SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1996-10-02
ASSET-BACKED SECURITIES
Previous: SYNTHETIC INDUSTRIES INC, S-1/A, 1996-10-02
Next: SALOMON BROTHERS MORTGAGE SECURITIES VII INC, 424B5, 1996-10-02




Prospectus Supplement
(To Prospectus Dated September 20, 1996)

Trust Certificates, Series 1996-4C

Salomon Brothers Mortgage Securities VII, Inc.
Depositor


The  Trust  Certificates,  Series  1996-4C,  will  consist  of  two  classes  of
certificates (together, the "Trust Certificates"), designated as the Class 4C-A1
Certificates and the Class 4C-A2 Certificates. All of the Trust Certificates are
offered hereby.

The  Trust  Certificates  represent  in  the  aggregate  the  entire  beneficial
ownership interest in a separate asset of a trust fund (the "Trust Fund"),  such
separate  asset (the  "Underlying  Certificates")  consisting of an  approximate
96.29%  percentage  interest in CWMBS,  Inc.  ("CWMBS"),  Mortgage  Pass-Through
Certificates,  Series 1993-E, Class A-8, representing a partial, senior interest
in a separate trust fund consisting primarily of a pool (the "Mortgage Pool") of
conventional,  fixed-rate,  fully-amortizing,  one- to  four-family  residential
mortgage  loans  having  original  terms  to  maturity  of up to 30  years  (the
"Mortgage  Loans") and having an aggregate Stated Principal  Balance (as defined
herein)  as  of  August  30,  1996  (the  "Reference  Date"),  of  approximately
$275,746,080,  which Mortgage  Loans were  previously  pooled by CWMBS.  Certain
characteristics  of the Mortgage  Loans are described  under "The Mortgage Pool"
herein.  As of  September  30,  1996  (the  "Delivery  Date"),  the  Certificate
Principal   Balance  of  the  Underlying   Certificates  will  be  approximately
$48,087,790.  The Underlying  Certificates  are rated "AAA" by Standard & Poor's
Ratings  Services  ("S&P")  and  "Aaa"  by  Moody's  Investors   Service,   Inc.
("Moody's").  It is a condition to the issuance of the Trust  Certificates  that
they be rated "AAA" by S&P.

The Trust 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 Trust  Certificates  as so registered
(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 Trust  Certificates--Registration  of
the Book-Entry Certificates" herein.

                                                  (cover continued on next page)

The yield to maturity on the Trust  Certificates  will be  sensitive to the rate
and timing of principal payments on the Underlying  Certificates,  which in turn
will be  affected  by 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 Trust  Certificates  if such Trust  Certificates
are  purchased  at  a  discount  (premium).   See  "Summary  of  the  Prospectus
Supplement--Special    Prepayment    Considerations"    and   "--Special   Yield
Considerations" and "Yield on the Trust Certificates" herein.

THE TRUST  CERTIFICATES  DO NOT  REPRESENT AN INTEREST IN OR  OBLIGATION  OF THE
DEPOSITOR  OR  THE  TRUSTEE  OR ANY  OF  THEIR  RESPECTIVE  AFFILIATES  AND  THE
UNDERLYING  CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF CWMBS,
THE UNDERLYING TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES.  NONE OF THE TRUST
CERTIFICATES,  THE UNDERLYING  CERTIFICATES OR THE 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.

================================================================================
                                         Initial Certificate      Pass-Through
                 Class                  Principal Balance(1)          Rate
- --------------------------------------------------------------------------------
4C-A1.................................       $5,349,801              6.485%
4C-A2.................................      $42,737,989              6.485%
================================================================================
(1) Approximate.
- ---------------------

The Trust  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 Trust Certificates,
before deducting expenses payable by the Depositor, will be approximately 91.75%
of the initial  Certificate  Principal Balance of the Trust  Certificates,  plus
accrued interest from September 1, 1996.

The Trust  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 Trust  Certificates  will be made through the
facilities of the Depository Trust Company on or about September 30, 1996.

- --------------------------------------------------
                              Salomon Brothers Inc
                              --------------------------------------------------

The date of this Prospectus Supplement is September 30, 1996.


<PAGE>


(cover continued)

Except as provided herein,  distributions on the Trust Certificates will be made
on each Distribution  Date, which will be the second business day following each
Underlying  Distribution  Date,  commencing  in  October  1996.  The  Underlying
Distribution  Date will be the 25th day of each calendar  month or, if such 25th
day is not a business day, then the next  succeeding  business day. As described
more fully herein,  interest will accrue on the Trust  Certificates based on the
Pass-Through  Rate  thereon  and  the  then  outstanding  Certificate  Principal
Balances  thereof.  Distributions  of  accrued  interest  on each class of Trust
Certificates will be made on each Distribution Date.  Distributions allocable to
principal  of the  Trust  Certificates  will  be  made in  accordance  with  the
priorities  described  herein on each  Distribution  Date with  respect to which
distributions  of  principal  are  made on the  Underlying  Certificates  on the
related Underlying Distribution Date.

There is currently no secondary market for the Trust  Certificates and there can
be no assurance that a secondary market for the Trust Certificates will develop.
Salomon  Brothers Inc (the  "Underwriter")  intends to establish a market in the
Trust Certificates but is not obligated to do so. There is no assurance that any
such market, if established, will continue. See "Secondary Market" herein.

No  election  will be made to treat the Trust  Fund as a "real  estate  mortgage
investment  conduit"  ("REMIC").  As  described  herein,  the Trust Fund will be
classified as a grantor trust for federal income tax purposes.


                                   ----------

THE TRUST  CERTIFICATES WILL CONSTITUTE A SEPARATE SERIES OF CERTIFICATES  BEING
OFFERED BY THE DEPOSITOR PURSUANT TO ITS PROSPECTUS DATED SEPTEMBER 20, 1996, 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............   Trust  Certificates,  Series  1996-4C  (the "Trust
                              Certificates").  The Trust Certificates  represent
                              in the aggregate the entire  beneficial  ownership
                              interest in a separate  asset of a trust fund (the
                              "Trust   Fund"),    such   separate   asset   (the
                              "Underlying   Certificates")   consisting   of   a
                              percentage interest in a single subclass of senior
                              mortgage pass-through  certificates representing a
                              partial,  senior interest in a separate trust fund
                              (the "Underlying Trust Fund") consisting primarily
                              of a pool (the "Mortgage  Pool") of  conventional,
                              fixed-rate,  fully-amortizing, one- to four-family
                              residential  mortgage loans having  original terms
                              to  maturity  of  up to 30  years  (the  "Mortgage
                              Loans")  having  an  aggregate   Stated  Principal
                              Balance  as of August  30,  1996  (the  "Reference
                              Date")  of   approximately   $275,746,080,   which
                              Mortgage  Loans were  previously  pooled by CWMBS,
                              Inc.   ("CWMBS").   The  Trust  Certificates  will
                              consist of two  classes,  designated  as the Class
                              4C-A1    Certificates    and   the   Class   4C-A2
                              Certificates.   The  Trust  Certificates  will  be
                              issued pursuant to a Trust Agreement,  to be dated
                              as  of  September  30,  1996  (the   "Agreement"),
                              between the Depositor and the Trustee.  All of the
                              Trust Certificates are offered hereby.

Trust Certificates.........   The Trust Certificates of each class will have the
                              approximate initial Certificate Principal Balances
                              and  Pass-Through  Rates as set forth on the cover
                              hereof.  The  Certificate  Principal  Balance of a
                              Trust   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
                              Underlying Certificates.

                              The Trust  Certificates  are  subject  to  various
                              priorities  for payment of  principal as described
                              herein     under     "Summary    of     Prospectus
                              Supplement--Distributions     on     the     Trust
                              Certificates--Principal Distributions on the Trust
                              Certificates"   and   "Description  of  the  Trust
                              Certificates--Principal Distributions on the Trust
                              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" in the Prospectus.

Master Servicer............   Countrywide  Mortgage  Conduit,   Inc.  serves  as
                              master   servicer   with   respect  to  the  CWMBS
                              Certificates  (as defined

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

                                      S-3
<PAGE>
- --------------------------------------------------------------------------------

                              herein),     which    include    the    Underlying
                              Certificates.    See   "Pooling   and    Servicing
                              Agreement" herein.

Trustee....................   First  Trust  National  Association,   a  national
                              banking  association.  See  "Trust  Agreement--The
                              Trustee" herein.

Underlying Trustee.........   The  Bank  of  New  York,   a  New  York   banking
                              corporation.    See   "Pooling    and    Servicing
                              Agreement--The Underlying Trustee" herein.

The Trust Fund.............   The Trust Fund, in which the Trust Certificates in
                              the  aggregate  evidence an interest,  consists of
                              the  Underlying  Certificates  together with other
                              previously     issued    mortgage     pass-through
                              certificates.    The    Underlying    Certificates
                              represent  a  partial,   senior  interest  in  the
                              Underlying Trust Fund consisting  primarily of the
                              Mortgage  Pool  previously  formed by  CWMBS.  The
                              Trust Certificates will receive distributions only
                              from   payments   received   on   the   Underlying
                              Certificates.

The Underlying Certificates   The    CWMBS,    Inc.,    Mortgage    Pass-Through
                              Certificates,    Series    1993-E    (the   "CWMBS
                              Certificates"), consist of (i) thirteen classes of
                              senior  certificates  (collectively,   the  "CWMBS
                              Senior  Certificates")  and (ii) seven  classes of
                              subordinate certificates (collectively, the "CWMBS
                              Subordinate    Certificates").    The   Underlying
                              Certificates are an approximate  96.29% percentage
                              interest in the class of CWMBS Senior Certificates
                              designated  as "Class A-8".  As of  September  30,
                              1996  (the  "Delivery   Date"),   the  Certificate
                              Principal  Balance of the Underlying  Certificates
                              will be approximately $48,087,790.

                              The CWMBS  Senior  Certificates  are entitled to a
                              certain priority,  to the extent described herein,
                              relative to the CWMBS Subordinate Certificates, in
                              right of  distributions on the Mortgage Loans. The
                              CWMBS   Subordinate   Certificates  will  have  an
                              aggregate  Certificate Principal Balance as of the
                              Delivery Date of approximately $18,046,074.  As of
                              the   Delivery   Date,   the   CWMBS   Subordinate
                              Percentage will be equal to  approximately  6.61%.
                              As of the  date  of the  initial  issuance  of the
                              CWMBS   Certificates,    the   CWMBS   Subordinate
                              Percentage was equal to  approximately  6.00%. The
                              CWMBS   Subordinate   Percentage   refers  to  the
                              percentage  of  all  of  the  CWMBS   Certificates
                              represented by the CWMBS Subordinate Certificates.
                              See "--Subordination" below.

                              The  Underlying  Certificates  have been issued in
                              book-entry form and owners thereof,  including the
                              Trustee  on  behalf  of the  holders  of the Trust
                              Certificates,  will  not be  entitled  to  receive
                              definitive  certificates except in certain limited
                              circumstances  set forth  herein.  The  Underlying
                              Certificates  will be  registered  in the  name of
                              CEDE & Co.,  as  nominee of The  Depository  Trust
                              Company ("DTC").

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

                                      S-4
<PAGE>

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

                              An election was made to treat the Underlying Trust
                              Fund as a REMIC for federal  income tax  purposes.
                              The   Underlying    Certificates    are   "regular
                              interests" in such REMIC.

                              The   pass-through    rate   on   the   Underlying
                              Certificates is fixed at 6.50% per annum.

                              The Master Servicer may, at its option, repurchase
                              from the Underlying Trust Fund all of the Mortgage
                              Loans,  and thereby effect the early retirement of
                              the   CWMBS   Certificates,   on  any   Underlying
                              Distribution   Date  after  the  aggregate  Stated
                              Principal  Balance of the  Mortgage  Loans is less
                              than 10% of the aggregate Stated Principal Balance
                              thereof as of  December  1, 1993 (the  "Underlying
                              Cut-off  Date").  As of the  Reference  Date,  the
                              aggregate Stated Principal Balance of the Mortgage
                              Loans  was  equal to  approximately  88.58% of the
                              aggregate Stated  Principal  Balance thereof as of
                              the  Underlying  Cut-off  Date.  See  "Pooling and
                              Servicing Agreement--Optional Termination" herein.

Distributions on the
 Underlying Certificates...   Distributions  in  General.  Distributions  on the
                              Underlying  Certificates  will  be  made  on  each
                              Underlying  Distribution Date to holders of record
                              at the close of business on the last  business day
                              of the  preceding  month who are  entitled to such
                              distributions.   The   holder  of  record  of  the
                              Underlying  Certificates  will be  CEDE & Co.,  as
                              nominee of DTC.

                              The  amount  available  for  distribution  to  the
                              holders of CWMBS  Certificates  on any  Underlying
                              Distribution  Date (the "CWMBS  Available  Funds")
                              will be  allocated  among  the  classes  of  CWMBS
                              Certificates   in  the  manner  set  forth   under
                              "Description        of       the        Underlying
                              Certificates--Distributions" herein.

                              On each Underlying  Distribution  Date, holders of
                              the CWMBS Senior  Certificates will be entitled to
                              receive   all   amounts   due  them   before   any
                              distributions  are made to  holders  of the  CWMBS
                              Subordinate   Certificates   on  such   Underlying
                              Distribution  Date. The CWMBS  Available Funds for
                              each   Underlying   Distribution   Date   will  be
                              distributed  in the  following  order of priority:
                              (i) to interest on each interest  bearing class of
                              CWMBS  Senior  Certificates  and to payment of the
                              Excess Master  Servicing Fee (as defined  herein);
                              (ii) to  principal  on the classes of CWMBS Senior
                              Certificates     then    entitled    to    receive
                              distributions  of  principal,  in  the  order  and
                              subject to the  priorities  set forth herein under
                              "Description of the Underlying  Certificates",  in
                              each case in an aggregate amount up to the maximum
                              amount  of  principal  to be  distributed  on such
                              classes on such Underlying  Distribution Date, and
                              to any Class PO Deferred  Amounts  with respect to
                              the CWMBS  Certificates, Class

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

                                       S-5
<PAGE>

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

                              PO; and (iii) to interest on and then principal of
                              each class of CWMBS Subordinate Certificates.

                              Interest  Distributions.  Interest  will accrue on
                              the  Underlying  Certificates  at 6.50%  per annum
                              during  each one month  period  ending on the last
                              day of the month preceding the month in which each
                              Underlying  Distribution  Date  occurs  (each,  an
                              "Interest Accrual Period").

                              On each  Underlying  Distribution  Date,  interest
                              will   be    distributable   on   the   Underlying
                              Certificates  from the CWMBS  Available  Funds for
                              such Underlying  Distribution Date in an aggregate
                              amount equal to the Interest  Distribution  Amount
                              for the Underlying Certificates on such Underlying
                              Distribution Date.

                              The   "Interest   Distribution   Amount"  for  the
                              Underlying   Certificates   for   any   Underlying
                              Distribution  Date will equal the interest accrued
                              during  the  related  Interest  Accrual  Period at
                              6.50%  per  annum  on  the  Certificate  Principal
                              Balance of the Underlying Certificates immediately
                              prior to such Underlying  Distribution  Date, plus
                              any interest thereon remaining  undistributed from
                              previous  Underlying  Distribution Dates, less the
                              Underlying Certificates' share of any Net Interest
                              Shortfalls (as defined herein) for such Underlying
                              Distribution Date.

