage  Loan Seller must be a  seller/servicer  approved by either FNMA or
FHLMC. Each Originator and Mortgage Loan Seller must be a mortgagee  approved by
the FHA or an institution the deposit  accounts in which are insured by the Bank
Insurance  Fund ("BIF") or Savings  Association  Insurance  Fund ("SAIF") of the
Federal Deposit Insurance Corporation (the "FDIC"). In addition, each Originator
and Mortgage Loan Seller must satisfy certain criteria as to financial stability
evaluated on a case by case basis by the Depositor.


REPRESENTATIONS BY OR ON BEHALF OF MORTGAGE LOAN SELLERS; REPURCHASES

     Each  Mortgage  Loan  Seller,  or a party on its  behalf,  will  have  made
representations  and  warranties  in respect of the Mortgage  Loans sold by such
Mortgage Loan Seller. Such

                                       32
<PAGE>

representations  and warranties  include,  among other things: (i) that any
required  hazard  insurance  was effective at the  origination  of each Mortgage
Loan,  and that each such  policy  remained in effect on the date of purchase of
the  Mortgage  Loan  from  the  Mortgage  Loan  Seller  by or on  behalf  of the
Depositor;  (ii) that, in the case of Single-Family Loans and Multifamily Loans,
either (A) title insurance insuring (subject only to permissible title insurance
exceptions)  the lien status of the Mortgage was effective at the origination of
each Mortgage Loan and such policy remained in effect on the date of purchase of
the Mortgage Loan from the Mortgage Loan Seller by or on behalf of the Depositor
or (B) if the  Mortgaged  Property  securing any Mortgage  Loan is located in an
area where such policies are generally  not  available,  there is in the related
mortgage file an attorney's  certificate  of title  indicating  (subject to such
permissible exceptions set forth therein) the first lien status of the mortgage;
(iii) that the  Mortgage  Loan Seller had good title to each  Mortgage  Loan and
each Mortgage Loan was subject to no offsets, defenses,  counterclaims or rights
of rescission except to the extent that any buydown  agreement  described herein
may  forgive  certain  indebtedness  of a  borrower;  (iv)  that  each  Mortgage
constituted  a valid  first lien on, or  security  interest  in,  the  Mortgaged
Property  (subject only to  permissible  title  insurance  exceptions and Senior
Liens,  if any) and that the Mortgaged  Property was free from damage and was in
good repair;  (v) that there were no delinquent tax or assessment  liens against
the  Mortgaged  Property;  (vi) that each  Mortgage  Loan was  current as to all
required  payments;  and (vii) that each  Mortgage  Loan was made in  compliance
with, and is enforceable under, all applicable local, state and federal laws and
regulations  in all material  respects.  If a person other than a Mortgage  Loan
Seller makes any of the foregoing  representations  and  warranties on behalf of
such Mortgage Loan Seller,  the identity of such person will be specified in the
related Prospectus Supplement.  Any person making representations and warranties
on behalf of a Mortgage Loan Seller shall be an affiliate  thereof or such other
person acceptable to the Depositor having knowledge regarding the subject matter
of such representations and warranties.

     All of  the  representations  and  warranties  made  by or on  behalf  of a
Mortgage Loan Seller in respect of a Mortgage Loan will have been made as of the
date on which such  Mortgage  Loan Seller sold the Mortgage Loan to or on behalf
of the  Depositor.  A substantial  period of time may have elapsed  between such
date and the date of initial  issuance of the series of Certificates  evidencing
an interest in such Mortgage  Loan.  Unless  otherwise  specified in the related
Prospectus  Supplement,  in the event of a breach of any such  representation or
warranty,  the  Mortgage  Loan Seller will be  obligated  to cure such breach or
repurchase or replace the affected  Mortgage Loan as described below.  Since the
representations and warranties made by or on behalf of such Mortgage Loan Seller
do not address  events that may occur  following  the sale of a Mortgage Loan by
such  Mortgage  Loan Seller,  it will have a cure,  repurchase  or  substitution
obligation in  connection  with a breach of such a  representation  and warranty
only if the relevant  event that causes such breach  occurs prior to the date of
such sale. A Mortgage Loan Seller would have no such obligations if the relevant
event that causes such breach occurs after the date of such sale.  However,  the
Depositor will not include any Mortgage Loan in the Trust Fund for any series of
Certificates if anything has come to the Depositor's  attention that would cause
it to believe that the  representations  and warranties  made in respect of such
Mortgage  Loan will not be accurate and complete in all material  respects as of
the date of initial issuance of the related series of Certificates.

     The only  representations  and  warranties  to be made for the  benefit  of
holders of  Certificates  in respect of any Mortgage Loan relating to the period
commencing on the date of sale of such Mortgage Loan by the Mortgage Loan Seller
to or on behalf of the Depositor will be certain limited  representations of the
Depositor and of the Master Servicer  described below under  "Description of the
Certificates-Assignment  of Trust Fund Assets". If the Master Servicer is also a
Mortgage Loan Seller with respect to a particular series,  such  

                                       33
<PAGE>

representations will be in addition to the representations and warranties  made
by the Master Servicer in its capacity as a Mortgage Loan Seller.

     The Master  Servicer  and/or  Trustee  will  promptly  notify the  relevant
Mortgage Loan Seller of any breach of any  representation or warranty made by or
on behalf of it in respect  of a Mortgage  Loan that  materially  and  adversely
affects  the  value  of such  Mortgage  Loan  or the  interests  therein  of the
Certificateholders.  If such Mortgage Loan Seller cannot cure such breach within
60 days from the date on which the  Mortgage  Loan  Seller was  notified of such
breach,  then such  Mortgage  Loan Seller will be obligated to  repurchase  such
Mortgage  Loan  from the  Trustee  within  90 days  from  the date on which  the
Mortgage  Loan  Seller  was  notified  of such  breach,  at the  Purchase  Price
therefor.  As to any Mortgage Loan,  unless  otherwise  specified in the related
Prospectus  Supplement,  the  "Purchase  Price"  is  equal to the sum of (i) the
unpaid  principal  balance  thereof,  (ii) unpaid accrued interest on the Stated
Principal  Balance (as defined  below) at the Net Interest Rate from the date as
to which  interest was last paid to the end of the  calendar  month in which the
relevant  purchase  is to occur,  (iii) any unpaid  servicing  fees and  certain
unreimbursed  servicing  expenses payable or reimbursable to the Master Servicer
with respect to such  Mortgage  Loan,  (iv) any unpaid  Retained  Interest  with
respect to such Mortgage Loan, (v) any Realized Losses, as described below under
"Description of the Certificates-Allocation of Losses", incurred with respect to
such Mortgage Loan, and (vi) if applicable,  any expenses reasonably incurred or
to be incurred by the Master Servicer or the Trustee in respect of the breach or
defect giving rise to a purchase  obligation.  Unless otherwise  provided in the
related Prospectus Supplement,  a Mortgage Loan Seller, rather than repurchase a
Mortgage Loan as to which a breach has occurred,  will have the option, within a
specified  period after initial  issuance of the related series of Certificates,
to cause the removal of such Mortgage Loan from the Trust Fund and substitute in
its place one or more other  Mortgage  Loans,  in accordance  with the standards
described  below  under  "Description  of  the  Certificates-Assignment  of  the
Mortgage  Loans".  The Master  Servicer  will be required  under the  applicable
Pooling  and  Servicing  Agreement  to use its  best  efforts  to  enforce  such
obligations  of the Mortgage  Loan Seller for the benefit of the Trustee and the
holders of the Certificates, following the practices it would employ in its good
faith business judgment were it the owner of such Mortgage Loan. This repurchase
or substitution  obligation will constitute the sole remedy available to holders
of Certificates or the Trustee for a breach of representation by a Mortgage Loan
Seller. See "Description of the Certificates-General".

     The  "Stated  Principal  Balance"  of any  Mortgage  Loan as of any date of
determination is equal to the principal  balance thereof as of the Cut-off Date,
after  application  of all  scheduled  principal  payments  due on or before the
Cut-off  Date,  whether  or not  received,  reduced  by all  amounts,  including
advances by the Master Servicer,  allocable to principal that are distributed to
Certificateholders  on or  before  the  date of  determination,  and as  further
reduced to the extent that any Realized Loss (as defined below) thereon has been
(or, if it had not been covered by any form of Credit Support,  would have been)
allocated  to one or more  classes  of  Certificates  on or  before  the date of
determination.

     Neither the Depositor nor the Master Servicer will be obligated to purchase
or  substitute  for a Mortgage  Loan if a Mortgage  Loan Seller  defaults on its
obligation  to do so, and no assurance  can be given that  Mortgage Loan Sellers
will carry out such  obligations  with respect to Mortgage  Loans. To the extent
that a breach of the  representations  and  warranties of a Mortgage Loan Seller
may also  constitute a breach of a  representation  made by the  Depositor,  the
Depositor may have a repurchase or  substitution  obligation as described  below
under "Description of the Certificates-Assignment of Trust Fund Assets".




                                       34
<PAGE>



                         DESCRIPTION OF THE CERTIFICATES


     The  Certificates  of each  series  evidencing  interests  in a Trust  Fund
consisting of Mortgage Loans will be issued  pursuant to a Pooling and Servicing
Agreement  among the  Depositor,  the Master  Servicer (if the  Depositor is not
acting as Master  Servicer) and the Trustee named in the Prospectus  Supplement.
The Certificates of each series evidencing  interests in a Trust Fund consisting
exclusively of Agency Securities or Private  Mortgage-Backed  Securities will be
issued pursuant to a Trust Agreement between the Depositor and the Trustee (each
Trust  Agreement  or Pooling  and  Servicing  Agreement,  an  "Agreement").  The
provisions  of each  Agreement  will  vary  depending  upon  the  nature  of the
Certificates  to be issued  thereunder and the nature of the related Trust Fund.
Various forms of Pooling and Servicing  Agreement have been filed as exhibits to
the  Registration  Statement of which this  Prospectus is a part.  The following
summaries  describe certain  provisions which may appear in each Agreement.  The
Prospectus  Supplement for a series of Certificates  will describe any provision
of the  Agreement  relating  to such  series that  materially  differs  from the
description  thereof contained in this Prospectus.  The summaries do not purport
to be  complete  and are  subject  to, and are  qualified  in their  entirety by
reference to, all of the provisions of the Agreement for each Trust Fund and the
related Prospectus Supplement.  Whenever particular sections or defined terms of
the Agreement  are referred to, such sections or defined terms are  incorporated
herein by reference.  Article and section numbers cited herein refer to articles
and sections common to each Pooling and Servicing Agreement. As used herein with
respect to any series, the term "Certificate"  refers to all of the Certificates
of that  series,  whether or not offered  hereby and by the  related  Prospectus
Supplement, unless the context otherwise requires.


GENERAL

     The  Certificates of each series  (including any class of Certificates  not
offered hereby) will be issued in fully  registered form only and will represent
the entire beneficial  ownership  interest in the Trust Fund created pursuant to
the  related  Agreement.  (Section  5.01)  If  so  provided  in  the  Prospectus
Supplement,  any class of  Certificates  of any series may be  represented  by a
certificate  registered in the name of a nominee of The Depository Trust Company
("DTC").  The  interests  of  beneficial  owners  of such  Certificates  will be
represented  by such  entries on the  records of  participating  members of DTC.
Definitive  certificates  will be  available  for such  Certificates  only under
limited circumstances as provided in the related Prospectus  Supplement.  Unless
otherwise  provided in the related Prospectus  Supplement,  each Trust Fund will
consist of (i) such Trust Fund Assets,  or interests  therein,  exclusive of any
portion of interest  payments  (the  "Retained  Interest") on a Trust Fund Asset
retained by the Depositor or any previous  owner  thereof,  as from time to time
are  subject  to the  Agreement;  (ii)  such  assets  as from  time to time  are
identified  as  deposited  in  the  Certificate  Account  or any  other  account
maintained  for the  benefit of the  Certificateholders;  (iii) with  respect to
Trust Funds that include  Mortgage  Loans,  (a)  property  acquired on behalf of
Certificateholders  by foreclosure,  deed in lieu of foreclosure or repossession
and any revenues  received  thereon;  (b) the rights of the Depositor  under any
hazard insurance policies, FHA insurance policies and primary mortgage insurance
policies,  as described under "Description of Primary Insurance  Policies";  (c)
the rights of the Depositor under the agreement or agreements  pursuant to which
it acquired  the  Mortgage  Loans in such Trust Fund;  and (d) the rights of the
Trustee in any cash  advance  reserve  fund or surety  bond as  described  under
"Advances in respect of Delinquencies"  and (iv) any letter of credit,  mortgage
pool insurance policy, special hazard insurance policy, bankruptcy bond, reserve
fund or other  type of credit  support  provided  with  respect  to the  related
series,  as described  under  "Description  of Credit  Support".  Subject to any
limitations  described in the related  Prospectus  Supplement,  the Certificates
will be transferable and  exchangeable  for like  Certificates of the same class
and series in  authorized  denominations  at the  corporate  trust office of the
Trustee specified in the

                                       35
<PAGE>

related  Prospectus  Supplement.  No  service  charge  will be made for any
registration of exchange or transfer of  Certificates,  but the Depositor or the
Trustee or any agent  thereof may require  payment of a sum  sufficient to cover
any tax or other governmental charge. (Section 5.02)

     Each series of  Certificates  may  consist of either (i) a single  class of
Certificates  evidencing  the entire  beneficial  ownership of the related Trust
Fund; (ii) two or more classes of Certificates  evidencing the entire beneficial
ownership  of the related  Trust  Fund,  one or more  classes of which  ("Senior
Certificates")  will be senior in right of  payment  to one or more of the other
classes  ("Subordinate  Certificates")  to the extent  described  in the related
Prospectus Supplement (any such series, a "Senior/Subordinate Series"); or (iii)
other types of classes of Certificates,  as described in the related  Prospectus
Supplement. A series may include one or more classes of Certificates entitled to
(i)  principal  distributions,  with  disproportionate,  nominal or no  interest
distributions or (ii) interest distributions, with disproportionate,  nominal or
no  principal  distributions  ("Strip  Certificates").  If so  specified  in the
related  Prospectus  Supplement,  partial  or full  protection  against  certain
Mortgage Loan defaults and losses may be provided to a series of Certificates or
to  one or  more  classes  of  Certificates  in  such  series  in  the  form  of
subordination  of one or more other classes of Certificates in such series or by
one or more other types of credit support,  such as a letter of credit,  reserve
fund,  insurance  policy or a combination  thereof (any such  coverage,  "Credit
Support"). See "Description of Credit Support".

     Each class of  Certificates  (other than certain Strip  Certificates)  will
have a  Certificate  Principal  Balance and,  unless  otherwise  provided in the
related Prospectus Supplement,  will be entitled to payments of interest thereon
based on a specified  Pass-Through  Rate. See "Interest on the Certificates" and
"Principal  of  the  Certificates"  below.  The  specific  percentage  ownership
interest of each class of  Certificates  and the minimum  denomination  for each
Certificate will be set forth in the related Prospectus Supplement.

     As to each series,  one or more  elections may be made to treat the related
Trust Fund or designated  portions thereof as a "real estate mortgage investment
conduit"  or  "REMIC"  as  defined  in the  Internal  Revenue  Code of 1986 (the
"Code"). The related Prospectus Supplement will specify whether a REMIC election
is to be made and the terms and  conditions  applicable to the making of a REMIC
election,   as  well  as  any  material   federal  income  tax  consequences  to
Certificateholders  not otherwise  described herein. If such an election is made
with respect to a series,  one of the classes of  Certificates  comprising  such
series will be designated as evidencing all "residual  interests" in the related
REMIC as defined  under the Code.  All other classes of  Certificates  in such a
series will  constitute  "regular  interests" in the related REMIC as defined in
the Code.  As to each  series,  all of the  Certificates  of each class  offered
hereby will be rated in one of the four highest rating categories by one or more
nationally   recognized   statistical  rating  organizations  (each,  a  "Rating
Agency").  As to each  series  with  respect to which a REMIC  election is to be
made,  the Master  Servicer or the Trustee will be obligated to take all actions
required in order to comply with  applicable  laws and  regulations  and, unless
otherwise  provided in the related Prospectus  Supplement,  will be obligated to
pay any  Prohibited  Transaction  Taxes or  Contribution  Taxes arising out of a
breach of its obligations  with respect to such compliance  without any right of
reimbursement therefor from the Trust Fund or from any Certificateholder. Unless
otherwise   provided  in  the  related  Prospectus   Supplement,   a  Prohibited
Transaction  Tax or  Contribution  Tax  resulting  from any other  cause will be
charged  against the related  Trust Fund,  resulting  in a reduction  in amounts
otherwise  distributable to Certificateholders.  See "Certain Federal Income Tax
Consequences-REMICs-Prohibited Transactions Tax and Other Taxes".


                                       36
<PAGE>

ASSIGNMENT OF TRUST FUND ASSETS

     ASSIGNMENT OF MORTGAGE LOANS

     At the time of issuance of any series of  Certificates,  the Depositor will
cause the Mortgage  Loans  comprising  the Mortgage Pool included in the related
Trust Fund to be  assigned  to the  Trustee,  together  with all  principal  and
interest  received by or on behalf of the  Depositor  on or with respect to such
Mortgage Loans after the Cut-off Date,  other than principal and interest due on
or before the Cut-off Date and other than any Retained Interest.  (Section 2.01)
The Trustee will, concurrently with such assignment, deliver the Certificates to
the Depositor in exchange for the Trust Fund.  (Section 2.06) Each Mortgage Loan
will  be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement.  Such  schedule  will  include  information  as  to  the  outstanding
principal balance of each Mortgage Loan after application of payments due on the
Cut-off  Date,  as well as  information  regarding  the Interest  Rate,  the Net
Interest  Rate, the Retained  Interest,  if any, the current  scheduled  monthly
payment of principal and interest,  the maturity of the Mortgage Note, the Value
of the Mortgaged  Property,  the Loan-to-Value  Ratio at origination and certain
other  information  with respect to the Mortgage Loans. As to any Mortgage Loan,
the "Net Interest Rate" is equal to the Interest Rate minus the sum of the rates
at which the servicing fees and the Retained  Interest,  if any, are calculated.
(Article I)

     In  addition,  the  Depositor  will,  with respect to each  Mortgage  Loan,
deliver or cause to be delivered to the Trustee (or to the custodian hereinafter
referred to):

         (1) With respect to each  Single-Family  Loan and Multifamily Loan, the
     Mortgage Note endorsed,  without recourse, to the order of the Trustee, the
     Mortgage  with  evidence of  recording  indicated  thereon  (except for any
     Mortgage not returned from the public recording  office,  in which case the
     Depositor  will  deliver or cause to be  delivered a copy of such  Mortgage
     together  with its  certificate  that the  original  of such  Mortgage  was
     delivered to such  recording  office) and an  assignment of the Mortgage to
     the Trustee in recordable form.  Unless  otherwise  provided in the related
     Prospectus Supplement,  the Depositor will promptly cause the assignment of
     each related Mortgage Loan to be recorded in the appropriate  public office
     for real  property  records,  except in the State of California or in other
     states where,  in the opinion of counsel  acceptable  to the Trustee,  such
     recording is not required to protect the Trustee's interest in the Mortgage
     Loan against the claim of any subsequent  transferee or any successor to or
     creditor of the Depositor,  the Master Servicer, the relevant Mortgage Loan
     Seller or any other prior holder of the Mortgage Loan.
     (Section 2.01)

         (2) With respect to each  Cooperative  Loan, the Cooperative  Note, the
     original security agreement,  the proprietary lease or occupancy agreement,
     the related stock  certificate  and related stock powers endorsed in blank,
     and a copy of the  original  filed  financing  statement  together  with an
     assignment  thereof to the Trustee in a form sufficient for filing.  Unless
     otherwise provided in the related Prospectus Supplement, the Depositor will
     promptly  cause the  assignment  and  financing  statement  of each related
     Cooperative  Loan to be filed in the appropriate  public office,  except in
     states  where in the opinion of counsel  acceptable  to the  Trustee,  such
     filing is not required to protect the Trustee's interest in the Cooperative
     Loan against the claim of any subsequent  transferee or any successor to or
     creditor of the Depositor,  the Master Servicer, the relevant Mortgage Loan
     Seller or any prior holder of the Cooperative Loan (Section 2.01).

          (3) With respect to each  Contract,  the original  Contract  endorsed,
     without  recourse,  to the order of the Trustee and copies of documents and
     instruments  related  to the  Contract  and the  security  interest  in the
     Manufactured Home securing the Contract, together with a blanket assignment
     to the  Trustee  of all  Contracts  in the  related  Trust  Fund  and  such
     documents and instruments.  In order to give notice of the right, title and

                                       37
<PAGE>

     interest of the  Certificateholders  to the  Contracts,  the Depositor will
     cause  to be  executed  and  delivered  to the  Trustee  a UCC-1  financing
     statement  identifying the Trustee as the secured party and identifying all
     Contracts as collateral. (Section 2.01)

     The Trustee (or the  custodian  hereinafter  referred  to) will review such
Mortgage Loan documents  within 45 days after receipt  thereof,  and the Trustee
(or such  custodian)  will hold such  documents  in trust for the benefit of the
Certificateholders.   Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  if any such  document  is found to be missing or  defective  in any
material respect,  the Trustee (or such custodian) shall immediately  notify the
Master  Servicer and the Depositor,  and the Master  Servicer shall  immediately
notify the relevant  Mortgage  Loan Seller.  If the Mortgage  Loan Seller cannot
cure the omission or defect  within 60 days after  receipt of such  notice,  the
Mortgage  Loan  Seller  will be  obligated,  within 90 days of  receipt  of such
notice, to repurchase the related Mortgage Loan from the Trustee at the Purchase
Price or substitute  for such Mortgage  Loan.  There can be no assurance  that a
Mortgage Loan Seller will fulfill this  repurchase or  substitution  obligation.
Although  the Master  Servicer is  obligated  to use its best efforts to enforce
such   obligation  to  the  extent   described   above  under   "Mortgage   Loan
Program-Representations by or on behalf of Mortgage Loan Sellers;  Repurchases",
neither the Master Servicer nor the Depositor will be obligated to repurchase or
substitute  for such Mortgage  Loan if the Mortgage Loan Seller  defaults on its
obligation.  Unless otherwise  specified in the related  Prospectus  Supplement,
this repurchase or substitution obligation constitutes the sole remedy available
to the  Certificateholders  or the Trustee for omission of, or a material defect
in, a constituent document. (Section 2.03)

     With respect to the Mortgage  Loans in a Mortgage  Pool, the Depositor will
make   representations   and  warranties  as  to  the  types  and   geographical
concentration  of such  Mortgage  Loans and as to the  accuracy in all  material
respects of certain identifying  information furnished to the Trustee in respect
of each such  Mortgage  Loan  (e.g.,  original  Loan-to-Value  Ratio,  principal
balance as of the Cut-off Date,  Interest Rate, Net Interest Rate and maturity).
In addition,  the Depositor  will  represent and warrant that, as of the Cut-off
Date for the related series of Certificates, no Mortgage Loan was currently more
than 30 days  delinquent as to payment of principal and interest and no Mortgage
Loan was more than 30 days  delinquent  more than once  during the  previous  12
months.  Upon a  breach  of  any  such  representation  of  the  Depositor  that
materially  and adversely  affects the value of a Mortgage Loan or the interests
of the  Certificateholders  therein,  the Depositor will be obligated  either to
cure the breach in all material  respects,  repurchase  the Mortgage Loan at the
Purchase Price or substitute for such Mortgage Loan as described below.

     Unless  otherwise  provided in the related  Prospectus  Supplement,  if the
Depositor  discovers or receives notice of any breach of its  representations or
warranties  with respect to a Mortgage  Loan,  the  Depositor  may,  rather than
repurchase the Mortgage Loan as provided  above,  remove such Mortgage Loan from
the Trust Fund (a "Deleted  Mortgage  Loan") and  substitute in its place one or
more Mortgage Loans (each, a "Substitute  Mortgage Loan"),  but only if (i) with
respect  to a Trust  Fund  for  which  a  REMIC  election  is to be  made,  such
substitution is effected within two years of the date of initial issuance of the
Certificates or (ii) with respect to a Trust Fund for which no REMIC election is
to be made, such substitution is effected within 120 days of the date of initial
issuance  of the  Certificates.  Except as  otherwise  provided  in the  related
Prospectus  Supplement,  any  Substitute  Mortgage  Loan  will,  on the  date of
substitution,  (i) have an outstanding principal balance, after deduction of all
scheduled  payments due in the month of substitution,  not in excess of (and not
more than $10,000 less than) the outstanding principal balance,  after deduction
of all unpaid  scheduled  payments  due as of the date of  substitution,  of the
Deleted  Mortgage  Loan,  (ii) have an Interest Rate not less than (and not more
than 1% greater than) the Interest Rate of the Deleted Mortgage Loan, (iii) have
a Net Interest Rate equal to the Net Interest Rate of 

                                       38
<PAGE>

the  Deleted  Mortgage  Loan,  (iv) have a remaining  term to maturity  not
greater than (and not more than one year less than) that of the Deleted Mortgage
Loan (v) have a Lockout Date, if  applicable,  not earlier than the Lockout Date
on the Deleted Mortgage Loan and (vi) comply with all of the representations and
warranties  set  forth  in the  Agreement  as of the  date of  substitution.  In
connection with any substitution,  an amount equal to the difference between the
Purchase  Price  of the  Deleted  Mortgage  Loan and the  outstanding  principal
balance of the  Substitute  Mortgage  Loan  (after  deduction  of all  scheduled
payments due in the month of  substitution),  together with one month's interest
at the  applicable  Net Mortgage Rate on such balance,  will be deposited in the
Certificate  Account  and  distributed  to   Certificateholders   on  the  first
Distribution  Date  following the  Prepayment  Period in which the  substitution
occurred.  In the event that one mortgage loan is substituted  for more than one
Deleted  Mortgage Loan, or more than one mortgage loan is substituted for one or
more Deleted  Mortgage  Loans,  then the amount  described in clause (i) will be
determined on the basis of aggregate principal balances,  the rates described in
clauses (ii) and (iii) with respect to Deleted Mortgage Loans will be determined
on the basis of weighted  average  Interest Rates and Net Interest Rates, as the
case may be, and the terms  described in clause (iv) will be  determined  on the
basis of weighted  average  remaining  terms to maturity  and the Lockout  Dates
described  in clause (v) will be  determined  on the basis of  weighted  average
Lockout Dates.

     With respect to any series as to which credit  support is provided by means
of a mortgage pool insurance policy,  in addition to making the  representations
and  warranties  described  above,  the  Depositor or the related  Mortgage Loan
Seller (or another  party on behalf of the related  Mortgage  Loan  Seller),  as
specified in the related  Prospectus  Supplement,  will represent and warrant to
the  Trustee  that no action has been taken or failed to be taken,  no event has
occurred  and no state of facts exists or has existed on or prior to the date of
the initial  issuance of the  Certificates  which has resulted or will result in
the  exclusion  from,  denial of or defense  to  coverage  under any  applicable
primary mortgage insurance policy, FHA insurance policy, mortgage pool insurance
policy, special hazard insurance policy or bankruptcy bond,  irrespective of the
cause of such failure of coverage but excluding any failure of an insurer to pay
by reason of the insurer's  own breach of its insurance  policy or its financial
inability  to  pay  (such   representation  being  referred  to  herein  as  the
"insurability representation").  See "Description of Primary Insurance Policies"
and  "Description  of  Credit  Support"  herein  and in the  related  Prospectus
Supplement  for   information   regarding  the  extent  of  coverage  under  the
aforementioned   insurance   policies.   Upon  a  breach  of  the   insurability
representation  which  materially  and  adversely  affects the  interests of the
Certificateholders  in a Mortgage  Loan,  the  Depositor  or the  Mortgage  Loan
Seller,  as the case may be, will be obligated  either to cure the breach in all
material  respects or to purchase  such  Mortgage  Loan at the  Purchase  Price,
subject to the limitations specified in the related Prospectus  Supplement.  The
related Prospectus  Supplement may provide that the performance of an obligation
to   repurchase   Mortgage   Loans   following  a  breach  of  an   insurability
representation will be ensured in the manner specified therein.

     The   obligation  to  repurchase   or,  other  than  with  respect  to  the
insurability  representation  if  applicable,  to substitute  Mortgage  Loans as
described above constitutes the sole remedy available to the  Certificateholders
or the Trustee for any breach of the above described  representations.  (Section
2.03)

     The  Master  Servicer  will make  certain  representations  and  warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations  under, the Agreement.  Upon a breach of any such  representation of
the Master Servicer which materially and adversely  affects the interests of the
Certificateholders,  the Master Servicer will be obligated to cure the breach in
all material respects. (Section 2.05)


                                       39
<PAGE>

     ASSIGNMENT OF AGENCY SECURITIES

     The Depositor will cause the Agency Securities to be registered in the name
of the  Trustee or its  nominee,  and the  Trustee  concurrently  will  execute,
countersign  and  deliver  the  Certificates.   Each  Agency  Security  will  be
identified in a schedule  appearing as an exhibit to the  Agreement,  which will
specify as to each Agency Security the original principal amount and outstanding
principal balance as of the Cut-off Date, the annual  pass-through rate (if any)
and the maturity date.

     ASSIGNMENT OF PRIVATE MORTGAGE-BACKED SECURITIES

     The  Depositor  will  cause  Private   Mortgage-Backed   Securities  to  be
registered in the name of the Trustee.  The Trustee (or the custodian) will have
possession  of  any  certificated  Private  Mortgage-Backed  Securities.  Unless
otherwise specified in the related Prospectus  Supplement,  the Trustee will not
be in  possession  of or be  assignee of record of any  underlying  assets for a
Private Mortgage-Backed  Security. See "The 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  Agreement which will specify
the original principal amount,  outstanding  principal balance as of the Cut-off
Date,  annual  pass-through  rate or interest  rate and  maturity  date for each
Private Mortgage-Backed Security conveyed to the Trustee.


DEPOSITS TO CERTIFICATE ACCOUNT

     The  Master  Servicer  and/or the  Trustee  will,  as to each  Trust  Fund,
establish and maintain or cause to be  established  and  maintained  one or more
separate  accounts  for the  collection  of payments  on the related  Trust Fund
Assets  (collectively,  the  "Certificate  Account"),  which  must be either (i)
maintained  with a bank or trust company,  and in a manner,  satisfactory to the
Rating  Agency or Agencies  rating any class of  Certificates  of such series or
(ii) an account or accounts  the deposits in which are insured by the BIF or the
SAIF (to the limits established by the FDIC) and the uninsured deposits in which
are otherwise secured such that the Certificateholders have a claim with respect
to the funds in the Certificate  Account or a perfected first priority  security
interest  against  any  collateral  securing  such funds that is superior to the
claims of any other  depositors  or general  creditors of the  institution  with
which the Certificate  Account is maintained.  The collateral eligible to secure
amounts  in the  Certificate  Account is  limited  to United  States  government
securities  and  other  high-quality  investments  specified  in  the  Agreement
("Permitted   Investments").   (Section  3.12)  A  Certificate  Account  may  be
maintained as an interest  bearing or a  non-interest  bearing  account,  or the
funds held therein may be invested pending each succeeding  Distribution Date in
Permitted  Investments.  Unless  otherwise  provided in the  related  Prospectus
Supplement,  any  interest or other  income  earned on funds in the  Certificate
Account will be paid to the Master  Servicer or the Trustee or their designee as
additional  compensation.  The  Certificate  Account may be  maintained  with an
institution that is an affiliate of the Master Servicer or the Trustee, provided
that such  institution  meets the standards set forth above. If permitted by the
Rating Agency or Agencies and so specified in the related Prospectus Supplement,
a  Certificate  Account  may contain  funds  relating to more than one series of
pass-through certificates and may, if applicable, contain other funds respecting
payments  on  mortgage  loans  belonging  to the Master  Servicer or serviced or
master serviced by it on behalf of others. (Article I; Section 3.10)

     Each  Sub-Servicer  servicing a Mortgage Loan  pursuant to a  Sub-Servicing
Agreement will establish and maintain one or more separate accounts which may be
interest  bearing  and which will  comply  with the  standards  with  respect to
Certificate  Accounts  set  forth  above  or  such  other  standards  as  may be
acceptable to the Master Servicer (collectively,  the "Sub-

                                       40
<PAGE>

Servicing Account").  The Sub-Servicer is required to credit to the related
Sub-Servicing  Account on a daily  basis the amount of all  proceeds of Mortgage
Loans  received  by the  Sub-Servicer,  less  its  servicing  compensation.  The
Sub-Servicer  shall remit to the Master Servicer by wire transfer of immediately
available funds all funds held in the Sub-Servicing Account with respect to each
Mortgage Loan on the monthly  remittance  date or dates specified in the related
Agreement. (Section 3.08)


PAYMENTS ON MORTGAGE LOAN

     The  Master  Servicer  will  deposit  or  cause  to  be  deposited  in  the
Certificate  Account  for each Trust Fund  including  Mortgage  Loans on a daily
basis,  unless otherwise  provided in the Agreement and described in the related
Prospectus  Supplement,  the following  payments and  collections  received,  or
advances made, by the Master Servicer or on its behalf subsequent to the Cut-off
Date (other than  payments due on or before the Cut-off  Date,  and exclusive of
any amounts representing a Retained Interest):

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

           (ii) all payments on account of interest on the Mortgage  Loans,  net
     of any portion thereof retained by the Master Servicer or by a Sub-Servicer
     as its servicing compensation and net of any Retained Interest;

          (iii) all  proceeds of the hazard  insurance  policies and any special
     hazard insurance policy (to the extent such proceeds are not applied to the
     restoration of the property or released to the mortgagor in accordance with
     the normal  servicing  procedures  of the Master  Servicer  or the  related
     Sub-Servicer,  subject to the terms and conditions of the related  Mortgage
     and  Mortgage  Note),  any  primary  mortgage  insurance  policy,  any  FHA
     insurance  policy,  any  bankruptcy  bond and any mortgage  pool  insurance
     policy (collectively,  "Insurance Proceeds") and all other amounts received
     and retained in  connection  with the  liquidation  of  defaulted  Mortgage
     Loans, by foreclosure or otherwise ("Liquidation Proceeds"),  together with
     the  net  proceeds  on a  monthly  basis  with  respect  to  any  Mortgaged
     Properties acquired for the benefit of Certificateholders by foreclosure or
     by deed in lieu of foreclosure or otherwise;

           (iv) any amounts  required to be paid under any letter of credit,  as
     described below under "Description of Credit Support-Letter of Credit";

            (v)   any advances made as described below under "Advances
     in respect of Delinquencies";

           (vi) if  applicable,  all amounts  required to be  transferred to the
     Certificate   Account  from  a  reserve  fund,  as  described  below  under
     "Description of Credit Support-Reserve Funds";

          (vii) any  Buydown  Funds (and,  if  applicable,  investment  earnings
     thereon)  required to be deposited in the Certificate  Account as described
     below;

         (viii) all proceeds of any Mortgage Loan or property in respect thereof
     purchased by the Master  Servicer,  the Depositor,  any Sub-Servicer or any
     Mortgage    Loan    Seller    as    described    under    "Mortgage    Loan
     Program-Representations   by  or  on  behalf  of  Mortgage   Loan  Sellers;
     Repurchases" or "-Assignment of Trust Fund Assets" above,  exclusive of the
     Retained  Interest,  if any,  in respect  of such  Mortgage  Loan,  and all
     proceeds of any Mortgage Loan repurchased as described under  "Termination"
     below;

           (ix) all payments required to be deposited in the Certificate Account
     with  respect to any  deductible  clause in any  blanket  insurance  policy
     described under "Description of Primary Insurance  Policies-Primary  Hazard
     Insurance Policies"; and

                                       41
<PAGE>

            (x)   any amount required to be deposited by the Master
     Servicer in connection with losses realized on investments
     for the benefit of the Master Servicer of funds held in the
     Certificate Account. (Section 3.10)

     With respect to each  Buydown  Mortgage  Loan,  the Master  Servicer,  or a
Sub-Servicer,  will deposit related Buydown Funds in a custodial account,  which
may be interest bearing,  and that otherwise meets the standards for Certificate
Accounts set forth above (a "Buydown  Account").  Unless otherwise  specified in
the  related  Prospectus  Supplement,  the terms of all Buydown  Mortgage  Loans
provide for the  contribution of Buydown Funds in an amount not less than either
(i) the total  payments  to be made  from such  funds  pursuant  to the  related
buydown plan or (ii) if such Buydown Funds are present valued, that amount that,
together  with  investment  earnings  thereon at a  specified  rate,  compounded
monthly,  will  support the  scheduled  level of payments  due under the Buydown
Mortgage Loan.  Neither the Master  Servicer,  the SubServicer nor the Depositor
will be  obligated  to add to such  Buydown  Funds any of its own  funds  should
investment  earnings  prove  insufficient  to maintain  the  scheduled  level of
payments.  To the extent that any such insufficiency is not recoverable from the
borrower,  distributions to Certificateholders will be affected. With respect to
each Buydown  Mortgage Loan, the Master Servicer will deposit in the Certificate
Account the amount, if any, of the Buydown Funds (and, if applicable, investment
earnings  thereon) for each Buydown Mortgage Loan that, when added to the amount
due from the borrower on such  Buydown  Mortgage  Loan,  equals the full monthly
payment  which would be due on the Buydown  Mortgage Loan if it were not subject
to the buydown plan.

     Unless otherwise  specified in the related  Prospectus  Supplement,  in the
event a Buydown  Mortgage  Loan is prepaid in full or  liquidated,  the  related
Buydown Funds will be applied as follows. If the mortgagor on a Buydown Mortgage
Loan  prepays such loan in its entirety  during the Buydown  Period,  the Master
Servicer will  withdraw  from the Buydown  Account and remit to the mortgagor in
accordance  with the related  buydown  plan any Buydown  Funds  remaining in the
Buydown  Account.  If a  prepayment  by a mortgagor  during the  Buydown  Period
together  with  Buydown  Funds will result in a prepayment  in full,  the Master
Servicer will withdraw from the Buydown  Account for deposit in the  Certificate
Account  the  Buydown  Funds and  investment  earnings  thereon,  if any,  which
together  with such  prepayment  will  result in a  prepayment  in full.  If the
mortgagor  defaults during the Buydown Period with respect to a Buydown Mortgage
Loan and the  Mortgaged  Property is sold in  liquidation  (either by the Master
Servicer or the insurer under any related insurance policy), the Master Servicer
will  withdraw  from the Buydown  Account the Buydown  Funds and all  investment
earnings  thereon,  if any, for deposit in the Certificate  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 Buydown Mortgage Loan the Buydown Funds in
respect of which were supplemented by investment  earnings,  the Master Servicer
will withdraw  from the Buydown  Account and either  deposit in the  Certificate
Account or remit to the borrower,  depending upon the terms of the buydown plan,
any investment earnings remaining in the related Buydown Account.

     Any Buydown Funds, and any investment  earnings  thereon,  deposited in the
Certificate Account in connection with a full prepayment of the related Mortgage
Loan will be deemed to reduce the amount  that would be  required  to be paid by
the borrower to repay fully the related  Mortgage Loan if the Mortgage Loan were
not subject to the buydown plan. (Section 3.25)


PAYMENTS ON AGENCY SECURITIES AND PRIVATE MORTGAGE-BACKED SECURITIES

     The Agency Securities and Private Mortgage-Backed  Securities included in a
Trust  Fund  will  be  registered  in  the  name  of the  Trustee  so  that  all
distributions  thereon will be made  directly to the  Trustee.  The Trustee will
deposit or cause to be  deposited  into the  Certificate


                                       42
<PAGE>

Account  for each  Trust  Fund  including  Agency  Securities  and  Private
Mortgage-Backed  Securities as and when received,  unless otherwise  provided in
the  Agreement,  all  distributions  received by the Trustee with respect to the
related Agency  Securities  and Private  MortgageBacked  Securities  (other than
payments  due  on  or  before  the  Cutoff  Date  and  exclusive  of  any  trust
administration fee and amounts representing the Retained Interest, if any).

DISTRIBUTIONS

     Distributions  allocable to principal and interest on the  Certificates  of
each  series  will be made by or on behalf of the  Trustee on each  Distribution
Date as  specified  in the related  Prospectus  Supplement.  Except as otherwise
specified in the related  Prospectus  Supplement,  distributions will be made to
the  persons in whose  names the  Certificates  are  registered  at the close of
business on the last business day of the month  preceding the month in which the
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will  be  determined  as of the  close  of  business  on the  date
specified in the related Prospectus  Supplement (the "Determination  Date"). All
distributions  with respect to each class of Certificates  on each  Distribution
Date will be  allocated  pro rata  among the  outstanding  Certificates  in such
class. Payments to the holders of Certificates of any class on each Distribution
Date will be made to the Certificateholders of the respective class of record on
the  next   preceding   Record   Date  (other  than  in  respect  of  the  final
distribution),  based on the aggregate  fractional  undivided  interests in that
class represented by their respective Certificates. Payments will be made either
by  wire  transfer  in  immediately   available   funds  to  the  account  of  a
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if  such  Certificateholder  has so  notified  the  Depositor  or its
designee no later than the date specified in the related  Prospectus  Supplement
(and, if so provided in the related Prospectus Supplement, holds Certificates in
the requisite  amount specified  therein),  or by check mailed to the address of
the person entitled thereto as it appears on the Certificate Register; provided,
however,  that the final  distribution in retirement of the Certificates will be
made only upon  presentation  and surrender of the Certificates at the office or
agency  of  the   Depositor   or  its   agent   specified   in  the   notice  to
Certificateholders of such final distribution. (Sections 4.01 and 9.01)


AVAILABLE DISTRIBUTION AMOUNT

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

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

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

                (b) all  prepayments,  together  with  related  payments  of the
         interest thereon,  Liquidation  Proceeds,  Insurance Proceeds and other
         unscheduled  recoveries  received  subsequent to the related Prepayment
         Period, and

                                       43
<PAGE>

                (c) all  amounts  in the  Certificate  Account  that  are due or
         reimbursable to the Depositor,  the Trustee,  a Mortgage Loan Seller, a
         Sub-Servicer  or the Master  Servicer or that are payable in respect of
         certain expenses of the related Trust Fund;

           (ii)   if the related Prospectus Supplement so provides,
     interest or investment income on amounts on deposit in the
     Certificate Account;

          (iii)   all advances with respect to such Distribution Date;

           (iv)  if and to the  extent  the  related  Prospectus  Supplement  so
     provides,  amounts paid with respect to interest shortfalls  resulting from
     prepayments during the related Prepayment Period; and

            (v) to the extent not on deposit in the related  Certificate Account
     as of the  corresponding  Determination  Date, any amounts collected under,
     from or in respect of any Credit Support with respect to such  Distribution
     Date.

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


INTEREST ON THE CERTIFICATES

     Each  class  of   Certificates   (other  than  certain   classes  of  Strip
Certificates)  may have a  different  Pass-Through  Rate,  which may be a fixed,
variable or adjustable Pass-Through Rate. The related Prospectus Supplement will
specify the  Pass-Through  Rate for each class, or, in the case of a variable or
adjustable  Pass-Through Rate, the method for determining the Pass-Through Rate.
Unless otherwise specified 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.

     With respect to each series of Certificates and each Distribution Date, the
"Accrued  Certificate  Interest"  distributable on each Certificate,  other than
certain classes of Strip Certificates,  will be equal to one month's interest on
the outstanding  Certificate  Principal Balance thereof immediately prior to the
Distribution  Date,  at  the  applicable   Pass-Through  Rate,  subject  to  the
following.  As to each Strip Certificate with no or, in certain cases, a nominal
Certificate  Principal Balance, the Accrued Certificate Interest with respect to
any Distribution Date will equal one month's Stripped Interest. Unless otherwise
specified in the related Prospectus Supplement, the Accrued Certificate Interest
on each  Certificate  of a series will be reduced in the event of  shortfalls in
collections of interest  resulting from prepayments on Mortgage Loans, with that
shortfall  allocated among all of the  Certificates of that series in the manner
specified in the related Prospectus Supplement. See "Yield Considerations".


PRINCIPAL OF THE CERTIFICATES

     Unless  the  related  Prospectus   Supplement  provides   otherwise,   each
Certificate will have a "Certificate Principal Balance" which, at any time, will
equal the maximum  amount that the holder will be entitled to receive in respect
of  principal  out of the future  cash flow on the Trust  Fund  Assets and other
assets   included  in  the  related  Trust  Fund.  With  respect  to  each  such
Certificate,  distributions  generally will be applied to undistributed  accrued
interest  thereon,  and  thereafter to principal.  The  outstanding  Certificate
Principal   Balance  of  a  Certificate   will  be  reduced  to  the  extent  of
distributions of principal thereon,  and in the case of Certificates  evidencing
an interest in Mortgage Loans, by the amount of any Realized Losses,  as defined
below,  allocated  thereto.  Unless the related Prospectus  Supplement  provides
otherwise, the initial aggregate Certificate Principal Balance of all classes of
Certificates of a series will equal the outstanding  aggregate principal balance
of the related 

                                       44
<PAGE>

Trust Fund Assets as of the applicable  Cut-off Date. The initial aggregate
Certificate  Principal  Balance  of a series  and  each  class  thereof  will be
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus  Supplement,  distributions of principal will be made on each
Distribution Date to the class or classes of Certificates entitled thereto until
the Certificate  Principal  Balance of such class has been reduced to zero. With
respect to a Senior/Subordinate Series, unless otherwise provided in the related
Prospectus  Supplement,  distributions  allocable  to  principal  of a class  of
Certificates will be based on the percentage  interest in the related Trust Fund
evidenced by such class (with  respect to the Senior  Certificates,  the "Senior
Percentage"),  which in turn will be based on the Certificate  Principal Balance
of such class as compared to the Certificate Principal Balance of all classes of
Certificates  of  such  series.  Distributions  of  principal  of any  class  of
Certificates  will be made on a pro rata basis among all of the  Certificates of
such class.  Strip  Certificates with no Certificate  Principal Balance will not
receive distributions of principal.


ALLOCATION OF LOSSES

     With respect to any  defaulted  Mortgage  Loan that is finally  liquidated,
through  foreclosure sale or otherwise (a "Liquidated  Loan"), the amount of the
Realized  Loss  incurred  in  connection  with such  liquidation  will equal the
excess,  if  any,  of  the  unpaid  principal  balance  of the  Liquidated  Loan
immediately  prior to  liquidation,  over the  aggregate  amount of  Liquidation
Proceeds  derived from such  liquidation  remaining  after  application  of such
proceeds to unpaid accrued  interest on the Liquidated Loan and to reimburse the
Master Servicer or any SubServicer for related unreimbursed  servicing expenses.
With respect to certain Mortgage Loans the principal balances of which have been
reduced in connection with bankruptcy proceedings,  the amount of such reduction
(a  "Deficient  Valuation")  also will be treated as a Realized  Loss. As to any
series of Certificates other than a Senior/Subordinate  Series, unless specified
otherwise in the related Prospectus Supplement, any Realized Loss not covered as
described  under  "Description of Credit Support" will be allocated among all of
the Certificates on a pro rata basis.


ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any series of Certificates  evidencing interests in a Trust
Fund  consisting  of Mortgage  Loans,  other than a  Senior/Subordinate  Series,
unless  otherwise  provided in the  related  Prospectus  Supplement,  the Master
Servicer will advance on or before each Distribution Date its own funds or funds
held  in the  Certificate  Account  that  are  not  included  in  the  Available
Distribution  Amount  for such  Distribution  Date,  in an  amount  equal to the
aggregate of payments of principal and interest (net of related  servicing  fees
and  Retained  Interest)  that were due during the  related  Due Period and were
delinquent on the related  Determination  Date, subject to the Master Servicer's
good faith  determination  that such advances will be reimbursable  from Related
Proceeds (as defined below). See "Description of Primary Insurance Policies" and
"Description of Credit Support".

     With respect to any Senior/Subordinate Series, unless otherwise provided in
the related  Prospectus  Supplement,  the Master  Servicer  will advance on each
Distribution  Date its own funds or funds held in the Certificate  Account which
are not  included in the  Available  Distribution  Amount for such  Distribution
Date, in an aggregate amount equal to the lesser of (a) the total of all amounts
required  to be  distributed  on each  class of  Senior  Certificates  and Strip
Certificates,  if any, on such  Distribution  Date which remain  after  applying
towards such payment the entire Available  Distribution Amount,  including funds
otherwise  payable to the  Subordinate  Certificateholders  but  excluding  such
advance,  and (b) the  aggregate of payments of principal  and interest  (net of
related  servicing fees and Retained  Interest) that were due during the related
Due Period and were delinquent on the related Determination Date. Alternatively,
for a  Senior/Subordinate  Series,  the Master Servicer may be obligated to

                                       45
<PAGE>

make advances in the manner provided in the preceding paragraph.  In either
case,  the Master  Servicer  will,  unless  the  related  Prospectus  Supplement
provides   otherwise,   be  obligated  to  make  such  advances   regardless  of
recoverability   from  the  related  Mortgage  Loans  to  the  extent  that  the
Certificate  Principal  Balance of the Subordinate  Certificates is greater than
zero. Thereafter,  such advances are required to be made only to the extent they
are deemed by the Master  Servicer  to be  recoverable  from  Related  Proceeds,
unless  otherwise   specified  in  the  related   Prospectus   Supplement.   See
"Description of Primary Insurance Policies" and "Description of Credit Support".

     Advances are intended to maintain a regular flow of scheduled  interest and
principal  payments to holders of the class or classes of Certificates  entitled
thereto,  rather than to guarantee or insure against  losses.  Unless  otherwise
provided in the related Prospectus Supplement, advances of the Master Servicer's
funds will be reimbursable only out of related  recoveries on the Mortgage Loans
(including  amounts received under any form of Credit Support)  respecting which
such advances were made (as to any Mortgage Loan,  "Related  Proceeds")  and, in
the  case  of  a  Senior/Subordinate   Series,  out  of  any  amounts  otherwise
distributable on the Subordinate Certificates of such series; provided, however,
that any such advance will be  reimbursable  from any amounts in the Certificate
Account to the extent that the Master Servicer shall determine that such advance
(a "Nonrecoverable Advance") is not ultimately recoverable from Related Proceeds
and,  in the case of a  Senior/Subordinate  Series,  the  Certificate  Principal
Balance of the  Subordinate  Certificates  has been reduced to zero. If advances
have been made by the  Master  Servicer  from  excess  funds in the  Certificate
Account,  the Master Servicer will replace such funds in the Certificate Account
on any  future  Distribution  Date to the extent  that funds in the  Certificate
Account on such  Distribution Date are less than payments required to be made to
Certificateholders  on such date.  (Section 4.03) If so specified in the related
Prospectus  Supplement,  the obligations of the Master Servicer to make advances
may be secured by a cash advance  reserve fund or a surety bond. If  applicable,
information  regarding the  characteristics  of, and the identity of any obligor
on,  any  such  surety  bond,  will  be  set  forth  in the  related  Prospectus
Supplement.


REPORTS TO CERTIFICATEHOLDERS

     With each distribution to holders of any class of Certificates of a series,
the Master  Servicer or the  Trustee,  will  forward or cause to be forwarded to
each such holder, to the Depositor and to such other parties as may be specified
in the related Agreement, a statement setting forth:

                (i)   the amount of such distribution to holders of
     Certificates of such class applied to reduce the Certificate
     Principal Balance thereof;

               (ii)   the amount of such distribution to holders of
     Certificates of such class allocable to Accrued Certificate
     Interest;

              (iii)  the  amount  of   related   administration   or   servicing
     compensation  received  by the  Trustee  or the  Master  Servicer  and  any
     Sub-Servicer  and such other  customary  information as the Master Servicer
     deems  necessary  or  desirable,  or  that a  Certificateholder  reasonably
     requests, to enable Certificateholders to prepare their tax returns;

               (iv) if applicable,  the aggregate amount of advances included in
     such distribution, and the aggregate amount of unreimbursed advances at the
     close of business on such Distribution Date;

                (v)   the aggregate Stated Principal Balance of the
     Mortgage Loans at the close of business on such Distribution
     Date;

                                       46
<PAGE>

               (vi)  the  number  and  aggregate  Stated  Principal  Balance  of
     Mortgage Loans (a) delinquent one month, (b) delinquent two or more months,
     and (c) as to which foreclosure proceedings have been commenced;

              (vii) with respect to any Mortgaged Property acquired on behalf of
     Certificateholders  through  foreclosure  or deed  in  lieu of  foreclosure
     during the preceding  calendar month, the Stated  Principal  Balance of the
     related Mortgage Loan as of the close of business on the Distribution  Date
     in such month;

              (viii) the book value of any Mortgaged Property acquired on behalf
     of Certificateholders through foreclosure or deed in lieu of foreclosure as
     of the close of business on the last  business  day of the  calendar  month
     preceding the Distribution Date;

               (ix) the aggregate Certificate Principal Balance of each class of
     Certificates  (including any class of  Certificates  not offered hereby) at
     the close of business on such Distribution Date, separately identifying any
     reduction in such  Certificate  Principal  Balance due to the allocation of
     any Realized Loss;

                (x)   the Special Hazard Subordination Amount, if any, at
     the close of business on such Distribution Date;

               (xi)   the aggregate amount of principal prepayments made
     and Realized Losses incurred during the related Prepayment
     Period;

              (xii)   the amount deposited in the Reserve Fund, if any,
     on such Distribution Date;

              (xiii)  the amount remaining in the Reserve Fund, if any,
     as of the close of business on such Distribution Date;

              (xiv) the aggregate unpaid Accrued Certificate  Interest,  if any,
     on each class of Certificates at the close of business on such Distribution
     Date;

               (xv) in the  case of  Certificates  with a  variable  PassThrough
     Rate,  the  Pass-Through  Rate  applicable  to such  Distribution  Date, as
     calculated  in  accordance  with  the  method   specified  in  the  related
     Prospectus Supplement;

              (xvi) in the case of Certificates with an adjustable  Pass-Through
     Rate,  for statements to be distributed in any month in which an adjustment
     date  occurs,  the  adjustable  Pass-Through  Rate  applicable  to the next
     succeeding  Distribution  Date as calculated in accordance  with the method
     specified in the related Prospectus Supplement; and

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

     In the case of  information  furnished  pursuant  to  subclauses  (i)-(iii)
above,   the  amounts  shall  be  expressed  as  a  dollar  amount  per  minimum
denomination of Certificates or for such other specified portion thereof.

     Within a reasonable period of time after the end of each calendar year, the
Master  Servicer  or  the  Trustee,   as  provided  in  the  related  Prospectus
Supplement,  shall  furnish to each person who at any time  during the  calendar
year was a holder of a Certificate a statement  containing the  information  set
forth in subclauses  (i)-(iii)  above,  aggregated for such calendar year or the
applicable  portion  thereof  during which such person was a  Certificateholder.
Such  obligation  of the Master  Servicer or the Trustee shall be deemed to have
been satisfied to the extent that substantially  comparable information shall be
provided by the Master Servicer or the Trustee  pursuant to any  requirements of
the Code as are from time to time in force. (Section 4.02)


                                       47
<PAGE>

COLLECTION AND OTHER SERVICING PROCEDURES

     The  Master  Servicer,   directly  or  through  Sub-Servicers,   will  make
reasonable  efforts to collect all scheduled  payments  under the Mortgage Loans
and will follow or cause to be followed such  collection  procedures as it would
follow with respect to mortgage  loans that are comparable to the Mortgage Loans
and held for its own account,  provided such  procedures are consistent with the
Agreement and any related insurance policy, bankruptcy bond, letter of credit or
other instrument  described under "Description of Primary Insurance Policies" or
"Description of Credit Support" (any such  instrument  providing  coverage as to
losses resulting from physical damage, a "Hazard Insurance Instrument", any such
instrument  providing  coverage as to credit or other risks, a "Credit Insurance
Instrument", and collectively, the "Insurance Instruments"). Consistent with the
above, the Master Servicer may, in its discretion, waive any late payment charge
in respect of a late Mortgage Loan payment and, only upon  determining  that the
coverage under any related Insurance Instrument will not be affected,  extend or
cause to be extended the due dates for payments due on a Mortgage Note for
a period not greater than 125 days. (Section 3.07)

     In any case in which  property  securing  a  Mortgage  Loan,  other  than a
Multifamily  Loan, has been, or is about to be, conveyed by the borrower,  or in
any case in which property  securing a Multifamily Loan has been, or is about to
be encumbered by the borrower,  the Master  Servicer  will, to the extent it has
knowledge of such conveyance,  encumbrance,  proposed conveyance or encumbrance,
exercise  or cause to be  exercised  on behalf  of the  related  Trust  Fund the
lender's  rights to  accelerate  the  maturity of such  Mortgage  Loan under any
due-on-sale or  due-on-encumbrance  clause applicable  thereto,  but only if the
exercise of any such rights is permitted by  applicable  law and will not impair
or threaten to impair any recovery under any related  Insurance  Instrument.  If
these conditions are not met or if the Master Servicer reasonably believes it is
unable under  applicable law to enforce such  due-on-sale or  due-on-encumbrance
clause,  the Master  Servicer  will  enter  into or cause to be entered  into an
assumption and modification  agreement with the person to whom such property has
been or is about to be  conveyed  or  encumbered,  pursuant to which such person
becomes liable under the Mortgage Note, Cooperative Note or Contract and, to the
extent permitted by applicable law, the borrower remains liable thereon. Any fee
collected by or on behalf of the Master Servicer for entering into an assumption
agreement will be retained by or on behalf of the Master  Servicer as additional
servicing    compensation.    See   "Certain    Legal    Aspects   of   Mortgage
Loans-Enforceability  of  Certain  Provisions".  In  connection  with  any  such
assumption,  the terms of the related Mortgage Loan may not be changed. (Section
3.15)

     With respect to Multifamily Loans, the related  mortgagor's failure to make
required  payments may reflect  inadequate  operating income or the diversion of
that income from the service of payments due under the Multifamily Loan, and may
call into question such mortgagor's  ability to make timely payment of taxes and
to pay for necessary  maintenance of the related Mortgaged Property.  The Master
Servicer  will  monitor any  Multifamily  Loan which is in default,  contact the
mortgagor concerning the default, evaluate whether the causes of the default can
be cured over a reasonable period without significant impairment of the value of
the Mortgaged  Property,  initiate  corrective  action in  cooperation  with the
mortgagor if cure is likely,  inspect the Mortgaged Property and take such other
actions as it would normally take with respect to similar loans serviced for its
own  portfolio.  A  significant  period of time may  elapse  before  the  Master
Servicer is able to assess the success of such corrective action or the need for
additional  initiatives.  Alternatively,  the Master  Servicer may  determine to
institute foreclosure  proceedings with respect to a Multifamily Loan soon after
default.



                                       48
<PAGE>



SUB-SERVICING

     Any Master  Servicer may delegate its servicing  obligations  in respect of
the Mortgage Loans to third-party  servicers (each, a "Sub-Servicer"),  but such
Master  Servicer  will  remain  obligated  under  the  related  Agreement.  Each
Sub-Servicer  will be required to perform the customary  functions of a servicer
of comparable loans,  including collecting payments from borrowers and remitting
such collections to the Master Servicer; maintaining primary hazard insurance as
described  herein  and in any  related  Prospectus  Supplement,  and  filing and
settling claims thereunder,  subject in certain cases to the right of the Master
Servicer  to approve  in  advance  any such  settlement;  maintaining  escrow or
impoundment  accounts of  borrowers  for payment of taxes,  insurance  and other
items  required  to be paid  by any  borrower  pursuant  to the  Mortgage  Loan;
processing assumptions or substitutions, although, unless otherwise specified in
the related Prospectus Supplement,  the Master Servicer is generally required to
exercise due-on-sale clauses to the extent such exercise is permitted by law and
would not adversely affect insurance coverage; attempting to cure delinquencies;
supervising  foreclosures or  repossessions;  inspecting and managing  Mortgaged
Properties  under certain  circumstances;  and  maintaining  accounting  records
relating  to the  Mortgage  Loans.  Unless  otherwise  specified  in the related
Prospectus  Supplement,  the Master  Servicer will be responsible for filing and
settling claims in respect of Mortgage Loans in a particular Mortgage Pool under
any applicable  mortgage pool insurance policy,  bankruptcy bond, special hazard
insurance policy or letter of credit. See "Description of Credit Support".

     The sub-servicing  agreement between any Master Servicer and a Sub-Servicer
(a  "Sub-Servicing  Agreement") will be consistent with the terms of the related
Pooling  and  Servicing  Agreement  and  will  not  result  in a  withdrawal  or
downgrading  of any class of  Certificates  issued  pursuant to such Pooling and
Servicing  Agreement.  Although each Sub-Servicing  Agreement will be a contract
solely between the Master Servicer and the SubServicer,  the Agreement  pursuant
to which a series of Certificates is issued will provide that, if for any reason
the Master  Servicer for such series of Certificates is no longer acting in such
capacity,  the Trustee or any  successor  Master  Servicer  must  recognize  the
Sub-Servicer's rights and obligations under such Sub-Servicing Agreement.

     The Master  Servicer  will be solely  liable for all fees owed by it to any
Sub-Servicer,   irrespective  of  whether  the  Master  Servicer's  compensation
pursuant to the related  Agreement is  sufficient to pay such fees.  However,  a
Sub-Servicer  may be entitled to a Retained  Interest in certain Mortgage Loans.
Each  Sub-Servicer  will  be  reimbursed  by the  Master  Servicer  for  certain
expenditures  which it makes,  generally to the same extent the Master  Servicer
would be reimbursed under a Pooling and Servicing Agreement. See "Description of
the  Certificates-Retained  Interest,  Servicing  Compensation  and  Payment  of
Expenses".

     The Master Servicer may require any  Sub-Servicer to agree to indemnify the
Master Servicer for any liability or obligation sustained by the Master Servicer
in  connection  with  any  act or  failure  to act  by the  Sub-Servicer  in its
servicing  capacity.   Unless  otherwise  provided  in  the  related  Prospectus
Supplement,  each  Sub-Servicer  is required to maintain a fidelity  bond and an
errors and omissions  policy with respect to its  officers,  employees and other
persons acting on its behalf or on behalf of the Master Servicer.


REALIZATION UPON DEFAULTED MORTGAGE LOANS

     As  servicer  of the  Mortgage  Loans,  the Master  Servicer,  on behalf of
itself,  the  Trustee and the  Certificateholders,  will  present  claims to the
insurer under each Insurance Instrument,  and will take such reasonable steps as
are necessary to receive payment or to permit  recovery  thereunder with respect
to defaulted Mortgage Loans. As set forth above, all collections by or on behalf
of the Master Servicer under any Insurance Instrument,  other than amounts to

                                       49
<PAGE>

be applied to the  restoration  of a Mortgaged  Property or released to the
mortgagor,  are to be deposited in the Certificate Account for the related Trust
Fund, subject to withdrawal as heretofore  described.  Unless otherwise provided
in the Prospectus  Supplement  relating to a series of Certificates,  the Master
Servicer or its  designee  will not receive  payment  under any letter of credit
included as an Insurance  Instrument  with respect to a defaulted  Mortgage Loan
unless all  Liquidation  Proceeds and  Insurance  Proceeds  which it deems to be
finally  recoverable  have been realized;  however,  the Master Servicer will be
entitled  to  reimbursement  for  any  unreimbursed  advances  and  reimbursable
expenses thereunder. (Section 3.16)

     If any property securing a defaulted Mortgage Loan is damaged and proceeds,
if any, from the related Hazard Insurance Instrument are insufficient to restore
the damaged  property to a condition  sufficient  to permit  recovery  under the
related Credit Insurance Instrument, if any, the Master Servicer is not required
to expend its own funds to restore the damaged property unless it determines (i)
that such  restoration  will  increase  the  proceeds to  Certificateholders  on
liquidation of the Mortgage Loan after  reimbursement of the Master Servicer for
its expenses and (ii) that such expenses will be  recoverable by it from related
Insurance Proceeds or Liquidation Proceeds. (Section 3.16)

     If recovery on a defaulted Mortgage Loan under any related Credit Insurance
Instrument  is not  available  for  the  reasons  set  forth  in  the  preceding
paragraph, the Master Servicer nevertheless will be obligated to follow or cause
to be followed  such normal  practices and  procedures as it deems  necessary or
advisable to realize upon the defaulted  Mortgage  Loan.  (Section  3.16) If the
proceeds of any liquidation of the property securing the defaulted Mortgage Loan
are less than the outstanding  principal balance of the defaulted  Mortgage Loan
plus interest  accrued thereon at the Interest Rate plus the aggregate amount of
expenses incurred by the Master Servicer in connection with such proceedings and
which are reimbursable  under the Agreement,  the Trust Fund will realize a loss
in the  amount of such  difference.  The Master  Servicer  will be  entitled  to
withdraw  or  cause to be  withdrawn  from the  Certificate  Account  out of the
Liquidation  Proceeds  recovered on any defaulted  Mortgage  Loan,  prior to the
distribution  of  such  Liquidation  Proceeds  to  Certificateholders,   amounts
representing   its  normal   servicing   compensation   on  the  Mortgage  Loan,
unreimbursed  servicing  expenses incurred with respect to the Mortgage Loan and
any  unreimbursed  advances of delinquent  monthly payments made with respect to
the Mortgage Loan. (Section 3.11)

     If the Master  Servicer or its designee  recovers  Insurance  Proceeds with
respect to any defaulted  Mortgage Loan, the Master Servicer will be entitled to
withdraw  or cause to be  withdrawn  from the  Certificate  Account  out of such
proceeds,   prior  to  distribution  thereof  to   Certificateholders,   amounts
representing   its  normal   servicing   compensation  on  such  Mortgage  Loan,
unreimbursed  servicing  expenses incurred with respect to the Mortgage Loan and
any  unreimbursed  advances of delinquent  monthly payments made with respect to
the  Mortgage  Loan.  (Section  3.11) In the event that the Master  Servicer has
expended its own funds to restore damaged  property and such funds have not been
reimbursed under any Insurance Instrument,  it will be entitled to withdraw from
the  Certificate  Account  out of  related  Liquidation  Proceeds  or  Insurance
Proceeds  an amount  equal to such  expenses  incurred by it, in which event the
Trust  Fund may  realize a loss up to the  amount  so  charged.  (Section  3.11)
Because Insurance  Proceeds cannot exceed deficiency claims and certain expenses
incurred by the Master  Servicer,  no such payment or recovery  will result in a
recovery to the Trust Fund which exceeds the principal  balance of the defaulted
Mortgage Loan together with accrued  interest  thereon at the Net Interest Rate.
In addition,  when property securing a defaulted Mortgage Loan can be resold for
an amount  exceeding the outstanding  principal  balance of the related Mortgage
Loan together with accrued  interest and expenses,  it may be expected  that, if
retention of any such amount is legally  permissible,  the insurer will exercise
its right under any related  mortgage  pool  insurance  policy to purchase  such
property and 

                                       50
<PAGE>

realize for itself any excess proceeds. See "Description of Primary Insurance 
Policies" and "Description of Credit Support".

     With respect 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 the  Cooperative
Loan. See "Certain Legal Aspects of Mortgage Loans-Foreclosure on Cooperatives".
This  approval  is  usually  based on the  purchaser's  income and net worth and
numerous other factors. The necessity of acquiring such approval could limit the
number of potential  purchasers for those shares and otherwise  limit the Master
Servicer's ability to sell, and realize the value of, those shares.

RETAINED INTEREST; SERVICING OR ADMINISTRATION COMPENSATION AND PAYMENT OF 
EXPENSES

     The Prospectus Supplement for a series of Certificates will specify whether
there will be any Retained  Interest in the Trust Fund  Assets,  and, if so, the
owner  thereof.   If  so,  the  Retained  Interest  will  be  established  on  a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A Retained  Interest in a Trust Fund Asset represents a specified portion of the
interest payable thereon.  The Retained  Interest will be deducted from borrower
payments as received and will not be part of the related Trust Fund. Any partial
recovery of interest  on a Mortgage  Loan,  after  deduction  of all  applicable
servicing  fees,  will be  allocated  between  Retained  Interest  (if  any) and
interest at the Net Interest Rate on a pari passu basis.