                              Such Net  Interest  Shortfalls  will be  allocated
                              among the CWMBS  Certificates in proportion to the
                              amount of  interest  that,  in the absence of such
                              shortfalls  or  losses,  such  CWMBS  Certificates
                              would have been entitled to receive. Interest will
                              be  calculated  on the CWMBS  Certificates  on the
                              basis  of a  360-day  year  consisting  of  twelve
                              30-day months.

                              Principal   Distributions.   Principal   will   be
                              distributable   monthly   on  the   CWMBS   Senior
                              Certificates on each Underlying  Distribution Date
                              in an  aggregate  amount  equal  to the sum of the
                              CWMBS Senior Principal Distribution Amount and the
                              CWMBS Class PO Principal Distribution Amount (each
                              as   defined    herein)   for   such    Underlying
                              Distribution  Date,  to the  extent  of the  CWMBS
                              Available Funds for such  Underlying  Distribution
                              Date remaining after distributions of interest are
                              made  on the  CWMBS  Senior  Certificates  on such
                              date.  Subject to such  limitation,  the aggregate
                              amount will be  allocated  among the CWMBS  Senior
                              Certificates,     including     the     Underlying
                              Certificates,  in the manner described herein. See
                              "Description        of       the        Underlying
                              Certificates--Distributions"  herein.  Solely  for
                              purposes  of  distributions, the  class  of CWMBS
                              Certificates to which the Underlying  Certificates
                              belong  will  consist  of two  components  (each a
                              "Component",  and  respectively,  the "Class A-8-1
                              Component" and the "Class A-8-2

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

                                      S-6
<PAGE>

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

                              Component").  Each  such  Component  will  have  a
                              principal  balance  (a  "Component   Balance")  as
                              specified  herein.  The Class  4C-A1  Certificates
                              will only receive principal payments in respect of
                              the Class  A-8-1  Component  and the  Class  4C-A2
                              Certificates will only receive principal  payments
                              in  respect  of the  Class  A-8-2  Component.  See
                              "Description        of       the        Underlying
                              Certificates--Distributions" herein.

   Advances................   The Master  Servicer  will be obligated to advance
                              delinquent  installments of principal and interest
                              (net  of  the  related   Servicing  Fees)  on  the
                              Mortgage Loans included in the Mortgage Pool under
                              certain  circumstances.  See  "Description  of the
                              Underlying Certificates--Advances" herein.

   Subordination...........   The  rights of the  holders  of CWMBS  Subordinate
                              Certificates to receive distributions with respect
                              to the Mortgage Loans will be subordinated to such
                              rights  of  the   holders  of  the  CWMBS   Senior
                              Certificates,     including     the     Underlying
                              Certificates.   The  subordination  of  the  CWMBS
                              Subordinate  Certificates  relative  to the  CWMBS
                              Senior  Certificates  is  intended  to enhance the
                              likelihood  of receipt by the holders of the CWMBS
                              Senior Certificates of the maximum amount to which
                              they are entitled on any  Underlying  Distribution
                              Date,  and  to  afford  such  holders   protection
                              against losses resulting from defaults on Mortgage
                              Loans to the extent  described  herein  and,  to a
                              lesser  extent,  against  Special  Hazard  Losses,
                              Bankruptcy   Losses  and  Fraud  Losses  (each  as
                              defined   herein).   See   "Description   of   the
                              Underlying   Certificates--Subordination   of  the
                              CWMBS Subordinate Certificates" herein.

                              The CWMBS  Subordinate  Certificates  will have an
                              aggregate  Certificate Principal Balance as of the
                              Delivery Date of approximately $18,046,074.  As of
                              the   Delivery   Date,   the   CWMBS   Subordinate
                              Percentage will be equal to  approximately  6.61%.
                              As of the  date  of the  initial  issuance  of the
                              CWMBS   Certificates,    the   CWMBS   Subordinate
                              Percentage was equal to approximately 6.00%.

                              The  subordination   feature  described  above  is
                              intended  to  enhance  the  likelihood  of  timely
                              receipt of  principal  and interest and to protect
                              holders  of  CWMBS  Senior  Certificates   against
                              losses;  however,  in  certain  circumstances  the
                              amount of available  subordination  (including the
                              limited  subordination  provided for certain types
                              of losses)  may be  exhausted  and  shortfalls  in
                              distributions  on the  CWMBS  Senior  Certificates
                              could result. Holders of CWMBS Senior Certificates
                              will bear their  proportionate share of any losses
                              realized  on the  Mortgage  Loans in excess of the
                              available  subordination  amount.

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

                                      S-7
<PAGE>

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

                              See     "Description     of     the     Underlying
                              Certificates--Distributions" herein.

The Mortgage Pool..........   The Underlying  Certificates  represent a partial,
                              senior  interest  in a  separate  trust  fund (the
                              "Underlying Trust Fund") consisting primarily of a
                              pool   (the   "Mortgage   Pool")   consisting   of
                              conventional,    fixed-rate,     fully-amortizing,
                              mortgage loans (the "Mortgage  Loans")  secured by
                              first  liens  on one- to  four-family  residential
                              properties (the "Mortgaged Properties"). As of the
                              Reference Date, the Mortgage Pool consisted of 997
                              Mortgage   Loans   having  an   aggregate   Stated
                              Principal  Balance of approximately  $275,746,080.
                              As of the  Underlying  Cut-off Date,  the Mortgage
                              Pool had an aggregate Stated Principal  Balance of
                              approximately  $311,282,134.  The  Mortgage  Loans
                              have original  terms to maturity of up to 30 years
                              and a weighted average  calculated  remaining term
                              to maturity  as of the  Reference  Date,  based on
                              Stated  Principal  Balances  as of  the  Reference
                              Date, of approximately 26 years and 7 months.  The
                              Mortgage Loans have interest rates thereon (each a
                              "Mortgage  Rate") ranging from 6.500% per annum to
                              9.120% per annum as of the Reference  Date, with a
                              weighted  average  Mortgage Rate,  based on Stated
                              Principal  Balances as of the  Reference  Date, of
                              approximately 7.236% per annum as of the Reference
                              Date.  As of the  Delivery  Date,  an aggregate of
                              approximately $64,653 of Realized Losses have been
                              allocated to the CWMBS  Subordinate  Certificates.
                              On the Underlying  Distribution  Date in September
                              1996, the Underlying  Trustee  reported 9 Mortgage
                              Loans  with  an  aggregate   Scheduled   Principal
                              Balance  equal to  approximately  $2,324,869  were
                              delinquent in payment and 2 Mortgage Loans with an
                              aggregate  Scheduled  Principal  Balance  equal to
                              approximately $679,610 were in foreclosure.  For a
                              further   description   of  the  Mortgage   Loans,
                              including the delinquency status thereof, see "The
                              Mortgage Pool" herein.

Pass-Through Rate on the
 Trust Certificates........   The   Pass-Through    Rate   applicable   to   the
                              calculation  of the Interest  Distribution  Amount
                              (as  defined  herein)  for  each  class  of  Trust
                              Certificates for any Distribution Date is equal to
                              6.485% per annum.

Registration of the
 Book-Entry Certificates...   The   Trust   Certificates   will   initially   be
                              represented  by one or  more  global  certificates
                              registered  in the name of CEDE & Co.,  as nominee
                              of DTC (the Trust  Certificates  as so registered,
                              the   "Book-Entry   Certificates").    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 Trust

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

                                      S-8
<PAGE>

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

                              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   Trust
                              Certificates--Registration   of   the   Book-Entry
                              Certificates" herein.

Distribution Date..........   The second  business day following each Underlying
                              Distribution Date, commencing in October 1996. The
                              Underlying  Distribution Date will be the 25th day
                              of each calendar month or, if such 25th day is not
                              a business day, then the next succeeding  business
                              day. The Trustee will be the  beneficial  owner of
                              the Underlying Certificates through the facilities
                              of DTC for the benefit of the holders of the Trust
                              Certificates.    Distributions    on   the   Trust
                              Certificates  will be made through the  facilities
                              of DTC on each Distribution Date.

Distributions on the Trust
  Certificates-General.....   Holders of the Trust Certificates will be entitled
                              to receive  the  following  distributions  on each
                              Distribution Date: (i) to the holders of each such
                              class,  distributions in respect of interest in an
                              aggregate    amount    equal   to   the   Interest
                              Distribution  Amount  for each such class for such
                              Distribution  Date and (ii) to the holders of each
                              such  class  then  entitled  to  distributions  in
                              respect of principal,  distributions in respect of
                              principal  in an  aggregate  amount  equal  to the
                              Principal    Distribution    Amount    for    such
                              Distribution  Date, in each case as defined herein
                              and  as  allocated  among  the  classes  of  Trust
                              Certificates as provided herein.  Distributions on
                              each  Distribution Date will be made to the extent
                              of the  Available  Distribution  Amount  for  such
                              date.  The  Available   Distribution  Amount  with
                              respect   to  the  Trust   Certificates   for  any
                              Distribution Date is equal to the aggregate amount
                              of distributions on the Underlying Certificates on
                              the related  Underlying  Distribution Date, net of
                              the Trustee Fee for such Distribution Date and the
                              portion allocable to the Trust Certificates of the
                              amount of any  Extraordinary  Trust Fund  Expenses
                              payable by the Trust Fund as of such  Distribution
                              Date.

Interest Distributions on 
  the Trust Certificates...   Distributions on each Distribution Date in respect
                              of  interest  on the  Trust  Certificates  will be
                              based   upon   interest   accrued  on  such  Trust
                              Certificates  during the Interest  Accrual  Period
                              for   the   Underlying   Certificates   and   such
                              Distribution  Date.

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

                                      S-9
<PAGE>

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

                              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 each  class  of the  Trust  Certificates  in an
                              amount equal to the Interest  Distribution  Amount
                              for such class. The "Interest Distribution Amount"
                              for the  Trust  Certificates  of any  class on any
                              Distribution  Date is  equal to  interest  accrued
                              during the related  Interest Accrual Period on the
                              Certificate   Principal   Balance  of  such  Trust
                              Certificates    immediately    prior    to    such
                              Distribution Date at the rate of 6.485% per annum,
                              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 a pro  rata  share
                              (based on interest accrued) of interest shortfalls
                              allocated  to  the  Underlying  Certificates.  See
                              "Description  of the  Trust Certificates--Interest
                              Distributions  on  the  Trust   Certificates"  and
                              "--Allocation of Losses" herein.

Principal Distributions on
 the Trust Certificates....   Distributions  in  respect  of  principal  on each
                              Distribution  Date will be made to the  holders of
                              the class or  classes of Trust  Certificates  then
                              entitled to distributions in respect of principal,
                              in an  aggregate  amount  equal  to the  Principal
                              Distribution Amount for such Distribution Date.

                              With  respect  to  each  Distribution   Date,  the
                              Principal  Distribution  Amount  is  equal  to the
                              aggregate   amount   distributed   in  respect  of
                              principal on the  Underlying  Certificates  on the
                              related  Underlying  Distribution  Date. Except as
                              otherwise  described  herein, on each Distribution
                              Date,  the  amounts  distributed  on  the  related
                              Underlying Distribution Date as principal payments
                              allocated to the  Underlying  Certificates'  Class
                              A-8-1   Component   and  Class  A-8-2   Component,
                              respectively,  will be  distributed  as  principal
                              payments on the Class 4C-A1  Certificates  and the
                              Class 4C-A2 Certificates, respectively.

                              Notwithstanding  the manner of  allocation  of the
                              Principal  Distribution  Amount referred to above,
                              following  the  Cross-Over  Date,  all  priorities
                              relating to  distributions  of principal among the
                              Trust   Certificates   will  be  disregarded   and
                              distributions  allocable to principal will be paid
                              on each succeeding Distribution Date to holders of
                              the Trust Certificates, on a pro rata basis, based
                              on the Certificate Principal Balances thereof. See
                              "Description of the Trust  Certificates--Principal
                              Distributions on the Trust Certificates" herein.

Registration and Denominations
  of the Trust
  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 $1,000  and

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

                                      S-10
<PAGE>

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

                              integral multiples $1.00 in excess thereof, except
                              that one Book-Entry  Certificate of each class may
                              evidence   an   amount   equal  to  an   otherwise
                              authorized  denomination plus the remainder of the
                              aggregate  initial  Certificate  Principal Balance
                              for such class.

Record Date for the Trust
  Certificates.............   The Record  Date for each  Distribution  Date with
                              respect  to the  Trust  Certificates  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
                              Trust Certificates--General" herein.

Optional Termination of the
 Trust Certificates........   The  Trust  Certificates  are not  subject  to any
                              optional termination. However, the Master Servicer
                              is   entitled,   subject  to  certain   conditions
                              relating  to  the   then-remaining   size  of  the
                              Mortgage   Pool,   to  purchase  all   outstanding
                              Mortgage Loans and thereby effect early retirement
                              of the CWMBS  Certificates  and  thereby the Trust
                              Certificates.    See   "Pooling   and    Servicing
                              Agreement--Optional Termination" herein.

Special Prepayment Considerations
  with respect to the
  Trust Certificates.......   The rate and timing of distributions  allocable to
                              principal on the Trust  Certificates  will depend,
                              in  general,  on the rate and timing of  principal
                              payments on the Underlying  Certificates  (and the
                              Components  thereof) and the allocation thereof to
                              pay   principal   on  various   classes  of  Trust
                              Certificates  as  provided  herein,  which will in
                              turn  be  affected  by  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  pay   principal  on  the
                              Underlying  Certificates.  As  is  the  case  with
                              mortgage pass-through  certificates generally, the
                              Underlying Certificates, and as a result the Trust
                              Certificates,  are subject to substantial inherent
                              cash-flow uncertainties because the Mortgage Loans
                              may be prepaid at any time, and the actual rate of
                              prepayment  of  principal  on the  Mortgage  Loans
                              cannot be predicted.

                              Generally,  when  prevailing  interest  rates  are
                              increasing,  prepayment  rates on  mortgage  loans
                              tend to  decrease,  resulting in a reduced rate of
                              return  of  principal  to  investors  in  mortgage
                              pass-through   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 resulting in a greater rate
                              of return of principal to investors at a time when
                              reinvestment  at  comparable  yields  may  not  be
                              possible.     See     "Yield    on    the    Trust
                              Certificates--General  Prepayment  Considerations"
                              herein.

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

                                      S-11
<PAGE>

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

                              The   multiple   class   structure  of  the  Trust
                              Certificates results in the allocation of payments
                              of  principal  among  the  classes  of  the  Trust
                              Certificates as follows:

                                Class   4C-A1   Certificates   and  Class  4C-A2
                                Certificates:  Distributions of principal on the
                                Class   4C-A1   Certificates   and  Class  4C-A2
                                Certificates,  respectively,  will  derive  from
                                distributions  of  principal  on the  Underlying
                                Certificates'  Class A-8-1  Component  and Class
                                A-8-2 Component,  respectively.  Such Components
                                were structured so that principal  distributions
                                generally   would  be  payable  thereon  in  the
                                amounts  determined by using the table  attached
                                hereto as Appendix A assuming  that  prepayments
                                on the Mortgage  Loans would occur each month at
                                a level  falling  within a specified  range (the
                                "Structuring  Range") of  percentages of SPA (as
                                defined  herein),  and  based on  certain  other
                                assumptions.  At  the  initial  issuance  of the
                                Underlying  Certificates,  the Structuring Range
                                for the Class  A-8-1  Component  was a  constant
                                level  of SPA  between  175% and  650%,  and the
                                Structuring  Range for the Class A-8-2 Component
                                was a  constant  level of SPA  between  225% and
                                400%.  However,  as of  the  Delivery  Date  the
                                balances  listed  on  Appendix  A for the  Class
                                A-8-1  Component  and the Class A-8-2  Component
                                are not  currently  supported.  The  Certificate
                                Principal Balance of the Underlying Certificates
                                as of the Delivery Date in  accordance  with the
                                schedule  should  be  approximately  $38,306,208
                                while the actual  Certificate  Principal Balance
                                of  the  Underlying   Certificates   as  of  the
                                Delivery Date is approximately  $48,087,790.  If
                                the Mortgage Loans prepay in the same manner and
                                at  the  same  rates  as  they  have  since  the
                                issuance  of the CWMBS  Certificates,  the Class
                                4C-A1  Certificates and Class 4C-A2 Certificates
                                will  continue to receive  principal at a slower
                                rate than stated on Appendix A.