     The Master  Servicer's (or in the case of a Trust Fund consisting of Agency
Securities  or Private  Mortgage-Backed  Securities  if specified in the related
Prospectus  Supplement,  the Trustee's)  primary  compensation with respect to a
series of Certificates will come from the monthly payment to it, with respect to
each interest  payment on a Trust Fund Asset,  of an amount equal to one-twelfth
of the  difference  between  the  Interest  Rate  (minus  the rate at which  the
Retained  Interest,  if any, is calculated)  and the Net Interest Rate times the
scheduled  principal  balance  of such  Trust  Fund  Asset.  Since any  Retained
Interest and the Master Servicer's (or the Trustee's)  primary  compensation are
percentages of the scheduled  principal  balance of each Trust Fund Asset,  such
amounts will decrease in accordance with the amortization  schedule of the Trust
Fund  Assets.  As  additional  compensation  in  connection  with  a  series  of
Certificates   relating  to  Mortgage   Loans,   the  Master   Servicer  or  the
Sub-Servicers  will retain all assumption  fees,  prepayment  penalties and late
payment  charges,  to the extent  collected from  mortgagors.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  any interest or other income
which  may  be  earned  on  funds  held  in  the  Certificate   Account  or  any
Sub-Servicing Account may be paid as additional compensation to the Trustee, the
Master Servicer or the Sub-Servicers,  as the case may be. Any Sub-Servicer will
receive  a  portion  of  the  Master  Servicer's  primary  compensation  as  its
sub-servicing compensation. (Section 3.18)

     With respect to a series of  Certificates  consisting of Mortgage Loans, in
addition to amounts  payable to any  SubServicer,  the Master  Servicer will pay
from its servicing compensation certain expenses incurred in connection with its
servicing of the Mortgage Loans, including,  without limitation,  payment of the
fees and  disbursements of the Trustee and independent  accountants,  payment of
expenses   incurred   in   connection   with   distributions   and   reports  to
Certificateholders,  and payment of any other expenses  described in the related
Prospectus Supplement. (Section 3.18)

     The Master  Servicer  is  entitled to  reimbursement  for certain  expenses
incurred by it in connection with the  liquidation of defaulted  Mortgage Loans,
including under certain circumstances  reimbursement of expenditures incurred by
it in connection  with the  restoration of Mortgaged  Properties,  such right of
reimbursement  being  prior to the rights of  Certificateholders  to receive any
related  Liquidation   Proceeds.   The  Master  Servicer  is  also  

                                       51
<PAGE>

entitled  to reimbursement  from the  Certificate  Account for  Advances.  With
respect to a series of Certificates relating to Agency Securities,  the Trustee
shall pay all expenses incurred  in administration  thereof,   subject  to  the
limitations described in the related Prospectus Supplement.


EVIDENCE AS TO COMPLIANCE

     Each  Agreement  with  respect to a series of  Certificates  consisting  of
Mortgage  Loans,  will provide that on or before a specified  date in each year,
beginning with the first such date at least six months after the related Cut-off
Date, a firm of independent  public  accountants will furnish a statement to the
Trustee  to the  effect  that,  on the  basis of the  examination  by such  firm
conducted  substantially  in  compliance  with either the Uniform  Single  Audit
Program for Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for
FHLMC,  the servicing by or on behalf of the Master  Servicer of mortgage  loans
under  pooling  and  servicing  agreements  substantially  similar to each other
(including the related  Agreement) was conducted in compliance with the terms of
such agreements except for any significant exceptions or errors in records that,
in the opinion of the firm, either the Audit Program for Mortgages  serviced for
FHLMC, or paragraph 4 of the Uniform Single Audit Program for Mortgage  Bankers,
requires it to report.  In rendering  its  statement  such firm may rely,  as to
matters  relating to the direct  servicing of mortgage  loans by  Sub-Servicers,
upon  comparable   statements  for  examinations   conducted   substantially  in
compliance  with the Uniform  Single Audit  Program for Mortgage  Bankers or the
Audit Program for Mortgages serviced for FHLMC (rendered within one year of such
statement)  of firms of  independent  public  accountants  with  respect  to the
related Sub-Servicer. (Section 3.21)

     Each Agreement will also provide for delivery to the Trustee,  on or before
a specified date in each year, of an annual  statement signed by two officers of
the Master  Servicer to the effect that the Master  Servicer has  fulfilled  its
obligations under the Agreement throughout the preceding year. (Section 3.20)

     Copies of the annual  accountants'  statement and the statement of officers
of the Master Servicer may be obtained by Certificateholders without charge upon
written  request to the Master  Servicer at the address set forth in the related
Prospectus Supplement.


CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

     The Master  Servicer  under  each  Agreement  will be named in the  related
Prospectus Supplement. The entity serving as Master Servicer may be an affiliate
of the  Depositor  and may have other  normal  business  relationships  with the
Depositor or the Depositor's affiliates.

     Each  Agreement  will provide that the Master  Servicer may resign from its
obligations  and duties under the Agreement  only if such  resignation,  and the
appointment  of a successor,  will not result in a  downgrading  of any class of
Certificates or upon a determination  that its duties under the Agreement are no
longer  permissible  under  applicable  law.  No such  resignation  will  become
effective  until the  Trustee or a  successor  servicer  has  assumed the Master
Servicer's obligations and duties under the Agreement. (Section 6.04)

     Each Agreement will further provide that neither the Master  Servicer,  the
Depositor nor any director,  officer,  employee, or agent of the Master Servicer
or the  Depositor  will be under any  liability  to the  related  Trust  Fund or
Certificateholders  for any action taken,  or for refraining  from the taking of
any action, in good faith pursuant to the Agreement,  or for errors in judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected  against any liability which would otherwise be imposed
by  reason  of  willful  misfeasance,  bad  faith  or  gross  negligence  in the
performance  of  duties  thereunder  or  by  reason  of  reckless  disregard  of
obligations and duties thereunder.  Each Agreement will further provide that the
Master Servicer, the Depositor and any director,  officer,  employee or 

                                       52
<PAGE>

agent  of the  Master  Servicer  or  the  Depositor  will  be  entitled  to
indemnification  by the related Trust Fund and will be held harmless against any
loss, liability or expense incurred in connection with any legal action relating
to the Agreement or the Certificates,  other than any loss, liability or expense
is related to any  specific  Mortgage  Loan or Mortgage  Loans  (unless any such
loss, liability or expense otherwise reimbursable pursuant to the Agreement) and
any loss,  liability or expense incurred by reason of willful  misfeasance,  bad
faith or gross  negligence in the performance of duties  thereunder or by reason
of reckless  disregard of obligations and duties thereunder.  In addition,  each
Agreement  will provide that neither the Master  Servicer nor the Depositor will
be under any obligation to appear in, prosecute or defend any legal action which
is not  incidental to its  respective  responsibilities  under the Agreement and
which in its  opinion may  involve it in any  expense or  liability.  The Master
Servicer or the Depositor may,  however,  in its  discretion  undertake any such
action which it may deem  necessary or desirable  with respect to the  Agreement
and the  rights and  duties of the  parties  thereto  and the  interests  of the
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 Certificateholders, and the Master Servicer or the Depositor,
as the case may be, will be entitled to be reimbursed therefor and to charge the
Certificate  Account.  Except  in the  case of a  series  of  Senior/Subordinate
Certificates,  any such obligation of the Certificateholders will be borne among
them on a pro rata  basis in  proportion  to the  Accrued  Certificate  Interest
payable thereto,  and,  notwithstanding  any other  provision,  their respective
distributions will be reduced accordingly. (Section 6.03)

     Any person into which the Master Servicer may be merged or consolidated, or
any  person  resulting  from any  merger or  consolidation  to which the  Master
Servicer  is a party,  or any person  succeeding  to the  business of the Master
Servicer,  will be the successor of the Master  Servicer  under each  Agreement,
provided  that such person is qualified to sell  mortgage  loans to, and service
mortgage loans on behalf of, FNMA or FHLMC. (Section 6.02)


EVENTS OF DEFAULT

     Unless otherwise provided in the related Prospectus Supplement for a series
of  Certificates  that  includes  Mortgage  Loans,  Events of Default under each
Agreement  will consist of (i) any failure by the Master  Servicer to distribute
or cause to be distributed to Certificateholders, or to remit to the Trustee for
distribution  to   Certificateholders,   any  required  payment  that  continues
unremedied  for five days after the giving of written  notice of such failure to
the Master Servicer by the Trustee or the Depositor,  or to the Master Servicer,
the Depositor and the Trustee by the holders of Certificates evidencing not less
than 25% of the Voting Rights;  (ii) any failure by the Master  Servicer duly to
observe  or  perform  in any  material  respect  any of its other  covenants  or
obligations  under the  Agreement  which  continues  unremedied  for thirty days
(fifteen  days in the case of a failure  to pay the  premium  for any  insurance
instrument required to be maintained pursuant to the Agreement) after the giving
of written  notice of such failure to the Master  Servicer by the Trustee or the
Depositor,  or to the Master  Servicer,  the  Depositor  and the  Trustee by the
holders of Certificates  evidencing not less than 25% of the Voting Rights;  and
(iii) certain events of insolvency,  readjustment of debt, marshalling of assets
and  liabilities or similar  proceedings  and certain actions by or on behalf of
the  Master  Servicer   indicating  its  insolvency  or  inability  to  pay  its
obligations. (Section 7.01)


RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default under an Agreement remains  unremedied,  the
Depositor or the Trustee may,  and at the  direction of holders of  Certificates
evidencing not less than 51% of the Voting Rights, the Trustee shall,  terminate
all of the rights and  obligations  of the Master  Servicer  under the Agreement
relating  to such Trust Fund and in and to the  Mortgage  

                                       53
<PAGE>

Loans (other than any Retained Interest of the Master Servicer),  whereupon
the Trustee will succeed to all of the responsibilities,  duties and liabilities
of the  Master  Servicer  under the  Agreement  (except  that if the  Trustee is
prohibited by law from obligating itself to make advances  regarding  delinquent
mortgage loans,  then the Trustee will not be so obligated) and will be entitled
to similar compensation arrangements. In the event that the Trustee is unwilling
or unable  so to act,  it may or,  at the  written  request  of the  holders  of
Certificates entitled to at least 51% of the Voting Rights, it shall appoint, or
petition a court of competent  jurisdiction  for the  appointment  of, a housing
loan servicing  institution  acceptable to the Rating Agency with a net worth at
the time of such appointment of at least  $15,000,000 to act as successor to the
Master Servicer under the Agreement.  Pending such  appointment,  the Trustee is
obligated to act in such capacity.  The Trustee and any such successor may agree
upon the  servicing  compensation  to be paid,  which in no event may be greater
than the  compensation  payable  to the  Master  Servicer  under the  Agreement.
(Sections 7.01 and 7.02)

     No  Certificateholder  will have the right under any Agreement to institute
any proceeding with respect  thereto unless such holder  previously has given to
the Trustee  written  notice of default  and unless the holders of  Certificates
evidencing not less than 25% of the Voting Rights have made written request upon
the Trustee to institute such  proceeding in its own name as Trustee  thereunder
and have  offered to the  Trustee  reasonable  indemnity,  and the  Trustee  for
fifteen days has neglected or refused to institute any such proceeding. (Section
10.03) The  Trustee,  however,  is under no  obligation  to exercise  any of the
trusts or powers vested in it by any Agreement or to make any  investigation  of
matters  arising  thereunder or to institute,  conduct or defend any  litigation
thereunder or in relation  thereto at the request,  order or direction of any of
the   holders  of   Certificates   covered  by  such   Agreement,   unless  such
Certificateholders  have offered to the Trustee reasonable security or indemnity
against the costs,  expenses and  liabilities  which may be incurred  therein or
thereby. (Section 8.02)


AMENDMENT

     Each Agreement may be amended by the  Depositor,  the Master  Servicer,  if
any, and the Trustee,  without the consent of any of the holders of Certificates
covered  by the  Agreement,  to  cure  any  ambiguity,  to  correct,  modify  or
supplement any provision  therein,  or to make any other provisions with respect
to matters or questions  arising under the Agreement which are not  inconsistent
with the provisions thereof, provided that such action will not adversely affect
in any material  respect the interests of any holder of Certificates  covered by
the Agreement.  Each Agreement may also be amended by the Depositor,  the Master
Servicer,  if  any,  and  the  Trustee,  with  the  consent  of the  holders  of
Certificates evidencing not less than 66% of the Voting Rights, for any purpose;
provided,  however,  that no such  amendment  may (i)  reduce in any  manner the
amount of or delay the timing of,  payments  received on Trust Fund Assets which
are required to be  distributed  on any  Certificate  without the consent of the
holder of such  Certificate,  (ii) adversely  affect in any material respect the
interests of the holders of any class of  Certificates in a manner other than as
described  in (i),  without the consent of the holders of  Certificates  of such
class  evidencing not less than 66% of the aggregate Voting Rights of such class
or (iii)  reduce the  aforesaid  percentage  of Voting  Rights  required for the
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Certificates covered by such Agreement then outstanding.  However,  with respect
to any series of  Certificates  as to which a REMIC  election is to be made, the
Trustee will not consent to any amendment of the Agreement unless it shall first
have received an opinion of counsel to the effect that such  amendment  will not
cause the Trust Fund to fail to qualify as a REMIC at any time that the  related
Certificates are outstanding. (Section 10.01) The Voting Rights evidenced by any
Certificate  will be the portion of the voting rights of all of the Certificates
in  the  related  series  allocated  in the  manner  described  in  the  related
Prospectus Supplement. (Article I)


                                       54
<PAGE>

TERMINATION

     The  obligations  created by the Agreement for each series of  Certificates
will  terminate  upon the  payment to  Certificateholders  of that series of all
amounts held in the  Certificate  Account or by the Master Servicer and required
to be paid to them pursuant to such  Agreement  following the earlier of (i) the
final payment or other  liquidation of the last Trust Fund Asset subject thereto
or the disposition of all property  acquired upon  foreclosure of any such Trust
Fund Asset and (ii) the  purchase  of all of the assets of the Trust Fund by the
party entitled to effect such  termination,  under the  circumstances and in the
manner set forth in the related  Prospectus  Supplement.  In no event,  however,
will the trust created by the Agreement  continue  beyond the date  specified in
the  related  Prospectus  Supplement.  Written  notice  of  termination  of  the
Agreement will be given to each  Certificateholder,  and the final  distribution
will be made only upon  surrender and  cancellation  of the  Certificates  at an
office or agency  appointed by the Trustee which will be specified in the notice
of termination. (Section 9.01)

     Any such  purchase  of assets of the  Trust  Fund  shall be made at a price
approximately  equal to (A) in the case of a series of  Certificates  evidencing
interests in a Trust Fund that includes  Mortgage Loans,  the greater of (i) the
sum of (a) 100% of the Stated Principal  Balance of each Mortgage Loan as of the
day of such  purchase  plus  accrued  interest  thereon  at the  applicable  Net
Interest Rate to the first day of the month following such purchase plus (b) the
appraised value of any property  acquired for the benefit of  Certificateholders
in respect of such loans, and (ii) the aggregate fair market value of all of the
assets in the Trust Fund (as  determined by the Trustee,  the Servicer,  and, if
different  than  both  such  persons,   the  person   entitled  to  effect  such
termination),  in  each  case  taking  into  account  accrued  interest  at  the
applicable  Net  Interest  Rate to the  first day of the  month  following  such
purchase and (B) in the case of a series of Certificates evidencing interests in
a  Trust  Fund  that  includes  Agency  Securities  or  Private  Mortgage-Backed
Securities,  the sum of 100% of the unpaid principal balance of each outstanding
Trust Fund Asset as of the day of such purchase plus accrued interest thereon at
the Net Interest Rate to the first day of the month of such purchase, or at such
other  price as may be  specified  in the  related  Prospectus  Supplement.  The
exercise of such right will effect early  retirement of the Certificates of that
series,  but the right of the person  entitled  to effect  such  termination  is
subject to the aggregate  principal balance of the outstanding Trust Fund Assets
for such series at the time of purchase  being less than the  percentage  of the
aggregate  principal  balance of the Mortgage Loans at the Cut-off Date for that
series specified in the related Prospectus Supplement. (Section 9.01)


DUTIES OF THE TRUSTEE

     The Trustee makes no  representations  as to the validity or sufficiency of
any Agreement,  the Certificates or any Mortgage Loan or related document and is
not  accountable  for the  use or  application  by or on  behalf  of the  Master
Servicer of any funds paid to the Master  Servicer or its designee in respect of
the  Certificates or the Mortgage Loans, or deposited into or withdrawn from the
Certificate Account or any other account by or on behalf of the Master Servicer.
(Section  8.03) If no Event of  Default  has  occurred  and is  continuing,  the
Trustee is required to perform only those duties specifically required under the
related Agreement. However, upon receipt of the various certificates, reports or
other  instruments  required to be  furnished  to it, the Trustee is required to
examine such documents and to determine whether they conform to the requirements
of the Agreement. (Section 8.01)


THE TRUSTEE

     The Trustee under each  Agreement  will be named in the related  Prospectus
Supplement.  The commercial bank,  national banking association or trust company
serving as Trustee may 

                                       55
<PAGE>

have normal banking relationships with the Depositor and its affiliates and
with the Master Servicer and its affiliates.



                          DESCRIPTION OF CREDIT SUPPORT


     If so provided in the related Prospectus  Supplement,  the Trust Fund for a
series of Certificates  may include Credit Support for such series or for one or
more classes of Certificates  comprising  such Series,  which Credit Support may
consist of any combination of the following  separate  components,  any of which
may be limited to a specified  percentage of the aggregate  principal balance of
the Mortgage Loans covered  thereby or a specified  dollar amount:  (i) coverage
with respect to Realized  Losses  incurred on Liquidated  Loans (the  "Defaulted
Mortgage Amount"); (ii) coverage with respect to Special Hazard Realized Losses,
as defined below (the "Special Hazard Amount");  and (iii) coverage with respect
to certain actions that may be taken by a bankruptcy  court in connection with a
Mortgage  Loan,  including a Deficient  Valuation or a reduction by a bankruptcy
court of the  Interest  Rate on a Mortgage  Loan or an extension of its maturity
(collectively,  the "Bankruptcy  Amount"). As set forth below and in the related
Prospectus Supplement,  such coverage may be provided by subordination of one or
more other classes of Certificates, one or more insurance policies, a bankruptcy
bond, a letter of credit,  a reserve fund or any  combination  of the foregoing.
The  amount  and  type  of any  Credit  Support  with  respect  to a  series  of
Certificates or with respect to one or more classes of  Certificates  comprising
such series,  and the obligors on such Credit Support,  will be set forth in the
related Prospectus Supplement. See "Description of the Certificates".


SUBORDINATION

     With respect to any Senior/Subordinate Series, in the event of any Realized
Losses on Mortgage Loans not in excess of the limitations  described  below, the
rights of the  Subordinate  Certificateholders  to  receive  distributions  with
respect to the Mortgage  Loans will be  subordinate  to the rights of the Senior
Certificateholders to the extent described in the related Prospectus Supplement.

     All Realized  Losses will be allocated to the  Subordinate  Certificates of
the  related  series  (or,  if such  series  includes  more  than  one  class of
Subordinated Certificates,  to the outstanding class of Subordinate Certificates
having  the  first  priority  for  allocation  of  Realized  Losses  and then to
additional outstanding classes of Subordinate  Certificates,  if any), until the
Certificate  Principal  Balance thereof has been reduced to zero. Any additional
Realized Losses will be allocated to the Senior Certificates (or, if such series
includes more than one class of Senior Certificates,  either on a pro rata basis
among  all  of  the  Senior  Certificates  in  proportion  to  their  respective
outstanding  Certificate  Principal  Balances  or as  otherwise  provided in the
related Prospectus  Supplement).  However,  with respect to Realized Losses that
are  attributable to physical  damage to Mortgaged  Properties of a type that is
not covered by standard  hazard  insurance  policies  ("Special  Hazard Realized
Losses"),   the  amount  thereof  that  may  be  allocated  to  the  Subordinate
Certificates  of the related  series may be limited to an amount  (the  "Special
Hazard Subordination Amount") specified in the related Prospectus Supplement. If
so,  any  Special  Hazard  Realized  Losses  in  excess  of the  Special  Hazard
Subordination  Amount  will  be  allocated  among  all  outstanding  classes  of
Certificates of the related  series,  on a pro rata basis in proportion to their
respective outstanding Certificate Principal Balances, regardless of whether any
Subordinate  Certificates  remain  outstanding,  or as otherwise provided in the
related Prospectus Supplement.

     Any allocation of a Realized Loss to a Certificate will be made by reducing
the Certificate  Principal Balance thereof as of the Distribution Date following
the Prepayment  Period in which 

                                       56
<PAGE>

such Realized Loss was incurred.  If so provided in the related  Prospectus
Supplement,  in the event of a Realized  Loss  incurred in  connection  with the
liquidation of a defaulted Mortgage Loan, the Senior  Certificateholders  may be
entitled  to receive a  distribution  of  principal,  to be paid from and to the
extent of funds otherwise  distributable to the Subordinate  Certificateholders,
equal to the amount, if any (the "Unrecovered Senior Portion"), by which (i) the
then applicable Senior  Percentage times the Scheduled  Principal Balance of the
Liquidated Loan immediately prior to liquidation exceeds (ii) the portion of the
related  unscheduled  recovery  that is allocable to  principal,  reduced by the
principal  portion  of all  monthly  payments  due but  unpaid as of the date of
liquidation.  Payments  to  the  Senior  Certificateholders  in  respect  of any
Unrecovered  Senior  Portion  on any  Distribution  Date  will only be made with
respect to Realized  Losses  incurred in  connection  with  Mortgage  Loans that
became  Liquidated Loans during the preceding  Prepayment Period and will not be
made as to any Special  Hazard  Realized  Losses in excess of the Special Hazard
Subordination  Amount,  if  applicable.   As  with  any  other  distribution  of
principal, any payment to the holders of Senior Certificates  attributable to an
Unrecovered  Senior Portion will be applied to reduce the Certificate  Principal
Balance thereof. Unless otherwise provided in the related Prospectus Supplement,
the  "Scheduled  Principal  Balance"  of any  Mortgage  Loan  as of any  date of
determination is equal to the unpaid principal balance thereof as of the date of
determination,  reduced by the principal portion of all monthly payments due but
unpaid as of the date of determination.

     As  set  forth  under  "Description  of the  Certificates-Principal  of the
Certificates",  the rights of holders of the various  classes of Certificates of
any series to receive  distributions  of principal and interest is determined by
the aggregate  Certificate Principal Balance of each such class. The Certificate
Principal  Balance of any Certificate will be reduced by all amounts  previously
distributed  on such  Certificate  in respect of principal,  and by any Realized
Losses  allocated  thereto.  If there were no Realized  Losses or prepayments of
principal on any of the Mortgage Loans, the respective  rights of the holders of
Certificates of any series to future distributions would not change. However, to
the extent so provided in the related Prospectus  Supplement,  holders of Senior
Certificates  may be entitled to receive a  disproportionately  larger amount of
prepayments   received,   which  will  have  the  effect  of  accelerating   the
amortization of the Senior Certificates and increasing the respective percentage
interest in future  distributions  evidenced by the Subordinate  Certificates in
the related Trust Fund (with a corresponding decrease in the Senior Percentage),
as well as preserving  the  availability  of the  subordination  provided by the
Subordinate Certificates.  In addition, as set forth above, Realized Losses will
be first  allocated to Subordinate  Certificates by reduction of the Certificate
Principal  Balance  thereof,  which  will  have the  effect  of  increasing  the
respective interest in future distributions evidenced by the Senior Certificates
in the related Trust Fund.

     If so  provided  in the  related  Prospectus  Supplement,  certain  amounts
otherwise   payable  on  any   Distribution   Date  to  holders  of  Subordinate
Certificates  may be deposited into a reserve fund.  Amounts held in any reserve
fund may be applied as described  below under "Reserve Funds" and in the related
Prospectus Supplement.

     With respect to any Senior/Subordinate  Series, the terms and provisions of
the  subordination  may vary from those described above; any such variation will
be described in the related Prospectus Supplement.

     If so provided in the related Prospectus Supplement, the Credit Support for
the Senior Certificates of a Senior/Subordinate  Series may include, in addition
to the  subordination  of the  Subordinate  Certificates  of such series and the
establishment  of a  reserve  fund,  any of the other  forms of  Credit  Support
described below. If any of such other forms of Credit Support described below is
maintained   solely  for  the   benefit  of  the   Senior   Certificates   of  a
Senior/Subordinate  Series,  then the coverage described below as being provided
by such Credit Support with respect to a series of  Certificates  may be limited
to  the  extent  necessary  

                                       57
<PAGE>

to make required  distributions on such Senior Certificates or as otherwise
specified in the related  Prospectus  Supplement.  If so provided in the related
Prospectus  Supplement,  the obligor on any such other  forms of Credit  Support
maintained for the benefit of the Senior  Certificates  of a  Senior/Subordinate
Series may be reimbursed for amounts paid  thereunder  out of amounts  otherwise
payable on the Subordinate Certificates.


LETTER OF CREDIT

     As to any series of  Certificates  to be  covered by a Letter of Credit,  a
bank (the "Letter of Credit  Bank") will  deliver to the Trustee an  irrevocable
Letter of  Credit.  The  Master  Servicer  or  Trustee  will  exercise  its best
reasonable  efforts  to keep or cause to be kept the  Letter  of  Credit in full
force and effect,  unless coverage thereunder has been exhausted through payment
of  claims.  The  Master  Servicer  will agree to pay the fees for the Letter of
Credit  on a  timely  basis  unless,  as  described  in the  related  Prospectus
Supplement, the payment of such fees is otherwise provided for.

     The Master  Servicer or the Trustee  will make or cause to be made draws on
the  Letter  of  Credit  Bank  under  each  Letter of  Credit.  Subject  to such
differences as will be described in the related Prospectus  Supplement,  Letters
of Credit may cover all or any of the following amounts:

          (i) to the extent of any Defaulted  Mortgage Amount,  for any Mortgage
     Loan that became a  Liquidated  Loan during the related  Prepayment  Period
     (other than  Mortgage  Loans as to which  amounts paid or payable under any
     related  Hazard  Insurance  Instrument,  including  the Letter of Credit as
     described in (ii) below, are not sufficient either to restore the Mortgaged
     Property or to pay the outstanding  principal  balance of the Mortgage Loan
     plus accrued  interest),  an amount which,  together  with all  Liquidation
     Proceeds, Insurance Proceeds, and other collections on such Liquidated Loan
     (net of amounts  payable or  reimbursable  therefrom to the Master Servicer
     for related unpaid  servicing fees and  unreimbursed  servicing  expenses),
     will equal the sum of (A) the unpaid  principal  balance of such Liquidated
     Loan (plus accrued  interest at the  applicable Net Interest Rate) plus (B)
     the amount of related  servicing  expenses,  if any, not  reimbursed to the
     Master Servicer from  Liquidation  Proceeds,  Insurance  Proceeds and other
     collections  on such  Liquidation  Loan (which  shall be paid to the Master
     Servicer);

               (ii) to the  extent  of any  Special  Hazard  Amount,  as to each
     Mortgage Loan that is delinquent and as to which the Mortgaged Property has
     suffered  damage (other than  physical  damage caused by hostile or warlike
     action in time of war or peace, by any weapons of war, by any  insurrection
     or rebellion,  or by any nuclear  reaction or nuclear  radiation or nuclear
     contamination whether controlled or uncontrolled, or by any action taken by
     any  governmental  authority in response to any of the  foregoing)  and for
     which  any  amounts  paid or  payable  under  the  related  primary  hazard
     insurance  policy or any Special Hazard Insurance Policy are not sufficient
     to pay either of the following amounts, an amount which,  together with all
     Insurance  Proceeds  paid or  payable  under  the  related  primary  hazard
     insurance  policy or any Special  Hazard  Insurance  Policy  (net,  if such
     proceeds are not to be applied to restore such Mortgaged  Property,  of all
     amounts  payable  or  reimbursable  therefrom  to the Master  Servicer  for
     related unpaid servicing fees and unreimbursed servicing expenses), will be
     equal to the lesser of (A) the amount  required to restore  such  Mortgaged
     Property  and  (B)  the sum of (1) the  unpaid  principal  balance  of such
     Mortgage Loan (plus accrued  interest at the  applicable Net Interest Rate)
     plus (2) the amount of related servicing  expenses,  if any, not reimbursed
     to the Master  Servicer  from  Insurance  Proceeds  paid under the  related
     primary hazard insurance policy or any Special Hazard Insurance Policy; and

                                       58
<PAGE>

              (iii) to the extent of any Bankruptcy Amount,  with respect to any
     Mortgage Loan that has been subject to bankruptcy  proceedings as described
     above, the amount of any debt service reduction or Deficient Valuation.

     If the  related  Prospectus  Supplement  so  provides,  at such time as the
Letter of Credit  Bank makes a payment  as  described  above  with  respect to a
Liquidated  Loan, or a payment of the full amount owing on a Mortgage Loan as to
which the Mortgaged  Property has been damaged (as described in (ii)(B)  above),
the  Liquidated  Loan will be removed from the related  Trust Fund in accordance
with the terms set forth in the related Prospectus Supplement and will no longer
be subject to the Agreement. Unless otherwise provided in the related Prospectus
Supplement,  Mortgage Loans that have been subject to bankruptcy  proceedings as
described above, or as to which payment under the Letter of Credit has been made
for the purpose of restoring  the related  Mortgaged  Property (as  described in
(ii)(A)  above),  will  remain part of the related  Trust  Fund.  Any  Defaulted
Mortgage  Amount,  Special  Hazard Amount and  Bankruptcy  Amount covered by any
Letter of Credit  will each be reduced  to the  extent of  related  unreimbursed
draws thereunder.

     In the event that the Letter of Credit Bank  ceases to be a duly  organized
commercial bank, or its debt obligations are rated lower than the highest rating
on any class of the Certificates on the date of issuance by the Rating Agency or
Agencies, the Master Servicer or Trustee will use its best reasonable efforts to
obtain or cause to be obtained, as to each Letter of Credit, a substitute Letter
of Credit issued by a commercial bank that meets such requirements and providing
the same coverage;  provided,  however,  that, unless otherwise  provided in the
related  Prospectus  Supplement,  if the fees charged or collateral  required by
such  successor  Letter of Credit  Bank  shall be more than the fees  charged or
collateral required by such predecessor Letter of Credit Bank, each component of
coverage thereunder may be reduced proportionately to such a level as results in
such  fees and  collateral  being  not  more  than the  fees  then  charged  and
collateral then required by such predecessor Letter of Credit Bank.


MORTGAGE POOL INSURANCE POLICY

     As to any series of Certificates to be covered by a Mortgage Pool Insurance
Policy with respect to any Defaulted  Mortgage Amount,  the Master Servicer will
exercise its best  reasonable  efforts to maintain or cause to be maintained the
Mortgage  Pool  Insurance  Policy in full  force  and  effect,  unless  coverage
thereunder has been exhausted  through  payment of claims.  The Master  Servicer
will agree to pay the  premiums for each  Mortgage  Pool  Insurance  Policy on a
timely basis  unless,  as described in the related  Prospectus  Supplement,  the
payment of such fees is otherwise provided.

     The Master  Servicer  will present or cause to be  presented  claims to the
insurer under each  Mortgage  Pool  Insurance  Policy.  Mortgage Pool  Insurance
Policies,   however,  are  not  blanket  policies  against  loss,  since  claims
thereunder  may be  made  only  upon  satisfaction  of  certain  conditions,  as
described below and, if applicable, in the related Prospectus Supplement.

     Mortgage  Pool  Insurance  Policies do not cover losses  arising out of the
matters excluded from coverage under the primary mortgage  insurance  policy, or
losses  due to a failure  to pay or denial of a claim  under a primary  mortgage
insurance policy, irrespective of the reason therefor.

     Mortgage  Pool  Insurance  Policies  in general  provide  that no claim may
validly be presented  thereunder  with respect to a Mortgage  Loan unless (i) an
acceptable primary mortgage insurance policy, if the initial Loan-to-Value Ratio
of  the  Mortgage  Loan  exceeded  80%,  has  been  kept  in  force  until  such
Loan-to-Value  Ratio is reduced to 80%;  (ii)  premiums  on the  primary  hazard
insurance  policy  have  been  paid by the  insured  and real  estate  taxes and
foreclosure,  protection and  preservation  expenses have been advanced by or on
behalf of the  insured,  as  approved  by the  insurer;  (iii) if there has been
physical loss or damage to the 

                                       59
<PAGE>

Mortgaged  Property,  it has been restored to its physical condition at the
time the Mortgage Loan became insured under the Mortgage Pool Insurance  Policy,
subject to reasonable  wear and tear; and (iv) the insured has acquired good and
merchantable  title to the Mortgaged  Property,  free and clear of all liens and
encumbrances,  except permitted encumbrances,  including any right of redemption
by or on behalf of the mortgagor,  and if required by the insurer,  has sold the
property with the approval of the insurer.

     Assuming the satisfaction of these  conditions,  the insurer has the option
to either (i) acquire the property  securing the  defaulted  Mortgage Loan for a
payment equal to the principal  balance thereof plus accrued and unpaid interest
at the Interest Rate to the date of acquisition and certain  expenses  described
above  advanced by or on behalf of the insured,  on  condition  that the insurer
must be provided  with good and  merchantable  title to the  Mortgaged  Property
(unless the property has been conveyed  pursuant to the terms of the  applicable
primary  mortgage  insurance  policy) or (ii) pay the amount by which the sum of
the  principal  balance of the  defaulted  Mortgage  Loan and accrued and unpaid
interest at the  Interest  Rate to the date of the payment of the claim and such
expenses  exceed the proceeds  received  from a sale of the  Mortgaged  Property
which the  insurer  has  approved.  In both (i) and (ii),  the amount of payment
under a Mortgage  Pool  Insurance  Policy  will be reduced by the amount of such
loss paid under the primary mortgage insurance policy.

     Unless  earlier  directed by the  insurer,  a claim  under a Mortgage  Pool
Insurance Policy must be filed (i) in the case when a primary mortgage insurance
policy is in force, within a specified number of days (typically, 60 days) after
the claim for loss has been settled or paid thereunder,  or after acquisition by
the insured or a sale of the  property  approved by the  insurer,  whichever  is
later, or (ii) in the case when a primary  mortgage  insurance  policy is not in
force, within a specified number of days (typically,  60 days) after acquisition
by the insured or a sale of the property  approved by the insurer.  A claim must
be paid within a specified period  (typically,  30 days) after the claim is made
by the insured.

     Unless  otherwise  specified  in the  Prospectus  Supplement  relating to a
series of  Certificates,  the  amount  of  coverage  under  each  Mortgage  Pool
Insurance Policy will be reduced over the life of the Certificates of any series
by the  aggregate  dollar  amount of claims paid less the  aggregate  of the net
amounts realized by the insurer upon disposition of all acquired properties. The
amount of claims paid includes certain expenses  incurred by the Master Servicer
as well as accrued interest on delinquent  Mortgage Loans to the date of payment
of the claim.  See  "Certain  Legal  Aspects of  Mortgage  Loans-Foreclosure  on
Mortgages"  and  "-Repossession  with  respect to  Contracts".  Accordingly,  if
aggregate  net claims  paid under a Mortgage  Pool  Insurance  Policy  reach the
applicable policy limit,  coverage  thereunder will be exhausted and any further
losses will be borne by Certificateholders of the related series.

     In the event that an insurer under a Mortgage Pool Insurance  Policy ceases
to be a Qualified  Insurer (such term being  defined to mean a private  mortgage
guaranty  insurance  company duly  qualified as such under  applicable  laws and
approved as an insurer by FHLMC,  FNMA,  or any successor  entity,  and having a
claims-paying  ability acceptable to the Rating Agency or Agencies),  the Master
Servicer will use its best reasonable  efforts to obtain or cause to be obtained
from another Qualified Insurer a replacement  insurance policy comparable to the
Mortgage  Pool  Insurance  Policy  with a  total  coverage  equal  to  the  then
outstanding coverage of such Mortgage Pool Insurance Policy; provided,  however,
that, unless otherwise  provided in the related  Prospectus  Supplement,  if the
cost of the  replacement  policy is greater than the cost of such  Mortgage Pool
Insurance Policy,  the coverage of the replacement  policy may be reduced to the
level  such that its  premium  rate does not  exceed  the  premium  rate on such
Mortgage Pool Insurance Policy. However, in the event that the insurer ceases to
be a Qualified  Insurer solely because it ceases to be approved as an insurer by
FHLMC,  FNMA, or any successor entity, the Master Servicer will review, or cause
to be  

                                       60
<PAGE>

reviewed,  the  financial  condition  of the insurer  with a view towards
determining  whether  recoveries  under the Mortgage Pool  Insurance  Policy are
jeopardized  for reasons related to the financial  condition of the insurer.  If
the Master  Servicer  determines  that  recoveries are so  jeopardized,  it will
exercise its best reasonable  efforts to obtain from another Qualified Insurer a
replacement policy as described above, subject to the same cost limitation.

     Because each Mortgage Pool Insurance  Policy will require that the property
subject to a defaulted Mortgage Loan be restored to its original condition prior
to claiming  against the insurer,  such policy will not provide coverage against
hazard  losses.  As set forth  below,  the  primary  hazard  insurance  policies
covering the Mortgage  Loans  typically  exclude from coverage  physical  damage
resulting  from a number of causes  and,  even when the damage is  covered,  may
afford recoveries that are significantly  less than the full replacement cost of
such losses.  Further,  a special hazard insurance policy (or a Letter of Credit
to the extent of the Special  Hazard  Amount) will not cover all risks,  and the
coverage  thereunder will be limited in amount.  Certain hazard risks will, as a
result, be uninsured and will therefore be borne by Certificateholders. (Section
3.13)


SPECIAL HAZARD INSURANCE POLICY

     As to any series of Certificates  to be covered by an Insurance  Instrument
that does not cover any Special Hazard Amount,  unless otherwise provided in the
related  Prospectus  Supplement,  the Master  Servicer  will  exercise  its best
reasonable  efforts  to  maintain  or cause to be  maintained  a Special  Hazard
Insurance  Policy in full force and effect  covering the Special  Hazard Amount,
unless  coverage  thereunder  has been  exhausted  through  payment  of  claims;
provided,  however,  that the Master Servicer is under no obligation to maintain
such policy in the event that any Insurance  Instrument  covering such series as
to any Defaulted  Mortgage  Amount is no longer in effect.  The Master  Servicer
will agree to pay the  premiums on each  Special  Hazard  Insurance  Policy on a
timely basis unless, as described in the related Prospectus Supplement,  payment
of such premiums is otherwise provided for.

     Each  Special  Hazard  Insurance  Policy will,  subject to the  limitations
described below,  protect holders of Certificates of the related series from (i)
loss by reason  of damage to  Mortgaged  Properties  caused by  certain  hazards
(including  earthquakes  and  mudflows)  not insured  against  under the primary
hazard  insurance  policies or a flood insurance  policy if the property is in a
designated  flood area and (ii) loss from partial damage caused by reason of the
application of the co-insurance clause contained in the primary hazard insurance
policies.  Special Hazard Insurance Policies will not cover losses occasioned by
normal wear and tear, war, civil  insurrection,  certain  governmental  actions,
errors  in  design,  nuclear  or  chemical  reaction  or  contamination,  faulty
workmanship  or materials  (except under certain  circumstances),  flood (if the
property is located in a designated flood area) and certain other risks.

     Subject to the foregoing limitations,  each Special Hazard Insurance Policy
will provide that,  when there has been damage to property  securing a defaulted
Mortgage  Loan  acquired  by the  insured  and to the  extent  the damage is not
covered  by the  related  primary  hazard  insurance  policy or flood  insurance
policy,  the  insurer  will  pay the  lesser  of (i) the cost of  repair  to the
property  and (ii) upon  transfer  of the  property to the  insurer,  the unpaid
principal  balance  of such  Mortgage  Loan at the  time of  acquisition  of the
property by  foreclosure,  deed in lieu of  foreclosure  or  repossession,  plus
accrued interest to the date of claim  settlement and certain expenses  incurred
by or on behalf of the Master Servicer with respect to the property.  The amount
of coverage under the Special Hazard Insurance Policy will be reduced by the sum
of (a) the unpaid  principal  balance plus accrued interest and certain expenses
paid by the insurer, less any net proceeds realized by the insurer from the sale
of the property, plus (b) any amount paid as the cost of repair of the property.

                                       61
<PAGE>

     Restoration of the property with the proceeds described under clause (i) of
the  immediately  preceding  paragraph will satisfy the condition under a Credit
Insurance Instrument that the property be restored before a claim thereunder may
be validly presented with respect to the defaulted Mortgage Loan secured by such
property.  The payment described under clause (ii) of the immediately  preceding
paragraph  will render  unnecessary  presentation  of a claim in respect of such
Mortgage Loan under a Credit Insurance  Instrument as to any Defaulted  Mortgage
Amount. Therefore, so long as the Credit Insurance Instrument remains in effect,
the payment by the insurer of either of the above  alternative  amounts will not
affect the total insurance proceeds paid to Certificateholders,  but will affect
the relative  amounts of coverage  remaining under any Special Hazard  Insurance
Policy and any Credit Insurance Instrument.

     The sale of a Mortgaged  Property must be approved by the insurer under any
Special Hazard  Insurance  Policy and funds received by the insured in excess of
the unpaid  principal  balance of the Mortgage Loan plus interest thereon to the
date of sale plus  certain  expenses  incurred  by or on  behalf  of the  Master
Servicer with respect to the property (not to exceed the amount actually paid by
the insurer)  must be refunded to such  insurer  and, to that  extent,  coverage
under the Special Hazard Insurance  Policy will be restored.  If aggregate claim
payments  under a  Special  Hazard  Insurance  Policy  reach the  policy  limit,
coverage  thereunder  will be exhausted and any further  losses will be borne by
Certificateholders.

     A claim under a Special  Hazard  Insurance  Policy  generally must be filed
within a  specified  number of days  (typically,  60 days) after the insured has
acquired good and  merchantable  title to the  property,  and a claim payment is
payable within a specified number of days (typically,  30 days) after a claim is
accepted by the insurer. Special Hazard Insurance Policies provide that no claim
may be paid unless primary hazard  insurance  policy  premiums,  flood insurance
premiums (if the property is located in a federally  designated flood area) and,
as approved by the insurer,  real estate property taxes, property protection and
preservation expenses and foreclosure or repossession costs have been paid by or
on behalf of the  insured,  and unless the  insured has  maintained  the primary
hazard  insurance  policy  and,  if  the  property  is  located  in a  federally
designated  flood area,  flood  insurance,  as  required  by the Special  Hazard
Insurance Policy.

     If a Special  Hazard  Insurance  Policy is cancelled or terminated  for any
reason (other than the exhaustion of total policy coverage), the Master Servicer
will use its best  reasonable  efforts  to obtain or cause to be  obtained  from
another Insurer a replacement policy comparable to such Special Hazard Insurance
Policy with a total coverage that is equal to the then existing coverage of such
Special Hazard  Insurance  Policy;  provided,  however,  that,  unless otherwise
provided in the related  Prospectus  Supplement,  if the cost of the replacement
policy is greater than the cost of such Special  Hazard  Insurance  Policy,  the
coverage  of the  replacement  policy  may be  reduced  to a level such that its
premium rate does not exceed the premium rate on such Special  Hazard  Insurance
Policy.

     Since each  Special  Hazard  Insurance  Policy is  designed  to permit full
recoveries  as to  any  Defaulted  Mortgage  Amount  under  a  Credit  Insurance
Instrument  in  circumstances  in  which  such  recoveries  would  otherwise  be
unavailable  because property has been damaged by a cause not insured against by
a primary hazard insurance policy and thus would not be restored, each Agreement
provides that, if the related Credit  Insurance  Instrument shall have lapsed or
terminated or been exhausted through payment of claims, the Master Servicer will
be under no further obligation to maintain the Special Hazard Insurance Policy.


BANKRUPTCY BOND

     As to any series of  Certificates  to be covered by a Bankruptcy  Bond with
respect to any  Bankruptcy  Amount,  the Master  Servicer will exercise its best
reasonable  efforts to maintain or cause to be maintained the Bankruptcy Bond in
full force and effect,  unless  coverage  

                                       62
<PAGE>

thereunder  has been  exhausted  through  payment  of  claims.  The  Master
Servicer will pay or cause to be paid the premiums for each Bankruptcy Bond on a
timely basis, unless, as described in the related Prospectus Supplement, payment
of such premiums is otherwise  provided for.  Subject to the limit of the dollar
amount of coverage  provided,  each  Bankruptcy  Bond will cover certain  losses
resulting  from an extension of the maturity of a Mortgage  Loan, or a reduction
by the  bankruptcy  court of the principal  balance of or the Interest Rate on a
Mortgage  Loan, and the unpaid  interest on the amount of a principal  reduction
during the  pendency of a proceeding  under the  Bankruptcy  Code.  See "Certain
Legal Aspects of Mortgage  Loans-Foreclosure  on Mortgages"  and  "-Repossession
with respect to Contracts".


CERTIFICATE GUARANTEE INSURANCE

     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  that is subsequently  recovered
as a "voidable  preference"  payment under federal bankruptcy law. A copy of the
Certificate  Guarantee Insurance policy 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 FUND

     If so provided in the related  Prospectus  Supplement,  the Depositor  will
deposit  or  cause  to be  deposited  in  an  account  (a  "Reserve  Fund")  any
combination  of cash, one or more  irrevocable  letters of credit or one or more
Permitted Investments in specified amounts, or any other instrument satisfactory
to the Rating  Agency or Agencies,  which will be applied and  maintained in the
manner and under the conditions specified in such Prospectus Supplement.  In the
alternative  or in  addition to such  deposit,  to the extent  described  in the
Prospectus  Supplement for a  Senior/Subordinate  Series,  a Reserve Fund may be
funded through  application of all or a portion of amounts  otherwise payable on
the  Subordinate  Certificates.  Amounts in a Reserve Fund may be distributed to
Certificateholders,  or applied to reimburse the Master Servicer for outstanding
advances,  or may be used for other  purposes,  in the  manner and to the extent
specified in the related Prospectus Supplement. Unless otherwise provided in the
related  Prospectus  Supplement,  any such Reserve Fund will not be deemed to be
part of the related Trust Fund.

     Amounts  deposited  in any  Reserve  Fund for a series  will be invested in
Permitted  Investments  by, or at the direction  of, the Master  Servicer or any
other person named in the related Prospectus Supplement.



                                  DESCRIPTION OF PRIMARY INSURANCE POLICIES


     Each Mortgage  Loan will be covered by a primary  hazard  insurance  policy
and, if required as described below, a primary mortgage insurance policy.


                                       63
<PAGE>

PRIMARY MORTGAGE INSURANCE POLICIES

     As  set  forth  under  "Description  of the  Certificates-Realization  Upon
Defaulted  Mortgage  Loans",  the Master  Servicer  will maintain or cause to be
maintained with respect to each Mortgage Loan, other than a Multifamily  Loan, a
primary mortgage insurance policy in accordance with the underwriting  standards
described herein and in the related  Prospectus  Supplement.  Although the terms
and  conditions of primary  mortgage  insurance  policies  differ,  each primary
mortgage  insurance  policy will generally cover losses up to an amount equal to
the excess of the unpaid  principal  amount of a defaulted  Mortgage  Loan (plus
accrued  and unpaid  interest  thereon  and certain  approved  expenses)  over a
specified percentage of the Value of the related Mortgaged Property.

     As conditions precedent to the filing or payment of a claim under a primary
mortgage insurance policy, the insured will typically be required,  in the event
of default by the borrower, among other things, to: (i) advance or discharge (a)
hazard  insurance  premiums and (b) as necessary  and approved in advance by the
insurer, real estate taxes, protection and preservation expenses and foreclosure
and  related  costs;  (ii) in the  event of any  physical  loss or damage to the
Mortgaged  Property,  have the  Mortgaged  Property  restored  to at  least  its
condition  at the  effective  date  of the  primary  mortgage  insurance  policy
(ordinary  wear and tear  excepted);  and (iii)  tender to the insurer  good and
merchantable title to, and possession of, the Mortgaged Property.


PRIMARY HAZARD INSURANCE POLICIES

     Each  Agreement  will require the Master  Servicer to cause the borrower on
each Mortgage Loan to maintain a primary hazard  insurance  policy providing for
coverage of the standard form of fire  insurance  policy with extended  coverage
customary  in the state in which  the  Mortgaged  Property  is  located.  Unless
otherwise specified in the related Prospectus Supplement,  such coverage will be
in general in an amount equal to the lesser of the  principal  balance  owing on
such Mortgage Loan and the amount  necessary to fully  compensate for any damage
or loss to the  improvements  on the Mortgaged  Property on a  replacement  cost
basis,  but in  either  case not less  than the  amount  necessary  to avoid the
application of any co-insurance clause contained in the hazard insurance policy.
The ability of the Master Servicer to assure that hazard insurance  proceeds are
appropriately  applied may be  dependent  upon its being named as an  additional
insured under any primary hazard  insurance policy and under any flood insurance
policy referred to below, or upon the extent to which information in this regard
is furnished by borrowers.  All amounts  collected by the Master  Servicer under
any such policy  (except for amounts to be applied to the  restoration or repair
of the  Mortgaged  Property or released to the borrower in  accordance  with the
Master  Servicer's  normal  servicing  procedures,  subject  to  the  terms  and
conditions of the related  Mortgage and Mortgage  Note) will be deposited in the
Certificate Account. The Agreement provides that the Master Servicer may satisfy
its obligation to cause each borrower to maintain such a hazard insurance policy
by the Master  Servicer's  maintaining a blanket policy insuring  against hazard
losses on the  Mortgage  Loans.  If such  blanket  policy  contains a deductible
clause,  the Master  Servicer will deposit in the  Certificate  Account all sums
that would have been deposited therein but for such clause.  The Master Servicer
also is  required to maintain a fidelity  bond and errors and  omissions  policy
with respect to its officers and employees that provides coverage against losses
that may be sustained as a result of an officer's or employee's misappropriation
of funds or errors and  omissions in failing to maintain  insurance,  subject to
certain limitations as to amount of coverage,  deductible  amounts,  conditions,
exclusions and exceptions.

     In general,  the standard form of fire and extended  coverage policy covers
physical  damage to or destruction of the  improvements of the property by fire,
lightning,  explosion,  smoke,  windstorm and hail,  and riot,  strike and civil
commotion,  subject to the conditions  and exclusions  specified in each policy.
Although the policies  relating to the Mortgage  Loans will 

                                       64
<PAGE>

be  underwritten  by  different  insurers  under  different  state  laws in
accordance with different applicable state forms, and therefore will not contain
identical  terms and  conditions,  the  basic  terms  thereof  are  dictated  by
respective  state  laws,  and most  such  policies  typically  do not  cover any
physical  damage  resulting from the following:  war,  revolution,  governmental
actions,  floods  and other  water-related  causes,  earth  movement  (including
earthquakes,  landslides  and  mudflows),  nuclear  reactions,  wet or dry  rot,
vermin,  rodents,  insects or domestic  animals,  theft and,  in certain  cases,
vandalism. The foregoing list is merely indicative of certain kinds of uninsured
risks and is not  intended to be  all-inclusive.  When a  Mortgaged  Property is
located at  origination  in a federally  designated  flood area,  each Agreement
requires the Master Servicer to cause the borrower to acquire and maintain flood
insurance  in an  amount  equal  in  general  to the  lesser  of (i) the  amount
necessary to fully compensate for any damage or loss to the  improvements  which
are part of the  Mortgaged  Property  on a  replacement  cost basis and (ii) the
maximum amount of insurance available under the federal flood insurance program,
whether or not the area is participating in the program.

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

     The  Master  Servicer  will not  require  that a 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 a Cooperative
and the related borrower on a Cooperative Note do not maintain such insurance or
do not maintain adequate  coverage or any insurance  proceeds are not applied to
the restoration of the damaged property,  damage to such borrower's  Cooperative
apartment or such Cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note.

     Since the amount of hazard  insurance the Master  Servicer will cause to be
maintained  on the  improvements  securing  the Mortgage  Loans  declines as the
principal balances owing thereon decrease, and since residential properties have
historically appreciated in value over time, in the event of partial loss hazard
insurance  proceeds may be insufficient  to restore fully the damaged  property.
Under the terms of the Mortgage Loans,  borrowers are required to present claims
to  insurers  under  hazard  insurance  policies  maintained  on  the  Mortgaged
Properties.    The   Master   Servicer,   on   behalf   of   the   Trustee   and
Certificateholders,  is  obligated  to present or cause to be  presented  claims
under any blanket  insurance  policy insuring against hazard losses on Mortgaged
Properties.  However,  the ability of the Master Servicer to present or cause to
be presented  such claims is dependent  upon the extent to which  information in
this regard is furnished to the Master Servicer by borrowers. (Section 3.14)


FHA INSURANCE

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

     There  are two  primary  FHA  insurance  programs  that are  available  for
multifamily  mortgage  loans.  Sections  221(d)(3) and (d)(4) of the Housing Act
allow the Department of Housing and 

                                       65
<PAGE>

Urban  Development  ("HUD") to insure  mortgage  loans that are  secured by
newly constructed and substantially  rehabilitated  multifamily rental projects.
Section 244 of the Housing Act provides for  co-insurance of such mortgage loans
made  under  Sections  221(d)(3)  and  (d)(4)  by  HUD/FHA  and  a  HUD-approved
coinsurer.  Generally the term of such a mortgage loan may be up to 40 years and
the ratio of the loan amount to property replacement cost can be up to 90%.

     Section 223(f) of the Housing Act allows HUD to insure  mortgage loans made
for the purchase or  refinancing  of existing  apartment  projects  which are at
least three years old.  Section 244 also provides for  co-insurance  of mortgage
loans made under Section 223(f).  Under Section 223(f), the loan proceeds cannot
be used for substantial  rehabilitation work, but repairs may be made for up to,
in general,  the  greater of 15% of the value of the project or a dollar  amount
per  apartment  unit  established  from time to time by HUD. In general the loan
term may not  exceed 35 years  and a loan to value  ratio of no more than 85% is
required for the purchase of a project and 70% for the refinancing of a project.

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

     The Master  Servicer will be required to take such steps as are  reasonably
necessary to keep FHA insurance in full force and effect.


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS


     The  following  discussion  contains  general  summaries  of certain  legal
aspects of loans secured by residential  properties.  Because 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 security
for the  Mortgage  Loans is  situated.  The  summaries  are  qualified  in their
entirety by reference to the  applicable  federal and state laws  governing  the
Mortgage Loans. See "The Trust Funds-The Mortgage Loans".


GENERAL

     All of the  Mortgage  Loans,  except  as  described  below,  are  loans  to
homeowners  and  all  of the  Single-Family  Loans  and  Multifamily  Loans  are
evidenced by notes or bonds and secured by  instruments  which may be mortgages,
deeds of trust,  security deeds or deeds to secure debt, depending upon the type
of security  instrument  customary to grant a security interest in real property
in the state in which the Single-Family Property or Multifamily Property, as the
case may be, is located. If specified in the Prospectus Supplement relating to a
series of  Certificates,  a Trust Fund may also  contain (i)  Cooperative  Loans
evidenced by promissory notes secured by security  interests in shares issued by
private cooperative  housing  corporations and in the related proprietary leases
or occupancy  agreements  granting  exclusive rights to occupy specific dwelling
units  in the  related  buildings  or (ii)  Contracts  evidencing  both  (a) the
obligation of the obligor to repay the loan evidenced  thereby and (b) the grant
of a security  interest in the related  Manufactured Home to secure repayment of
such loan. Any of the foregoing types of encumbrance will create a lien upon, or
grant a title  interest  in, the subject  property,  the  priority of which will
depend on the terms of the particular  security  

                                       66
<PAGE>

instrument as well as the order of  recordation or filing of the instrument
in the appropriate public office.  Such a lien is not prior to the lien for real
estate taxes and assessments.


SINGLE-FAMILY LOANS AND MULTIFAMILY LOANS

     The  Single-Family  Loans and  Multifamily  Loans will be secured by either
mortgages, deeds of trust, security deeds or deeds to secure debt depending upon
the type of security instrument customary to grant a security interest according
to the  prevailing  practice  in the state in which the  property  subject  to a
Single-Family Loan or Multifamily Loan is located. The filing of a mortgage or a
deed of  trust  creates  a lien  upon or  conveys  title  to the  real  property
encumbered 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.  Priority with respect
to  mortgages  and deeds of trust  depends on their terms 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,  title to the property is
held   by  a  land   trustee   under  a  land   trust   agreement,   while   the
borrower/homeowner  is the  beneficiary  of the land trust;  at origination of a
mortgage loan, the borrower executes a separate  undertaking to make payments on
the mortgage note.) Although a deed of trust is similar to a mortgage, a deed of
trust normally has three parties, the trustor (similar to a mortgagor),  who may
or may not be the borrower, the beneficiary (similar to a mortgagee), 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. A security deed and a deed to secure debt are special types of deeds
which indicate on their face that they are granted to secure an underlying debt.
By executing a security deed or deed to secure debt,  the grantor  conveys title
to, as opposed  to merely  creating a lien upon,  the  subject  property  to the
grantee  until  such time as the  underlying  debt is  repaid.  The  mortgagee's
authority  under a mortgage and the trustee's  authority  under a deed of trust,
security  deed or deed to secure  debt are  governed  by the law of the state in
which the real property is located, the express provisions of the mortgage, deed
of  trust,  security  deed  or deed to  secure  debt  and,  in some  cases,  the
directions of the beneficiary.


LEASES AND RENTS

     Mortgages  and deeds of trust which  encumber  Multifamily  Property  often
contain  an  assignment  of rents and  leases,  pursuant  to which the  borrower
assigns  its right,  title and  interest  as  landlord  under each lease and the
income derived therefrom to the lender, while retaining a license to collect the
rents for so long as there is no default. If the borrower defaults,  the license
terminates  and the  lender is  entitled  to collect  the  rents.  Local law may
require that the lender take  possession  of the property and appoint a receiver
before becoming entitled to collect the rents.

     Even after a foreclosure  or the  enforcement of an assignment of rents and
leases,  the potential  rent payments from the property may not be sufficient to
service the mortgage debt. For instance,  the net income that would otherwise be
generated from the property may be  insufficient to service the mortgage debt if
the  leases on the  property  are at  below-market  rents,  or as the  result of
excessive  maintenance,  repair or other obligations  inherited by the lender as
landlord. In the event of a borrower's default, the amount of rent the lender is
able to  collect  from the  tenants  can  significantly  affect the value of the
lender's security interest.


                                       67
<PAGE>




COOPERATIVE LOANS

     The Cooperative  owns or has a leasehold  interest in all the real property
and owns in fee or leases the building and all separate  dwelling units therein.
The  Cooperative is directly  responsible  for project  management  and, in most
cases,  payment of real estate taxes, other governmental  impositions and hazard
and  liability  insurance.  If there is a blanket  mortgage  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 project  mortgagor,  or lessee,  as the case may be, is also  responsible for
meeting  these blanket  mortgage or rental  obligations.  A blanket  mortgage is
ordinarily   incurred  by  the   Cooperative  in  connection   with  either  the
construction  or  purchase  of  the  Cooperative's  apartment  building  or  the
obtaining of capital by the  Cooperative.  The interests of the occupants  under
proprietary  leases or occupancy  agreements as to which the  Cooperative is the
landlord are generally subordinate to the interests of the holder of the 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  its  blanket
mortgage,  the mortgagee  holding the blanket  mortgage could  foreclose on that
mortgage  and  terminate  all  subordinate   proprietary  leases  and  occupancy
agreements  or (ii) arising under its land lease,  the holder of the  landlord's
interest under the land lease could terminate it and all subordinate proprietary
leases and occupancy agreements. Also, the 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 final
maturity.  The inability of the  Cooperative  to refinance this mortgage and its
consequent inability to make such final payment could lead to foreclosure by the
mortgagee.  Similarly,  a land lease has an expiration date and the inability of
the Cooperative to extend its term or, in the alternative,  to purchase the land
could lead to  termination  of the  Cooperative's  interest in the  property and
termination of all proprietary leases and occupancy agreements. In either event,
foreclosure  by the holder of the  blanket  mortgage or the  termination  of the
underlying  lease could  eliminate  or  significantly  diminish the value of any
collateral  held by the lender  that  financed  the  purchase  by an  individual
tenant-stockholder  of Cooperative shares or, in the case of the Trust Fund, the
collateral securing the Cooperative Loans.

     The Cooperative is owned by  tenant-stockholders  who, through ownership of
stock, shares or membership certificates 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 tenantstockholder'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 is financed through
a  Cooperative  share loan  evidenced  by a  promissory  note and  secured by an
assignment of and a security interest in the occupancy  agreement or proprietary
lease and a security  interest in the  related  Cooperative  shares.  The lender
generally  takes  possession of the share  certificate  and a counterpart of the
proprietary lease or occupancy  agreement and a financing statement covering the
proprietary lease or occupancy  agreement and the Cooperative shares is filed in
the appropriate  state and local offices to perfect the lender's interest in its
collateral.  Subject to the  limitations  discussed  below,  upon default of the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of Cooperative  shares. See "Foreclosure on Cooperative
Shares" below.


CONTRACTS

     Under the laws of most states,  manufactured  housing constitutes  personal
property and is subject to the motor vehicle  registration  laws of the state or
other  jurisdiction  in  which  the  unit is  located.  In a few  states,  where
certificates  of  title  are  not  required  for  manufactured  homes,  security
interests are perfected by the filing of a financing  statement  under Article 9
of the UCC which has been adopted by all states.  Such financing  statements are
effective for five years and must be renewed at the end of each five years.  The
certificate  of title  laws  adopted  by the  majority  of states  provide  that
ownership of motor  vehicles and  manufactured  housing  shall be evidenced by a
certificate  of title  issued by the  motor  vehicles  department  (or a similar
entity) of such state.  In the states  that have  enacted  certificate  of title
laws, a security  interest in a unit of manufactured  housing,  so long as it is
not  attached  to land in so  permanent  a fashion  as to become a  fixture,  is
generally  perfected by the  recording of such  interest on the  certificate  of
title to the unit in the  appropriate  motor vehicle  registration  office or by
delivery  of  the  required  documents  and  payment  of a fee to  such  office,
depending on state law.

     The Master Servicer will be required under the related  Agreement to effect
such  notation or delivery of the  required  documents  and fees,  and to obtain
possession of the  certificate of title,  as  appropriate  under the laws of the
state in which any  Manufactured  Home is  registered.  In the event the  Master
Servicer fails, due to clerical errors or otherwise,  to effect such notation or
delivery, or files the security interest under the wrong law (for example, under
a motor vehicle title statute  rather than under the UCC, in a few states),  the
Trustee may not have a first priority security interest in the Manufactured Home
securing a Contract.  As  manufactured  homes have become  larger and often have
been attached to their sites without any apparent  intention by the borrowers to
move them,  courts in many states have held that  manufactured  homes may, under
certain  circumstances,  become subject to real estate title and recording laws.
As a result,  a security  interest  in a  manufactured  home  could be  rendered
subordinate  to the interests of other parties  claiming an interest in the home
under applicable state real estate law. In order to perfect a security  interest
in a  manufactured  home  under real  estate  laws,  the holder of the  security
interest must file either a "fixture  filing" under the provisions of the UCC or
a real estate mortgage under the real estate laws of the state where the home is
located.  These  filings must be made in the real estate  records  office of the
county where the home is located.  Generally,  Contracts will contain provisions
prohibiting the obligor from permanently  attaching the Manufactured Home to its
site.  So long as the  obligor  does not  violate  this  agreement,  a  security
interest in the  Manufactured  Home will be governed by the certificate of title
laws or the UCC, and the notation of the security interest on the certificate of
title or the filing of a UCC financing  statement  will be effective to maintain
the priority of the security interest in the Manufactured  Home. If, however,  a
Manufactured  Home is  permanently  attached to its site,  other  parties  could
obtain  an  interest  in the  Manufactured  Home  that is prior to the  security
interest originally retained by the seller and transferred to the Depositor.

     The  Depositor  will assign or cause to be assigned a security  interest in
the  Manufactured  Homes to the  Trustee,  on behalf of the  Certificateholders.
Unless otherwise  specified in the related  Prospectus  Supplement,  neither the
Depositor,  the Master  Servicer nor the Trustee will amend the  certificates of
title to identify the Trustee, on behalf of the  Certificateholders,  as the new
secured party and,  accordingly,  the Depositor or the Mortgage Loan Seller will
continue to be named as the secured party on the  certificates of title relating
to the  Manufactured  Homes.  In most states,  such  assignment  is an effective
conveyance of such security  interest without amendment of any lien noted on the
related  certificate  of  title  and  the  new  secured  party  succeeds  to the
Depositor'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,  

                                       69
<PAGE>

such  assignment  of the  security  interest  might  not be held  effective
against creditors of the Depositor or Mortgage Loan Seller.

     In  the  absence  of  fraud,   forgery  or  permanent   affixation  of  the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trustee against the rights of subsequent purchasers of
a Manufactured  Home or subsequent  lenders who take a security  interest in the
Manufactured Home. If there are any Manufactured Homes as to which the Depositor
has failed to perfect or cause to be perfected the security interest assigned to
the Trust Fund,  such security  interest would be subordinate  to, among others,
subsequent  purchasers for value of Manufactured  Homes and holders of perfected
security interests.  There also exists a risk in not identifying the Trustee, on
behalf of the Certificateholders, as the new secured party on the certificate of
title that,  through fraud or negligence,  the security  interest of the Trustee
could be released.

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

     Under  the  laws  of  most  states,   liens  for  repairs  performed  on  a
Manufactured  Home take priority even over a perfected  security  interest.  The
Depositor will obtain the representation of the Mortgage Loan Seller that it has
no knowledge of any such liens with respect to any Manufactured  Home securing a
Contract.  However,  such  liens  could  arise at any time  during the term of a
Contract.  No notice will be given to the Trustee or  Certificateholders  in the
event such a lien arises.


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  lienholder.  The
trustor, 

                                       70
<PAGE>

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  attorneys'  fees,  that 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 in and to the mortgaged
property.  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 its own
default.  However,  since a  foreclosure  action is  equitable  in nature and is
addressed  to a court of equity,  the court may relieve a mortgagor of a default
and deny the mortgagee  foreclosure  on proof that the  mortgagor's  default was
neither willful nor in bad faith and that the mortgagee's  action was such as to
establish a waiver, or fraud, bad faith, oppressive or unconscionable conduct 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 or sale pursuant to a power of sale 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,
recent judicial  decisions  suggest that a  non-collusive,  regularly  conducted
foreclosure  sale or sale  pursuant  to a power of 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.

     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 the  foreclosure  sale.
Rather, it is common for the lender to purchase the property from the trustee or
referee for an amount equal to the  principal  amount of the mortgage or deed of
trust  plus  accrued  and  unpaid  interest  and the  expenses  of  foreclosure.
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.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's  investment in the property.  Any loss may be reduced by the receipt of
any mortgage insurance proceeds.

     A junior  mortgagee  may not  foreclose on the  property  securing a junior
mortgage unless it forecloses subject to the senior mortgages,  in which case it
must  either pay the entire  amount  due on the senior  mortgages  to the senior
mortgagees  prior to or at the time of the  foreclosure  sale or  undertake  the
obligation to make  payments on the senior  mortgages in the event the mortgagor
is in default  thereunder,  in either event  adding the amounts  expended to the
balance  due on the  junior  loan,  and may be  subrogated  to the rights of the
senior  mortgagees.  In addition,  in the event that the foreclosure of a junior
mortgage  triggers  the  enforcement  of  a  "due-on-sale"  clause,  the  junior
mortgagee may be required to pay the full amount of the senior  mortgages to the
senior mortgagees.  Accordingly,  with respect to those 

                                       71
<PAGE>

Mortgage Loans which are junior mortgage loans, if the lender purchases the
property,  the lender's title will be subject to all senior liens and claims and
certain governmental liens. The proceeds received by the referee or trustee from
the sale are applied  first to the costs,  fees and expenses of sale and then in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted.  Any remaining  proceeds are generally  payable to
the holders of junior  mortgages or deeds of trust and other liens and claims in
order  of  their  priority,  whether  or not the  borrower  is in  default.  Any
additional  proceeds are  generally  payable to the  mortgagor  or trustor.  The
payment of the  proceeds  to the  holders of junior  mortgages  may occur in the
foreclosure  action of the senior  mortgagee or may require the  institution  of
separate legal proceeds.