                                As   discussed    herein,    actual    principal
                                distributions  in  respect  of the  Class  A-8-1
                                Component  and the Class A-8-2  Component in the
                                future may be greater or less than the scheduled
                                amounts and the weighted  average life of the of
                                the Class  A-8-1  Component  or the Class  A-8-2
                                Component  (and  therefore  of the  Class  4C-A1
                                Certificates or Class 4C-A2 Certificates) may be
                                extended or shortened.

                              During the period from the Underlying Cut-off Date
                              through the  Reference  Date,  the Mortgage  Loans
                              have  prepaid  at  an  average  constant  rate  of
                              approximately 79% SPA. Certain months may have had
                              SPA rates  significantly  higher or lower than the
                              average.

                              The   timing   of    commencement   of   principal
                              distributions  and the weighted  average  lives of
                              the Trust  Certificates  will be

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

                                      S-12
<PAGE>

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

                              affected  by the rates of  prepayment  experienced
                              both   before  and  after  the   commencement   of
                              principal   distributions  on  such  classes.  The
                              amount and  allocation  of  principal  prepayments
                              among  certain  classes of the Trust  Certificates
                              will also be affected by certain other factors, as
                              follows:

                                Subordination  Features Affecting the Underlying
                                Certificates.   As  described   herein,   during
                                certain  periods  all  or  a  disproportionately
                                large percentage of principal prepayments on the
                                Mortgage  Loans  included in the  Mortgage  Pool
                                will  be   allocated   among  the  CWMBS  Senior
                                Certificates.    To    the    extent    that   a
                                disproportionately large percentage of principal
                                prepayments on the Mortgage Loans is distributed
                                on    the    Underlying    Certificates,     the
                                subordination     afforded    the     Underlying
                                Certificates by CWMBS Subordinate  Certificates,
                                in the  absence of  offsetting  realized  losses
                                allocated thereto, will be increased.

                                Weighted   Average   Life   Volatility   of  the
                                Underlying Certificates. As described above, the
                                weighted   average   life   of  the   Underlying
                                Certificates  (and the Components  thereof) will
                                be affected by the rate of principal payments on
                                the  Mortgage  Loans,  the  timing of changes in
                                such rate of payments and the priority  sequence
                                of  distributions of principal on the Underlying
                                Certificates' Components.

                              See       "Description      of      the      Trust
                              Certificates--Principal Distributions on the Trust
                              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
                              Trust   Certificates,   see  the  table   entitled
                              "Percent of Initial Certificate  Principal Balance
                              Outstanding  at the Following  Percentages of SPA"
                              herein.

Special Yield Considerations
  with respect to the
  Trust Certificates.......   The yield to  maturity  on each class of the Trust
                              Certificates will depend,  in general,  on (i) the
                              Pass-Through  Rates  thereon,  (ii) the applicable
                              purchase  price,  and (iii) the rate and timing of
                              principal payments on the Underlying  Certificates
                              (and the  Components  thereof) and the  allocation
                              thereof  to  reduce  the   Certificate   Principal
                              Balance of each such class of Trust  Certificates,
                              as well as other  factors.  The rate and timing of
                              principal payments on the Underlying  Certificates
                              (and  the  Components  thereof)  will  in  turn be
                              affected  by the  rate  and  timing  of  principal
                              payments  (including  prepayments  and collections
                              upon defaults,  liquidations  and  repurchases) on
                              the Mortgage

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

                                      S-13
<PAGE>

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

                              Loans and the allocation  thereof to pay principal
                              on the Underlying Certificates (and the Components
                              thereof).

                              The  yield  to  investors  in any  class  of Trust
                              Certificates  will be  adversely  affected  by any
                              allocation  thereto of interest  shortfalls on the
                              Underlying Certificates.

                              The  yield  to  investors  in any  class  of Trust
                              Certificates   will  be  extremely   sensitive  to
                              certain  losses on the  Mortgage  Loans  after the
                              Cross-Over  Date,  because after such date certain
                              losses resulting from the liquidation of defaulted
                              Mortgage  Loans or the  bankruptcy  of  mortgagors
                              will be allocated to the CWMBS Senior Certificates
                              including  the  Underlying  Certificates,  and the
                              Underlying Certificates' allocated portion of such
                              losses  will be  allocated  in  turn to the  Trust
                              Certificates.

                              In  general,   if  the  Trust   Certificates   are
                              purchased at a premium and principal distributions
                              thereon occur at a rate faster than anticipated at
                              the time of purchase,  the investor's actual yield
                              to maturity will be lower than that assumed at the
                              time  of  purchase.   Conversely,   if  the  Trust
                              Certificates  are  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
                              Trust  Certificates  were  determined  based  on a
                              number  of  assumptions,  including  a  prepayment
                              assumption  of 150% SPA (as  defined  herein)  and
                              weighted  average lives  corresponding  thereto as
                              described  herein.  No representation is made that
                              the Mortgage  Loans will prepay at that rate or at
                              any  other  rate.  The yield  assumptions  for the
                              Trust  Certificates will vary as determined at the
                              time   of   sale.   See   "Yield   on  the   Trust
                              Certificates" herein.

                              The   multiple   class   structure  of  the  Trust
                              Certificates  causes the yield of certain  classes
                              to be  particularly  sensitive  to  changes in the
                              rates of prepayment  of the Mortgage  Loans and to
                              other factors, as described above under "--Special
                              Prepayment  Considerations  with  respect  to  the
                              Trust Certificates".

Certain Federal Income Tax
  Consequences.............   No  election  will be made to treat the Trust Fund
                              as a REMIC for federal income tax purposes.

                              Upon issuance of the Trust  Certificates,  Thacher
                              Proffitt & Wood,  counsel to the  Depositor  ("Tax
                              Counsel"),  will deliver its opinion  generally to
                              the  effect  that,  assuming  compliance  with all
                              provisions of the Trust Agreement,  the Trust Fund
                              in which  the  Trust  Certificate  is held will be
                              classified  as a grantor  trust  under  subpart E,
                              part I of  subchapter  J of the Code and not as an
                              association  taxable  as  a  corporation  or

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

                                      S-14
<PAGE>

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

                              as a partnership. Accordingly, a holder of a Trust
                              Certificate generally will be treated as the owner
                              of an undivided  interest in the related Component
                              of the Underlying Certificate.

                              Assuming the  qualification and maintenance of the
                              status as a REMIC to the  Underlying  Trust  Fund,
                              the Trust Certificates will represent interests in
                              (i)  "loans   secured  by  an   interest  in  real
                              property"    within   the   meaning   of   Section
                              7701(a)(19)(C)(v)  of the Code; (ii)  "obligations
                              (including  any  participation  or  certificate of
                              beneficial  ownership  therein)  which  . . .  are
                              principally   secured  by  an   interest  in  real
                              property" within the meaning of Section 860G(a)(3)
                              of the Code; and (iii) "real estate assets" within
                              the  meaning of Section  856(c)(5)(A)  of the Code
                              generally in the same  proportion  that the assets
                              of the Underlying  Trust Fund would be so treated.
                              In  addition,  interest on the Trust  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.

                              For  federal  income tax  purposes,  a holder of a
                              Trust  Certificate will be treated as the owner of
                              an undivided  interest in the related Component of
                              the Underlying  Certificate  which will be treated
                              as a "stripped bond."

                              Original purchasers of the Underlying  Certificate
                              were advised that the prepayment  assumption  used
                              in  determining  the rate of accrual  of  original
                              issue  discount on the  Underlying  Certificate is
                              400% SPA.

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

Ratings....................   It is a  condition  to the  issuance  of the Trust
                              Certificates  that they be rated "AAA" by Standard
                              & Poor's Ratings Services  ("S&P").  The Depositor
                              has not requested  that any rating agency rate any
                              class  of the  Trust  Certificates  other  than as
                              stated  above.  If another  rating  agency were to
                              rate any  class of the  Trust  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
                              or the corresponding effect on yield to investors.
                              See   "Yield  on  the  Trust   Certificates"   and
                              "Ratings" herein and "Yield Considerations" in the
                              Prospectus.

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

                                      S-15
<PAGE>

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

Legal Investment...........   The Trust  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.
                              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 Trust
                              Certificates.  Any such institution should consult
                              with  their  own  legal  advisors  in  determining
                              whether and to what extent the Trust  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  Salomon  Brothers  Inc 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
                              certain pass-through  certificates underwritten by
                              Salomon   Brothers  Inc  and  the   servicing  and
                              operation  of certain  asset pools  provided  that
                              certain  conditions  are  satisfied.   See  "ERISA
                              Considerations" herein and in the Prospectus.

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

                                      S-16
<PAGE>



                      DESCRIPTION OF THE TRUST CERTIFICATES

General

     The Trust  Certificates,  Series  1996-4C,  will  consist of two classes of
certificates (together, the "Trust Certificates"), designated as the Class 4C-A1
Certificates and the Class 4C-A2 Certificates. All of the Trust Certificates are
offered hereby.

     The Trust Certificates in the aggregate will evidence the entire beneficial
ownership  interest in a separate  asset of the Trust Fund,  such separate asset
consisting  of the  Underlying  Certificates  together  with  all  distributions
thereon payable after the Delivery Date and such assets as from time to time are
acquired in respect of the Underlying Certificates. As of the Delivery Date, the
Certificate   Principal   Balance  of  the  Underlying   Certificates   will  be
approximately $48,087,790.

     The Trust  Certificates of each class will have the Pass-Through  Rates and
approximate  initial  Certificate  Principal  Balances as set forth on the cover
hereof.

     The Trust  Certificates  will be issued,  maintained and transferred on the
book-entry  records  of DTC and its  Participants  in minimum  denominations  of
$1,000 and integral multiples thereof, except that one Trust Certificate of each
class may evidence an amount equal to an otherwise authorized  denomination plus
the remainder of the aggregate  initial  Certificate  Principal Balance for such
class.

     The Trust  Certificates will initially be represented by one or more global
certificates   registered  in  the  name  of  the  nominee  of  DTC  (the  Trust
Certificates  as  so  registered,  the  "Book-Entry  Certificates"),  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.

     All  distributions  to  holders of the Trust  Certificates,  other than the
final  distribution  on any  class of Trust  Certificates,  will be made on each
Distribution  Date by or on behalf of the  Trustee to the persons in whose names
such Trust  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 (i) by check mailed to the address of each such  Certificateholder  as it
appears in the Certificate  Register or (ii) upon written request to the Trustee
at least five business  days prior to the relevant  Record Date by any holder of
Trust  Certificates  having an aggregate initial  Certificate  Principal Balance
that is in excess of $5,000,000, by wire transfer in immediately available funds
to the account of such  Certificateholder  specified in the  request.  The final
distribution on any class of Trust Certificates will be made in like manner, but
only upon presentment and surrender of such Trust  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




                                      S-17
<PAGE>

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. 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  Agreement  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
Book-Entry  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.

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


                                      S-18
<PAGE>


than 51% of the Voting Rights of the Book-Entry  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.

Available Distribution Amount

     The Available  Distribution  Amount with respect to the Trust  Certificates
for any  Distribution  Date is equal to the aggregate amount of distributions on
the Underlying  Certificates on the related Underlying Distribution Date, net of
the Trustee Fee for such  Distribution  Date and the  portion  allocable  to the
Trust  Certificates  of the  amount of any  Extraordinary  Trust  Fund  Expenses
payable by the Trust Fund as of such Distribution Date.

Interest Distributions on the Trust Certificates

     Distributions in respect of interest will be made on each Distribution Date
to the holders of the Trust  Certificates  in an  aggregate  amount equal to the
Interest  Distribution  Amount  for each  class of Trust  Certificates  for such
Distribution Date.

     The Interest Distribution Amount for the Trust Certificates of any class on
any  Distribution  Date is equal to interest accrued during the related Interest
Accrual Period on the Certificate  Principal Balance of such Trust  Certificates
immediately prior to such  Distribution  Date at 6.485% per annum,  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 pro rata  share  for  such  class  of  interest  shortfalls
allocated to the Underlying  Certificates.  For purposes of the  foregoing,  the
aggregate amount of interest  shortfalls for any Distribution Date will be equal
to the  aggregate  amount  of  interest  shortfalls,  if any,  allocated  to the
Underlying  Certificates for the related Underlying Distribution Date in respect
of Net Interest  Shortfalls as described  under  "Description  of the Underlying
Certificates" herein.

     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  Trust
Certificates will be made in respect of such class of Trust Certificates, to the
extent  provided  herein,  on a pari  passu  basis,  based  on  the  Certificate
Principal Balance of the Trust Certificates of each such class.

     The Certificate Principal Balance of a Trust 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 Underlying  Certificates.  The Certificate Principal Balance of any class
of Trust  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 Trust
Certificate and (b) any reductions in the Certificate  Principal Balance thereof
deemed to have occurred in connection with  allocations  thereto of (i) Realized
Losses on the Mortgage Loans allocated to the Underlying  Certificates  and (ii)
Extraordinary Trust Fund Expenses, as described herein.


                                      S-19
<PAGE>

Principal Distributions on the Trust Certificates

     Holders of each class of Trust  Certificates will be entitled to receive on
each Distribution Date distributions  allocable to principal in reduction of the
Certificate Principal Balances thereof equal to the aggregate amount distributed
in respect of  principal on the  Underlying  Certificates  on such  Distribution
Date,  to the  extent  of the  Available  Distribution  Amount  remaining  after
distribution of the Interest  Distribution  Amount (the "Principal  Distribution
Amount").

     Distributions   of  the   Principal   Distribution   Amount  on  the  Trust
Certificates  on  each  Distribution  Date  shall  be made  concurrently  in the
following  manner:  the Class 4C-A1  Certificates  will only  receive  principal
payments  in  respect  of  the  Class  A-8-1   Component  and  the  Class  4C-A2
Certificates will only receive principal  payments in respect of the Class A-8-2
Component.

     For  purposes  of  all  principal   distributions   described   above,  the
Certificate  Principal  Balance of a Trust Certificate for any Distribution Date
shall be  determined  after the  allocation  thereto of losses  allocated to the
Underlying   Certificates  and   Extraordinary   Trust  Fund  Expenses  on  such
Distribution Date as described under "--Allocation of Losses" below.

     Notwithstanding  the foregoing  priorities,  following the Cross-Over Date,
all  priorities  relating  to  distributions  as  described  above in respect of
distributions of principal among the Trust Certificates will be disregarded, and
distributions   allocable  to  principal   will  be  paid  on  each   succeeding
Distribution Date to holders of the Trust Certificates on a pro rata basis based
on the Certificate Principal Balances thereof.