     In  foreclosure,  courts have imposed  general  equitable  principles.  The
equitable  principles  are  generally  designed to relieve the borrower from the
legal  effect of its  defaults  under the loan  documents.  Examples of judicial
remedies that have been fashioned include judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to determine  the causes for the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
a lender to  foreclose  if the  default  under the  mortgage  instrument  is not
monetary,  such as the borrower's failure to adequately maintain the property or
the  borrower's  execution of a second  mortgage or deed of trust  affecting the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional  provisions  reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in addition to the  statutorily-prescribed  minimums. For the most part,
these cases have upheld the notice  provisions as being reasonable or have found
that the sale by a trustee under a deed of trust,  or under a mortgage  having a
power of sale, does not involve sufficient state action to afford constitutional
protection to the borrower.

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


FORECLOSURE ON COOPERATIVE SHARES

     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,  and may be cancelled by the Cooperative for failure by the
tenant-stockholder  to pay rent or other  obligations  or  charges  owed by such
tenant-stockholder, including mechanics' liens against the Cooperative apartment
building  incurred  by  such  tenant-stockholder.   Typically,  rent  and  other
obligations and charges arising under a proprietary lease or occupancy agreement
that are owed to the  Cooperative  are made  liens  upon the shares to which the
proprietary lease or occupancy agreement relates.  In 

                                       72
<PAGE>

addition,  the proprietary lease or occupancy  agreement  generally permits
the  Cooperative  to  terminate  such  lease  or  agreement  in  the  event  the
tenantstockholder  fails to make  payments  or defaults  in the  performance  of
covenants required thereunder.  Typically,  the lender and the Cooperative enter
into  a  recognition   agreement  that,  together  with  any  lender  protection
provisions  contained  in the  proprietary  lease,  establishes  the  rights and
obligations  of both parties in the event of a default by the  tenantstockholder
on its obligations under the proprietary lease or occupancy agreement. A default
by the  tenant-stockholder  under the proprietary  lease or occupancy  agreement
will usually  constitute  a default  under the  security  agreement  between the
lender and the tenant-stockholder.

     The recognition  agreement  generally  provides that, in the event that the
tenant-stockholder  has  defaulted  under  the  proprietary  lease or  occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been provided with notice of and an  opportunity
to cure the default.  The recognition  agreement  typically provides that if the
proprietary  lease or occupancy  agreement is terminated,  the Cooperative  will
recognize  the lender's  lien against  proceeds  from a sale of the  Cooperative
apartment,  subject,  however, to the Cooperative's right to sums due under such
proprietary lease or occupancy agreement or that 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 of a foreclosure on a
Cooperative  Loan,  the  lender  must  obtain  the  approval  or  consent of the
Cooperative  as  required  by the  proprietary  lease  before  transferring  the
Cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenantstockholders.

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

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first  to pay the  costs  and  expenses  of the sale  and  then to  satisfy  the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperative corporation to receive sums due under
the proprietary lease or occupancy  agreement.  If there are proceeds remaining,
the lender must account to the tenantstockholder for the surplus. Conversely, if
a  portion  of  the  indebtedness  remains  unpaid,  the  tenant-stockholder  is
generally responsible for the deficiency.  See "Anti-Deficiency  Legislation and
Other Limitations on Lenders" below.


REPOSSESSION WITH RESPECT TO CONTRACTS

     Repossession of manufactured housing is governed by state law. A few states
have enacted  legislation  that requires that the debtor be given an opportunity
to cure its  default  (typically  30 days to bring the account  current)  before
repossession  can  commence.  So long as a  manufactured  home has not become so
attached  to real  estate  that it would be treated as a part of the real estate
under the law of the state where it is located, repossession of such 

                                       73
<PAGE>

home in the event of a default by the obligor will generally be governed by
the UCC  (except in  Louisiana).  Article 9 of the UCC  provides  the  statutory
framework for the repossession of manufactured housing. While the UCC as adopted
by the  various  states  may vary in  certain  small  particulars,  the  general
repossession procedure established by the UCC is as follows:

            (i) Except in those states  where the debtor must receive  notice of
     the right to cure a default,  repossession  can commence  immediately  upon
     default without prior notice.  Repossession  may be effected either through
     self-help (peaceable retaking without court order),  voluntary repossession
     or through judicial process (repossession  pursuant to court-issued writ of
     replevin).  The self-help  and/or voluntary  repossession  methods are more
     commonly employed,  and are accomplished  simply by retaking  possession of
     the  manufactured  home.  In cases in which the debtor  objects or raises a
     defense  to  repossession,   a  court  order  must  be  obtained  from  the
     appropriate state court, and the manufactured home must then be repossessed
     in accordance  with that order.  Whether the method  employed is self-help,
     voluntary  repossession or judicial  repossession,  the repossession can be
     accomplished  either by an actual physical removal of the manufactured home
     to a secure  location  for  refurbishment  and  resale or by  removing  the
     occupants and their belongings from the  manufactured  home and maintaining
     possession  of the  manufactured  home on the location  where the occupants
     were residing.  Various factors may affect whether the manufactured home is
     physically removed or left on location,  such as the nature and term of the
     lease of the site on which it is located and the  condition of the unit. In
     many cases, leaving the manufactured home on location is preferable, in the
     event that the home is already set up, because the expenses of retaking and
     redelivery will be saved. However, in those cases where the home is left on
     location, expenses for site rentals will usually be incurred.

           (ii)  Once  repossession  has  been  achieved,  preparation  for  the
     subsequent   disposition  of  the  manufactured  home  can  commence.   The
     disposition  may be by public or private sale provided the method,  manner,
     time, place and terms of the sale are commercially reasonable.

          (iii) Sale proceeds are to be applied first to  repossession  expenses
     (expenses  incurred in  retaking,  storage,  preparing  for sale to include
     refurbishing   costs  and  selling)  and  then  to   satisfaction   of  the
     indebtedness.  While some states  impose  prohibitions  or  limitations  on
     deficiency  judgments if the net proceeds from resale do not cover the full
     amount of the indebtedness,  the remainder may be sought from the debtor in
     the form of a deficiency  judgement in those states that do not prohibit or
     limit such  judgments.  The  deficiency  judgment  is a  personal  judgment
     against  the  debtor for the  shortfall.  Occasionally,  after  resale of a
     manufactured home and payment of all expenses and indebtedness,  there is a
     surplus of funds.  In that case,  the UCC  requires the party suing for the
     deficiency  judgment  to remit  the  surplus  to the  debtor.  Because  the
     defaulting  owner of a manufactured  home generally has very little capital
     or income available following  repossession,  a deficiency judgment may not
     be sought in many cases or, if obtained,  will be settled at a  significant
     discount in light of the defaulting owner's strained financial condition.


LOUISIANA LAW

     Any contract  secured by a  manufactured  home located in Louisiana will be
governed by  Louisiana  law rather  than  Article 9 of the UCC.  Louisiana  laws
provide similar  mechanisms for perfection and enforcement of security interests
in manufactured  housing used as collateral for an installment  sale contract or
installment loan agreement.

     Under Louisiana law, a manufactured home that has been permanently  affixed
to  real  estate  will   nevertheless   remain  subject  to  the  motor  vehicle
registration  laws unless the  

                                       74
<PAGE>

obligor and any holder of a security  interest in the property  execute and
file in the real estate  records for the parish in which the property is located
a document  converting the unit into real property.  A manufactured home that is
converted  into real property but is then removed from its site can be converted
back to personal property governed by the motor vehicle registration laws if the
obligor  executes and files  various  documents in the  appropriate  real estate
records and all mortgagees  under real estate  mortgages on the property and the
land to which it was affixed file releases with the motor vehicle commission.

     So long as a  manufactured  home  remains  subject to the  Louisiana  motor
vehicle  laws,  liens  are  recorded  on the  certificate  of title by the motor
vehicle  commissioner and repossession can be accomplished by voluntary  consent
of the  obligor,  executory  process  (repossession  proceedings  which  must be
initiated  through the courts but which involve minimal court  supervision) or a
civil suit for possession. In connection with a voluntary surrender, the obligor
must be given a full  release  from  liability  for all  amounts  due  under the
contract.  In executory process  repossessions,  a sheriff's sale (without court
supervision)  is permitted,  unless the obligor  brings suit to enjoin the sale,
and the lender is  prohibited  from  seeking a deficiency  judgment  against the
obligor unless the lender obtained an appraisal of the  manufactured  home prior
to the sale and the property was sold for at least two-thirds of its
appraised value.


RIGHTS OF REDEMPTION WITH RESPECT TO SINGLE-FAMILY PROPERTIES
AND MULTIFAMILY PROPERTIES

     In some states,  after sale pursuant to a deed of trust or foreclosure of a
mortgage,  the trustor or mortgagor and certain  foreclosed  junior  lienors are
given a statutory  period in which to redeem the property  from the  foreclosure
sale.  The  right of  redemption  should  be  distinguished  from the  equity of
redemption,  which is a 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
acquired at a public  sale.  Consequently,  the  practical  effect of a right of
redemption is to force the lender to retain the property and pay the expenses of
ownership  and  maintenance  of the  property  until the  redemption  period has
expired. In some states,  there is no right to redeem property after a trustee's
sale under a deed of trust.


NOTICE OF SALE; REDEMPTION RIGHTS WITH RESPECT TO MANUFACTURED HOMES

     While state laws do not usually require notice to be given to debtors prior
to  repossession,  many states do require delivery of a notice of default and of
the debtor's right to cure defaults before repossession.  The law in most states
also requires that the debtor be given notice of sale prior to the resale of the
home so that the owner may redeem at or before  resale.  In  addition,  the sale
must comply with the requirements of the UCC.


ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states have imposed statutory  prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. 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 

                                       75
<PAGE>

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.

     In addition to laws limiting or prohibiting deficiency judgments,  numerous
other statutory provisions, including the federal bankruptcy laws and state laws
affording  relief to debtors,  may  interfere  with or affect the ability of the
secured  mortgage lender to realize upon collateral  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 of collection of a
debt. Moreover, a court with federal bankruptcy jurisdiction may permit a debtor
through his or her  Chapter 13  rehabilitative  plan to cure a monetary  default
with respect to a mortgage  loan on a debtor's  residence  by paying  arrearages
within a  reasonable  time period and  reinstating  the original  mortgage  loan
payment schedule even though the lender  accelerated the mortgage loan and final
judgment of a foreclosure  had been entered in state court  (provided no sale of
the property had 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 mortgage loan default by paying arrearages over a number of years.

     Courts with federal  bankruptcy  jurisdiction  have also indicated that the
terms of a mortgage  loan  secured by  property of the debtor may be modified 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,  attorneys' fees and costs to the extent
the value of the security exceeds the debt.

     The Code  provides  priority  to  certain  tax  liens  over the lien of the
mortgage.  This  may  have  the  effect  of  delaying  or  interfering  with the
enforcement  of rights in respect of a defaulted  Mortgage  Loan.  In  addition,
substantive  requirements  are imposed upon mortgage  lenders in connection with
the origination and the servicing of mortgage loans by numerous federal and some
state consumer  protection  laws. 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.  These
federal laws impose specific  statutory  liabilities  upon lenders who originate
mortgage  loans and who fail to comply with the  provisions  of the law. In some
cases, this liability may affect assignees of the mortgage loans.


     FOR COOPERATIVE LOANS

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


                                       76
<PAGE>

JUNIOR MORTGAGES

     Some of the Mortgage  Loans may be secured by junior  mortgages or deeds of
trust, which are junior to senior mortgages or deeds of trust which are not part
of the Trust  Fund.  The rights of the  Certificateholders  as the  holders of a
junior deed of trust or a junior  mortgage are  subordinate in lien priority and
in payment  priority  to those of the holder of the senior  mortgage  or deed of
trust,  including  the prior rights of the senior  mortgagee or  beneficiary  to
receive and apply hazard insurance and  condemnation  proceeds and, upon default
of the mortgagor, to cause a foreclosure on the property. Upon completion of the
foreclosure  proceedings  by the  holder  of the  senior  mortgage  or the  sale
pursuant to the deed of trust,  the junior  mortgagee's or junior  beneficiary's
lien will be extinguished  unless the junior lienholder  satisfies the defaulted
senior loan or asserts  its  subordinate  interest in a property in  foreclosure
proceedings. See "-Foreclosure on Mortgages" herein.

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


CONSUMER PROTECTION LAWS WITH RESPECT TO CONTRACTS

     Numerous  federal and state  consumer  protection  laws impose  substantial
requirements upon creditors involved in consumer finance. These laws include the
federal  Truth-in-Lending Act, Regulation "Z", the Equal Credit Opportunity Act,
Regulation "B", the Fair Credit Reporting Act, and related statutes.  These laws
can impose specific statutory liabilities upon creditors who fail to comply with
their provisions. In some cases, this liability may affect an assignee's ability
to enforce a contract.

     Manufactured  housing  contracts  often contain  provisions  obligating the
obligor to pay late charges if payments are not timely made.  In certain  cases,
federal and state law may specifically limit the amount of late charges that may
be collected.  Unless otherwise provided in the related  Prospectus  Supplement,
under the  Agreement,  late charges  will be retained by the Master  Servicer as
additional  servicing  compensation,  and any inability to collect these amounts
will not affect payments to Certificateholders.

     Courts have imposed  general  equitable  principles upon  repossession  and
litigation  involving  deficiency  balances.   These  equitable  principles  are
generally  designed  to  relieve a  consumer  from the legal  consequences  of a
default.

     In several  cases,  consumers  have asserted that the remedies  provided to
secured  parties  under  the UCC  and  related  laws  violate  the  due  process
protections  provided under the 14th Amendment to the Constitution of the United
States.  For the most part,  courts have upheld the notice provisions of the UCC
and related laws as reasonable or have found that the repossession and resale by
the creditor does not involve  sufficient state action to afford  constitutional
protection to consumers.

     The so-called  "Holder-in-Due-Course"  Rule of the Federal Trade Commission
(the "FTC  Rule") has the effect of  subjecting  a seller (and  certain  related
creditors and their assignees) in a consumer credit transaction and any assignee
of the creditor to all claims and defenses  which the debtor in the  transaction
could assert  against the seller of the goods.  Liability  under the 

                                       77
<PAGE>

FTC Rule is limited to the amounts  paid by a debtor on the  contract,  and
the  holder of the  contract  may also be unable to  collect  amounts  still due
thereunder.

     Most of the  Contracts in a Trust Fund will be subject to the  requirements
of the FTC Rule. Accordingly,  the Trustee, as holder of the Contracts,  will be
subject to any claims or defenses that the purchaser of the related manufactured
home may  assert  against  the  seller of the  manufactured  home,  subject to a
maximum  liability equal to the amounts paid by the obligor on the Contract.  If
an obligor is  successful  in  asserting  any such claim or defense,  and if the
Mortgage  Loan Seller had or should have had knowledge of such claim or defense,
the Master  Servicer  will have the right to require the Mortgage Loan Seller to
repurchase  the  Contract  because  of a breach of its  Mortgage  Loan  Seller's
representation  and warranty that no claims or defenses  exist that would affect
the obligor's  obligation to make the required payments under the Contract.  The
Mortgage Loan Seller would then have the right to require the originating dealer
to repurchase the Contract from it and might also have the right to recover from
the dealer for any losses  suffered by the Mortgage  Loan Seller with respect to
which the dealer would have been primarily liable to the obligor.


OTHER LIMITATIONS

     In  addition  to the laws  limiting or  prohibiting  deficiency  judgments,
numerous other  statutory  provisions,  including  federal  bankruptcy  laws and
related  state  laws,  may  interfere  with or affect the ability of a lender to
realize upon collateral and/or enforce a deficiency judgment.  For example, in a
Chapter 13 proceeding  under the federal  bankruptcy  law, a court may prevent a
lender from repossessing a home, and, as part of the rehabilitation plan, reduce
the amount of the secured  indebtedness  to the market  value of the home at the
time of bankruptcy  (as  determined by the court),  leaving the party  providing
financing as a general unsecured creditor for the remainder of the indebtedness.
A bankruptcy  court may also reduce the monthly payments due under a contract or
change the rate of interest and time of repayment of the indebtedness.


ENFORCEABILITY OF CERTAIN PROVISIONS

     Unless the  Prospectus  Supplement  indicates  otherwise,  all the  related
Mortgage Loans will contain due-on-sale clauses. These clauses permit the lender
to  accelerate  the maturity of the loan if the borrower  sells,  transfers,  or
conveys the property without the prior consent of the lender. The enforceability
of these clauses has been impaired in various ways in certain  states by statute
or decisional law. The ability of lenders and their assignees and transferees to
enforce  due-on-sale  clauses was  addressed by the Garn-St  Germain  Depository
Institutions  Act of 1982 (the  "Garn-St  Germain  Act"),  which was  enacted on
October 15, 1982.  This  legislation,  subject to certain  exceptions,  preempts
state  constitutional,  statutory and case law that prohibits the enforcement of
due-on-sale  clauses. The Garn-St Germain Act does "encourage" lenders to permit
assumptions of loans at the original rate of interest or at some other rate less
than the average of the original rate and the market rate.


     SINGLE-FAMILY LOANS AND MULTIFAMILY LOANS

     Exempted  from this  preemption  pursuant  to the  Garn-St  Germain Act are
mortgage loans  (originated  other than by federal savings and loan associations
and federal savings banks) that were made or assumed during the period beginning
on the  date a state,  by  statute  or final  appellate  court  decision  having
statewide effect,  prohibited the exercise of due-on-sale  clauses and ending on
October 15, 1982 ("Window Period Loans").  However,  this exception applies only
to transfers  of property  underlying  Window  Period  Loans  occurring  between
October 15, 1982 and October  15, 1985 and does not  restrict  enforcement  of a
due-on-sale  clause in connection with current transfers of property  underlying
Window Period Loans unless the

                                       78
<PAGE>



property  underlying  such Window Period Loan is located in one of the five
"window  period  states"  identified  below.  Due-on-sale  clauses  contained in
mortgage loans  originated by federal  savings and loan  associations or federal
savings banks are fully enforceable  pursuant to regulations of the Federal Home
Loan Bank Board, predecessor to the Office of Thrift Supervision,  which preempt
state law restrictions on the enforcement of due-on-sale clauses. Mortgage Loans
originated  by such  institutions  are  therefore not deemed to be Window Period
Loans.

     With the expiration of the exemption for Window Period Loans on October 15,
1985,  due-on-sale  clauses have become  generally  enforceable  except in those
states   whose   legislatures   exercised   their   authority  to  regulate  the
enforceability  of such  clauses  with  respect to mortgage  loans that were (i)
originated or assumed during the "window  period",  which ended in all cases not
later than October 15, 1982, and (ii)  originated by lenders other than national
banks,  federal savings  institutions and federal credit unions. FHLMC has taken
the position in its published mortgage servicing  standards that, out of a total
of eleven "window period states", five states (Arizona, Michigan, Minnesota, New
Mexico and Utah)  have  enacted  statutes  extending,  on various  terms and for
varying  periods,  the  prohibition on  enforcement of due-on-sale  clauses with
respect to certain  categories of Window Period Loans.  The Garn-St  Germain Act
also sets forth nine specific  instances in which a mortgage  lender  covered by
the Garn-St  Germain Act (including  federal savings and loan  associations  and
federal  savings banks) may not exercise a due-on-sale  clause,  notwithstanding
the fact that a  transfer  of the  property  may have  occurred.  These  include
intra-family  transfers,  certain transfers by operation of law, leases of fewer
than  three  years  and  the  creation  of  a  junior  encumbrance.  Regulations
promulgated  under the Garn-St  Germain Act also  prohibit the  imposition  of a
prepayment  penalty upon the  acceleration  of a loan  pursuant to a due-on-sale
clause.

     The inability to enforce a due-on-sale clause may result in a Mortgage 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 Mortgage  Loans  related to a series and the number of such Mortgage
Loans which may be outstanding until maturity.


     TRANSFER OF MANUFACTURED HOMES

     Generally,  manufactured  housing contracts contain provisions  prohibiting
the sale or transfer of the related  manufactured  homes  without the consent of
the obligee on the contract and permitting the  acceleration  of the maturity of
such  contracts  by the obligee on the  contract  upon any such sale or transfer
that is not consented to. Unless  otherwise  provided in the related  Prospectus
Supplement,  the Master  Servicer  will,  to the extent it has knowledge of such
conveyance or proposed conveyance,  exercise or cause to be exercised its rights
to  accelerate  the maturity of the related  Contracts  through  enforcement  of
due-on-sale  clauses,  subject to applicable  state law. In certain  cases,  the
transfer  may be made by a delinquent  obligor in order to avoid a  repossession
proceeding with respect to a Manufactured Home.

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


     PREPAYMENT CHARGES AND PREPAYMENTS

     Generally,  Mortgage  Loans  may be  prepaid  in full  or in  part  without
penalty.   Generally,   Multifamily  Loans  may  contain   provisions   limiting
prepayments  on such loans,  including  

                                       79
<PAGE>

prohibiting   prepayment   for  a  specified   period  after   origination,
prohibiting  partial  prepayments   entirely  or  requiring  the  payment  of  a
prepayment  penalty upon  prepayment in full or in part. The  regulations of the
Federal Home Loan Bank Board,  predecessor to the Office of Thrift  Supervision,
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  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 to a refinancing lender.


SUBORDINATE FINANCING

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


APPLICABILITY OF USURY LAWS

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

     The Depositor has been advised by counsel that a court interpreting Title V
would  hold that  mortgage  loans  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  for
inclusion in a Trust Fund 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.

     Title V also  provides  that,  subject to the following  conditions,  state
usury limitations shall not apply to any loan that is secured by a first lien on
certain kinds of  manufactured  housing.  The Contracts would be covered if they
satisfy  certain  conditions,  among other  things,  

                                       80
<PAGE>

governing the terms of any prepayments,  late charges and deferral fees and
requiring a 30- day notice  period prior to  instituting  any action  leading to
repossession  of or  foreclosure  with  respect  to the  related  unit.  Title V
authorized  any state to  reimpose  limitations  on  interest  rates and finance
charges by adopting before April 1, 1983 a law or constitutional provision which
expressly rejects  application of the federal law. Fifteen states adopted such a
law prior to the April 1, 1983 deadline. In addition, even where Title V was not
so rejected,  any state is authorized  by the law to adopt a provision  limiting
discount  points or other  charges on loans  covered by Title V. In any state in
which  application  of Title V was  expressly  rejected or a provision  limiting
discount  points or other  charges has been adopted,  no Contract  which imposes
finance  charges  or  provides  for  discount  points  or  charges  in excess of
permitted levels has been included in the Trust Fund.


ALTERNATIVE MORTGAGE INSTRUMENTS

     ARM Loans originated by non-federally  chartered  lenders have historically
been subject to a variety of restrictions. Such restrictions differed from state
to  state,  resulting  in  difficulties  in  determining  whether  a  particular
alternative mortgage instrument originated by a state-chartered  lender complied
with  applicable law. These  difficulties  were  simplified  substantially  as a
result of the enactment of Title VIII of the Garn-St Germain Act ("Title VIII").
Title VIII provides  that,  notwithstanding  any state law to the contrary,  (i)
state-chartered   banks  may  originate   "alternative   mortgage   instruments"
(including  ARM  Loans)  in  accordance  with  regulations  promulgated  by  the
Comptroller of the Currency with respect to origination of alternative  mortgage
instruments by national banks, (ii) state-chartered  credit unions may originate
alternative mortgage  instruments in accordance with regulations  promulgated by
the  National  Credit  Union  Administration  with  respect  to  origination  of
alternative  mortgage  instruments  by federal credit unions and (iii) all other
non-federally  chartered  housing  creditors,   including,  without  limitation,
state-chartered savings and loan associations,  savings banks and mutual savings
banks  and  mortgage  banking  companies  may  originate   alternative  mortgage
instruments in accordance with the  regulations  promulgated by the Federal Home
Loan Bank Board, predecessor to the Office of Thrift Supervision with respect to
origination of  alternative  mortgage  instruments  by federal  savings and loan
associations.   Title  VIII   further   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 ARM Loans that 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.

     All of the ARM Loans that were originated by a state-chartered lender after
the  enactment  of  a  state  law  or  constitutional  provision  rejecting  the
applicability  of Title VIII complied with applicable  state law. All of the ARM
Loans  that  were  originated  by  federally  chartered  lenders  or  that  were
originated  by  state-chartered  lenders  prior to  enactment  of a state law or
constitutional   provision  rejecting  the  applicability  of  Title  VIII  were
originated in compliance with all applicable federal regulations.


FORMALDEHYDE LITIGATION WITH RESPECT TO CONTRACTS

     A number of lawsuits  are pending in the United  States  alleging  personal
injury from  exposure  to the  chemical  formaldehyde,  which is present in many
building materials, including such components of manufactured housing as plywood
flooring  and  wall  paneling.  Some  of  

                                       81
<PAGE>

these lawsuits are pending against  manufacturers of manufactured  housing,
suppliers of component parts,  and related persons in the distribution  process.
The Depositor is aware of a limited number of cases in which plaintiffs have won
judgments in these lawsuits.

     Under the FTC Rule,  which is described  above under  "Consumer  Protection
Laws", the holder of any Contract secured by a Manufactured Home with respect to
which a formaldehyde  claim has been successfully  asserted may be liable to the
obligor for the amount paid by the  obligor on the related  Contract  and may be
unable to collect amounts still due under the Contract. The successful assertion
of such  claim  constitutes  a breach of a  representation  or  warranty  of the
Mortgage Loan Seller, and the Certificateholders would suffer a loss only to the
extent that (i) the Mortgage Loan Seller  breached its  obligation to repurchase
the Contract in the event an obligor is  successful  in asserting  such a claim,
and  (ii)  the  Mortgage  Loan  Seller,   the  Depositor  or  the  Trustee  were
unsuccessful  in asserting any claim of contribution or subrogation on behalf of
the  Certificateholders  against  the  manufacturer  or other  persons  who were
directly  liable to the plaintiff for the damages.  Typical  products  liability
insurance policies held by manufacturers and component suppliers of manufactured
homes  may not cover  liabilities  arising  from  formaldehyde  in  manufactured
housing,  with the result that recoveries from such manufacturers,  suppliers or
other persons may be limited to their  corporate  assets  without the benefit of
insurance.


SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

     Under the terms of the Soldiers' and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"),  a borrower who enters  military  service after the
origination of such  borrower's  Mortgage Loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
borrowers who are members of the Army, Navy, Air Force, Marines, National Guard,
Reserves,  Coast Guard,  and officers of the U.S. Public Health Service assigned
to duty with the military. Because the Relief Act applies to borrowers who enter
military  service  (including  reservists  who are called to active  duty) after
origination of the related  Mortgage Loan, no information  can be provided as to
the number of loans that may be affected by the Relief Act.  Application  of the
Relief Act would  adversely  affect,  for an  indeterminate  period of time, the
ability of the Master Servicer to collect full amounts of interest on certain of
the Mortgage Loans.  Any shortfalls in interest  collections  resulting from the
application  of the  Relief  Act would  result  in a  reduction  of the  amounts
distributable  to the holders of the related series of  Certificates,  and would
not be covered  by  advances  or,  unless  otherwise  specified  in the  related
Prospectus  Supplement,  any form of Credit Support  provided in connection with
such Certificates.  In addition,  the Relief Act imposes  limitations that would
impair  the  ability  of  the  Master  Servicer  to  foreclose  on  an  affected
Single-Family  Loan or enforce  rights  under a Contract  during the  borrower's
period of active  duty  status,  and,  under  certain  circumstances,  during an
additional  three  month  period  thereafter.  Thus,  in the  event  that such a
Mortgage  Loan goes into  default,  there may be delays  and  losses  occasioned
thereby.



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES


GENERAL

     The following is a general  discussion of the anticipated  material federal
income tax  consequences  of the  purchase,  ownership  and  disposition  of the
Certificates   offered   hereunder.   This  discussion  is  directed  solely  to
Certificateholders  that hold the  Certificates  as  capital  assets  within the
meaning of Section  1221 of the  Internal  Revenue Code of 1986 (the 

                                       82
<PAGE>

"Code") and does not purport to discuss all federal income tax consequences
that may be  applicable to  particular  categories  of investors,  some of which
(such as banks,  insurance  companies and foreign  investors)  may be subject to
special  rules.  Further,  the  authorities  on which this  discussion,  and the
opinion  referred  to  below,  are  based are  subject  to  change or  differing
interpretations, which could apply retroactively. Taxpayers and preparers of tax
returns  (including  those filed by any REMIC or other  issuer)  should be aware
that under  applicable  Treasury  regulations  a provider  of advice on specific
issues of law is not considered an income tax return  preparer unless the advice
(i) is given with respect to events that have occurred at the time the advice is
rendered  and is not given with  respect  to the  consequences  of  contemplated
actions, and (ii) is directly relevant to the determination of an entry on a tax
return.  Accordingly,  taxpayers  should  consult their own tax advisors and tax
return  preparers  regarding the  preparation of any item on a tax return,  even
where the  anticipated tax treatment has been discussed  herein.  In addition to
the federal income tax consequences described herein, potential investors should
consider  the  state  and  local  tax  consequences,  if any,  of the  purchase,
ownership  and  disposition  of the  Certificates.  See  "State  and  Other  Tax
Consequences."  Certificateholders are advised to consult their own tax advisors
concerning the federal,  state,  local or other tax  consequences to them of the
purchase, ownership and disposition of the Certificates offered hereunder.

     The following  discussion  addresses  securities of two general types:  (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion  thereof,  that the Trustee  will elect to have treated as a real estate
mortgage  investment  conduit  ("REMIC")  under  Sections 860A through 860G (the
"REMIC   Provisions")  of  the  Code  and  (ii)  certificates   ("Grantor  Trust
Certificates")  representing interests in a Trust Fund ("Grantor Trust Fund") as
to which no such  election  will be made.  The  Prospectus  Supplement  for each
series of  Certificates  will indicate  whether a REMIC  election (or elections)
will be made for the related  Trust Fund and, if such an election is to be made,
will identify all "regular interests" and "residual interests" in the REMIC. For
purposes  of this  tax  discussion,  references  to a  "Certificateholder"  or a
"holder" are to the beneficial owner of a Certificate.

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury  regulations issued thereunder (the "OID  Regulations"),  and in
part upon the REMIC Provisions and the Treasury  regulations  issued  thereunder
(the "REMIC Regulations"). The OID Regulations do not adequately address certain
issues  relevant to, and in some instances  provide that they are not applicable
to, securities such as the Certificates.


REMICS

  CLASSIFICATION OF REMICS

     Upon the issuance of each series of REMIC Certificates,  Thacher Proffitt &
Wood, counsel to the Depositor, will deliver its opinion generally to the effect
that,  assuming  compliance  with all  provisions  of the  related  Pooling  and
Servicing Agreement, the related Trust Fund (or each applicable portion thereof)
will qualify as a REMIC and the REMIC Certificates  offered with respect thereto
will be considered to evidence ownership of "regular  interests" ("REMIC Regular
Certificates") or "residual  interests" ("REMIC Residual  Certificates") in that
REMIC within the meaning of the REMIC Provisions.

     If an entity  electing to be treated as a REMIC fails to comply with one or
more of the ongoing  requirements of the Code for such status during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter.  In that event, such entity may be taxable as a corporation
under  Treasury  regulations,  and the  related  REMIC  Certificates  may not be
accorded the status or given the tax  treatment  described  below.  Although the
Code authorizes the Treasury Department to issue regulations providing relief 

                                       83
<PAGE>

in the  event  of an  inadvertent  termination  of  REMIC  status,  no such
regulations have been issued. Any such relief,  moreover,  may be accompanied by
sanctions,  such as the imposition of a corporate tax on all or a portion of the
Trust Fund's income for the period in which the requirements for such status are
not  satisfied.  The Pooling and Servicing  Agreement with respect to each REMIC
will include provisions  designed to maintain the Trust Fund's status as a REMIC
under the REMIC  Provisions.  It is not anticipated that the status of any Trust
Fund as a REMIC will be terminated.


  CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES

     In general, the REMIC Certificates will be "qualifying real property loans"
within the meaning of Section  593(d) of the Code,  "real estate  assets" within
the meaning of Section  856(c)(5)(A) of the Code and assets described in Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
underlying such Certificates  would be so treated.  Moreover,  if 95% or more of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during  a  calendar   year,  the  REMIC   Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in Section  856(c)(3)(B)  of the Code to the extent that such  Certificates  are
treated as "real estate  assets" within the meaning of Section  856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will be  "qualified
mortgages"  within the meaning of Section  860G(a)(3) of the Code if transferred
to  another  REMIC on its  startup  day in  exchange  for  regular  or  residual
interests therein.  The determination as to the percentage of the REMIC's assets
that constitute  assets described in the foregoing  sections of the Code will be
made with respect to each calendar  quarter based on the average  adjusted basis
of each category of the assets held by the REMIC during such  calendar  quarter.
The REMIC will report those determinations to  Certificateholders  in the manner
and at the times required by applicable Treasury regulations.

     The  assets of the REMIC will  include,  in  addition  to  Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same treatment
as the  Mortgage  Loans  for  purposes  of all of  the  foregoing  sections.  In
addition, in some instances Mortgage Loans may not be treated entirely as assets
described in the foregoing  sections.  If so, the related Prospectus  Supplement
will  describe  the  Mortgage  Loans  that  may  not be so  treated.  The  REMIC
Regulations  do provide,  however,  that payments on Mortgage Loans held pending
distribution  are considered part of the Mortgage Loans for purposes of Sections
593(d) and 856(c)(5)(A) of the Code.