Allocation of Losses

     The Trust Certificates will not be covered by any credit support other than
the limited subordination  provided to the Underlying  Certificates by the CWMBS
Subordinate     Certificates.     See    "Description    of    the    Underlying
Certificates--Subordination of the CWMBS Subordinate Certificates" herein.

     In the event that any  Realized  Losses  that  would  have been  covered by
subordination  are  allocated  to  the  Underlying   Certificates   because  the
Cross-Over  Date has  occurred,  such losses will be borne by the holders of all
Trust  Certificates  on a pro rata basis.  An allocation of a Realized Loss on a
pro  rata  basis  among  two or more  classes  of  Trust  Certificates  means an
allocation  to each such  class of Trust  Certificates  on the basis of its then
outstanding   Certificate   Principal   Balance   prior  to  giving   effect  to
distributions to be made on such Distribution Date. In the case of the principal
portion of any Realized Loss  allocated to the  Underlying  Certificates  on any
Underlying  Distribution  Date,  the  allocation of such Realized Loss among the
Trust  Certificates  will be made by reducing the Certificate  Principal Balance
thereof by the amount allocated thereto, as of the related Distribution Date. In
the  case  of  the  interest  portion  of any  Realized  Loss  allocated  to the
Underlying  Certificates on any Underlying  Distribution Date, the allocation of
such Realized Loss among the classes of Trust  Certificates  as described  above
will be made by reducing the Interest  Distribution Amount thereon by the amount
allocated  thereto for the related  Distribution  Date. For a description of the
allocation of Realized Losses to the Underlying  Certificates,  see "Description
of  the   Underlying   Certificates--Subordination   of  the  CWMBS  Subordinate
Certificates" herein.

     Extraordinary  Trust Fund Expenses are amounts that may become reimbursable
to the Depositor or the Trustee from the assets of the Trust Fund as provided in
the Agreement.  Any Extraordinary Trust Fund Expenses will be allocated on a pro
rata basis  based on  current  entitlement  to  payments  between  (i) the Trust
Certificates and (ii) other trust  certificates not offered hereunder but issued
under the  Agreement  evidencing  the portion of the  ownership  interest in the
Trust Fund which is not evidenced by the Trust  Certificates.  Any Extraordinary
Trust  Fund  Expenses  so  allocated  to  the  Trust   Certificates  as  of  any
Distribution  Date  will  reduce  the  Available  Distribution  Amount  for such
Distribution Date and will result in a reduction in the amount  distributable to
the holders of one or more classes of Trust Certificates.


                                      S-20
<PAGE>


                   DESCRIPTION OF THE UNDERLYING CERTIFICATES

General

     The  CWMBS,  Inc.,  Mortgage  Pass-Through   Certificates,   Series  1993-E
(collectively,  the  "CWMBS  Certificates"),  Class A-8 (an  approximate  96.29%
percentage interest in such class, the "Underlying Certificates"),  represents a
partial,  senior  beneficial  interest  in a  separate  REMIC  trust  fund  (the
"Underlying  Trust  Fund"),  consisting  primarily  of the  Mortgage  Pool.  The
Underlying  Certificates are rated "AAA" by S&P and "Aaa" by Moody's.  The CWMBS
Certificates,  including the Underlying Certificates,  were issued pursuant to a
Pooling and Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated
as of December 1, 1993, among CWMBS,  Inc., as depositor,  Countrywide  Mortgage
Conduit,  Inc.,  as seller and master  servicer (in its capacity as seller,  the
"Seller" and in its capacity as master servicer, the "Master Servicer"), and The
Bank of New York, as trustee (in such capacity, the "Underlying Trustee").

     The  CWMBS   Certificates   consist  of  (i)  thirteen  classes  of  senior
certificates--the  Class A-1, Class A-2, and so forth in  consecutive  numerical
sub-designation   through  Class  A-11,   Class  PO  and  Class  R  Certificates
(collectively,  the "CWMBS Senior  Certificates",  and the Class R Certificates,
individually,  the "CWMBS  Residual  Certificates")  and (ii)  seven  classes of
subordinate  certificates--the Class B-1, Class B-2, and so forth in consecutive
numerical   sub-designation   through  Class  B-7   (collectively,   the  "CWMBS
Subordinate  Certificates").  The CWMBS  Senior  Certificates  are entitled to a
certain  priority,  as  described  herein,  relative  to the  CWMBS  Subordinate
Certificates,  in right of  distributions on the Mortgage Loans. The Certificate
Principal  Balance of each class of CWMBS Senior  Certificates and the aggregate
Certificate Principal Balance of the CWMBS Subordinate  Certificates,  as of the
date  of the  initial  issuance  thereof  and as of the  Delivery  Date,  are as
follows:


                                       Approximate            Approximate
                                  Certificate Principal  Certificate Principal
                                      Balance as of          Balance as of
    CWMBS Certificate Class          Initial Issuance       the Delivery Date
    -----------------------          ----------------       -----------------

Class A-1(1)                           $72,700,000             $40,062,377
Class A-2(1)                           $ 7,893,000             $ 7,893,000
Class A-3(1)                           $26,482,000             $26,482,000
Class A-4(1)                           $10,387,000             $10,387,000
Class A-5(2)                           $10,021,000             $ 9,906,877
Class A-6(2)                           $24,708,000             $24,708,000 
Class A-7(2)                           $ 1,038,000             $ 1,038,000 
Class A-8(3)                           $51,928,000             $49,942,055 
    Class A-8-1(1) Component           $ 7,270,000             $ 5,556,089 
    Class A-8-2(2) Component           $44,658,000             $44,385,966 
Class A-9(4)                           $47,637,000             $45,487,741 
Class A-10(4)                          $18,323,000             $17,496,313 
Class A-11(1)                          $20,979,000             $20,979,000 
Class PO                               $   508,112             $   438,784 
Class A-R                              $     1,000             $       870 
CWMBS Subordinate Certificates         $18,677,022             $18,046,074 
                                                                  
- ----------

(1)  The Class A-1, Class A-2, Class A-3, Class A-4 and Class A-11  Certificates
     and the Class A-8-1  Component are referred to herein  collectively  as the
     "Primary Planned Principal Classes".

(2)  The Class A-5,  Class A-6 and Class A-7  Certificates  and the Class  A-8-2
     Component are referred to herein  collectively  as the  "Secondary  Planned
     Principal Certificates".


                                      S-21
<PAGE>

(3)  For purposes of determining distributions, Class A-8 Certificates (of which
     the  Underlying  Certificates  represent an approximate  96.29%  percentage
     interest) will consist of the two payment  components  (each a "Component")
     listed in the table below the Class A-8  Certificates.  Each Component will
     have a principal balance (a "Component Balance").  The Component Balance of
     each Component as of the initial issuance of the CWMBS  Certificates and as
     of the Delivery Date are indicated in the table beside each Component.  The
     approximate Certificate Principal Balance of the Underlying Certificates as
     of the initial issuance of the CWMBS  Certificates and of the Delivery Date
     are $50,000,000 and $48,087,790,  respectively.  The approximate  Component
     Balance of the  Underlying  Certificates'  Class A-8-1  Component as of the
     Delivery Date is $5,349,801,  and the approximate  Component Balance of the
     Underlying  Certificates'  Class A-8-2 Component as of the Delivery Date is
     $42,737,389.

(4)  The Class A-9 and Class A-10  Certificates  are referred to herein together
     as the "Support Classes".

                                   ----------

     The description of the CWMBS Certificates herein is a summary of certain of
the terms and provisions relating to the CWMBS Certificates and does not purport
to be complete. Such description is subject to, and is qualified in its entirety
by reference  to, the actual terms and  provisions  of the Pooling and Servicing
Agreement,  a copy of  which  will  be  made  available  (without  exhibits)  to
prospective  investors upon written request therefor made to the Depositor.  The
information set forth herein relating to the Underlying Certificates is based on
information  obtained by the Depositor  relating to the Underlying  Certificates
from the  prospectus  dated August 31, 1993,  and  prospectus  supplement  dated
December 21, 1993, used in connection  with the initial  offering  thereof,  and
from  statements  furnished  to  holders  of the  CWMBS  Certificates  for  each
Underlying   Distribution  Date.  None  of  the  Depositor,   the  Trustee,  the
Underwriter or any of their affiliates has made or will make any  representation
as to the  accuracy  or  completeness  of  such  information.  Unless  otherwise
specified,  references to  Certificates  of any class  throughout the text under
this  heading  "Description  of the  Underlying  Certificates"  refer  to  CWMBS
Certificates.

     The "Certificate  Principal  Balance" of any class of CWMBS Certificates as
of any Underlying Distribution Date is the initial Certificate Principal Balance
thereof reduced by the sum of (i) all amounts previously  distributed to holders
of  Certificates  of such class as  payments  of  principal,  (ii) the amount of
Realized Losses  (including  Excess Losses) allocated to such class and (iii) in
the case of any class of CWMBS Subordinate  Certificates,  any amounts allocated
to such class in reduction of its  Certificate  Principal  Balance in respect of
payments of Class PO Deferred  Amounts (as defined  herein),  as described under
"--Subordination of the CWMBS Subordinate  Certificates--Allocation of Losses on
the Mortgage Loans" below.


Book-Entry Form

     The  Underlying  Certificates  were  issued  in  book-entry  form  and  are
represented by one or more physical certificates registered in the name of CEDE,
as  nominee  of  DTC,  which  will  be the  "CWMBS  Certificateholder"  of  such
Underlying  Certificates.  No person  acquiring  an interest  in the  Underlying
Certificates (a "Beneficial Owner"),  including the Trustee on behalf of holders
of the Trust  Certificates,  will be  entitled  to  receive a  definitive  CWMBS
Certificate  representing such person's interest in the Underlying Certificates,
except as set forth below.  Unless and until definitive  Certificates are issued
to Beneficial Owners in respect of the Underlying Certificates under the limited
circumstances  described  herein,  all  references  to  actions  taken  by CWMBS
Certificateholders  shall, in the case of the Underlying Certificates,  refer to
actions taken by DTC upon instructions from its Participants, and all references
herein   to   distributions,   notices,   reports   and   statements   to  CWMBS
Certificateholders  shall, in the case of the Underlying Certificates,  refer to
distributions, notices, reports and statements to DTC or CEDE, as the registered
holder of the Underlying  Certificates for distribution to Beneficial  Owners in
accordance  with DTC  procedures.  The  Trustee on behalf of the  holders of the
Trust Certificates will be the Beneficial Owner of the Underlying  Certificates.
The Trustee is a Participant.




                                      S-22
<PAGE>

     Neither CWMBS nor the Underlying  Trustee will have any  responsibility for
any aspect of the records  relating to or payments made on account of beneficial
ownership interests of the Underlying  Certificates held by CEDE, as nominee for
DTC, or for  maintaining,  supervising or reviewing any records relating to such
beneficial  ownership  interests.  In the  event of the  insolvency  of DTC or a
Participant or Indirect  Participant  in whose name the Underlying  Certificates
are  registered,  the  ability  of the  Beneficial  Owners  of  such  Underlying
Certificates  to obtain  timely  payment may be impaired.  In addition,  in such
event, if the limits of applicable insurance coverage by the Securities Investor
Protection   Corporation   are  exceeded  or  if  such   coverage  is  otherwise
unavailable,  ultimate  payment of amounts  distributable  with  respect to such
Underlying Certificates may be impaired.

     Underlying  Certificates  will be converted to definitive  Certificates and
re-issued  to  Beneficial  Owners or their  nominees,  rather than to DTC or its
nominee, only if (i) CWMBS or DTC advises the Underlying Trustee in writing that
DTC is no longer willing or able to discharge properly its  responsibilities  as
depository  with  respect  to the  Underlying  Certificates  and CWMBS or DTC is
unable to locate a qualified  successor,  (ii) CWMBS,  at its option,  elects to
terminate the book-entry  system through DTC or (iii) after the occurrence of an
event of default of CWMBS under the Pooling and Servicing Agreement,  Beneficial
Owners aggregating not less than 51% of the aggregate voting rights allocated to
the CWMBS  Book-Entry  Certificates  (defined as all the classes of CWMBS Senior
Certificates other than the Class A-10  Certificates,  the Class PO Certificates
and the CWMBS Residual  Certificates)  advise the Underlying Trustee and DTC, in
writing,  that  the  continuation  of a  book-entry  system  through  DTC  (or a
successor thereto) is no longer in the Beneficial Owners' best interest.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  the  Underlying  Trustee  will be required to notify all  Beneficial
Owners of the availability of definitive Certificates.  Upon surrender by DTC of
the physical Certificates  representing the Underlying  Certificates and receipt
of instructions  for  re-registration,  the Underlying  Trustee will reissue the
Underlying  Certificates as definitive  Certificates to Beneficial  Owners.  The
procedures  relating  to payment on and  transfer  of those  CWMBS  Certificates
initially  issued as  definitive  Certificates  will  thereafter  apply to those
Underlying Certificates that have been reissued as definitive Certificates.

CWMBS Available Funds

     The  aggregate   amount  of  funds  available  for  distribution  to  CWMBS
Certificateholders  on each  Underlying  Distribution  Date  will  be the  CWMBS
Available Funds. With respect to each Underlying  Distribution  Date, the "CWMBS
Available  Funds" will equal the sum of (i) all  scheduled  installments  of (A)
interest,  net of the related  Expense Fees (as defined  herein)  other than the
related Excess Master  Servicing Fee and (B) principal,  in each case due on the
Due Date in the month in which  such  Underlying  Distribution  Date  occurs and
received prior to the related Determination Date, and in each case together with
any Advances (as defined  herein) in respect  thereof;  (ii) all proceeds of any
primary mortgage guaranty  insurance  policies and any other insurance  policies
with respect to the Mortgage  Loans, to the extent such proceeds are not applied
to  the  restoration  of the  related  Mortgaged  Property  or  released  to the
Mortgagor in accordance with the Master Servicer's  normal servicing  procedures
(collectively,  "Insurance  Proceeds")  and all other cash amounts  received and
retained in connection  with the  liquidation of defaulted  Mortgage  Loans,  by
foreclosure or otherwise ("Liquidation Proceeds") during the month preceding the
month of such  Underlying  Distribution  Date (in each case, net of unreimbursed
expenses   incurred  in  connection   with  a  liquidation  or  foreclosure  and
unreimbursed  Advances,  if any); (iii) all partial or full prepayments received
during the month preceding the month of such Underlying  Distribution  Date; and
(iv) amounts  received  with  respect to such  Underlying  Distribution  Date in
respect  of the  purchase  price in  respect  of a  deleted  Mortgage  Loan or a
Mortgage  Loan  repurchased  by the  Seller or the  Master  Servicer  as of such
Underlying  Distribution  Date, reduced by amounts in reimbursement for Advances
previously made and other


                                      S-23
<PAGE>

amounts as to which the Master Servicer is entitled to be reimbursed pursuant to
the Pooling and Servicing Agreement.


Distributions

     Distributions  of interest and  principal to holders of CWMBS  Certificates
will be made  monthly  on the 25th day of each  month  or,  if such day is not a
business day, on the succeeding business day (each, an "Underlying  Distribution
Date"),  in an  aggregate  amount  equal to the CWMBS  Available  Funds for such
Underlying Distribution Date. Distributions of interest and principal to holders
of the CWMBS  Subordinate  Certificates  will be made monthly,  to the extent of
their entitlement thereto as provided in the Pooling and Servicing Agreement, on
each Underlying  Distribution  Date after all amounts in respect of interest and
principal due on the CWMBS Senior Certificates for such Underlying  Distribution
Date have been paid.

     Allocation of CWMBS Available Funds. On each Underlying  Distribution Date,
the  CWMBS  Available  Funds  will be  distributed  in the  following  order  of
priority:

          first,  to interest on each  interest  bearing  class of CWMBS  Senior
     Certificates  and to payment of the Excess  Master  Servicing  Fee for such
     Underlying Distribution Date;

          second, to principal on the classes of CWMBS Senior  Certificates then
     entitled to receive distributions of principal, in the order and subject to
     the  priorities  set forth  below under  "--Principal,"  in each case in an
     aggregate amount up to the maximum amount of principal to be distributed on
     such  classes on such  Underlying  Distribution  Date,  and to any Class PO
     Deferred Amounts with respect to the Class PO Certificates; and

          third,  to interest  on and then  principal  of the CWMBS  Subordinate
     Certificates.

     Interest.  On each  Underlying  Distribution  Date,  to the extent of funds
available  therefor,  each interest bearing class of CWMBS  Certificates will be
entitled to receive an amount  allocable to interest (as to each such class, the
"CWMBS  Interest  Distribution  Amount")  with  respect to the related  Interest
Accrual  Period.  The  Class PO  Certificates  will not bear  interest.  For any
Underlying  Distribution  Date, the CWMBS Interest  Distribution  Amount for the
Underlying  Certificates  will  be  equal  to the  sum of  (i)  interest  at the
pass-through  rate on the  Underlying  Certificates  of 6.50%  per  annum on the
Certificate Principal Balance of the Underlying  Certificates  immediately prior
to such Underlying  Distribution Date, and (ii) the sum of the amounts,  if any,
by which the  amount  described  in clause  (i) above on each  prior  Underlying
Distribution  Date exceeded the amount actually  distributed as interest on such
prior Underlying  Distribution Dates and not subsequently  distributed  ("Unpaid
Interest Amounts").

     With respect to each Underlying  Distribution  Date, the "Interest  Accrual
Period"  will be the  calendar  month  preceding  the  month of such  Underlying
Distribution  Date.  Interest  will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

     The  interest   entitlement   described  above  for  each  class  of  CWMBS
Certificates  (including the Class A-8 Certificates which include the Underlying
Certificates) and the Excess Master Servicing Fee payable to the Master Servicer
with respect to an Underlying Distribution Date will be reduced by the amount of
"Net Interest Shortfalls" for such Underlying Distribution Date. With respect to
any Underlying  Distribution Date, the "Net Interest  Shortfall" is equal to the
sum of (i) the amount of interest which would  otherwise have been received with
respect to any Mortgage  Loan that was the subject of (x) a Relief Act Reduction
or (y) a Special Hazard Loss,  Fraud Loss,  Debt Service  Reduction or Deficient
Valuation,  after the exhaustion of the respective  amounts of coverage provided
by the CWMBS Subordinate  Certificates for such types of losses and (ii) any Net
Prepayment Interest Shortfalls and Liquidation Interest Shortfalls. Net Interest
Shortfalls on any Underlying  Distribution Date will be allocated pro rata among
all classes of CWMBS Certificates  entitled to receive distributions of interest
on such Underlying  Distribution Date and the Excess Master Servicing Fee (i) in
the case of such CWMBS  Certificates,  based on the


                                      S-24
<PAGE>


amount of interest  each such class of CWMBS  Certificates  would  otherwise  be
entitled to receive on such Underlying Distribution Date and (ii) in the case of
the Excess  Master  Servicing  Fee,  based on the  amount of the  Excess  Master
Servicing Fee that the Master  Servicer  would  otherwise be entitled to receive
with respect to such Underlying  Distribution  Date, in each case, before taking
into  account any  reduction in such  amounts  resulting  from such Net Interest
Shortfalls.  A "Relief Act  Reduction"  is a reduction  in the amount of monthly
interest  payment on a Mortgage  Loan  pursuant to the Relief Act.  See "Certain
Legal  Aspects of Mortgage  Loans--Soldiers'  and  Sailors'  Civil Relief Act of
1940" in the Prospectus.  With respect to any Underlying  Distribution Date, the
"Net  Prepayment  Interest  Shortfall"  is the amount by which the  aggregate of
Prepayment  Interest Shortfalls during the calendar month preceding the month of
such  Underlying  Distribution  Date exceeds the  aggregate  amount of the Basic
Master Servicing Fee (as defined herein) for such period. A "Prepayment Interest
Shortfall" is the amount by which interest paid by a borrower in connection with
a prepayment of principal on a Mortgage  Loan is less than one month's  interest
at the related  Mortgage Rate on the Stated  Principal  Balance of such Mortgage
Loan. With respect to any Underlying  Distribution Date, a "Liquidation Interest
Shortfall" is the amount by which the amount of  liquidation  proceeds  received
with  respect to a Mortgage  Loan that  became a  Liquidated  Mortgage  Loan (as
defined herein) during the calendar month preceding the month of such Underlying
Distribution  Date and applied to interest  thereon at the related Mortgage Rate
is less than one month's  interest at the  related  Mortgage  Rate on the Stated
Principal Balance of such Mortgage Loan.

     In the event that,  on a particular  Underlying  Distribution  Date,  CWMBS
Available  Funds applied in the order  described  above under  "--Allocation  of
CWMBS  Available  Funds" are not sufficient to make a full  distribution  of the
interest entitlement on the CWMBS Certificates,  interest will be distributed on
each  class of CWMBS  Certificates  of equal  priority  based on the  amount  of
interest  each such class would  otherwise  have been entitled to receive in the
absence of such  shortfall.  Any Unpaid  Interest Amount will be carried forward
and added to the amount holders of each such class of CWMBS Certificates will be
entitled to receive on the next Underlying  Distribution  Date. Such a shortfall
could  occur,  for  example,  if losses  realized  on the  Mortgage  Loans  were
exceptionally  high or were  concentrated  in a  particular  month.  Any  Unpaid
Interest Amount will not bear interest.

     Principal.

          General.  All  payments  and other  amounts  received  in  respect  of
     principal  of the Mortgage  Loans will be  allocated  between (i) the CWMBS
     Senior  Certificates  (other than the Class PO Certificates)  and the CWMBS
     Subordinate  Certificates and (ii) the Class PO Certificates,  in each case
     based on the applicable Non-PO Percentage and the applicable PO Percentage,
     respectively, of such amounts.

          The  Non-PO  Percentage  with  respect  to any  Mortgage  Loan with an
     Adjusted  Net  Mortgage  Rate (as defined  herein and  referred to below as
     "ANMR"),  less than 6.50% (each such  Mortgage  Loan, a "Discount  Mortgage
     Loan") will be equal to ANMR + 6.50%. The Non-PO Percentage with respect to
     any Mortgage  Loan with an Adjusted  Net Mortgage  Rate equal to or greater
     than 6.50% (each such Mortgage Loan, a  "Non-Discount  Mortgage Loan") will
     be 100%. The PO Percentage with respect to any Discount  Mortgage Loan will
     be equal to (6.50% - ANMR) + 6.50%.  The PO Percentage  with respect to any
     Non-Discount Mortgage Loan will be 0%.

          Non-PO Formula Principal Amount. On each Underlying Distribution Date,
     the Non-PO Formula Principal Amount will be distributed as principal of the
     CWMBS Senior  Certificates  (other than the Class PO Certificates)  and the
     CWMBS Subordinate Certificates,  to the extent of the amount available from
     CWMBS Available Funds for the  distribution of principal on such respective
     classes, as described below.



                                      S-25
<PAGE>


          The Non-PO Formula  Principal  Amount for any Underlying  Distribution
     Date will  equal the sum of the  applicable  Non-PO  Percentage  of (a) all
     monthly  payments of principal due on each Mortgage Loan on the related Due
     Date, (b) the principal portion of the purchase price of each Mortgage Loan
     that was  repurchased  by the  Seller or  another  person  pursuant  to the
     Pooling and Servicing  Agreement as of such Underlying  Distribution  Date,
     (c) any Insurance Proceeds or Liquidation  Proceeds allocable to recoveries
     of principal of Mortgage Loans that are not yet  Liquidated  Mortgage Loans
     received  during the calendar month  preceding the month of such Underlying
     Distribution  Date,  (d) with respect to each  Mortgage  Loan that became a
     Liquidated  Mortgage Loan during the calendar month  preceding the month of
     such Underlying  Distribution Date, the amount of the Liquidation  Proceeds
     allocable to principal  received with respect to such Mortgage Loan and (e)
     all partial and full principal prepayments by borrowers received during the
     calendar month preceding the month of such Underlying Distribution Date.

          Senior Principal Distribution Amount. On each Underlying  Distribution
     Date prior to the Cross-Over Date, the Non-PO Formula  Principal Amount, up
     to  the  amount  of the  Senior  Principal  Distribution  Amount  for  such
     Underlying  Distribution  Date,  will be  distributed  as  principal of the
     following  classes of CWMBS Senior  Certificates  in the following order of
     priority:

          (i) to  the  Class  A-R  Certificates,  a  percentage  of  the  Senior
     Principal  Distribution Amount equal to the proportion that the Certificate
     Principal  Balance  thereof  bears  to the  aggregate  of  the  Certificate
     Principal Balances of all classes of CWMBS Senior  Certificates (other than
     the Class PO Certificates), until the Certificate Principal Balance thereof
     is reduced to zero;

          (ii) the excess of the Senior Principal  Distribution  Amount over the
     amount applied  pursuant to clause (i) above will be applied to the Primary
     Planned Principal Classes, in the following order of priority:

               (a)  4.98932819%  of such excess,  to the Class A-8-1  Component,
          until the Component  Balance thereof is reduced to its Planned Balance
          for such Underlying Distribution Date; and

               (b)  95.01067181%  of such excess,  to the Class A-1,  Class A-2,
          Class A-3,  Class A-4 and Class A-11  Certificates,  in the  following
          order of priority:

                    (1) to the Class  A-1  Certificates,  until the  Certificate
               Principal  Balance  thereof is reduced to its Planned Balance for
               such Underlying Distribution Date;

                    (2) until an aggregate of $27,002,000  has been  distributed
               pursuant to this clause  (ii)(b)(2) and clause  (vi)(b)(1) below,
               sequentially,  to  the  Class  A-11,  Class  A-2  and  Class  A-3
               Certificates,  in that  order,  until the  Certificate  Principal
               Balances thereof are reduced to their respective Planned Balances
               for such Underlying Distribution Date; and

                    (3)   concurrently,   (x)  26.81277266%  to  the  Class  A-4
               Certificates  and (y)  73.18722734%,  sequentially,  to the Class
               A-11,  Class A-2 and Class A-3  Certificates,  in that order,  in
               each case until the Certificate  Principal  Balances  thereof are
               reduced to their respective  Planned Balances for such Underlying
               Distribution Date;

          (iii) to the Secondary  Planned  Principal  Classes,  in the following
     order of priority:

               (a)  concurrently,  to the Class A-5  Certificates  and the Class
          A-8-2  Component,  in the proportions of 29.5534977% and  70.4465023%,
          respectively,  until the Certificate  Principal  Balance and Component
          Balance  thereof,  as 


                                      S-26
<PAGE>

          applicable,  are reduced to their respective Planned Balances for such
          Underlying Distribution Date;

               (b)  concurrently,  to the Class A-6  Certificates  and the Class
          A-8-2 Component,  in the proportions of 45.63846214% and 54.36153786%,
          respectively,  until the Certificate  Principal  Balance and Component
          Balance  thereof,  as  applicable,  are  reduced  to their  respective
          Planned Balances for such Underlying Distribution Date; and

               (c) sequentially, to the Class A-6 and Class A-7 Certificates, in
          that  order,  until the  Certificate  Principal  Balances  thereof are
          reduced  to their  respective  Planned  Balances  for such  Underlying
          Distribution Date;

          (iv) concurrently,  to the Class A-9 and Class A-10  Certificates,  in
     proportion  to their  initial  Certificate  Principal  Balances,  until the
     Certificate Principal Balances thereof are reduced to zero;

          (v) to the  Secondary  Planned  Principal  Classes,  in the  order and
     proportions  set  forth in  clause  (iii)  above,  without  regard to their
     Planned Balances and until the respective  Certificate  Principal  Balances
     and Component Balance thereof, as the case may be, are reduced to zero; and

          (vi) the excess of the Senior Principal  Distribution  Amount over the
     amounts  applied  pursuant to clauses (i) through (v) above will be applied
     to the Primary Planned Principal  Classes,  without regard to their Planned
     Balances, in the following order of priority:

               (a)  4.98932819%  of such excess,  to the Class A-8-1  Component,
          until the Component Balance thereof is reduced to zero; and

               (b)  95.01067181%  of such excess,  to the Class A-1,  Class A-2,
          Class A-3,  Class A-4 and Class A-11  Certificates,  in the  following
          order of priority:

                    (1) until an aggregate of $27,002,000  has been  distributed
               pursuant to this clause  (vi)(b)(1) and clause  (ii)(b)(2) above,
               sequentially,  to  the  Class  A-2,  Class  A-3  and  Class  A-11
               Certificates,  in that order,  until the  respective  Certificate
               Principal Balances thereof are reduced to zero;

                    (2) to the Class  A-1  Certificates,  until the  Certificate
               Principal Balance thereof is reduced to zero; and

                    (3)   concurrently,   (x)  26.81277266%  to  the  Class  A-4
               Certificates  and (y)  73.18722734%,  sequentially,  to the Class
               A-2,  Class A-3 and Class A-11  Certificates,  in that order,  in
               each case until the Certificate  Principal  Balances  thereof are
               reduced to zero.

          Notwithstanding the foregoing, on each Underlying Distribution Date on
     and after the Cross-Over Date, the Non-PO Formula  Principal Amount will be
     distributed,  concurrently,  as  principal  of the classes of CWMBS  Senior
     Certificates  (other  than  the  Class  PO  Certificates),   pro  rata,  in
     accordance with their respective Certificate Principal Balances immediately
     prior to such Underlying  Distribution  Date, without regard to any Planned
     Balances for such Underlying Distribution Date.

          The  Cross-Over  Date is the date on which the  Certificate  Principal
     Balances of the CWMBS Subordinate Certificates has been reduced to zero.

          The  Senior   Principal   Distribution   Amount  for  any   Underlying
     Distribution  Date will equal the sum of (i) the Senior  Percentage  of the
     applicable  Non-PO  Percentage  of all  amounts  described  in clauses  (a)
     through (d) of the definition of "Non-PO Formula Principal Amount" for such
     Underlying Distribution Date, (ii) with respect to each Mortgage


                                      S-27
<PAGE>

     Loan that  became a  Liquidated  Mortgage  Loan during the  calendar  month
     preceding the month of such Underlying Distribution Date, the lesser of (x)
     the Senior  Percentage of the  applicable  Non-PO  Percentage of the Stated
     Principal  Balance  of such  Mortgage  Loan and (y) the  Senior  Prepayment
     Percentage  of  the  applicable  Non-PO  Percentage  of the  amount  of the
     Liquidation  Proceeds  allocable to principal received with respect to such
     Mortgage Loan, and (iii) the Senior Prepayment Percentage of the applicable
     Non-PO  Percentage of the amounts described in clause (f) of the definition
     of "Non-PO Formula Principal Amount" for such Underlying Distribution Date;
     provided,  however,  that the Senior Principal  Distribution Amount will be
     reduced  on any  Underlying  Distribution  Date  by the  applicable  Non-PO
     Percentage of the principal portion of Special Hazard Losses,  Fraud Losses
     and Bankruptcy Losses allocated to the CWMBS Senior  Certificates after the
     exhaustion  of the  respective  amounts of  coverage  provided by the CWMBS
     Subordinate  Certificates  for such types of  losses,  as  described  under
     "--Subordination  of  the  CWMBS  Subordinate  Certificates--Allocation  of
     Losses on the Mortgage Loans" below.