  TIERED REMIC STRUCTURES

     For certain series of REMIC  Certificates,  two or more separate  elections
may be made to treat  designated  portions of the  related  Trust Fund as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
series of REMIC Certificates, Thacher Proffitt & Wood, counsel to the Depositor,
will deliver its opinion generally to the effect that,  assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the Tiered REMICs
will each  qualify  as a REMIC and the REMIC  Certificates  issued by the Tiered
REMICs, respectively,  will be considered to evidence ownership of REMIC Regular
Certificates  or REMIC  Residual  Certificates  in the related  REMIC within the
meaning of the REMIC Provisions.

                                       84
<PAGE>

     Solely for purposes of determining  whether the REMIC  Certificates will be
"qualifying  real property loans" under Section 593(d) of the Code, "real estate
assets"  within  the  meaning of Section  856(c)(5)(A)  of the Code,  and "loans
secured by an interest in real  property"  under Section  7701(a)(19)(C)  of the
Code,  and whether the income on such  Certificates  is  interest  described  in
Section  856(c)(3)(B)  of the Code,  the  Tiered  REMICs  will be treated as one
REMIC.


  TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

     GENERAL

     Except as otherwise stated in this discussion,  REMIC Regular  Certificates
will be treated for federal  income tax purposes as debt  instruments  issued by
the REMIC and not as ownership  interests in the REMIC or its assets.  Moreover,
holders of REMIC Regular  Certificates that otherwise report income under a cash
method of  accounting  will be required to report  income with  respect to REMIC
Regular Certificates under an accrual method.


     ORIGINAL ISSUE DISCOUNT

     Certain  REMIC  Regular  Certificates  may be issued with  "original  issue
discount"  within the  meaning of Section  1273(a) of the Code.  Any  holders of
REMIC Regular Certificates issued with original issue discount generally will be
required  to  include  original  issue  discount  in  income as it  accrues,  in
accordance  with the method  described  below,  in advance of the receipt of the
cash  attributable to such income. In addition,  Section  1272(a)(6) of the Code
provides  special rules  applicable to REMIC  Regular  Certificates  and certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.

     The Code  requires  that a  prepayment  assumption  be used with respect to
Mortgage  Loans  held by a REMIC in  computing  the  accrual of  original  issue
discount  on  REMIC  Regular   Certificates  issued  by  that  REMIC,  and  that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus Supplement.  However,  neither the Depositor, nor the Master Servicer
will make any  representation  that the Mortgage  Loans will in fact prepay at a
rate conforming to the Prepayment Assumption or at any other rate.

     The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated  redemption price at maturity over its issue price. The
issue price of a  particular  class of REMIC  Regular  Certificates  will be the
first cash price at which a substantial amount of REMIC Regular  Certificates of
that class is sold (excluding sales to bond houses,  brokers and  underwriters).
If less  than a  substantial  amount  of a  particular  class of  REMIC  Regular
Certificates is sold for cash on or prior to the date of their initial  issuance
(the  "Closing  Date"),  the issue  price for such class will be the fair market
value of such class on the Closing Date. Under the OID  Regulations,  the stated
redemption  price of a REMIC  Regular  Certificate  is equal to the total of all
payments to be made on such Certificate  other than "qualified stated interest."
"Qualified stated interest" includes interest that is unconditionally payable at
least  annually at a single fixed rate,  or at a "qualified  floating  rate," an
"objective  rate,"  a  combination  of a  single  fixed  rate  and  one or  more
"qualified  floating  rates"  or one  "qualified  inverse  floating  rate," or a

                                       85
<PAGE>

combination of "qualified floating rates" that does not operate in a manner that
accelerates or defers interest payments on such REMIC Regular Certificate.

     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the  Certificateholders  and the Internal Revenue Service
(the "IRS").

     Certain classes of the REMIC Regular Certificates may provide for the first
interest  payment  with  respect to such  Certificates  to be made more than one
month after the date of issuance,  a period which is longer than the  subsequent
monthly intervals between interest  payments.  Assuming the "accrual period" (as
defined below) for original issue discount is each monthly period that ends on a
Distribution  Date, in some cases,  as a consequence of this "long first accrual
period,"  some or all  interest  payments  may be required to be included in the
stated  redemption  price of the REMIC Regular  Certificate and accounted for as
original issue discount.  Because interest on REMIC Regular Certificates must in
any event be accounted for under an accrual method, applying this analysis would
result in only a slight  difference  in the timing of the inclusion in income of
the yield on the REMIC Regular Certificates.

     In addition,  if the accrued interest to be paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase  price  paid for a REMIC  Regular  Certificate  will
reflect  such  accrued  interest.  In such  cases,  information  returns  to the
Certificateholders and the IRS will be based on the position that the portion of
the purchase  price paid for the interest  accrued with respect to periods prior
to the Closing Date is treated as part of the overall cost of such REMIC Regular
Certificate (and not as a separate asset the cost of which is recovered entirely
out of interest received on the next Distribution  Date) and that portion of the
interest paid on the first Distribution Date in excess of interest accrued for a
number of days  corresponding to the number of days from the Closing Date to the
first  Distribution  Date should be included in the stated  redemption  price of
such REMIC Regular  Certificate.  However, the OID Regulations state that all or
some  portion of such accrued  interest  may be treated as a separate  asset the
cost  of  which  is  recovered  entirely  out of  interest  paid  on  the  first
Distribution  Date.  It is unclear  how an election to do so would be made under
the OID Regulations and whether such an election could be made unilaterally by a
Certificateholder.

     Notwithstanding the general definition of original issue discount, original
issue  discount  on a REMIC  Regular  Certificate  will be  considered  to be de
minimis  if it is less than 0.25% of the  stated  redemption  price of the REMIC
Regular  Certificate  multiplied by its weighted average life. For this purpose,
the weighted  average life of the REMIC Regular  Certificate  is computed as the
sum of the  amounts  determined,  as to  each  payment  included  in the  stated
redemption  price of such REMIC  Regular  Certificate,  by  multiplying  (i) the
number of complete  years  (rounding down for partial years) from the issue date
until such  payment is expected to be made  (presumably  taking into account the
Prepayment  Assumption) by (ii) a fraction, the numerator of which is the amount
of the payment,  and the denominator of which is the stated  redemption price at
maturity of such REMIC Regular Certificate. Under the OID Regulations,  original
issue discount of only a de minimis amount (other than de minimis original issue
discount  attributable  to a  so-called  "teaser"  interest  rate or an  initial
interest holiday) will be included in income as each payment of stated principal
is made,  based on the product of the total  amount of such de minimis  original
issue  discount  and a fraction,  the  numerator  of which is the amount of such
principal  payment  and the  denominator  of  which  

                                       86
<PAGE>

is  the  outstanding   stated   principal   amount  of  the  REMIC  Regular
Certificate.  The OID Regulations also would permit a Certificateholder to elect
to accrue de minimis  original issue discount into income  currently  based on a
constant   yield   method.   See   "Taxation   of   Owners   of  REMIC   Regular
Certificates-Market  Discount" for a description  of such election under the OID
Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate must include in ordinary gross
income the sum of the "daily  portions" of original  issue discount for each day
during  its  taxable  year on  which it held  such  REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

     As to each  "accrual  period,"  that is,  unless  otherwise  stated  in the
related Prospectus Supplement,  each period that ends on a date that corresponds
to a  Distribution  Date and begins on the first day following  the  immediately
preceding accrual period (or in the case of the first such period, begins on the
Closing Date),  a calculation  will be made of the portion of the original issue
discount that accrued during such accrual period.  The portion of original issue
discount  that accrues in any accrual  period will equal the excess,  if any, of
(i) the sum of (A) the present value,  as of the end of the accrual  period,  of
all of the distributions  remaining to be made on the REMIC Regular Certificate,
if any, in future periods and (B) the  distributions  made on such REMIC Regular
Certificate  during  the  accrual  period  of  amounts  included  in the  stated
redemption  price,  over (ii) the  adjusted  issue  price of such REMIC  Regular
Certificate  at the  beginning of the accrual  period.  The present value of the
remaining distributions referred to in the preceding sentence will be calculated
(i)  assuming  that  distributions  on the  REMIC  Regular  Certificate  will be
received in future  periods based on the Mortgage  Loans being prepaid at a rate
equal to the  Prepayment  Assumption and (ii) using a discount rate equal to the
original yield to maturity of the Certificate.  For these purposes, the original
yield to maturity of the Certificate will be calculated based on its issue price
and assuming that  distributions  on the Certificate will be made in all accrual
periods  based  on the  Mortgage  Loans  being  prepaid  at a rate  equal to the
Prepayment  Assumption.  The adjusted issue price of a REMIC Regular Certificate
at the  beginning  of any  accrual  period  will  equal the issue  price of such
Certificate,  increased by the aggregate  amount of original issue discount that
accrued with respect to such Certificate in prior accrual  periods,  and reduced
by the amount of any  distributions  made on such REMIC Regular  Certificate  in
prior accrual periods of amounts  included in the stated  redemption  price. The
original  issue  discount  accruing  during  any  accrual  period,  computed  as
described above, will be allocated ratably to each day during the accrual period
to determine the daily portion of original issue discount for such day.

     A subsequent  purchaser of a REMIC Regular  Certificate that purchases such
Certificate  at a cost  (excluding  any  portion  of such cost  attributable  to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price," in proportion  to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.


     MARKET DISCOUNT

     A Certificateholder  that purchases a REMIC Regular Certificate at a market
discount,  that is, in the case of a REMIC Regular  Certificate  issued  without
original  issue  discount,  at a 

                                       87
<PAGE>

purchase price less than its remaining stated principal  amount,  or in the
case of a REMIC Regular  Certificate  issued with original issue discount,  at a
purchase  price less than its  adjusted  issue  price will  recognize  gain upon
receipt  of  each   distribution   representing   stated  redemption  price.  In
particular,  under Section 1276 of the Code such a  Certificateholder  generally
will be required to allocate the portion of each such distribution  representing
stated redemption price first to accrued market discount not previously included
in income, and to recognize ordinary income to that extent. A  Certificateholder
may elect to include  market  discount in income  currently as it accrues rather
than including it on a deferred basis in accordance with the foregoing. If made,
such  election  will  apply  to all  market  discount  bonds  acquired  by  such
Certificateholder  on or after the first day of the first  taxable year to which
such   election   applies.   In   addition,   the  OID   Regulations   permit  a
Certificateholder  to elect to  accrue  all  interest,  discount  (including  de
minimis  market or original  issue  discount) and premium in income as interest,
based on a constant yield method.  If such an election were made with respect to
a REMIC Regular Certificate with market discount, the Certificateholder would be
deemed to have made an election to include  currently  market discount in income
with respect to all other debt  instruments  having  market  discount  that such
Certificateholder   acquires   during  the  taxable  year  of  the  election  or
thereafter,   and  possibly  previously  acquired  instruments.   Similarly,   a
Certificateholder  that made this election for a Certificate that is acquired at
a premium would be deemed to have made an election to amortize bond premium with
respect  to all debt  instruments  having  amortizable  bond  premium  that such
Certificateholder  owns or acquires.  See  "Taxation of Owners of REMIC  Regular
Certificates-Premium"  below.  Each  of  these  elections  to  accrue  interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable.

     However,  market discount with respect to a REMIC Regular  Certificate will
be  considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining  stated  redemption price of
such REMIC Regular  Certificate  multiplied  by the number of complete  years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "Taxation   of  Owners  of  REMIC   Regular
Certificates-Original  Issue  Discount"  above.  Such treatment  would result in
discount  being  included  in income at a slower  rate  than  discount  would be
required to be included in income using the method described above.

     Section  1276(b)(3)  of  the  Code  specifically  authorizes  the  Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of


                                       88
<PAGE>

market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular  Certificates provide for monthly or other
periodic  distributions  throughout their term, the effect of these rules may be
to require  market  discount  to be  includible  in income at a rate that is not
significantly  slower than the rate at which such  discount  would  accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

     Further,  under  Section  1277 of the  Code a  holder  of a  REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to
purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includible  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.


     PREMIUM

     A REMIC Regular  Certificate  purchased at a cost (excluding any portion of
such cost  attributable to accrued  qualified stated interest)  greater than its
remaining  stated  redemption  price will be  considered  to be  purchased  at a
premium.  The holder of such a REMIC Regular Certificate may elect under Section
171 of the Code to amortize  such premium  under the constant  yield method over
the life of the  Certificate.  If made,  such an election will apply to all debt
instruments having amortizable bond premium that the holder owns or subsequently
acquires. Amortizable premium will be treated as an offset to interest income on
the related debt instrument,  rather than as a separate interest deduction.  The
OID Regulations also permit Certificateholders to elect to include all interest,
discount  and  premium  in income  based on a  constant  yield  method,  further
treating the  Certificateholder  as having made the election to amortize premium
generally.  See  "Taxation  of  Owners  of  REMIC  Regular   Certificates-Market
Discount"  above.  The Committee Report states that the same rules that apply to
accrual  of market  discount  (which  rules  will  require  use of a  Prepayment
Assumption   in  accruing   market   discount  with  respect  to  REMIC  Regular
Certificates  without  regard to whether such  Certificates  have original issue
discount)  will also apply in  amortizing  bond premium under Section 171 of the
Code.


     REALIZED LOSSES

     Under Section 166 of the Code, both corporate  holders of the REMIC Regular
Certificates and  noncorporate  holders of the REMIC Regular  Certificates  that
acquire  such  Certificates  in  connection  with a trade or business  should be
allowed to deduct,  as ordinary  losses,  any losses  sustained during a taxable
year in which their  Certificates  become  wholly or partially  worthless as the
result of one or more realized losses on the Mortgage Loans. However, it appears
that a noncorporate  holder that does not acquire a REMIC Regular Certificate in
connection  with a trade or business will not be entitled to deduct a loss under
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e.,  until its  outstanding  

                                       89
<PAGE>

principal  balance  has been  reduced  to zero)  and that the loss  will be
characterized as a short-term capital loss.

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


  TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     GENERAL

     As residual interests,  the REMIC Residual  Certificates will be subject to
tax rules that  differ  significantly  from those that would  apply if the REMIC
Residual  Certificates  were  treated for federal  income tax purposes as direct
ownership  interests in the Mortgage Loans or as debt instruments  issued by the
REMIC.

     A holder of a REMIC  Residual  Certificate  generally  will be  required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests  on such day.  Any amount  included in the gross  income or
allowed  as a loss of any  REMIC  Residual  Certificateholder  by virtue of this
paragraph will be treated as ordinary  income or loss. The taxable income of the
REMIC will be determined  under the rules  described below in "Taxable Income of
the REMIC" and will be taxable to the REMIC Residual  Certificateholders without
regard to the  timing or amount of cash  distributions  by the  REMIC.  Ordinary
income derived from REMIC Residual  Certificates will be "portfolio  income" for
purposes of the taxation of taxpayers  subject to limitations  under Section 469
of the Code on the deductibility of "passive losses."

     A holder of a REMIC Residual  Certificate  that purchased such  Certificate
from a prior holder of such  Certificate  also will be required to report on its
federal  income tax return amounts  representing  its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate.  Those daily  amounts  generally  will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain  modifications  of the general rules may be made,  by  regulations,
legislation  or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder  that purchased such REMIC Residual  Certificate  from a prior
holder of such  Certificate  at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual  Certificate  would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any  payments  received  by a holder  of a REMIC  Residual  Certificate  in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includible
in income  immediately upon its receipt,  the IRS might assert 

                                       90
<PAGE>

that such  payment  should be included in income over time  according to an
amortization  schedule  or  according  to  some  other  method.  Because  of the
uncertainty concerning the treatment of such payments, holders of REMIC Residual
Certificates  should consult their tax advisors concerning the treatment of such
payments for income tax purposes.

     The amount of income REMIC Residual  Certificateholders will be required to
report (or the tax liability  associated with such income) may exceed the amount
of cash  distributions  received  from the REMIC for the  corresponding  period.
Consequently,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be  offset,  subject to the rules  relating  to "excess  inclusions,"
residual  interests  without  "significant  value"  and  "noneconomic"  residual
interests  discussed below. The fact that the tax liability  associated with the
income  allocated  to REMIC  Residual  Certificateholders  may  exceed  the cash
distributions  received  by  such  REMIC  Residual  Certificateholders  for  the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders' after-tax rate of return.


     TAXABLE INCOME OF THE REMIC

     The  taxable  income of the REMIC will equal the income  from the  Mortgage
Loans and other assets of the REMIC plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest  (including original issue discount
and reduced by any premium on issuance) on the REMIC Regular  Certificates  (and
any other class of REMIC Certificates  constituting  "regular  interests" in the
REMIC not offered  hereby),  amortization  of any premium on the Mortgage Loans,
bad debt losses with  respect to the  Mortgage  Loans and,  except as  described
below, for servicing, administrative and other expenses.

     For  purposes of  determining  its taxable  income,  the REMIC will have an
initial  aggregate  basis in its assets  equal to the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered hereby will be determined in the manner described above under "-Taxation
of Owners of REMIC  Regular  Certificates-Original  Issue  Discount."  The issue
price  of a REMIC  Certificate  received  in  exchange  for an  interest  in the
Mortgage  Loans or other  property  will  equal  the fair  market  value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC  Certificates  are  retained  initially  rather than sold,  the
Trustee may be required to estimate the fair market  value of such  interests in
order to  determine  the  basis of the  REMIC in the  Mortgage  Loans  and other
property held by the REMIC.

     Subject to  possible  application  of the de minimis  rules,  the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.   See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

     A Mortgage  Loan will be deemed to have been  acquired  with  discount  (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  will be  includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to 

                                       91
<PAGE>

such  income,  under a method  similar  to the method  described  above for
accruing  original  issue  discount  on the REMIC  Regular  Certificates.  It is
anticipated that each REMIC will elect under Section 171 of the Code to amortize
any premium on the Mortgage  Loans.  Premium on any Mortgage  Loan to which such
election  applies may be amortized  under a constant  yield  method,  presumably
taking into account a Prepayment Assumption. Further, such an election would not
apply to any Mortgage Loan originated on or before September 27, 1985.  Instead,
premium on such a Mortgage Loan should be allocated among the principal payments
thereon and be deductible by the REMIC as those payments  become due or upon the
prepayment of such Mortgage Loan.

     A REMIC will be allowed deductions for interest  (including  original issue
discount) on the REMIC Regular Certificates  (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   constituting   "regular
interests"  in the REMIC not offered  hereby)  were  indebtedness  of the REMIC.
Original  issue  discount  will be  considered  to accrue  for this  purpose  as
described    above    under    "-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original  Issue Discount,"  except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

     If a class of REMIC Regular  Certificates is issued at a price in excess of
the stated redemption price of such class (such excess "Issue Premium"), the net
amount of interest  deductions  that are allowed the REMIC in each  taxable year
with respect to the REMIC Regular  Certificates of such class will be reduced by
an amount  equal to the portion of the Issue  Premium that is  considered  to be
amortized or repaid in that year.  Although the matter is not entirely  certain,
it is likely that Issue Premium would be amortized under a constant yield method
in a  manner  analogous  to the  method  of  accruing  original  issue  discount
described    above    under    "-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original Issue Discount."

     As a general rule,  the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an  individual  having the calendar year as its
taxable year and using the accrual  method of  accounting.  However,  no item of
income,  gain, loss or deduction  allocable to a prohibited  transaction will be
taken into account.  See  "-Prohibited  Transactions Tax and Other Taxes" below.
Further,  the  limitation  on  miscellaneous   itemized  deductions  imposed  on
individuals by Section 67 of the Code (which allows such  deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions  for servicing,  administrative  and other  non-interest  expenses in
determining  its  taxable  income.  All such  expenses  will be  allocated  as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "-Possible  Pass-Through of  Miscellaneous  Itemized
Deductions"  below.  If the  deductions  allowed  to the REMIC  exceed its gross
income for a calendar  quarter,  such  excess will be the net loss for the REMIC
for that calendar quarter.


     BASIS RULES, NET LOSSES AND DISTRIBUTIONS

     The adjusted  basis of a REMIC  Residual  Certificate  will be equal to the
amount paid for such REMIC Residual  Certificate,  increased by amounts included
in the income of the REMIC  Residual  Certificateholder  and decreased  (but not
below zero) by distributions  made, and by net losses  allocated,  to such REMIC
Residual Certificateholder.

     A REMIC Residual  Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's 

                                       92
<PAGE>

adjusted  basis in its REMIC  Residual  Certificate as of the close of such
calendar quarter  (determined without regard to such net loss). Any loss that is
not currently  deductible by reason of this  limitation  may be carried  forward
indefinitely to future calendar  quarters and,  subject to the same  limitation,
may be used  only to offset  income  from the REMIC  Residual  Certificate.  The
ability of REMIC Residual Certificateholders to deduct net losses may be subject
to  additional   limitations   under  the  Code,  as  to  which  REMIC  Residual
Certificateholders should consult their tax advisors.

     Any  distribution  on a REMIC  Residual  Certificate  will be  treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC.  However,  such bases increases may not occur until the end
of the calendar  quarter,  or perhaps the end of the calendar year, with respect
to  which  such  REMIC  taxable  income  is  allocated  to  the  REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC  Residual  Certificateholder  may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of the
REMIC or upon the sale of its REMIC Residual  Certificate.  See "-Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have in the  hands of an  original  holder,  see  "-Taxation  of Owners of REMIC
Residual Certificates-General" above.


     EXCESS INCLUSIONS

     Any "excess inclusions" with respect to a REMIC Residual  Certificate will,
with an exception  discussed below for certain REMIC Residual  Certificates held
by thrift institutions, be subject to federal income tax in all events.

     In  general,  the  "excess  inclusions"  with  respect to a REMIC  Residual
Certificate  for any  calendar  quarter  will be the excess,  if any, of (i) the
daily  portions  of  REMIC  taxable  income  allocable  to such  REMIC  Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and  decreased  (but not below zero) by any  distributions  made with respect to
such REMIC Residual  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  

                                       93
<PAGE>

Certificate  is the initial  offering price to the public  (excluding  bond
houses  and  brokers)  at  which a  substantial  amount  of the  REMIC  Residual
Certificates  were sold. The  "long-term  Federal rate" is an average of current
yields on Treasury  securities with a remaining term of greater than nine years,
computed and published monthly by the IRS.

     For REMIC Residual Certificateholders,  an excess inclusion (i) will not be
permitted  to be offset by  deductions,  losses or loss  carryovers  from  other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC Certificates," below.

     As an exception to the general rules described above,  thrift  institutions
are allowed to offset their excess inclusions with unrelated deductions,  losses
or loss carryovers,  but only if the REMIC Residual  Certificates are considered
to have "significant  value." The REMIC Regulations  provide that in order to be
treated as having significant  value, the REMIC Residual  Certificates must have
an aggregate  issue price at least equal to two percent of the  aggregate  issue
prices of all of the related  REMIC's  Regular  and  Residual  Certificates.  In
addition,  based on the Prepayment Assumption,  the anticipated weighted average
life of the REMIC Residual  Certificates  must equal or exceed 20 percent of the
anticipated  weighted  average  life  of the  REMIC,  based  on  the  Prepayment
Assumption  and  on any  required  or  permitted  clean  up  calls  or  required
liquidation provided for in the REMIC's  organizational  documents.  Although it
has not done so, the Treasury also has authority to issue regulations that would
treat the entire amount of income accruing on a REMIC Residual Certificate as an
excess  inclusion if the REMIC Residual  Certificates are considered not to have
"significant  value." The related  Prospectus  Supplement will disclose  whether
offered REMIC  Residual  Certificates  may be  considered  to have  "significant
value" under the REMIC Regulations;  provided, however, that any disclosure that
a REMIC Residual  Certificate will have  "significant  value" will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual   Certificate  will  have  "significant  value"  for  purposes  of  the
above-described  rules. The  above-described  exception for thrift  institutions
applies only to those  residual  interests  held  directly  by, and  deductions,
losses and loss  carryovers  incurred  by, such  institutions  (and not by other
members of an affiliated group of corporations  filing a consolidated income tax
return) or by certain  wholly owned  direct  subsidiaries  of such  institutions
formed or operated exclusively in connection with the organization and operation
of one or more REMICs.

     In the  case of any  REMIC  Residual  Certificates  held  by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.


     NONECONOMIC REMIC RESIDUAL CERTIFICATES

     Under the REMIC  Regulations,  transfers of  "noneconomic"  REMIC  Residual
Certificates  will be  disregarded  for all  federal  income tax  purposes if "a
significant  purpose of the transfer was to enable the  transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor  will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual  Certificate.  The REMIC Regulations
provide that a REMIC Residual  Certificate is noneconomic  unless,  based on the


                                       94
<PAGE>

Prepayment  Assumption and on any required or permitted  clean up calls, or
required liquidation provided for in the REMIC's organizational  documents,  (1)
the present value of the expected  future  distributions  (discounted  using the
"applicable  Federal rate" for  obligations  whose term ends on the close of the
last quarter in which excess  inclusions  are expected to accrue with respect to
the REMIC Residual Certificate,  which rate is computed and published monthly by
the IRS) on the REMIC Residual  Certificate equals at least the present value of
the expected tax on the anticipated  excess  inclusions,  and (2) the transferor
reasonably  expects that the transferee will receive  distributions with respect
to the REMIC  Residual  Certificate at or after the time the taxes accrue on the
anticipated  excess  inclusions  in an amount  sufficient to satisfy the accrued
taxes.  Accordingly,  all  transfers  of REMIC  Residual  Certificates  that may
constitute   noneconomic   residual   interests   will  be  subject  to  certain
restrictions under the terms of the related Pooling and Servicing Agreement that
are intended to reduce the  possibility of any such transfer being  disregarded.
Such  restrictions will require each party to a transfer to provide an affidavit
that no purpose of such  transfer is to impede the  assessment  or collection of
tax,  including  certain  representations  as to the financial  condition of the
prospective  transferee,  as to which the  transferor is also required to make a
reasonable  investigation to determine such transferee's historic payment of its
debts and  ability to  continue to pay its debts as they come due in the future.
Prior to purchasing a REMIC Residual Certificate,  prospective purchasers should
consider  the  possibility  that a  purported  transfer  of such REMIC  Residual
Certificate by such a purchaser to another  purchaser at some future date may be
disregarded in accordance with the  above-described  rules which would result in
the retention of tax liability by such purchaser.

     The related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See  "-Foreign  Investors  in REMIC  Certificates-REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.


     MARK-TO-MARKET RULES

     Prospective purchasers of a REMIC Residual Certificate should be aware that
on  January  3, 1995,  the IRS  released  proposed  regulations  (the  "Proposed
Mark-to-Market  Regulations")  relating  to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has  specifically  identified a security as held for investment.
The  Proposed  Mark-to-Market  Regulations  provide  that for  purposes  of this
mark-to-market  requirement,  a REMIC  Residual  Certificate is not treated as a
security  and thus may not be  marked to  market.  The  Proposed  Mark-to-Market
Regulations  apply  to all  REMIC  Residual  Certificates  acquired  on or after
January 4, 1995.


     POSSIBLE PASS-THROUGH OF MISCELLANEOUS ITEMIZED DEDUCTIONS

     Fees and expenses of a REMIC  generally will be allocated to the holders of
the related REMIC Residual  Certificates.  The applicable  Treasury  regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular  Certificates.  Unless otherwise stated
in the related Prospectus  Supplement,  such fees and expenses will be allocated
to holders of the related REMIC Residual  Certificates in their entirety and not
to the holders of the related REMIC Regular Certificates.



                                       95
<PAGE>

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, if any holder thereof is an individual, estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts, (i) an amount equal to such individual's, estate's or trust's
share of such fees and expenses will be added to the gross income of such holder
and (ii) such individual's,  estate's or trust's share of such fees and expenses
will be treated as a miscellaneous  itemized deduction  allowable subject to the
limitation of Section 67 of the Code,  which permits such deductions only to the
extent they exceed in the aggregate two percent of a taxpayer's  adjusted  gross
income. In addition, Section 68 of the Code provides that the amount of itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of additional taxable income reportable by REMIC  Certificateholders that
are subject to the  limitations  of either  Section 67 or Section 68 of the Code
may be substantial.  Furthermore, in determining the alternative minimum taxable
income of such a holder of a REMIC Certificate that is an individual,  estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts,  no  deduction  will be allowed for such  holder's  allocable
portion of servicing  fees and other  miscellaneous  itemized  deductions of the
REMIC,  even  though  an  amount  equal to the  amount  of such  fees and  other
deductions  will be included in such holder's  gross income.  Accordingly,  such
REMIC Certificates may not be appropriate investments for individuals,  estates,
or  trusts,  or  pass-through   entities  beneficially  owned  by  one  or  more
individuals,  estates or trusts.  Such  prospective  investors  should carefully
consult  with  their own tax  advisors  prior to making  an  investment  in such
Certificates.

  SALES OF REMIC CERTIFICATES

     If  a  REMIC  Certificate  is  sold,  the  selling  Certificateholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its adjusted basis in the REMIC Certificate.  The adjusted basis of
a REMIC Regular Certificate  generally will equal the cost of such REMIC Regular
Certificate  to such  Certificateholder,  increased  by income  reported by such
Certificateholder  with  respect to such REMIC  Regular  Certificate  (including
original issue discount and market  discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular  Certificate  received  by such
Certificateholder  and by any amortized  premium.  The adjusted basis of a REMIC
Residual  Certificate will be determined as described under "-Taxation of Owners
of REMIC  Residual  Certificates-Basis  Rules,  Net Losses  and  Distributions."
Except as provided in the following two  paragraphs,  any such gain or loss will
be capital gain or loss,  provided such REMIC  Certificate  is held as a capital
asset  (generally,  property held for investment)  within the meaning of Section
1221 of the Code. The Code as of the date of this Prospectus  provides for a top
marginal  tax rate of 39.6%  for  individuals  and a maximum  marginal  rate for
long-term capital gains of individuals of 28%. No such rate differential  exists
for corporations.  In addition,  the distinction  between a capital gain or loss
and ordinary income or loss remains relevant for other purposes.

     Gain from the sale of a REMIC Regular  Certificate  that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess,  if any, of (i) the amount that would have been includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate"  (generally,  a rate based on an average  of  current  yields on  Treasury
securities having a maturity  comparable to that of the Certificate based on the
application  of the  Prepayment  Assumption to such  Certificate,  which rate is
computed  and  published  monthly  by the  IRS),  determined  as of the  date of
purchase  of such REMIC  Regular  Certificate,  over (ii) the amount of ordinary
income  actually  includible  in the  seller's  income  



                                       96
<PAGE>

prior to such sale.  In addition,  gain  recognized  on the sale of a REMIC
Regular  Certificate by a seller who purchased such REMIC Regular Certificate at
a market  discount will be taxable as ordinary income in an amount not exceeding
the  portion  of such  discount  that  accrued  during  the  period  such  REMIC
Certificate was held by such holder,  reduced by any market discount included in
income  under the rules  described  above  under  "-Taxation  of Owners of REMIC
Regular Certificates-Market Discount" and "-Premium."

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

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

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Except as may be provided in Treasury  regulations yet to be issued, if the
seller  of  a  REMIC  Residual   Certificate   reacquires  such  REMIC  Residual
Certificate,  or acquires any other residual  interest in a REMIC or any similar
interest  in a "taxable  mortgage  pool" (as  defined in Section  7701(i) of the
Code)  during the period  beginning  six  months  before,  and ending six months
after, the date of such sale, such sale will be subject to the "wash sale" rules
of Section  1091 of the Code.  In that  event,  any loss  realized  by the REMIC
Residual  Certificateholder on the sale will not be deductible, but instead will
be  added  to such  REMIC  Residual  Certificateholder's  adjusted  basis in the
newly-acquired asset.


  PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES

     The Code  imposes a tax on REMICs  equal to 100% of the net income  derived
from "prohibited  transactions" (a "Prohibited  Transactions  Tax"). In general,
subject to certain  specified  exceptions  a  prohibited  transaction  means the
disposition of a Mortgage Loan, the receipt of income from a source other than a
Mortgage  Loan  or  certain  other   permitted   investments,   the  receipt  of
compensation  for services,  or gain from the  disposition of an asset purchased
with the  payments  on the  Mortgage  Loans  for  temporary  investment  pending
distribution on the REMIC  Certificates.  It is not  anticipated  that any REMIC
will  engage  in any  prohibited  transactions  in which it  would  recognize  a
material amount of net income.

     In addition,  certain  contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the  REMIC  equal  to  100%  of  the  value  of  the  contributed   property  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.



                                       97
<PAGE>

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure  property," determined by reference to the rules
applicable  to real estate  investment  trusts.  "Net  income  from  foreclosure
property"  generally means gain from the sale of a foreclosure  property that is
inventory  property  and gross  income  from  foreclosure  property  other  than
qualifying rents and other qualifying income for a real estate investment trust.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

     Unless otherwise disclosed in the related Prospectus Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the  related  Master  Servicer  or Trustee in either  case out of its own funds,
provided  that the  Master  Servicer  or the  Trustee,  as the case may be,  has
sufficient  assets to do so, and provided  further that such tax arises out of a
breach of the Master  Servicer's or the Trustee's  obligations,  as the case may
be,  under the  related  Pooling  and  Servicing  Agreement  and in  respect  of
compliance with applicable laws and  regulations.  Any such tax not borne by the
Master  Servicer or the Trustee will be charged  against the related  Trust Fund
resulting  in a reduction  in amounts  payable to holders of the  related  REMIC
Certificates.