          "Stated Principal Balance" means as to any Mortgage Loan and Due Date,
     the unpaid principal  balance of such Mortgage Loan as of such Due Date, as
     specified in the amortization schedule at the time relating thereto (before
     any adjustment to such amortization schedule by reason of any moratorium or
     similar  waiver or grace  period),  after  giving  effect  to any  previous
     partial prepayments and Liquidation Proceeds received and to the payment of
     principal  due on such Due  Date and  irrespective  of any  delinquency  in
     payment by the related Mortgagor. The "Pool Principal Balance" with respect
     to any  Underlying  Distribution  Date equals the  aggregate  of the Stated
     Principal  Balances of the Mortgage Lo ans  outstanding  on the Due Date in
     the month preceding the month of such Underlying Distribution Date.

          The Senior  Percentage  for any  Underlying  Distribution  Date is the
     percentage equivalent of a fraction the numerator of which is the aggregate
     of the  Certificate  Principal  Balances  of each  class  of  CWMBS  Senior
     Certificates (other than the Class PO Certificates) as of such date and the
     denominator of which is the aggregate of the Certificate Principal Balances
     of all classes of CWMBS Certificates, other than the Class PO Certificates,
     as of such date. The Subordinate Percentage for any Underlying Distribution
     Date will be  calculated  as the  difference  between  100% and the  Senior
     Percentage for such date.

          The Senior Prepayment Percentage for any Underlying  Distribution Date
     occurring  during  the  five  years  that  began  on the  first  Underlying
     Distribution Date in January 1994 will equal 100%.  Thereafter,  the Senior
     Prepayment  Percentage  will,  except as  described  below,  be  subject to
     gradual   reduction  as  described  in  the   following   paragraph.   This
     disproportionate  allocation of certain unscheduled  payments in respect of
     principal  will have the effect of  accelerating  the  amortization  of the
     CWMBS  Senior  Certificates  while,  in the  absence  of  Realized  Losses,
     increasing  the  interest in the Pool  Principal  Balance  evidenced by the
     CWMBS Subordinate  Certificates.  Increasing the respective interest of the
     CWMBS  Subordinate  Certificates  relative  to  that  of the  CWMBS  Senior
     Certificates is intended to preserve the availability of the  subordination
     provided by the CWMBS Subordinate Certificates.

          The Senior Prepayment Percentage for any Underlying  Distribution Date
     occurring  on or  after  the  fifth  anniversary  of the  first  Underlying
     Distribution Date will be as follows: for any Underlying  Distribution Date
     in the  first  year  thereafter,  the  Senior  Percentage  plus  70% of the
     Subordinate  Percentage  for such  Underlying  Distribution  Date;  for any
     Underlying  Distribution  Date in the second  year  thereafter,  the Senior
     Percentage  plus 60% of the  Subordinate  Percentage  for  such  Underlying
     Distribution  Date; for any Underlying  Distribution Date in the third year
     thereafter, the Senior Percentage plus 40%


                                      S-28
<PAGE>


     of the Subordinate  Percentage for such Underlying  Distribution  Date; for
     any Underlying Distribution Date in the fourth year thereafter,  the Senior
     Percentage  plus 20% of the  Subordinate  Percentage  for  such  Underlying
     Distribution Date; and for any Underlying Distribution Date thereafter, the
     Senior  Percentage for such Underlying  Distribution Date (unless on any of
     the foregoing  Underlying  Distribution Dates the Senior Percentage exceeds
     the  initial  Senior  Percentage,  in  which  case  the  Senior  Prepayment
     Percentage  for such  Underlying  Distribution  Date will once again  equal
     100%).  Notwithstanding the foregoing, no decrease in the Senior Prepayment
     Percentage will occur if (i) as of the first Underlying  Distribution  Date
     as to which any such  decrease  applies,  more than an average of 2% of the
     dollar amount of all monthly  payments on the Mortgage Loans due in each of
     the preceding  twelve months were delinquent 60 days or more (including for
     this  purpose any Mortgage  Loans in  foreclosure  and Mortgage  Loans with
     respect to which the related  Mortgaged  Property has been  acquired by the
     Underlying Trust Fund) or (ii) cumulative  Realized Losses with respect the
     Mortgage Loans exceed (a) with respect to the Underlying  Distribution Date
     on the fifth anniversary of the first Underlying  Distribution Date, 30% of
     the  aggregate  of  the  principal   balances  of  the  CWMBS   Subordinate
     Certificates as of the Cut-off Date (the "Original  Subordinated  Principal
     Balance"),  (b) with  respect to the  Underlying  Distribution  Date on the
     sixth  anniversary of the first  Underlying  Distribution  Date, 35% of the
     Original Subordinated Principal Balance, (c) with respect to the Underlying
     Distribution  Date  on the  seventh  anniversary  of the  first  Underlying
     Distribution Date, 40% of the Original Subordinated  Principal Balance, (d)
     with respect to the Underlying  Distribution Date on the eighth anniversary
     of the first Underlying Distribution Date, 45% of the Original Subordinated
     Principal Balance, and (e) with respect to the Underlying Distribution Date
     on the ninth anniversary of the first Underlying  Distribution Date, 50% of
     the Original Subordinated Principal Balance.

          If on any Underlying  Distribution Date the allocation to the class of
     CWMBS Senior  Certificates  then entitled to  distributions of principal of
     full and partial principal  prepayments and other amounts in the percentage
     required above would reduce the outstanding  Certificate  Principal Balance
     of such class below zero,  the  distribution  to such class of CWMBS Senior
     Certificates  of the Senior  Prepayment  Percentage of such amounts on such
     Underlying Distribution Date will be limited to the percentage necessary to
     reduce the related Certificate Principal Balance to zero.

          Class  PO   Principal   Distribution   Amount.   On  each   Underlying
     Distribution Date,  distributions of principal of the Class PO Certificates
     will be made in an amount (the "Class PO  Principal  Distribution  Amount")
     equal  to the  lesser  of (x) the PO  Formula  Principal  Amount  for  such
     Underlying  Distribution  Date and (y) the  product of (i) CWMBS  Available
     Funds remaining after  distribution of interest on the Senior  Certificates
     and payment of the Excess  Master  Servicing  Fee and (ii) a fraction,  the
     numerator of which is the PO Formula  Principal  Amount and the denominator
     of which  is the sum of the PO  Formula  Principal  Amount  and the  Senior
     Principal Distribution Amount.

          If  the  Class  PO  Principal  Distribution  Amount  on an  Underlying
     Distribution Date is calculated as provided in clause (y) above,  principal
     distributions to holders of the CWMBS Senior  Certificates  (other than the
     Class PO  Certificates)  will be in an amount  equal to the  product of (i)
     CWMBS Available Funds remaining after distribution of interest on the CWMBS
     Senior Certificates and payment of the Excess Master Servicing Fee and (ii)
     a fraction,  the  numerator of which is the Senior  Principal  Distribution
     Amount  and the  denominator  of which is the sum of the  Senior  Principal
     Distribution Amount and the PO Formula Principal Amount.

          The PO Formula  Principal Amount for any Underlying  Distribution Date
     will  equal the sum of the  applicable  PO  Percentage  of (a) all  monthly
     payments of principal  due on each  Mortgage  Loan on the related Due Date,
     (b) the principal portion of the purchase


                                      S-29
<PAGE>

     price of each Mortgage Loan that was  repurchased  by the Seller or another
     person  pursuant  to  the  Pooling  and  Servicing  Agreement  as  of  such
     Underlying  Distribution  Date,  (c) any Insurance  Proceeds or Liquidation
     Proceeds  allocable to recoveries  of principal of Mortgage  Loans that are
     not yet  Liquidated  Mortgage  Loans  received  during the  calendar  month
     preceding the month of such  Underlying  Distribution  Date, (d) the Stated
     Principal  Balance of each Mortgage Loan that became a Liquidated  Mortgage
     Loan  during the  calendar  month  preceding  the month of such  Underlying
     Distribution  Date and (e) all partial and full  principal  prepayments  by
     borrowers  received  during the calendar month  preceding the month of such
     Underlying Distribution Date.


Subordination of the CWMBS Subordinate Certificates

     Allocation of Losses on the Mortgage Loans. On each Underlying Distribution
Date, the  applicable PO Percentage of any Realized  Loss,  including any Excess
Loss, on a Discount Mortgage Loan will be allocated to the Class PO Certificates
until the Class  Certificate  Balance  thereof is reduced to zero. The amount of
any such Realized Loss, other than an Excess Loss, will be treated as a Class PO
Deferred Amount.  To the extent funds are available  therefor on such Underlying
Distribution  Date or on any  future  Underlying  Distribution  Date,  Class  PO
Deferred   Amounts  will  be  paid  on  the  Class  PO  Certificates   prior  to
distributions on the CWMBS Subordinate  Certificates.  Any distribution of CWMBS
Available Funds in respect of unpaid Class PO Deferred  Amounts will not further
reduce the Certificate Principal Balance of the Class PO Certificates. The Class
PO Deferred Amounts will not bear interest.  The aggregate Certificate Principal
Balance of the CWMBS  Subordinate  Certificates will be reduced by the amount of
any payments in respect of Class PO Deferred Amounts.

     On each Underlying  Distribution  Date, the applicable Non-PO Percentage of
any Realized Loss,  other than any Excess Loss,  will be allocated  first to the
CWMBS Subordinate Certificates,  until the Certificate Principal Balances of the
CWMBS Subordinate  Certificates have been reduced to zero, and then to the CWMBS
Senior Certificates (other than the Class PO Certificates), pro rata, based upon
their respective Certificate Principal Balances.

     On each Underlying  Distribution  Date, the applicable Non-PO Percentage of
Excess  Losses  will be  allocated  pro rata among the  classes of CWMBS  Senior
Certificates  (other than the Class PO Certificates)  and the CWMBS  Subordinate
Certificates based upon their respective Certificate Principal Balances.

     Realized  Losses,  including  Excess  Losses,  allocated to the  Underlying
Certificates will be allocated among the Components thereof,  pro rata, based on
their respective Component Balances.

     Because principal distributions are paid to certain classes of CWMBS Senior
Certificates  (other than the Class PO  Certificates)  before  other  classes of
CWMBS Senior  Certificates,  holders of such CWMBS Senior  Certificates that are
entitled  to  receive  principal  later bear a greater  risk of being  allocated
Realized  Losses on the Mortgage Loans than holders of classes that are entitled
to receive principal earlier.

     ln general, a "Realized Loss" means, with respect to a Liquidated  Mortgage
Loan, the amount by which the remaining unpaid principal balance of the Mortgage
Loan exceeds the amount of Liquidation Proceeds applied to the principal balance
of the related  Mortgage Loan.  "Excess Losses" are (i) Special Hazard Losses in
excess of the Special Hazard Loss Coverage  Amount,  (ii)  Bankruptcy  Losses in
excess of the Bankruptcy  Loss Coverage  Amount and (iii) Fraud Losses in excess
of the Fraud Loss  Coverage  Amount.  "Bankruptcy  Losses"  are losses  that are
incurred  as a result  of Debt  Service  Reductions  and  Deficient  Valuations.
"Special  Hazard  Losses"  are  Realized  Losses in respect  of  Special  Hazard
Mortgage  Loans.  "Fraud Losses" are losses  sustained on a Liquidated  Mortgage
Loan by reason of a default arising from fraud,

                                      S-30
<PAGE>

dishonesty  or   misrepresentation.   See   "--Priority   of  the  CWMBS  Senior
Certificates" below. As of the Delivery Date, there have been no Realized Losses
on the Mortgage Loans.

     A "Liquidated  Mortgage Loan" is a defaulted  Mortgage Loan as to which the
Master Servicer has determined  that all  recoverable  liquidation and insurance
proceeds have been received.  A "Special  Hazard  Mortgage Loan" is a Liquidated
Mortgage Loan as to which the ability to recover the full amount due  thereunder
was  substantially  impaired  by a hazard not insured  against  under a standard
hazard  insurance  policy.  See  "--Priority  of the CWMBS Senior  Certificates"
below.

     Priority  of CWMBS  Senior  Certificates.  The rights of the holders of the
CWMBS  Subordinate  Certificates  to receive  distributions  with respect to the
Mortgage Loans will be  subordinated  to such rights of the holders of the CWMBS
Senior  Certificates only to the extent described  herein.  The subordination of
the CWMBS Subordinate  Certificates to the CWMBS Senior Certificates is intended
to  increase  the   likelihood  of  receipt  by  the  holders  of  CWMBS  Senior
Certificates  of the maximum amount to which they are entitled on any Underlying
Distribution Date and to provide such holders protection against Realized Losses
other than Excess Losses. In addition,  the CWMBS Subordinate  Certificates will
provide limited protection against Special Hazard Losses,  Bankruptcy Losses and
Fraud Losses up to the Special  Hazard Loss  Coverage  Amount,  Bankruptcy  Loss
Coverage  Amount and Fraud Loss  Coverage  Amount,  respectively,  as  described
below. The applicable  Non-PO  Percentage of Realized Losses,  other than Excess
Losses,  will be allocated to the CWMBS Subordinate  Certificates.  In addition,
the aggregate Certificate  Principal Balance the CWMBS Subordinate  Certificates
will be reduced by the amount of  distributions  on the Class PO Certificates in
reimbursement for Class PO Deferred Amounts.

     At  the  issuance  of  the  CWMBS   Certificates,   the  CWMBS  Subordinate
Certificates  provided protection to the CWMBS Senior  Certificates  against (i)
Special  Hazard  Losses  in  an  initial  amount  then  expected  to  be  up  to
approximately  $3,416,750 (the initial  "Special Hazard Loss Coverage  Amount"),
(ii)  Bankruptcy  Losses in an  initial  amount  the then  expected  to be up to
approximately $100,000 (the initial "Bankruptcy Loss Coverage Amount") and (iii)
Fraud  Losses  in an  initial  amount  the  expected  to be up to  approximately
$6,225,642 (the "Fraud Loss Coverage Amount").  Pursuant to terms of the Pooling
and  Servicing  Agreement  described  below  providing for the reduction of such
coverage  amounts,  as of the  Delivery  Date the Special  Hazard Loss  Coverage
Amount has been reduced to approximately  $2,757,461 and the Fraud Loss Coverage
Amount has been reduced to  approximately  $5,557,137.  As of the Delivery Date,
the Bankruptcy Loss Coverage Amount remains equal to approximately $100,000.

     The Special Hazard Loss Coverage Amount will be reduced, from time to time,
to be an amount equal on any Underlying  Distribution  Date to the lesser of (a)
the  greatest  of (i) 1% of the  aggregate  of  the  principal  balances  of the
Mortgage Loans,  (ii) twice the principal  balance of the largest  Mortgage Loan
and (iii) the  aggregate  principal  balances of the Mortgage  Loans  secured by
Mortgaged  Properties  located  in the  single  California  postal zip code area
having the highest aggregate principal balance of any such zip code area and (b)
the initial  Special  Hazard Loss  Coverage  Amount less the amount,  if any, of
losses  attributable to Special Hazard Mortgage Loans incurred since the initial
issuance of the CWMBS  Certificates.  All principal  balances for the purpose of
this  definition  will be calculated as of the first day of the month  preceding
such Underlying  Distribution Date after giving effect to scheduled installments
of principal and interest on the Mortgage Loans then due, whether or not paid.

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


                                      S-31
<PAGE>


of  Fraud  Losses  allocated  to the  CWMBS  Certificates  and (b) on the  fifth
anniversary of the Underlying Cut-off Date, to zero.

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

     The amount of coverage provided by the CWMBS  Subordinate  Certificates for
Special  Hazard Losses,  Bankruptcy  Losses and Fraud Losses may be cancelled or
reduced from time to time for each of the risks covered,  provided that the then
current  ratings of the CWMBS  Certificates  assigned by Moody's and S&P are not
adversely affected thereby. In addition,  a reserve fund or other form of credit
enhancement  may be  substituted  for  the  protection  provided  by  the  CWMBS
Subordinate Certificates for Special Hazard Losses,  Bankruptcy Losses and Fraud
Losses.

     As used herein, a "Deficient  Valuation" is a bankruptcy proceeding whereby
the  bankruptcy  court may establish  the value of the Mortgaged  Property at an
amount less than the then  outstanding  principal  balance of the Mortgage  Loan
secured by such  Mortgaged  Property  or may reduce  the  outstanding  principal
balance  of a  Mortgage  Loan.  In the case of a  reduction  in the value of the
related Mortgaged  Property,  the amount of the secured debt could be reduced to
such value,  and the holder of such Mortgage Loan thus would become an unsecured
creditor to the extent the outstanding  principal  balance of such Mortgage Loan
exceeds the value so assigned to the Mortgaged Property by the bankruptcy court.
In addition,  certain  other  modifications  of the terms of a Mortgage Loan can
result from a bankruptcy  proceeding,  including  the reduction (a "Debt Service
Reduction") of the amount of the monthly  payment on the related  Mortgage Loan.
Notwithstanding  the foregoing,  no such  occurrence  shall be considered a Debt
Service  Reduction  or  Deficient  Valuation  so long as the Master  Servicer is
pursuing any other  remedies  that may be available  with respect to the related
Mortgage  Loan and (i) such  Mortgage  Loan is not in  default  with  respect to
payment due  thereunder  or (ii)  scheduled  monthly  payments of principal  and
interest are being advanced by the Master Servicer  without giving effect to any
Debt Service Reduction.


Advances

     Subject to the following limitations,  the Master Servicer will be required
to advance prior to each Underlying Distribution Date, from its own funds, funds
advanced by the related Seller/Servicers or amounts received with respect to the
Mortgage  Loans  that do not  constitute  Available  Funds  for such  Underlying
Distribution  Date, an amount equal to the aggregate of payments of principal of
and interest on the Mortgage  Loans (net of the Basic Master  Servicing  Fee and
the applicable  Servicing Fee with respect to the related  Mortgage Loans) which
were due on the  related  Due Date and  which  were  delinquent  on the  related
Determination  Date,  together  with an amount  equivalent  to  interest on each
Mortgage  Loan as to which the related  Mortgaged  Property has been acquired by
the Underlying  Trust Fund through  foreclosure or  deed-in-lieu  of foreclosure
("REO Property") (any such advance, an "Advance").

     Advances are intended to maintain a regular flow of scheduled  interest and
principal payments on the CWMBS Certificates  rather than to guarantee or insure
against  losses.  The Master Servicer is obligated to make Advances with respect
to delinquent  payments of principal of or interest on each Mortgage Loan to the
extent that such  Advances are, in its  reasonable  judgment,  recoverable  from
future payments and collections or insurance payments or proceeds of liquidation
of  the  related  Mortgage  Loan.  If  the  Master  Servicer  determines  on any
Determination  Date to make an Advance,  such Advance will be included  with the
distribution to CWMBS  Certificateholders on the related Underlying Distribution
Date.  Any failure by the Master  Servicer to make an Advance as required  under
the Pooling and Servicing  Agreement with respect to the CWMBS Certificates will
constitute an Event of Default thereunder,  in which case


                                      S-32
<PAGE>

the  Underlying  Trustee or the successor  master  servicer will be obligated to
make any such Advance, in accordance with the terms of the Pooling and Servicing
Agreement.

                                THE MORTGAGE POOL

     The  Underlying  Trust Fund  consists  primarily  of a pool (the  "Mortgage
Pool")  of  conventional,  fixed-rate,   fully-amortizing  mortgage  loans  (the
"Mortgage Loans").  The Mortgage Loans are secured by mortgages,  deeds of trust
or other security instruments (each, a "Mortgage") creating a first lien on one-
to four-family residential properties (the "Mortgaged Properties").

     As of the August 30, 1996 (the "Reference  Date"),  the Mortgage Loans have
an aggregate Stated Principal Balance, after deducting payments of principal due
on or before such date, of approximately $275,746,080.

     Each Mortgage Loan will have been originated on or after March 1, 1989.

     The latest date on which any Mortgage  Loan  included in the Mortgage  Pool
will mature is January 1, 2024;  however,  the actual date on which any Mortgage
Loan is paid in full  may be  earlier  than  the  stated  maturity  date  due to
unscheduled  payments of  principal.  The earliest  stated  maturity date of any
Mortgage Loan is August 1, 2013.

     None of the Mortgage Loans is subject to any buydown agreement. No Mortgage
Loan provides for deferred interest or negative amortization.

     No Mortgage Loan will have had a Loan-to-Value Ratio at origination of more
than 95%.  Each  Mortgage  Loan with a  Loan-to-Value  Ratio at  origination  of
greater than 80% will be covered by a primary mortgage guaranty insurance policy
issued  by a  mortgage  insurance  company  acceptable  to  FNMA,  FHLMC  or any
nationally  recognized  statistical rating  organization,  which policy provides
coverage in an amount equal to the excess of the original  principal  balance of
the  related  Mortgage  Loan  over  75% of the  value of the  related  Mortgaged
Property,  plus accrued interest thereon and related  foreclosure  expenses.  No
such primary mortgage guaranty insurance policy will be required with respect to
any such Mortgage Loan after the date on which the related  Loan-to-Value  Ratio
is 80% or less or,  based on a new  appraisal,  the  principal  balance  of such
Mortgage Loan represents 80% or less of the new appraised value.

     The  "Loan-to-Value  Ratio"  of a  Mortgage  Loan  at any  given  time is a
fraction,  expressed as a  percentage,  the  numerator of which is the principal
balance  of the  related  Mortgage  Loan at the  date of  determination  and the
denominator of which is (a) in the case of a purchase, the lesser of the selling
price  of  the  Mortgaged  Property  or its  appraised  value  determined  in an
appraisal  obtained by the  originator at  origination of such Mortgage Loan, or
(b) in the case of a refinance, the appraised value of the Mortgaged Property at
the time of such  refinance.  No  assurance  can be given  that the value of any
Mortgaged  Property has remained or will remain at the level that existed on the
appraisal or sales date. If  residential  real estate  values  generally or in a
particular  geographic  area decline,  the  Loan-to-Value  Ratios might not be a
reliable  indicator of the rates of delinquencies,  foreclosures and losses that
could occur with respect to such Mortgage  Loans. If after the Delivery Date the
real  estate  market  and  economy  were to  decline,  the Master  Servicer  may
experience  an increase in  delinquencies  on the loans it master  services  and
higher net losses on liquidated loans.

     As of the Reference Date, each Mortgage Loan had a Stated Principal Balance
of not less than $43,824 or more than $918,168. Based on information supplied by
the  mortgagors  in  connection  with their loan  applications  at  origination,
approximately  98.00% of the Mortgaged  Properties,  by Reference Date Aggregate
Principal  Balance,  were owner occupied  primary  residences and  approximately
2.00% of the Mortgaged Properties,  by Reference Date Aggregate Unpaid Principal
Balance, were non-owner occupied or second homes.


                                      S-33
<PAGE>


       Set forth below is a description of certain additional characteristics of
the Mortgage Loans as of the Reference Date (except as otherwise indicated). The
sum in any column may not equal the total indicated due to rounding.

<TABLE>
<CAPTION>

                                               Mortgage Rates as of the Reference Date

                                                                                      Aggregate           % of Aggregate
                                                                                  Principal Balance      Principal Balance
                                                                      Number      Outstanding as of      Outstanding as of
Mortgage Rate (%)                                                    of Loans     the Reference Date    the Reference Date
- -----------------                                                    --------   ---------------------  -------------------
<S>                                                                     <C>          <C>                     <C>   
6.500 - 6.999 ...................................................       143          $ 41,728,802.18          15.13%
7.000 - 7.499 ...................................................       599           172,062,680.05          62.40
7.500 - 7.999 ...................................................       237            57,857,715.70          20.98
8.000 - 8.499 ...................................................        11             2,380,272.51           0.86
8.500 - 8.999 ...................................................         6             1,520,417.79           0.55
9.000 - 9.499 ...................................................         1               196,191.70           0.07
                                                                        ---          ---------------         ------
          Total..................................................       997          $275,746,079.93         100.00%
                                                                        ===          ===============         ======
</TABLE>


     As of the  Reference  Date,  the  weighted  average  Mortgage  Rate  of the
Mortgage Loans, based on Stated Principal Balances as of the Reference Date, was
approximately 7.236% per annum.





<TABLE>
<CAPTION>

                                               Calculated Remaining Terms to Maturity

                                                                  Aggregate                 % of Aggregate
                                                              Principal Balance            Principal Balance
                                              Number          Outstanding as of            Outstanding as of
      Maturity Range (Years)                 of Loans         the Reference Date          the Reference Date
      ----------------------                 --------        --------------------        --------------------

         <S>                                     <C>              <C>                           <C>  
         10.01 - 12.00.............                1              $    356,817.73                 0.13%
         14.01 - 16.00.............                3                   667,613.33                 0.24
         16.01 - 18.00.............               15                 5,164,007.86                 1.87
         18.01 - 20.00.............                5                 1,278,383.81                 0.46
         20.01 - 22.00.............               13                 3,115,524.34                 1.13
         22.01 - 24.00.............               20                 5,080,291.39                 1.84
         24.01 - 26.00.............               80                19,557,961.09                 7.09
         26.01 - 28.00.............              860               240,525,480.38                87.23
                                                 ---              ---------------               ------  
          Total....................              997              $275,746,079.93               100.00%
                                                 ===              ===============               ======
</TABLE>

     As of the Reference Date, the weighted average calculated remaining term to
maturity of the Mortgage  Loans,  based on Stated  Principal  Balances as of the
Reference Date, was approximately 319 months.


                                      S-34
<PAGE>

<TABLE>
<CAPTION>

                                         Original Loan-to-Value Ratios of the Mortgage Loans

                                                                   Aggregate              % of Aggregate
                                                               Principal Balance        Principal Balance
                                                 Number        Outstanding as of        Outstanding as of
Loan-to-Value Ratio (%)                         of Loans       the Reference Date       the Reference Date
- -----------------------                         --------       ------------------       ------------------

<S>                                               <C>          <C>                            <C>  
Less than or equal to  25.000........               5            $1,062,435.49                  0.39%
 25.001- 30.000......................               2               527,882.95                  0.19
 30.001- 35.000......................              12             2,670,791.30                  0.97
 35.001- 40.000......................              10             3,634,096.29                  1.32
 40.001- 45.000......................              27             6,540,943.03                  2.37
 45.001- 50.000......................              24             6,398,511.74                  2.32
 50.001- 55.000......................              39            11,640,672.68                  4.22
 55.001- 60.000......................              81            20,952,333.88                  7.60
 60.001- 65.000......................              68            20,924,017.31                  7.59
 65.001- 70.000......................              97            30,537,732.02                 11.07
 70.001- 75.000......................             176            49,688,295.64                 18.02
 75.001- 80.000......................             316            85,269,270.93                 30.92
 80.001- 85.000......................              17             4,692,704.96                  1.70
 85.001- 90.000......................             100            26,102,144.19                  9.47
 90.001- 95.000......................              23             5,104,247.52                  1.85
                                                  ---          ---------------                ------
         Total.......................             997          $275,746,079.93                100.00%
                                                  ===          ===============                ======
</TABLE>

     As of the Reference Date, the minimum and maximum  loan-to-value  ratios at
origination of the Mortgage Loans were 14.00% and 95.00%, respectively,  and the
weighted average loan-to-value ratio at origination of the Mortgage Loans, based
on Stated Principal Balances as of the Reference Date, was approximately 71.55%.

<TABLE>
<CAPTION>
                                                Mortgage Loan Documentation Programs

                                                                                Aggregate              % of Aggregate
                                                                            Principal Balance        Principal Balance
                                                                 Number     Outstanding as of         Outstanding as of
Loan Program                                                    of Loans    the Reference Date       the Reference Date
- ------------                                                    --------    ------------------       ------------------
<S>                                                               <C>        <C>                             <C>   
Full Documentation Program.............................           701        $199,634,852.57                  72.40%
Asset Verification.....................................           125          34,702,198.22                  12.58
Income and Mortgage Verification.......................           171          41,409,029.14                  15.02
                                                                  ---        ---------------                 ------
         Total.........................................           997        $275,746,079.93                 100.00%
                                                                  ===        ===============                 ======
</TABLE>


                                      S-35
<PAGE>


<TABLE>
<CAPTION>
                                      Mortgage Loan Principal Balances as of the Reference Date

                                                                        Aggregate              % of Aggregate
                                                                    Principal Balance        Principal Balance
                                                          Number    Outstanding as of        Outstanding as of
Range ($)                                                of Loans   the Reference Date       the Reference Date
- ---------                                                 --------  ------------------       ------------------
     <S>                                                    <C>      <C>                            <C>    
           0.01 -   50,000.00 ......................          2           $91,543.38                  0.03%
      50,000.01 -  100,000.00 ......................         24         2,152,858.52                  0.78
     100,000.01 -  150,000.00 ......................         87        10,693,317.04                  3.88
     150,000.01 -  200,000.00 ......................         58        10,269,077.38                  3.72
     200,000.01 -  250,000.00 ......................        320        72,135,622.72                 26.16
     250,000.01 -  300,000.00 ......................        202        55,491,136.94                 20.12
     300,000.01 -  350,000.00 ......................        120        38,942,370.42                 14.12
     350,000.01 -  400,000.00 ......................         66        24,728,760.56                  8.97
     400,000.01 -  450,000.00 ......................         38        16,192,891.58                  5.87
     450,000.01 -  500,000.00 ......................         28        13,270,878.33                  4.81
     500,000.01 -  550,000.00 ......................         16         8,393,981.30                  3.04
     550,000.01 -  600,000.00 ......................         15         8,613,796.22                  3.12
     600,000.01 -  650,000.00 ......................          9         5,599,191.02                  2.03
     650,000.01 -  700,000.00 ......................          2         1,378,160.62                  0.50
     700,000.01 -  750,000.00 ......................          6         4,376,752.18                  1.59
     800,000.01 -  850,000.00 ......................          2         1,622,430.55                  0.59
     850,000.01 -  900,000.00 ......................          1           875,143.94                  0.32
     900,000.01 -  950,000.00 ......................          1           918,167.23                  0.33
                                                            ---      ---------------                ------
         Total......................................        997      $275,746,079.93                100.00%
                                                            ===      ===============                ======
</TABLE>