  TAX AND RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES TO CERTAIN
  ORGANIZATIONS

     If  a  REMIC  Residual   Certificate  is  transferred  to  a  "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) of the total  anticipated  excess  inclusions
with respect to such REMIC Residual  Certificate  for periods after the transfer
and  (ii)  the  highest   marginal   federal  income  tax  rate   applicable  to
corporations.  The  anticipated  excess  inclusions must be determined as of the
date that the REMIC Residual  Certificate  is  transferred  and must be based on
events  that  have  occurred  up to the time of such  transfer,  the  Prepayment
Assumption and any required or permitted clean up calls or required  liquidation
provided for in the REMIC's organizational documents. Such a tax generally would
be imposed on the  transferor  of the REMIC  Residual  Certificate,  except that
where such transfer is through an agent for a disqualified organization, the tax
would  instead  be imposed  on such  agent.  However,  a  transferor  of a REMIC
Residual  Certificate would in no event be liable for such tax with respect to a
transfer if the  transferee  furnishes to the  transferor an affidavit  that the
transferee  is  not a  disqualified  organization  and,  as of the  time  of the
transfer,  the transferor does not have actual  knowledge that such affidavit is
false.  Moreover,  an  entity  will not  qualify  as a REMIC  unless  there  are
reasonable  arrangements  designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for  the  application  of the tax  described  herein  will  be  made  available.
Restrictions  on the transfer of REMIC Residual  Certificates  and certain other
provisions  that are intended to meet this  requirement  will be included in the
Pooling  and  Servicing  Agreement,  and  will be  discussed  more  fully in any
Prospectus   Supplement   relating  to  the  offering  of  any  REMIC   Residual
Certificate.

     In addition,  if a  "pass-through  entity" (as defined  below)  includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to 



                                       98
<PAGE>

the product of (i) the amount of excess  inclusions  on the REMIC  Residual
Certificate that are allocable to the interest in the  pass-through  entity held
by such  disqualified  organization and (ii) the highest marginal federal income
tax rate imposed on corporations.  A pass-through  entity will not be subject to
this tax for any period,  however,  if each record holder of an interest in such
pass-through  entity  furnishes to such  pass-through  entity (i) such  holder's
social  security  number and a statement  under  penalties  of perjury that such
social  security  number is that of the record holder or (ii) a statement  under
penalties of perjury that such record holder is not a disqualified organization.

     For these  purposes,  a  "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.


  TERMINATION

     A REMIC will terminate  immediately  after the Distribution  Date following
receipt by the REMIC of the final  payment in respect of the  Mortgage  Loans or
upon a sale of the REMIC's assets  following the adoption by the REMIC of a plan
of complete  liquidation.  The last distribution on a REMIC Regular  Certificate
will be treated as a payment in retirement of a debt instrument.  In the case of
a REMIC Residual  Certificate,  if the last  distribution on such REMIC Residual
Certificate is less than the REMIC Residual  Certificateholder's  adjusted basis
in such Certificate,  such REMIC Residual Certificateholder should (but may not)
be treated as realizing a loss equal to the amount of such difference,  and such
loss may be treated as a capital loss.


  REPORTING AND OTHER ADMINISTRATIVE MATTERS

     Solely for purposes of the administrative provisions of the Code, the REMIC
will be treated as a partnership and REMIC Residual  Certificateholders  will be
treated  as  partners.   Unless  otherwise  stated  in  the  related  Prospectus
Supplement,  the Trustee will file REMIC federal income tax returns on behalf of
the  related  REMIC,  and  under  the terms of the  related  Agreement,  will be
irrevocably  appointed by the holders of the largest percentage  interest in the
related REMIC Residual  Certificates as their agent to perform all of the duties
of the "tax matters person" with respect to the REMIC in all respects.

     As agent for the tax matters person, the Trustee, subject to certain notice
requirements and various  restrictions and limitations,  generally will have the
authority   to  act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  in connection with the administrative and judicial review of
items of income,  deduction,  gain or loss of the REMIC,  as well as the REMIC's
classification.  REMIC Residual Certificateholders generally will be required to
report such REMIC items  consistently  with their  treatment  on the REMIC's tax
return and may in some circumstances be bound by a settlement  agreement between
the Trustee, as agent for the tax matters person, and the Service concerning any
such REMIC  item.  Adjustments  made to the REMIC tax return may require a REMIC
Residual  Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's tax return,  or the  adjustments  resulting from such an
audit, could result in an audit of a REMIC Residual  



                                       99
<PAGE>

Certificateholder's  return.  No REMIC will be  registered as a tax shelter
pursuant  to Section  6111 of the Code  because it is not  anticipated  that any
REMIC  will  have a net  loss for any of the  first  five  taxable  years of its
existence.  Any person that holds a REMIC Residual  Certificate as a nominee for
another person may be required to furnish the REMIC,  in a manner to be provided
in  Treasury  regulations,  with the name and  address of such  person and other
information.

     Reporting of interest income,  including any original issue discount,  with
respect to REMIC Regular Certificates is required annually,  and may be required
more frequently under Treasury regulations.  These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
Service;  holders of REMIC Regular  Certificates that are corporations,  trusts,
securities  dealers and certain other  nonindividuals  will be provided interest
and original issue discount income  information and the information set forth in
the following  paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the  information  was  requested,  or two
weeks  after the receipt of the  request.  The REMIC must also comply with rules
requiring a REMIC Regular  Certificate  issued with original  issue  discount to
disclose on its face the amount of original  issue  discount and the issue date,
and requiring  such  information  to be reported to the Service.  Reporting with
respect to the REMIC Residual Certificates, including income, excess inclusions,
investment  expenses and relevant  information  regarding  qualification  of the
REMIC's  assets  will  be made  as  required  under  the  Treasury  regulations,
generally on a quarterly basis.

     As  applicable,  the REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant  yield  method  would  require  information  relating to the holder's
purchase price that the REMIC may not have, such  regulations  only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.  See  "-Taxation  of  Owners  of  REMIC  Regular
Certificates-Market Discount."

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
responsibility for complying with the foregoing reporting rules will be borne by
the Trustee.


  BACKUP WITHHOLDING WITH RESPECT TO REMIC CERTIFICATES

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


  FOREIGN INVESTORS IN REMIC CERTIFICATES

     A REMIC Regular  Certificateholder that is not a "United States person" (as
defined  below)  and is not  subject  to  federal  income tax as a result of any
direct or indirect  connection to the United States in addition to its ownership
of a REMIC  Regular  Certificate  will not,  unless  otherwise  disclosed in the
related  Prospectus  Supplement,  be subject to United States  federal income or
withholding  tax in respect of a  distribution  on a REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Certificateholder   under   penalties   of   perjury,   



                                       100
<PAGE>

certifying  that such  Certificateholder  is not a United States person and
providing the name and address of such  Certificateholder).  For these purposes,
"United  States  person"  means a citizen or  resident of the United  States,  a
corporation,  partnership  or other entity created or organized in, or under the
laws of, the United States or any political subdivision thereof, or an estate or
trust whose income from sources without the United States is includible in gross
income  for  United  States  federal  income  tax  purposes  regardless  of  its
connection with the conduct of a trade or business within the United States.  It
is possible that the IRS may assert that the foregoing tax exemption  should not
apply  with  respect to a REMIC  Regular  Certificate  held by a REMIC  Residual
Certificateholder  that owns directly or indirectly a 10% or greater interest in
the REMIC Residual  Certificates.  If the holder does not qualify for exemption,
distributions  of  interest,  including  distributions  in  respect  of  accrued
original  issue  discount,  to such  holder may be subject to a tax rate of 30%,
subject to reduction under any applicable tax treaty.

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

     Further,  it appears that a REMIC Regular Certificate would not be included
in the estate of a  non-resident  alien  individual  and would not be subject to
United States estate taxes.  However,  Certificateholders  who are  non-resident
alien individuals should consult their tax advisors concerning this question.

     Unless otherwise stated in the related Prospectus Supplement,  transfers of
REMIC Residual Certificates to investors that are not United States persons will
be prohibited under the related Pooling and Servicing Agreement.


GRANTOR TRUST FUNDS

  CLASSIFICATION OF GRANTOR TRUST FUNDS

     With respect to each series of Grantor Trust Certificates, Thacher Proffitt
& Wood, counsel to the Depositor,  will deliver their opinion to the effect that
assuming  compliance  with all  provisions of the related  Pooling and Servicing
Agreement,  the related Grantor Trust Fund will be classified as a grantor trust
under subpart E, part I of subchapter J of the Code and not as a partnership  or
an association taxable as a corporation.  Accordingly,  each holder of a Grantor
Trust  Certificate  generally will be treated as the owner of an interest in the
Mortgage Loans included in the Grantor Trust Fund.

     For  purposes of the  following  discussion,  a Grantor  Trust  Certificate
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor  Trust Fund,  together  with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional  Interest  Certificate."  A Grantor  Trust  Certificate  representing
ownership of all or a portion of the  difference  between  interest  paid on the
Mortgage  Loans  constituting  the  related  Grantor  Trust  Fund (net of normal
administration  fees and any Spread) and interest paid to the holders of Grantor
Trust Fractional Interest Certificates issued with respect to such Grantor Trust
Fund will be referred to as a "Grantor Trust Strip Certificate." A Grantor Trust
Strip  Certificate  may  also  evidence  a  nominal  ownership  interest  in the
principal of the Mortgage Loans constituting the related Grantor Trust Fund.


  CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES

     GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

     In the case of  Grantor  Trust  Fractional  Interest  Certificates,  unless
otherwise  disclosed  in the related  Prospectus  Supplement  and subject to the
discussion  below  with  respect  to 



                                       101
<PAGE>

Buydown  Mortgage  Loans,  counsel to the Depositor will deliver an opinion
that, in general,  Grantor Trust Fractional Interest Certificates will represent
interests in (i) "qualifying  real property loans" within the meaning of Section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within   the   meaning  of  Section   7701(a)(19)(C)(v)   of  the  Code;   (iii)
"obligation[s]   (including  any  participation  or  Certificate  of  beneficial
ownership therein) which . . .[are]  principally  secured by an interest in real
property"  within the meaning of Section  860G(a)(3) of the Code; and (iv) "real
estate  assets"  within  the  meaning of Section  856(c)(5)(A)  of the Code.  In
addition,  counsel to the  Depositor  will deliver an opinion  that  interest on
Grantor  Trust  Fractional  Interest  Certificates  will to the same  extent  be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Section  856(c)(3)(B)  of the
Code.

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


     GRANTOR TRUST STRIP CERTIFICATES

     Even if Grantor Trust Strip Certificates  evidence an interest in a Grantor
Trust  Fund  consisting  of  Mortgage  Loans that are "loans . . . secured by an
interest in real property"  within the meaning of Section  7701(a)(19)(C)(v)  of
the Code,  "qualifying real property loans" within the meaning of Section 593(d)
of the Code, and "real estate assets" within the meaning of Section 856(c)(5)(A)
of the Code,  and the interest on which is "interest on  obligations  secured by
mortgages on real property"  within the meaning of Section  856(c)(3)(B)  of the
Code, it is unclear whether the Grantor Trust Strip Certificates, and the income
therefrom,  will be so  characterized.  However,  the policies  underlying  such
sections  (namely,  to encourage  or require  investments  in mortgage  loans by
thrift  institutions  and real estate  investment  trusts) may suggest that such
characterization  is appropriate.  Counsel to the Depositor will not deliver any
opinion   on   these   questions.   Prospective   purchasers   to   which   such
characterization  of an  investment  in  Grantor  Trust  Strip  Certificates  is
material should consult their tax advisors  regarding  whether the Grantor Trust
Strip Certificates, and the income therefrom, will be so characterized.

     The Grantor Trust Strip Certificates will be "obligation[s]  (including any
participation or Certificate of beneficial  ownership  therein) which . . .[are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section 860G(a)(3)(A) of the Code.


  TAXATION OF OWNERS OF GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

     Holders  of a  particular  series  of  Grantor  Trust  Fractional  Interest
Certificates  generally  will be required to report on their federal  income tax
returns  their shares of the entire  income from the Mortgage  Loans  (including
amounts used to pay reasonable  servicing  fees and other  expenses) and will be
entitled to deduct their shares of any such reasonable  servicing fees and other
expenses.  Because of stripped interests,  market or original issue discount, or
premium,  the  amount  includible  in  income  on  account  of a  Grantor  Trust
Fractional  Interest  Certificate  may  differ  significantly  from  the  amount
distributable thereon representing interest on the Mortgage Loans. Under Section
67 of the  Code,  an  individual,  estate  or  trust  holding  a  



                                       102
<PAGE>

Grantor Trust Fractional Interest  Certificate  directly or through certain
pass-through  entities will be allowed a deduction for such reasonable servicing
fees and  expenses  only to the  extent  that  the  aggregate  of such  holder's
miscellaneous  itemized deductions exceeds two percent of such holder's adjusted
gross  income.  In addition,  Section 68 of the Code provides that the amount of
itemized  deductions  otherwise allowable for an individual whose adjusted gross
income exceeds a specified amount will be reduced by the lesser of (i) 3% of the
excess of the individual's adjusted gross income over such amount or (ii) 80% of
the amount of itemized deductions  otherwise allowable for the taxable year. The
amount of  additional  taxable  income  reportable  by holders of Grantor  Trust
Fractional  Interest  Certificates  who are subject to the limitations of either
Section   67  or  Section   68  of  the  Code  may  be   substantial.   Further,
Certificateholders  (other than corporations) subject to the alternative minimum
tax may  not  deduct  miscellaneous  itemized  deductions  in  determining  such
holder's alternative minimum taxable income.  Although it is not entirely clear,
it appears  that in  transactions  in which  multiple  classes of Grantor  Trust
Certificates  (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that  recognizes  that each such class  benefits from the related
services. In the absence of statutory or administrative  clarification as to the
method to be used,  it  currently  is  intended to base  information  returns or
reports  to the IRS and  Certificateholders  on a  method  that  allocates  such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

     The federal  income tax  treatment  of Grantor  Trust  Fractional  Interest
Certificates  of any  series  will  depend on  whether  they are  subject to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Certificates  may be subject to those  rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates  retains (for its own account or for
purposes  of resale) a right to  receive a  specified  portion  of the  interest
payable on the Mortgage Loans.  Further,  the IRS has ruled that an unreasonably
high  servicing  fee  retained  by a seller or  servicer  will be  treated  as a
retained ownership interest in mortgages that constitutes a stripped coupon. For
purposes of determining what constitutes  reasonable  servicing fees for various
types of mortgages the IRS has established certain "safe harbors." The servicing
fees paid with respect to the Mortgage Loans for certain series of Grantor Trust
Certificates  may be higher than the "safe  harbors" and,  accordingly,  may not
constitute reasonable servicing compensation.  The related Prospectus Supplement
will include  information  regarding servicing fees paid to the Master Servicer,
any subservicer or their respective  affiliates  necessary to determine  whether
the preceding "safe harbor" rules apply.


     IF STRIPPED BOND RULES APPLY

     If the stripped bond rules apply,  each Grantor Trust  Fractional  Interest
Certificate will be treated as having been issued with "original issue discount"
within the  meaning of Section  1273(a) of the Code,  subject,  however,  to the
discussion  below  regarding the treatment of certain  stripped  bonds as market
discount bonds and the  discussion  regarding de minimis  market  discount.  See
"-Taxation of Owners of Grantor Trust  Fractional  Interest  Certificates-Market
Discount"  below.  Under the stripped bond rules,  the holder of a Grantor Trust
Fractional Interest Certificate (whether a cash or accrual method taxpayer) will
be required to report interest income from its Grantor Trust Fractional Interest
Certificate for each month in an amount equal to the income that accrues on such
Certificate  in  that  month  calculated  under  a  constant  yield  method,  in
accordance with the rules of the Code relating to original issue discount.

     The  original  issue  discount  on  a  Grantor  Trust  Fractional  Interest
Certificate  will be the excess of such  Certificate's  stated  redemption price
over its issue price.  The issue price of 



                                       103
<PAGE>

a Grantor Trust Fractional Interest Certificate as to any purchaser will be
equal to the price  paid by such  purchaser  for the  Grantor  Trust  Fractional
Interest Certificate.  The stated redemption price of a Grantor Trust Fractional
Interest  Certificate  will  be the  sum of all  payments  to be  made  on  such
Certificate,  other than  "qualified  stated  interest," if any, as well as such
Certificate's  share of  reasonable  servicing  fees  and  other  expenses.  See
"-Taxation  of Owners  of  Grantor  Trust  Fractional  Interest  Certificates-If
Stripped  Bond  Rules  Do Not  Apply"  for a  definition  of  "qualified  stated
interest." In general, the amount of such income that accrues in any month would
equal  the  product  of such  holder's  adjusted  basis  in such  Grantor  Trust
Fractional  Interest  Certificate  at the beginning of such month (see "Sales of
Grantor  Trust  Certificates")  and the yield of such Grantor  Trust  Fractional
Interest  Certificate  to such holder.  Such yield would be computed at the rate
(compounded  based on the regular  interval between payment dates) that, if used
to discount the holder's share of future payments on the Mortgage  Loans,  would
cause the present value of those future payments to equal the price at which the
holder  purchased such  Certificate.  In computing yield under the stripped bond
rules, a Certificateholder's share of future payments on the Mortgage Loans will
not  include  any  payments  made in respect of any  ownership  interest  in the
Mortgage Loans retained by the Depositor,  the Master Servicer,  any subservicer
or their respective affiliates,  but will include such Certificateholder's share
of any reasonable servicing fees and other expenses.

     Section  1272(a)(6)  of the  Code  requires  (i)  the  use of a  reasonable
prepayment  assumption in accruing  original issue discount and (ii) adjustments
in the accrual of original issue discount when prepayments do not conform to the
prepayment  assumption,  with respect to certain categories of debt instruments,
and regulations could be adopted applying  thoseprovisions  to the Grantor Trust
Fractional Interest  Certificates.  It is unclear whether those provisions would
be applicable to the Grantor Trust Fractional  Interest  Certificates or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  It is also  uncertain,  if a prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the  time of the  first  sale  of the  Grantor  Trust  Fractional
Interest  Certificate or, with respect to any holder, at the time of purchase of
the   Grantor   Trust   Fractional   Interest   Certificate   by  that   holder.
Certificateholders  are  advised to consult  their own tax  advisors  concerning
reporting  original  issue  discount in general  and, in  particular,  whether a
prepayment  assumption should be used in reporting  original issue discount with
respect to Grantor Trust Fractional Interest Certificates.

     In the case of a Grantor Trust Fractional Interest  Certificate acquired at
a price equal to the principal  amount of the Mortgage  Loans  allocable to such
Certificate,  the use of a prepayment  assumption  generally  would not have any
significant effect on the yield used in calculating accruals of interest income.
In the  case,  however,  of a  Grantor  Trust  Fractional  Interest  Certificate
acquired at a discount or premium (that is, at a price less than or greater than
such  principal  amount,  respectively),  the  use  of a  reasonable  prepayment
assumption  would  increase  or  decrease  such yield,  and thus  accelerate  or
decelerate, respectively, the reporting of income.

     If a prepayment  assumption is not used,  then when a Mortgage Loan prepays
in full, the holder of a Grantor Trust Fractional Interest  Certificate acquired
at a discount or a premium  generally  will  recognize  ordinary  income or loss
equal to the difference  between the portion of the prepaid  principal amount of
the Mortgage Loan that is allocable to such  Certificate  and the portion of the
adjusted basis of such Certificate that is allocable to such Certificateholder's
interest in the Mortgage  Loan.  If a prepayment  assumption is used, it appears
that no separate item of income or loss should be recognized  upon a prepayment.
Instead,  a  prepayment  should be  treated  as a partial  payment of the stated
redemption  price of the  Grantor  Trust  Fractional  Interest  Certificate  and
accounted for under a method  similar 



                                       104
<PAGE>

to that  described for taking  account of original  issue discount on REMIC
Regular   Certificates.   See  "-REMICs-Taxation  of  Owners  of  REMIC  Regular
Certificates-Original   Issue   Discount."  It  is  unclear  whether  any  other
adjustments  would  be  required  to  reflect  differences  between  an  assumed
prepayment rate and the actual rate of prepayments.

     In  the  absence  of  statutory  or  administrative  clarification,  it  is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Certificateholders  in  transactions  subject  to the  stripped  bond rules on a
prepayment  assumption (the "Prepayment  Assumption")  that will be disclosed in
the related  Prospectus  Supplement  and on a constant  yield  computed  using a
representative  initial offering price for each class of Certificates.  However,
neither the  Depositor  nor the Trustee  will make any  representation  that the
Mortgage  Loans  will in fact  prepay at a rate  conforming  to such  Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a  representative  initial offering price will mean that such information
returns or reports,  even if otherwise  accepted as accurate by the IRS, will in
any event be accurate only as to the initial  Certificateholders  of each series
who bought at that price.

     Under Treasury regulation Section 1.1286-1T,  certain stripped bonds are to
be treated as market  discount bonds and,  accordingly,  any purchaser of such a
bond is to account for any discount on the bond as market  discount  rather than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the original  bond is no
more than one percentage point lower than the gross interest rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest  Certificate
is more than one percentage  point lower than the gross interest rate payable on
the Mortgage Loans, the related  Prospectus  Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust  Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated  redemption  price  multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner as de minimis
original issue and market discount  described in "-Taxation of Owners of Grantor
Trust Fractional Interest  Certificates-If Stripped Bond Rules Do Not Apply" and
"-Market Discount" below.


     IF STRIPPED BOND RULES DO NOT APPLY

     Subject to the discussion below on original issue discount, if the stripped
bond rules do not apply to a Grantor Trust Fractional Interest Certificate,  the
Certificateholder will be required to report its share of the interest income on
the Mortgage Loans in accordance with such Certificateholder's  normal method of
accounting.  The original  issue  discount  rules will apply to a Grantor  Trust
Fractional  Interest  Certificate  to the extent it  evidences  an  interest  in
Mortgage Loans issued with original issue discount.

     The original issue  discount,  if any, on the Mortgage Loans will equal the
difference  between the stated redemption price of such Mortgage Loans and their
issue price. Under the OID Regulations,  the stated redemption price is equal to
the total of all payments to be made on such Mortgage Loan other than "qualified
stated  interest."   "Qualified  stated  interest"  includes  interest  that  is
unconditionally  payable  at least  annually  at a single  fixed  rate,  or at a
"qualified  floating rate," an "objective rate," a combination of a single fixed
rate  and one or more  "qualified  floating  rates"  or one  "qualified  inverse
floating  rate," or a combination  of "qualified  floating  rates" that does not
operate  in a manner  that  accelerates  or  defers  interest  payments  on such
Mortgage Loan. In general, the issue price of a Mortgage Loan will be the 



                                       105
<PAGE>

amount  received  by the  borrower  from the lender  under the terms of the
Mortgage Loan, less any "points" paid by the borrower, and the stated redemption
price of a Mortgage  Loan will equal its principal  amount,  unless the Mortgage
Loan provides for an initial  below-market  rate of interest or the acceleration
or the deferral of interest payments.

     In the case of Mortgage  Loans  bearing  adjustable  or  variable  interest
rates, the related Prospectus  Supplement will describe the manner in which such
rules will be applied  with  respect to those  Mortgage  Loans by the Trustee in
preparing information returns to the Certificateholders and the IRS.

     Notwithstanding the general definition of original issue discount, original
issue  discount  will be  considered  to be de  minimis if such  original  issue
discount is less than 0.25% of the stated  redemption  price  multiplied  by the
weighted average  maturity of the Mortgage Loan. For this purpose,  the weighted
average maturity of the Mortgage Loan will be computed as the sum of the amounts
determined,  as to each payment included in the stated  redemption price of such
Mortgage  Loan, by multiplying  (i) the number of complete years  (rounding down
for partial years) from the issue date until such payment is expected to be made
by (ii) a fraction,  the numerator of which is the amount of the payment and the
denominator of which is the stated  redemption price of the Mortgage Loan. Under
the OID Regulations,  original issue discount of only a de minimis amount (other
than de minimis  original issue discount  attributable  to a so-called  "teaser"
rate or initial interest  holiday) will be included in income as each payment of
stated  principal  is made,  based on the product of the total amount of such de
minimis  original issue  discount and a fraction,  the numerator of which is the
amount of each such  payment  and the  denominator  of which is the  outstanding
stated  principal amount of the Mortgage Loan. The OID Regulations also permit a
Certificateholder  to elect to accrue de minimis  original  issue  discount into
income  currently based on a constant yield method.  See "-Taxation of Owners of
Grantor Trust Fractional Interest Certificates-Market Discount" below.

     If  original  issue  discount  is in excess  of a de  minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month,  based on a constant  yield.  The OID
Regulations  suggest that no prepayment  assumption is  appropriate in computing
the yield on prepayable  obligations issued with original issue discount. In the
absence of  statutory  or  administrative  clarification,  it  currently  is not
intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  on the use of a prepayment  assumption in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a prepayment  assumption be made in computing yield with respect to
all mortgage-backed securities.  Certificateholders are advised to consult their
own tax advisors  concerning  whether a prepayment  assumption should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement  with respect to each series to determine  whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

     A  purchaser  of a  Grantor  Trust  Fractional  Interest  Certificate  that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such  Certificate's   allocable  portion  of  the  aggregate   remaining  stated
redemption  price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's  daily portions of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Certificate  to such  purchaser  is in  excess  of such  Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related  Trust Fund,  approximately  in proportion to the ratio such
excess bears to such  Certificate's  allocable portion of the aggregate original
issue  discount  remaining to be accrued on such  Mortgage  Loans.  The adjusted
issue  price of a  Mortgage  Loan on any  given  day  equals  the sum of (i) the
adjusted  issue price (or, in the 



                                       106
<PAGE>

case of the first accrual period, the issue price) of such Mortgage Loan at
the  beginning of the accrual  period that  includes such day and (ii) the daily
portions of original  issue  discount  for all days during such  accrual  period
prior to such day. The adjusted  issue price of a Mortgage Loan at the beginning
of any  accrual  period  will  equal  the  issue  price of such  Mortgage  Loan,
increased by the  aggregate  amount of original  issue  discount with respect to
such  Mortgage Loan that accrued in prior  accrual  periods,  and reduced by the
amount of any payments made on such  Mortgage  Loan in prior accrual  periods of
amounts included in its stated redemption price.

     In addition to its regular reports, the Trustee,  unless otherwise provided
in the related  Prospectus  Supplement,  will provide to any holder of a Grantor
Trust  Fractional  Interest  Certificate  such  information  as such  holder may
reasonably  request  from time to time with respect to original  issue  discount
accruing on Grantor Trust Fractional Interest  Certificates.  See "Grantor Trust
Reporting" below.


     MARKET DISCOUNT

     If the  stripped  bond rules do not apply to the Grantor  Trust  Fractional
Interest Certificate,  a Certificateholder may be subject to the market discount
rules of Sections  1276  through 1278 of the Code to the extent an interest in a
Mortgage Loan is considered to have been purchased at a "market  discount," that
is, in the case of a Mortgage Loan issued without original issue discount,  at a
purchase  price less than its  remaining  stated  redemption  price (as  defined
above, or in the case of a Mortgage Loan issued with original issue discount, at
a purchase  price less than its  adjusted  issue  price (as defined  above).  If
market  discount is in excess of a de minimis amount (as described  below),  the
holder  generally will be required to include in income in each month the amount
of such  discount  that has  accrued  (under  the  rules  described  in the next
paragraph)  through such month that has not previously  been included in income,
but limited,  in the case of the portion of such  discount  that is allocable to
any Mortgage  Loan, to the payment of stated  redemption  price on such Mortgage
Loan that is received by (or, in the case of accrual  basis  Certificateholders,
due to) the Trust Fund in that month. A  Certificateholder  may elect to include
market discount in income currently as it accrues (under a constant yield method
based on the yield of the  Certificate  to such holder) rather than including it
on a deferred  basis in accordance  with the foregoing.  If made,  such election
will apply to all  market  discount  bonds  acquired  by such  Certificateholder
during  or after the first  taxable  year to which  such  election  applies.  In
addition,  the OID  Regulations  would  permit a  Certificateholder  to elect to
accrue all interest,  discount  (including de minimis  market or original  issue
discount) and premium in income as interest,  based on a constant  yield method.
If such an  election  were made with  respect  to a  Mortgage  Loan with  market
discount,  the  Certificateholder  would be deemed to have made an  election  to
include  currently  market  discount  in income  with  respect to all other debt
instruments having market discount that such  Certificateholder  acquires during
the  taxable  year of the  election  and  thereafter,  and  possibly  previously
acquired instruments. Similarly, a Certificateholder that made this election for
a Certificate  acquired at a premium would be deemed to have made an election to
amortize bond premium with respect to all debt  instruments  having  amortizable
bond premium that such Certificateholder owns or acquires. See "-REMICs-Taxation
of Owners of REMIC Regular  Certificates-Premium" below. Each of these elections
to accrue  interest,  discount and premium with  respect to a  Certificate  on a
constant yield method or as interest is irrevocable.

     Section 1276(b)(3) of the Code authorized the Treasury  Department to issue
regulations  providing  for the  method for  accruing  market  discount  on debt
instruments,  the  principal  of which is payable in more than one  installment.
Until such time as regulations  are issued by the Treasury  Department,  certain
rules described in the Committee  Report will apply.  Under those rules, in each
accrual  period  market  discount on the Mortgage  Loans should  accrue,  at the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of 



                                       107
<PAGE>

a Mortgage Loan issued without  original issue discount,  in an amount that
bears the same  ratio to the  total  remaining  market  discount  as the  stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage  Loan as of the beginning of the accrual  period,  or
(iii) in the case of a Mortgage Loan issued with original issue discount,  in an
amount that bears the same ratio to the total  remaining  market discount as the
original  issue  discount  accrued  in the  accrual  period  bears to the  total
original issue discount  remaining at the beginning of the accrual  period.  The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of using a prepayment  assumption  could be to accelerate  the reporting of such
discount income.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax  treatment  of a Mortgage  Loan  purchased  at a discount in the
secondary market.

     Because the Mortgage  Loans will  provide for  periodic  payments of stated
redemption  price,  such  discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market discount with respect to Mortgage Loans generally will be considered
to be de minimis if it is less than 0.25% of the stated  redemption price of the
Mortgage Loans multiplied by the number of complete years to maturity  remaining
after the date of its purchase.  In  interpreting a similar rule with respect to
original  issue  discount  on  obligations  payable  in  installments,  the  OID
Regulations  refer to the weighted  average  maturity of obligations,  and it is
likely  that the same rule will be  applied  with  respect  to market  discount,
presumably  taking into  account the  prepayment  assumption  used,  if any. The
effect of using a prepayment  assumption could be to accelerate the reporting of
such  discount  income.  If market  discount is treated as de minimis  under the
foregoing  rule,  it appears that actual  discount  would be treated in a manner
similar to original  issue  discount of a de minimis  amount.  See "-Taxation of
Owners of Grantor Trust Fractional Interest  Certificates-If Stripped Bond Rules
Do Not Apply."

     Further,  under the rules described in "-REMICs-Taxation of Owners of REMIC
Regular Certificates-Market  Discount," below, any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.  This rule applies  without  regard to the  origination
dates of the Mortgage Loans.


  PREMIUM

     If a  Certificateholder  is treated as acquiring  the  underlying  Mortgage
Loans at a  premium,  that is, at a price in excess  of their  remaining  stated
redemption price, such Certificateholder may elect under Section 171 of the Code
to amortize using a constant yield method the portion of such premium  allocable
to Mortgage Loans  originated after September 27, 1985.  Amortizable  premium is
treated as an offset to interest income on the related debt  instrument,  rather
than as a separate interest  deduction.  However,  premium allocable to Mortgage
Loans  originated  before  September 28, 1985 or to Mortgage  Loans for which an
amortization  election is not made,  should be  allocated  among the payments of
stated  redemption  price on the Mortgage  Loan and be allowed as a deduction as
such payments are made (or, for a Certificateholder  using the accrual method of
accounting, when such payments of stated redemption price are due).

     It is unclear whether a prepayment  assumption  should be used in computing
amortization  of premium  allowable under Section 171 of the Code. If premium is
not subject to  amortization  using a prepayment  assumption and a Mortgage Loan
prepays in full, the holder 



                                       108
<PAGE>

of a Grantor Trust Fractional  Interest  Certificate  acquired at a premium
should  recognize  a loss,  equal to the  difference  between the portion of the
prepaid  principal  amount  of  the  Mortgage  Loan  that  is  allocable  to the
Certificate  and the portion of the adjusted  basis of the  Certificate  that is
allocable to the Mortgage  Loan. If a prepayment  assumption is used to amortize
such premium,  it appears that such a loss would be unavailable.  Instead,  if a
prepayment  assumption  is used,  a  prepayment  should be  treated as a partial
payment of the stated redemption price of the Grantor Trust Fractional  Interest
Certificate  and  accounted  for under a method  similar to that  described  for
taking  account of original issue  discount on REMIC Regular  Certificates.  See
"REMICs-Taxation  of  Owners  of REMIC  Regular  Certificates  --Original  Issue
Discount."  It is unclear  whether  any other  adjustments  would be required to
reflect differences between the prepayment  assumption used, and the actual rate
of prepayments.


  TAXATION OF OWNERS OF GRANTOR TRUST STRIP CERTIFICATES

     The  "stripped  coupon" rules of Section 1286 of the Code will apply to the
Grantor  Trust Strip  Certificates.  Except as described  above in "-Taxation of
Owners of Grantor Trust Fractional Interest  Certificates-If Stripped Bond Rules
Apply," no regulations or published  rulings under Section 1286 of the Code have
been  issued  and  some  uncertainty  exists  as to how it  will be  applied  to
securities such as the Grantor Trust Strip Certificates. Accordingly, holders of
Grantor  Trust  Strip  Certificates   should  consult  their  own  tax  advisors
concerning  the method to be used in  reporting  income or loss with  respect to
such Certificates.

     The OID  Regulations  do not apply to  "stripped  coupons,"  although  they
provide general  guidance as to how the original issue discount  sections of the
Code will be  applied.  In  addition,  the  discussion  below is  subject to the
discussion under "Possible Application of Proposed Contingent Payment Rules" and
assumes that the holder of a Grantor  Trust Strip  Certificate  will not own any
Grantor Trust Fractional Interest Certificates.

     Under the stripped  coupon rules,  it appears that original  issue discount
will be  required  to be  accrued  in each  month  on the  Grantor  Trust  Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust  Strip  Certificates  would  include as  interest  income in each month an
amount  equal to the product of such  holder's  adjusted  basis in such  Grantor
Trust Strip  Certificate  at the  beginning  of such month and the yield of such
Grantor Trust Strip  Certificate to such holder.  Such yield would be calculated
based on the price paid for that Grantor Trust Strip  Certificate  by its holder
and the payments remaining to be made thereon at the time of the purchase,  plus
an allocable  portion of the servicing fees and expenses to be paid with respect
to the Mortgage  Loans.  See  "-Taxation of Owners of Grantor  Trust  Fractional
Interest Certificates-If Stripped Bond Rules Apply" above.

     As noted above,  Section  1272(a)(6) of the Code requires that a prepayment
assumption  be used in computing  the accrual of original  issue  discount  with
respect to certain categories of debt instruments,  and that adjustments be made
in the  amount  and rate of accrual of such  discount  when  prepayments  do not
conform to such prepayment  assumption.  Regulations  could be adopted  applying
those provisions to the Grantor Trust Strip Certificates.  It is unclear whether
those provisions would be applicable to the Grantor Trust Strip  Certificates or
whether use of a  prepayment  assumption  may be required  or  permitted  in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions at the time of the first sale of the Grantor Trust Strip  Certificate
or,  with  respect to any  subsequent  holder,  at the time of  purchase  of the
Grantor Trust Strip Certificate by that holder.

     The  accrual of income on the  Grantor  Trust  Strip  Certificates  will be
significantly slower if a prepayment  assumption is permitted to be made than if
yield is  computed  assuming no  prepayments.  In the  absence of  statutory  or
administrative  clarification,  it  currently  is intended  



                                       109
<PAGE>

to base information returns or reports to the IRS and Certificateholders on
the Prepayment  Assumption disclosed in the related Prospectus Supplement and on
a constant yield computed using a representative initial offering price for each
class of Certificates.  However, neither the Depositor nor the Trustee will make
any  representation  that  the  Mortgage  Loans  will in fact  prepay  at a rate
conforming   to  the   Prepayment   Assumption   or  at  any   other   rate  and
Certificateholders  should bear in mind that the use of a representative initial
offering  price  will mean that such  information  returns or  reports,  even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the  initial  Certificateholders  of each  series who  bought at that  price.
Prospective  purchasers of the Grantor Trust Strip  Certificates  should consult
their own tax advisors regarding the use of the Prepayment Assumption.

     It is  unclear  under  what  circumstances,  if any,  the  prepayment  of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Certificate.  If a  Grantor  Trust  Strip  Certificate  is  treated  as a single
instrument  (rather than an interest in discrete  mortgage loans) and the effect
of  prepayments  is taken into account in  computing  yield with respect to such
Grantor Trust Strip  Certificate,  it appears that no loss may be available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated  as an  interest  in  discrete  Mortgage  Loans,  or if  the  Prepayment
Assumption is not used,  then when a Mortgage  Loan is prepaid,  the holder of a
Grantor Trust Strip Certificate  should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip  Certificate that
is allocable to such Mortgage Loan.

  POSSIBLE APPLICATION OF PROPOSED CONTINGENT PAYMENT RULES

     The coupon  stripping  rules' general  treatment of stripped  coupons is to
regard them as newly issued debt instruments in the hands of each purchaser.  To
the extent that payments on the Grantor Trust Strip  Certificates would cease if
the Mortgage  Loans were prepaid in full,  the Grantor Trust Strip  Certificates
could be considered to be debt  instruments  providing for contingent  payments.
Under the OID Regulations,  debt instruments  providing for contingent  payments
are  not  subject  to  the  same  rules  as  debt   instruments   providing  for
noncontingent  payments,  but no final  regulations  have been  promulgated with
respect to  contingent  payment  debt  instruments.  Proposed  regulations  were
promulgated on December 16, 1994 regarding  contingent  payment debt instruments
but it appears that Grantor Trust Strip Certificates, due to their similarity to
other  mortgage-backed  securities  (such as REMIC regular  interests)  that are
expressly  excepted from the  application of such proposed  regulations,  may be
excepted from such proposed regulations. Like the OID Regulations, such proposed
regulations do not specifically  address  securities,  such as the Grantor Trust
Strip Certificates,  that are subject to the stripped bond rules of Section 1286
of the Code.

     If the  contingent  payment  rules under the proposed  regulations  were to
apply,  the holder of a Grantor  Trust  Strip  Certificate  would be required to
apply the "noncontingent  bond method".  Under the "noncontingent  bond method",
the issuer of a Grantor Trust Strip  Certificate  determines a projected payment
schedule  on  which  interest  will  accrue.  Holders  of  Grantor  Trust  Strip
Certificates are bound by the issuer's projected payment schedule. The projected
payment schedule consists of all  noncontingent  payments and a projected amount
for each contingent payment based on the projected yield (as described below) of
the Grantor Trust Strip Certificate.

     The  projected  amount of each payment is  determined so that the projected
payment  schedule  reflects the projected  yield.  The projected  amount of each
payment must reasonably  reflect the relative expected values of the payments to
be received by the holders of a Grantor Trust Strip  Certificate.  The projected
yield  referred to above is a  reasonable  rate,  not less than the  "applicable
Federal rate" that, as of the issue date,  reflects  general market  conditions,
the credit  quality of the issuer,  and the terms and conditions of the Mortgage
Loans.  The holder 

                                      110
<PAGE>

of a Grantor  Trust  Strip  Certificate  would be  required  to  include as
interest  income in each month the  adjusted  issue price of the  Grantor  Trust
Strip  Certificate  at the  beginning of the period  multiplied by the projected
yield.

     Assuming  that  a  prepayment   assumption   were  used,  if  the  proposed
regulations   or  their   principles   were  applied  to  Grantor   Trust  Strip
Certificates,  the  amount of income  reported  with  respect  thereto  would be
substantially  similar to that  described  under  "Taxation of Owners of Grantor
Trust Strip Certificates".  Certificateholders should consult their tax advisors
concerning  the possible  application  of the  contingent  payment  rules to the
Grantor Trust Strip Certificates.

  SALES OF GRANTOR TRUST CERTIFICATES

     Any gain or loss equal to the difference between the amount realized on the
sale of a Grantor  Trust  Certificate,  recognized  on the sale or exchange of a
Grantor  Trust   Certificate  by  an  investor  who  holds  such  Grantor  Trust
Certificate  as a capital  asset,  will be capital  gain or loss,  except to the
extent of accrued and  unrecognized  market  discount,  which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust Certificate generally will equal its cost, increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Certificate.  The Code as of the date of this Prospectus provides a top marginal
tax rate of 39.6% for  individuals  and a maximum  marginal  rate for  long-term
capital  gains of  individuals  of 28%.  No such rate  differential  exists  for
corporations.  In addition,  the distinction  between a capital gain or loss and
ordinary income or loss remains relevant for other purposes.

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


  GRANTOR TRUST REPORTING

     Unless otherwise provided in the related Prospectus Supplement, the Trustee
will furnish to each holder of a Grantor Trust Fractional  Interest  Certificate
with each distribution a statement setting forth the amount of such distribution
allocable to principal on the underlying  Mortgage Loans and to interest thereon
at the related Pass-Through Rate. In addition, the 



                                       111
<PAGE>

Trustee  will  furnish,  within a  reasonable  time  after  the end of each
calendar  year,  to each holder of a Grantor  Trust  Certificate  who was such a
holder  at any time  during  such  year,  information  regarding  the  amount of
servicing compensation received by the Master Servicer and sub-servicer (if any)
and such other customary  factual  information as the Trustee deems necessary or
desirable to enable holders of Grantor Trust  Certificates  to prepare their tax
returns  and will  furnish  comparable  information  to the  Service as and when
required by law to do so. Because the rules for accruing discount and amortizing
premium with respect to the Grantor Trust  Certificates are uncertain in various
respects,  there is no  assurance  the  Service  will agree  with the  Trustee's
information  reports  of such  items  of  income  and  expense.  Moreover,  such
information reports, even if otherwise accepted as accurate by the Service, will
in any event be accurate only as to the initial  Certificateholders  that bought
their  Certificates  at  the  representative  initial  offering  price  used  in
preparing such reports.


  BACKUP WITHHOLDING

     In general, the rules described in "-REMICS-Backup Withholding with Respect
to REMIC Certificates" will also apply to Grantor Trust Certificates.


  FOREIGN INVESTORS

     In general,  the discussion  with respect to REMIC Regular  Certificates in
"REMICS-Foreign  Investors  in REMIC  Certificates-REMIC  Regular  Certificates"
applies to Grantor Trust  Certificates  except that Grantor  Trust  Certificates
will,  unless  otherwise  disclosed  in the related  Prospectus  Supplement,  be
eligible for exemption  from U.S.  withholding  tax,  subject to the  conditions
described in such discussion, only to the extent the related Mortgage Loans were
originated after July 18, 1984.

     To the extent that interest on a Grantor Trust  Certificate would be exempt
under Sections  871(h)(1) and 881(c) of the Code from United States  withholding
tax,  and  the  Grantor  Trust  Certificate  is not  held in  connection  with a
Certificateholder's  trade or business in the United States,  such Grantor Trust
Certificate will not be subject to United States estate taxes in the estate of a
non-resident alien individual.



                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal  income tax  consequences  described in "Certain
Federal Income Tax Consequences",  potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Certificates offered hereunder.  State tax law may differ substantially from the
corresponding  federal  tax law,  and the  discussion  above does not purport to
describe  any  aspect  of the  tax  laws of any  state  or  other  jurisdiction.
Therefore,  prospective  investors  should  consult  their own tax advisors with
respect to the various  tax  consequences  of  investments  in the  certificates
offered hereunder.



                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code  impose  certain  requirements  on  employee  benefit  plans and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts in which such plans,  accounts or  arrangements  are invested  that are
subject to the fiduciary responsibility  provisions of ERISA and Section 4975 of
the Code ("Plans") and on persons who are fiduciaries with respect to such Plans
in connection  with the  investment  of Plan assets.  Certain  employee  benefit
plans, such as governmental  plans (as defined in ERISA Section 3(32)),  and, if
no election  has been 



                                       112
<PAGE>

made under Section 410(d) of the Code,  church plans (as defined in Section
3(33) of ERISA) are not subject to ERISA  requirements.  Accordingly,  assets of
such  plans  may be  invested  in  Certificates  without  regard  to  the  ERISA
considerations  described  below,  subject to the provisions of other applicable
federal and state law. Any such plan which is qualified and exempt from taxation
under  Sections  401(a)  and  501(a) of the Code,  however,  is  subject  to the
prohibited transaction rules set forth in Section 503 of the Code.

     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  ERISA and the Code prohibit a broad range of
transactions  involving assets of a Plan and persons ("Parties in Interest") who
have  certain  specified  relationships  to  the  Plan  unless  a  statutory  or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant  to Section  4975 of the Code,  unless a  statutory  or  administrative
exemption is available. These prohibited transactions generally are set forth in
Section 406 of ERISA and Section 4975 of the Code.

     A Plan's  investment in Certificates  may cause the Mortgage Loans,  Agency
Securities,  Private  Mortgage-Backed  Securities and other assets included in a
related  Trust  Fund  to be  deemed  Plan  assets.  Section  2510.3-101  of  the
regulations of the United States  Department of Labor ("DOL") provides that when
a Plan acquires an equity interest in an entity,  the Plan's assets include both
such equity interest and an undivided  interest in each of the underlying assets
of the entity,  unless certain  exceptions not applicable  here apply, or unless
the equity  participation in the entity by "benefit plan investors" (i.e., Plans
and certain employee  benefit plans not subject to ERISA) is not  "significant",
both as defined therein.  For this purpose, in general,  equity participation by
benefit plan investors will be  "significant"  on any date if 25% or more of the
value of any class of equity  interests  in the entity is held by  benefit  plan
investors.  Equity participation in a Trust Fund will be significant on any date
if immediately after the most recent acquisition of any Certificate, 25% or more
of any class of Certificates is held by benefit plan investors.

     Any person  who has  discretionary  authority  or  control  respecting  the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If  the  Mortgage  Loans,  Agency  Securities,   Private  Mortgage-Backed
Securities  and other assets  included in a Trust Fund  constitute  Plan assets,
then any party exercising  management or discretionary  control  regarding those
assets,  such as the Master Servicer or any Sub-Servicer,  may be deemed to be a
Plan "fiduciary" and thus subject to the fiduciary responsibility provisions and
prohibited  transaction  provisions  of ERISA and the Code with  respect  to the
investing Plan. In addition,  if the Mortgage Loans, Agency Securities,  Private
Mortgage-Backed  Securities and other assets included in a Trust Fund constitute
Plan assets, the purchase of Certificates by a Plan, as well as the operation of
the Trust Fund, may constitute or involve a prohibited  transaction  under ERISA
and the Code.

     The DOL issued an individual  exemption,  Prohibited  Transaction Exemption
89-89 (the  "Exemption"),  on October 17, 1989 to Salomon  Brothers  Inc,  which
generally exempts from the application of the prohibited  transaction provisions
of  Section  406 of ERISA,  and the  excise  taxes  imposed  on such  prohibited
transactions  pursuant to Section 4975(a) and (b) of the Code and Section 502(i)
of ERISA,  certain  transactions,  among  others,  relating to the servicing and
operation  of  mortgage  pools and the  purchase,  sale and  holding of mortgage
pass-through   certificates  underwritten  by  an  Underwriter  (as  hereinafter
defined),  provided  that  certain  conditions  set forth in the  Exemption  are
satisfied.  For  purposes  of this  Section  "ERISA  Considerations,"  the  term
"Underwriter" shall include (a) Salomon Brothers Inc, (b) any person directly or
indirectly,  through one or more intermediaries,  controlling,  controlled by or
under  common  control  with  Salomon  Brothers  Inc and (c) any  member  of the




                                       113
<PAGE>

underwriting  syndicate or selling  group of which a person  described in (a) or
(b) is a manager or co-manager with respect to a class of Certificates.

     The Exemption sets forth six general conditions which must be satisfied for
a transaction  involving the purchase,  sale and holding of  Certificates  to be
eligible for exemptive relief thereunder. First, the acquisition of Certificates
by a Plan must be on terms  that are at least as  favorable  to the Plan as they
would be in an arm's-length  transaction  with an unrelated party.  Second,  the
Exemption  only applies to  Certificates  evidencing  rights and  interests  not
subordinated to the rights and interests  evidenced by the other Certificates of
the same series.  Third, the Certificates at the time of acquisition by the Plan
must be rated in one of the three highest generic rating  categories by Standard
& Poor's  Corporation,  Moody's Investors Service,  Inc., Duff & Phelps, Inc. or
Fitch Investors Service,  Inc. Fourth, the Trustee cannot be an affiliate of any
member  of  the  "Restricted  Group"  which  consists  of any  Underwriter,  the
Depositor,  the Trustee, the Master Servicer, any Sub-Servicer and any mortgagor
with  respect to Trust Fund Assets  constituting  more than 5% of the  aggregate
unamortized principal balance of the Trust Fund Assets in the related Trust Fund
as of the date of initial  issuance of the  Certificates.  Fifth, the sum of all
payments made to and retained by the Underwriter(s) must represent 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
Trust Fund Assets to the  related  Trust Fund must  represent  not more than the
fair market value of such  obligations;  and the sum of all payments made to and
retained by the Master  Servicer and any  Sub-Servicer  must  represent not more
than  reasonable  compensation  for such  person's  services  under the  related
Pooling and Servicing  Agreement and  reimbursement of such person's  reasonable
expenses  in  connection  therewith.  Sixth,  the  investing  Plan  must  be  an
accredited  investor  as  defined  in  Rule  501(a)(1)  of  Regulation  D of the
Securities and Exchange Commission under the Securities Act of 1933, as amended.

     A fiduciary of a Plan contemplating  purchasing a Certificate must make its
own determination  that the general conditions set forth above will be satisfied
with respect to such Certificate.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407 of
ERISA (as well as the excise  taxes  imposed by Sections  4975(a) and (b) of the
Code by reason of Sections  4975(c)(1)(A) through (D) of the Code) in connection
with the direct or indirect sale, exchange,  transfer,  holding or the direct or
indirect  acquisition or disposition in the secondary  market of Certificates by
Plans.  However,  no exemption  is provided  from the  restrictions  of Sections
406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or holding of a
Certificate on behalf of an "Excluded Plan" by any person who has  discretionary
authority  or  renders  investment  advice  with  respect  to the assets of such
Excluded  Plan.  For purposes of the  Certificates,  an Excluded  Plan is a Plan
sponsored by any member of the Restricted Group.

     If certain  specific  conditions of the Exemption are also  satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of  Certificates in the initial  issuance of  Certificates  between the
Depositor  or an  Underwriter  and a Plan when the person who has  discretionary
authority or renders  investment  advice with respect to the  investment of Plan
assets in the  Certificates is (a) a mortgagor with respect to 5% or less of the
fair market value of the Trust Fund Assets or (b) an affiliate of such a person,
(2) the direct or indirect acquisition or disposition in the secondary market of
Certificates by a Plan and (3) the holding of Certificates by a Plan.

     Further, if certain specific conditions of the Exemption are satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(a),  406(b) and 407 of 



                                       114
<PAGE>

ERISA,  and the taxes  imposed by  Sections  4975(a) and (b) of the Code by
reason of Section  4975(c) of the Code for  transactions  in connection with the
servicing, management and operation of the Mortgage Pools. The Depositor expects
that the specific  conditions of the Exemption required for this purpose will be
satisfied with respect to the  Certificates  so that the Exemption would provide
an exemption from the  restrictions  imposed by Sections 406(a) and (b) of ERISA
(as well as the excise taxes imposed by Sections  4975(a) and (b) of the Code by
reason of Section  4975(c) of the Code) for  transactions in connection with the
servicing,  management  and operation of the Mortgage  Pools,  provided that the
general conditions of the Exemption are satisfied.

     The Exemption also may provide an exemption from the  restrictions  imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 4975(a)
and (b) of the Code by reason of Sections  4975(c)(1)(A) through (D) of the Code
if such  restrictions  are deemed to otherwise  apply merely because a person is
deemed to be a "party in  interest"  (within  the  meaning of  Section  3(14) of
ERISA) or a "disqualified  person"(within  the meaning of Section  4975(e)(2) of
the Code) with respect to an investing  Plan by virtue of providing  services to
the Plan (or by virtue  of  having  certain  specified  relationships  to such a
person) solely as a result of the Plan's ownership of Certificates.

     Before  purchasing  a  Certificate,  a fiduciary  of a Plan  should  itself
confirm (a) that the Certificates constitute  "certificates" for purposes of the
Exemption  and (b) that the  specific  and general  conditions  set forth in the
Exemption  and the  other  requirements  set  forth  in the  Exemption  would be
satisfied. In addition to making its own determination as to the availability of
the  exemptive  relief  provided in the  Exemption,  the Plan  fiduciary  should
consider its general fiduciary obligations under ERISA in determining whether to
purchase any Certificates on behalf of a Plan.

     Any Plan fiduciary which proposes to cause a Plan to purchase  Certificates
should consult with its counsel with respect to the potential  applicability  of
ERISA and the Code to such  investment and the  availability of the Exemption or
any  other  prohibited   transaction  exemption  in  connection  therewith,   in
particular,   in  connection  with  a  contemplated   purchase  of  Certificates
representing  a  beneficial  ownership  interest  in  a  pool  of  single-family
residential  first mortgage loans,  Prohibited  Transaction Class Exemption 83-1
("PTCE  83-1") for  certain  transactions  involving  mortgage  pool  investment
trusts.  The Prospectus  Supplement with respect to a series of Certificates may
contain additional information regarding the application of the Exemption,  PTCE
83-1, or any other exemption,  with respect to the Certificates offered thereby.
In addition,  any Plan fiduciary that proposes to cause a Plan to purchase Strip
Certificates  should  consider  the  federal  income  tax  consequences  of such
investment.

     ANY PLAN FIDUCIARY  CONSIDERING WHETHER TO PURCHASE A CERTIFICATE ON BEHALF
OF A PLAN SHOULD  CONSULT WITH ITS COUNSEL  REGARDING THE  APPLICABILITY  OF THE
FIDUCIARY  RESPONSIBILITY AND PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
CODE TO SUCH INVESTMENT.



                                LEGAL INVESTMENT

     The  Prospectus  Supplement  for each series of  Certificates  will specify
which classes of Certificates of such series, if any, will constitute  "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984 ("SMMEA"). Any class of Certificates that is not rated in one of the
two highest rating categories by one or more nationally  recognized  statistical
rating  agencies or that  represents  an interest in a Trust Fund that  includes
junior  Mortgage Loans will not constitute  "mortgage  related  securities"  for
purposes of SMMEA "Mortgage  related  securities"  are legal  investments 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  



                                       115
<PAGE>

persons, trusts, corporations,  partnerships, associations, business trusts
and business entities (including  depository  institutions,  insurance companies
and pension funds created  pursuant to or existing  under the laws of the United
States or of any state, the authorized investments of which are subject to state
regulation).  Under SMMEA,  if a state enacted  legislation  prior to October 3,
1991 specifically  limiting the legal investment  authority of any such entities
with respect to "mortgage related securities", the Certificates would 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 "mortgage  related  securities",  or
require  the  sale or  other  disposition  of such  securities,  so long as such
contractual  commitment  was  made  or such  securities  acquired  prior  to the
enactment of such legislation.

     SMMEA also amended the legal  investment  authority of federally  chartered
depository  institutions as follows:  federal savings and loan  associations and
federal  savings  banks may invest in,  sell or  otherwise  deal with  "mortgage
related  securities"  without  limitation  as to the  percentage of their assets
represented  thereby,  federal credit unions may invest in such securities,  and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal regulatory authority may prescribe.

     There  may be other  restrictions  on the  ability  of  certain  investors,
including  depository  institutions,  either  to  purchase  Certificates  or  to
purchase  Certificates  representing  more than a  specified  percentage  of the
investor's  assets.  INVESTORS  SHOULD  CONSULT  THEIR  OWN  LEGAL  ADVISORS  IN
DETERMINING  WHETHER  AND TO  WHAT  EXTENT  THE  CERTIFICATES  CONSTITUTE  LEGAL
INVESTMENTS  FOR SUCH INVESTORS OR ARE SUBJECT TO  INVESTMENT,  CAPITAL OR OTHER
RESTRICTIONS,  AND, IF  APPLICABLE,  WHETHER  SMMEA HAS BEEN  OVERRIDDEN  IN ANY
JURISDICTION RELEVANT TO SUCH INVESTOR.



                             METHODS OF DISTRIBUTION

     The  Certificates  offered hereby and by the Supplements to this Prospectus
will be offered in series.  The distribution of the Certificates may be effected
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at a fixed  public  offering  price or at  varying  prices  to be
determined  at the time of sale or at the  time of  commitment  therefor.  If so
specified  in the  related  Prospectus  Supplement,  the  Certificates  will  be
distributed  in a  firm  commitment  underwriting,  subject  to  the  terms  and
conditions of the  underwriting  agreement,  by Salomon Brothers Inc ("Salomon")
acting as underwriter with other  underwriters,  if any, named therein.  In such
event, the Prospectus Supplement may also specify that the underwriters will not
be obligated to pay for any  Certificates  agreed to be purchased by  purchasers
pursuant to purchase agreements acceptable to the Depositor.  In connection with
the sale of the  Certificates,  underwriters may receive  compensation  from the
Depositor  or from  purchasers  of the  Certificates  in the form of  discounts,
concessions or  commissions.  The Prospectus  Supplement  will describe any such
compensation paid by the Depositor.

     Alternatively,  the Prospectus Supplement may specify that the Certificates
will be  distributed  by Salomon  acting as agent or in some cases as  principal
with  respect to  Certificates  which it has  previously  purchased or agreed to
purchase.  If Salomon  acts as agent in the sale of  Certificates,  Salomon will
receive  a selling  commission  with  respect  to each  series of  Certificates,
depending  on market  conditions,  expressed as a  percentage  of the  aggregate
principal  balance of the related  Mortgage  Loans as of the Cut-off  Date.  The
exact  percentage  for each  series of  Certificates  will be  disclosed  in the
related  Prospectus  Supplement.  To the extent that Salomon  elects to purchase
Certificates as principal,  Salomon 



                                       116
<PAGE>

may  realize  losses or profits based upon the  difference  between its purchase
price and the sales price. The Prospectus  Supplement with respect to any series
offered other than through  underwriters will contain information  regarding the
nature of such  offering  and any  agreements  to be entered  into  between  the
Depositor and purchasers of Certificates of such series.

     The Depositor will indemnify  Salomon and any underwriters  against certain
civil  liabilities,  including  liabilities under the Securities Act of 1933, or
will contribute to payments Salomon and any underwriters may be required to make
in respect thereof.

     In the ordinary course of business, Salomon and the Depositor may engage in
various securities and financing  transactions,  including repurchase agreements
to provide interim financing of the Depositor's  mortgage loans pending the sale
of such mortgage loans or interests therein, including the Certificates.

     The Depositor  anticipates that the Certificates  will be sold primarily to
institutional  investors.  Purchasers of Certificates,  including dealers,  may,
depending  on the facts and  circumstances  of such  purchases,  be deemed to be
"underwriters"  within the meaning of the  Securities  Act of 1933 in connection
with  reoffers  and  sales by them of  Certificates.  Certificateholders  should
consult  with their legal  advisors in this regard  prior to any such reoffer or
sale.

     As to each series of  Certificates,  only those classes rated in one of the
four highest rating categories by any Rating Agency will be offered hereby.  Any
unrated class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.



                                  LEGAL MATTERS

     Certain legal matters in connection  with the  Certificates  will be passed
upon for the Depositor by Thacher Proffitt & Wood, New York, New York.



                              FINANCIAL INFORMATION

     The Depositor has determined that its financial statements are not material
to the offering made hereby.  Any  prospective  purchaser that desires to review
financial information concerning the Depositor will be provided by the Depositor
on request with a copy of the most recent financial statements of the Depositor.

                                      117
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


                                                               PAGE(S) ON WHICH
                                                                TERM IS DEFINED 
                                                                    IN THE
TERM                                                               PROSPECTUS

Accrual Certificates..........................................................6
Accrued Certificate Interest..................................................38
Agency Securities..........................................................Cover
Agreement.....................................................................29
ARM Loans..................................................................6, 12
Available Distribution Amount.................................................37
Bankruptcy Amount.............................................................48
Bankruptcy Bond...............................................................54
BIF...........................................................................27
Buydown Account...............................................................35
Buydown Funds.................................................................14
Buydown Mortgage Loans........................................................14
Buydown Mortgage Rate.........................................................14
Buydown Period................................................................14
Certificate Account........................................................8, 34
Certificate Principal Balance..............................................5, 38
Certificate Guarantee Insurance...............................................54
Certificates...................................................................5
Code...................................................................6, 30, 71
Commission.....................................................................4
Committee Report..............................................................74
Contracts.....................................................................12
Contributions Tax.............................................................85
Cooperative................................................................6, 12
Cooperative Loans..........................................................6, 12
Cooperative Notes.............................................................16
Cooperative Unit..............................................................12
Credit Insurance Instrument...................................................41
Credit Support.............................................................8, 30
Cut-off Date...................................................................9
Defaulted Mortgage Amount.....................................................48
Deficient Valuation...........................................................39
Deleted Mortgage Loan.........................................................32
Depositor.................................................................12, 25
Determination Date............................................................37
Distribution Date..............................................................8
DOL...........................................................................98
Due Period....................................................................37
ERISA.....................................................................11, 98
Event of Default..............................................................46
Exemption.....................................................................99
FDIC..........................................................................27
FHA............................................................................7
FHA Loans.....................................................................17
FHLMC......................................................................Cover
FHLMC Certificates.............................................................7
FNMA.......................................................................Cover
FNMA Certificates..............................................................7
GNMA.......................................................................Cover
GNMA Certificates..............................................................7
Issuer........................................................................17
Grantor Trust Certificates.................................................9, 72
Grantor Trust Fractional Interest Certificates............................10, 88
Grantor Trust Strip Certificates..........................................10, 89
Hazard Insurance Instrument...................................................41
Housing Act...................................................................17


                                       118
<PAGE>
                                                               PAGE(S) ON WHICH
                                                                TERM IS DEFINED 
                                                                    IN THE
TERM                                                               PROSPECTUS

HUD...........................................................................56
Insurance Instruments.........................................................41
Insurance Proceeds............................................................35
Interest Rate..............................................................6, 12
Letter of Credit..............................................................50
Letter of Credit Bank.........................................................50
Liquidated Loan...............................................................38
Liquidation Proceeds..........................................................35
Loan-to-Value Ratio...........................................................13
Lockout Period................................................................24
Manufactured Home.............................................................16
Manufacturer's Invoice Price..................................................13
Master Servicer................................................................5
Mortgages.....................................................................16
Mortgage Loan Seller..........................................................12
Mortgage Loans..........................................................Cover, 6
Mortgage Notes................................................................16
Mortgage Pool..................................................................6
Mortgage Pool Insurance Policy................................................51
Mortgaged Properties.......................................................6, 12
Multifamily Loans.............................................................12
Multifamily Properties........................................................12
Net Interest Rate.............................................................31
Nonrecoverable Advance........................................................39
OID Regulations...............................................................72
Optional Termination...........................................................9
Originator....................................................................12
Parties in Interest...........................................................98
Pass-Through Rate..............................................................5
Permitted Investments.........................................................34
Plans.........................................................................98
Prepayment Assumption.........................................................74
Prepayment Period.............................................................24
Private Mortgage-Backed Securities.........................................Cover
Prohibited Transactions Tax...................................................84
PTCE 83-1....................................................................100
Purchase Price................................................................28
Qualified Insurer.............................................................52
Rating Agency.................................................................31
Realized Loss.................................................................38
Record Date...................................................................37
Refinance Loan................................................................13
Related Proceeds..............................................................39
Relief Act....................................................................71
REMIC.....................................................................30, 72
REMIC Certificates............................................................72
REMIC Provisions..............................................................72
REMIC Regular Certificates.................................................9, 72
REMIC Regulations.............................................................72
REMIC Residual Certificates................................................9, 72
Reserve Fund..................................................................54
Residual Owner................................................................75
Restricted Group..............................................................99
Retained Interest.............................................................30
SAIF..........................................................................27
Scheduled Principal Balance...................................................49
Senior Certificates........................................................5, 30


                                       119
<PAGE>
                                                               PAGE(S) ON WHICH
                                                                TERM IS DEFINED 
                                                                    IN THE
TERM                                                               PROSPECTUS

Senior Liens..................................................................12
Senior Percentage.............................................................38
Senior/Subordinate Series.....................................................30
Single-Family Loans...........................................................12
Single-Family Properties......................................................12
SMMEA....................................................................11, 100
Special Hazard Amount.........................................................48
Special Hazard Insurance Policy...............................................52
Special Hazard Realized Losses................................................48
Special Hazard Subordination Amount...........................................48
Stated Principal Balance......................................................29
Strip Certificates.........................................................5, 30
Stripped Interest.............................................................23
Sub-Servicer..................................................................42
Sub-Servicing Account.........................................................34
Sub-Servicing Agreement.......................................................42
Subordinate Certificates...................................................5, 30
Substitute Mortgage Loan......................................................32
Tiered REMICs.................................................................73
Trust Fund..............................................................Cover, 5
Trust Fund Asset...............................................................5
Trustee........................................................................5
Unrecovered Senior Portion....................................................49
VA Loans......................................................................17
Value.........................................................................13
Voting Rights.................................................................47

                                      120



<PAGE>


No  dealer,  salesman  or  other  person  has been
authorized to give any  information or to make any
representations other than those contained in this
prospectus   supplement   or  the   prospectus  in
connection  with the offer made by this prospectus
supplement  and the  prospectus  and,  if given or
made, such information or representations must not
be relied  upon as having been  authorized  by the
underwriter.   Neither   the   delivery   of  this
prospectus  nor any  sale  made  hereunder  shall,
under any  circumstances,  create any  implication
that  there  has  been no  change  since  the date
hereof.   This   prospectus   supplement  and  the
prospectus   do  not   constitute   an   offer  or
solicitation  by  anyone  in any  jurisdiction  in
which such offer or solicitation is not authorized
or in  which  the  person  making  such  offer  or
solicitation  is  not  qualified  to  do  so or to
anyone  to  whom  it  is  unlawful  to  make  such
solicitation.



           TABLE OF CONTENTS
                                            PAGE
          PROSPECTUS SUPPLEMENT
Summary of Prospectus Supplement........... S-4
The Mortgage Pool.......................... S-22
Yield on the Certificates.................. S-28
Description of the Certificates............ S-38
Pooling and Servicing Agreement............ S-53
Certain Federal Income Tax Consequences.... S-57
Method of Distribution..................... S-60
Secondary Market........................... S-60
Legal Opinions............................. S-60
Ratings.................................... S-61
Legal Investment........................... S-61
ERISA Considerations....................... S-62

                PROSPECTUS
Summary of Prospectus......................    5
The Trust Funds............................   14
Use of Proceeds............................   26
Yield Considerations.......................   26
Maturity and Prepayment Considerations.....   27
The Depositor..............................   29
Mortgage Loan Program......................   29
Description of the Certificates............   33
Description of Credit Support..............   53
Description of Primary Insurance Policies..   61
Certain Legal Aspects of Mortgage Loans....   63
Certain Federal Income Tax Consequences....   79
State and Other Tax Considerations.........  108
Erisa Considerations.......................  108
Legal Investment...........................  111
Methods of Distribution....................  112
Legal Matters..............................  112
Financial Information......................  113
Index of Principal Definitions.............  114


UNTIL  AUGUST  21,  1996,  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 IN WHICH IT RELATES.  THIS DELIVERY
REQUIREMENT  IS IN ADDITION TO THE  OBLIGATION  OF
DEALERS TO  DELIVER A  PROSPECTUS  SUPPLEMENT  AND
PROSPECTUS  WHEN ACTING AS  UNDERWRITERS  AND WITH
RESPECT   TO   THEIR    UNSOLD    ALLOTMENTS    OR
SUBSCRIPTION.


     $148,127,099 (APPROXIMATE)

     Mortgage Pass-Through
     Certificate, Series 1996-2






     Solomon Brothers Mortgage
     Securities VII, Inc.
     Depositor



     Norwest Mortgage, Inc.
     Servicer



     ----------------------------
     SOLOMON BROTHERS INC
     ----------------------------


     PROSPECTUS SUPPLEMENT
     DATED MAY 21, 1996






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