     As of the  Reference  Date,  the average  Stated  Principal  Balance of the
Mortgage Loans was approximately $276,576.
<TABLE>
<CAPTION>
                                                      Mortgaged Property Types
 
                                                                              Aggregate           % of Aggregate
                                                                          Principal Balance     Principal Balance
                                                             Number       Outstanding as of     Outstanding as of
Property Type                                               of Loans      the Reference Date    the Reference Date
- -------------                                               --------      ------------------    ------------------
<S>                                                             <C>        <C>                            <C>    
Single Family Detached.............................             863        $240,214,403.59                 87.11%
Planned Unit Development...........................              97          26,533,500.86                  9.62
Two- to Four-Family................................               7           2,452,035.62                  0.89
Low Rise Condominium...............................              30           6,546,139.86                  2.37
                                                                ---        ---------------                ------
         Total.....................................             997        $275,746,079.93                100.00%
                                                                ===        ===============                ======
</TABLE>


                                      S-36 
<PAGE>


               Geographic Distribution of the Mortgaged Properties

                                             Aggregate          % of Aggregate
                                         Principal Balance     Principal Balance
                              Number     Outstanding as of     Outstanding as of
Location                     of Loans      the Cut-off Date     the Cut-off Date
- --------                     --------    ------------------    -----------------
Alabama......................    3            $737,616.43             0.27%
Arizona......................    2             594,101.79             0.22
California...................  691         192,604,561.31            69.85
Colorado.....................   17           4,687,371.35             1.70
Connecticut..................    4           1,499,698.30             0.54
Delaware.....................    1             223,388.25             0.08
District of Columbia.........    6           1,539,348.72             0.56
Florida......................    4             886,516.67             0.32
Georgia......................   14           4,164,921.17             1.51
Hawaii.......................    4           1,521,135.55             0.55
Idaho........................    1             270,973.16             0.10
Illinois.....................   11           3,167,500.15             1.15
Indiana......................    1             218,436.85             0.08
Louisiana....................    6           1,642,785.37             0.60
Maryland.....................   14           3,972,114.81             1.44
Massachusetts................   14           3,605,472.15             1.31
Michigan.....................    3             634,456.79             0.23
Minnesota....................    1             205,127.13             0.07
Missouri.....................    7           2,211,329.77             0.80
Nebraska.....................    1             212,805.58             0.08
Nevada.......................    4             713,255.36             0.26
New Jersey...................   25           6,302,447.40             2.29
New Mexico...................    1             363,953.24             0.13
New York.....................   43          11,388,129.70             4.13
North Carolina...............    7           1,739,956.63             0.63
Ohio.........................    3             805,005.14             0.29
Oklahoma.....................    1             269,151.00             0.10
Oregon.......................    8           1,567,750.90             0.57
Pennsylvania.................   14           4,937,497.41             1.79
South Carolina...............    1             284,788.86             0.10
Tennessee....................    5           1,316,219.53             0.48
Texas........................    8           1,944,556.19             0.71
Utah.........................    3           1,068,721.53             0.39
Vermont......................    1             228,770.84             0.08
Virginia.....................   44          11,568,172.70             4.20
Washington...................   21           5,829,111.22             2.11
West Virginia................    1             317,406.65             0.12
Wisconsin....................    2             501,524.33             0.18
                               ---        ---------------           ------
         Total...............  997        $275,746,079.93           100.00%
                               ===        ===============           ======



                                      S-37
<PAGE>

<TABLE>
<CAPTION>
                                                 Mortgaged Property Occupancy Status

                                                                               Aggregate                % of Aggregate
                                                                           Principal Balance           Principal Balance
                                                                Number     Outstanding as of           Outstanding as of
Occupancy Status                                               of Loans    the Reference Date          the Reference Date
- ----------------                                               --------    ------------------          ------------------
<S>                                                               <C>        <C>                              <C>   
Owner Occupied.........................................           963        $270,233,378.78                  98.00%
Investor...............................................            28           4,276,573.60                   1.55
Secondary..............................................             6           1,236,127.55                   0.45
                                                                  ---        ---------------                 ------
         Total.........................................           997        $275,746,079.93                 100.00%
                                                                  ===        ===============                 ======
</TABLE>

     The  occupancy  status of a  Mortgaged  Property is as  represented  by the
mortgagor in its loan application.
<TABLE>
<CAPTION>
                                                    Purpose of the Mortgage Loans

                                                                               Aggregate            % of Aggregate
                                                                            Principal Balance      Principal Balance
                                                                Number      Outstanding as of      Outstanding as of
Loan Purpose                                                   of Loans     the Reference Date     the Reference Date
- ------------                                                   --------     ------------------     ------------------
<S>                                                               <C>        <C>                          <C>   
Purchase...............................................           219         $58,046,847.28               21.05%
Refinance..............................................           517         149,869,739.17               54.35
Construction...........................................           261          67,829,493.48               24.60
                                                                  ---        ---------------              ------
         Total.........................................           997        $275,746,079.93              100.00%
                                                                  ===        ===============              ======
</TABLE>



Underwriting Standards

     The Mortgage Loans  generally have been  originated in accordance  with the
underwriting   standards  of  the  Seller  (sometimes   referred  to  herein  as
"Countrywide") in effect at the time of origination as disclosed by CWMBS at the
time of the  initial  issuance  of the  CWMBS  Certificates.  Such  underwriting
standards are summarized below.

     Countrywide  was operating a conduit  program  established in April 1993 to
purchase "conventional  nonconforming mortgage loans" (i.e., loans which are not
insured by the FHA or  partially  guaranteed  by the VA and which do not qualify
for sale to FNMA or FHLMC) secured by first liens on one- to four-family  (i.e.,
single family) residential properties. Countrywide was purchasing mortgage loans
from banks,  savings and loan  associations,  mortgage bankers (which may or may
not have been affiliated with  Countrywide)  and other mortgage loan originators
(each, a "Seller/Servicer"). Each Seller/Servicer was required to be an approved
HUD  mortgagee  in good  standing  and a  seller/servicer  in good  standing and
approved  by  either  FNMA  or  FHLMC.   Countrywide  would  approve  individual
institutions  as  eligible  Seller/Servicers  after  an  evaluation  of  certain
criteria,  including the  Seller/Servicer's  mortgage  origination and servicing
experience and financial stability.

     As of the  Underlying  Cut-off  Date,  approximately  6.5% of the aggregate
principal  balance of the  Mortgage  Loans  included in the  Mortgage  Pool were
acquired from Countrywide Funding Corporation, an affiliate of Countrywide,  and
the balance of the Mortgage  Loans were acquired  from various  Seller/Servicers
unaffiliated with Countrywide.

     All of the  Mortgage  Loans were  required to meet  credit,  appraisal  and
underwriting  standards acceptable to Countrywide.  Such underwriting  standards
were  applied  to  evaluate  the  prospective  borrower's  credit  standing  and
repayment  ability  and the value and  adequacy  of the  mortgaged  property  as
collateral.  These standards were applied in accordance with applicable  federal
and state laws and regulations.

     Countrywide's  underwriting  standards  for  purchase  money  or  rate/term
refinance loans secured by primary  residences  generally allowed  Loan-to-Value
Ratios at origination  of up to 95% for mortgage  loans with original  principal
balances of up to $300,000, up to 90% for mortgage loans with original principal
balances of up to $400,000, up to 85% for mortgage loans with


                                      S-38
<PAGE>


original principal balances of up to $500,000, up to 80% for mortgage loans with
original  principal  balances of up to $650,000 and up to 75% for mortgage loans
with original  principal  balances of up to $750,000.  Countrywide also acquired
mortgage loans with principal  balances up to $1,000,000 ("super jumbos") if the
loan was secured by a single family  detached  dwelling which was the borrower's
primary  residence.  The Loan-to-Value  Ratio for super jumbos generally may not
exceed 70%.  Countrywide  generally did not purchase cash-out refinance mortgage
loans with original  principal  balances in excess of  $1,000,000.  For cash-out
refinance  loans,  the maximum  Loan-to-Value  Ratio  generally was 80%, and the
maximum "cash out" amount permitted was based in part on the Loan-to-Value Ratio
of the related mortgage loan.

     Countrywide  also acquired  mortgage loans secured by single family primary
residences  pursuant to  alternative  sets of  underwriting  criteria  under its
alternative documentation program (the "Alternative  Documentation Program") and
Reduced Documentation Loan Program (the "Reduced  Documentation  Program").  The
Alternative Documentation Program provided for alternative methods of employment
verification  generally  using W-2  forms or pay  stubs.  Maximum  Loan-to-Value
Ratios  for the  Alternative  Documentation  Program  were  the  same  as  those
described above. Under the Reduced Documentation Program, slightly more emphasis
was placed on the value and  adequacy of the  mortgaged  property as  collateral
than on credit  underwriting,  and  certain  credit  underwriting  documentation
concerning  income and  employment  verification  therefore is waived.  Mortgage
loans  underwritten  under the Reduced  Documentation  Program  were  limited to
borrowers with credit histories that demonstrate an established ability to repay
indebtedness  in  a  timely  fashion.  Permitted  maximum  Loan-to-Value  Ratios
(including secondary financing) under the Reduced Documentation  Program,  which
ranged up to 80%,  were  more  restrictive  than  under  Countrywide's  standard
underwriting  criteria.  Super jumbos were not eligible to be underwritten under
the Reduced  Documentation  Program.  Exceptions to the  underwriting  standards
described  above  were made in  certain  circumstances  and in  connection  with
negotiated  purchases,  and, if such loan was certified by a pool  insurer,  the
standards may vary depending on the identity and  corresponding  requirements of
the pool insurer certifying the related mortgage loan.

     For each mortgage loan with a Loan-to-Value Ratio at origination  exceeding
80%, Countrywide generally required a primary mortgage guaranty insurance policy
insuring  the  balance of the  mortgage  loan in excess of 75% of the  appraised
value of the mortgaged  property to be maintained until the Loan-to-Value  Ratio
decreases to 80% or less or, based upon a new appraisal,  the principal  balance
of such mortgage loan represents 80% or less of the new appraised  value. All of
the insurers which have issued primary mortgage guaranty insurance policies with
respect to the Mortgage Loans met FNMAs or FHLMC's  standards or were acceptable
to the rating  agencies.  In  determining  whether a  prospective  borrower  had
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  including  the  borrower's  monthly
obligations on the proposed mortgage loan,  Countrywide generally considered the
ratio of such amounts to the proposed borrower's acceptable stable monthly gross
income.  Such ratios  varied  depending  on a number of  underwriting  criteria,
including Loan-to-Value Ratios, and were determined on a loan-by-loan basis.


                         YIELD ON THE TRUST CERTIFICATES

Delay in Distributions on the Trust Certificates

     The effective yield to holders of the Trust  Certificates 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 56 or more 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


                                      S-39
<PAGE>

the month of such  Distribution  Date,  which ends 26 or more days prior to such
Distribution  Date and (iii)  during  each  Interest  Accrual  Period,  interest
accrues on a  Certificate  Principal  Balance that is less than the  Certificate
Principal  Balance of such class actually  outstanding  for the first 26 or more
days of such Interest Accrual Period.

Certain Shortfalls in Collections of Interest

     Net Interest  Shortfalls  allocated  to the  Underlying  Certificates  will
affect  the yield on the Trust  Certificates.  Full or  partial  prepayments  of
principal   on  the   Mortgage   Loans   are   passed   through   to  the  CWMBS
Certificateholders  in the month following the month of receipt or payment.  Any
prepayment of a Mortgage Loan or liquidation of a Mortgage Loan (by  foreclosure
proceedings  or by virtue of the  purchase of a Mortgage  Loan in advance of its
stated maturity as required or permitted by the Pooling and Servicing Agreement)
will   generally   have  the   effect   of   passing   through   to  the   CWMBS
Certificateholders principal amounts which would otherwise be passed through (or
reduced) in amortized increments over the remaining term of such Mortgage Loan.


General Prepayment Considerations

     The yield to maturity  and the  aggregate  amount of  distributions  on the
Trust Certificates will be affected by the rate and timing of principal payments
on the Underlying Certificates (and the Components thereof),  which in turn will
be affected by the rate and timing of principal  payments on the Mortgage  Loans
and the amount and timing of Mortgagor defaults resulting in Realized Losses.

     Principal   payments  on  the  Underlying   Certificates   will  result  in
distributions  in respect of principal to the holders of the class or classes of
Trust  Certificates then entitled to receive such  distributions  that otherwise
would be distributed  over the remaining  term of the  Underlying  Certificates.
Since the rates of payment of principal on the Mortgage Loans,  and therefore on
the  Underlying  Certificates,  will  depend on future  events  and a variety of
factors (as  described  more fully  herein and in the  Prospectus  under  "Yield
Considerations" and "Maturity and Prepayment Considerations"),  no assurance can
be  given as to such  rate or the rate of  principal  prepayments  on the  CWMBS
Senior Certificates or the aggregate amount of distributions on the CWMBS Senior
Certificates.  The extent to which the yield to  maturity  of any class of Trust
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 principal  payments on the Underlying
Certificates.  Further, in the case of any such Trust Certificate purchased at a
discount,  an investor should  consider the risk that a slower than  anticipated
rate of principal  payments on the  Underlying  Certificates  could result in an
actual yield to such investor that is lower than the  anticipated  yield and, in
the case of any such Trust 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 is allocated to the
Underlying Certificates, the greater will be the effect on the yield to maturity
on the Trust  Certificates.  As a result,  the  effect on the yield on the Trust
Certificates of principal payments allocated to the Underlying Certificates at a
rate  higher (or lower) than the rate  anticipated  by the  investor  during the
period immediately following the issuance of the Trust Certificates would not be
fully  offset  by a  subsequent  like  reduction  (or  increase)  in the rate of
principal payments allocated to the Underlying Certificates.

     Because  principal  distributions  are  paid to  certain  classes  of Trust
Certificates  at a different  rate than  distributions  of principal are paid to
other such classes,  holders of classes whose principal is distributed  later in
the life of the Trust  Certificates  bear a greater risk of losses (because such
classes will represent an increasing percentage interest in the ownership of the


                                      S-40
<PAGE>


Underlying  Certificates  during the period prior to such later distributions of
principal thereon and because the balance of the CWMBS Subordinate  Certificates
may be declining  during such period) than holders of classes whose principal is
distributed earlier in the life of the Trust Certificates.

     The rate of  distributions  in  reduction of the  principal  balance of the
CWMBS Senior Certificates and the aggregate amount of distributions on the CWMBS
Senior  Certificates  will  be  directly  related  to the  rate of  payments  of
principal on the Mortgage Loans in the Underlying  Trust Fund and the amount and
timing of Mortgagor defaults resulting in Realized Losses. The rate of principal
payments on the  Mortgage  Loans will in turn be  affected  by the  amortization
schedules of the Mortgage Loans,  the rate of principal  prepayments  (including
partial prepayments and those resulting from refinancing) thereon by Mortgagors,
liquidations  of defaulted  Mortgage  Loans,  repurchases of Mortgage Loans as a
result of defective  documentation or breaches of representations and warranties
and optional  purchase by the Master  Servicer of all of the  Mortgage  Loans in
connection  with  the  termination of  the  Underlying  Trust Fund. See "Pooling
and   Servicing   Agreement--Optional   Termination"   herein.  Mortgagors   are
permitted to  prepay  the  Mortgage Loans, in  whole or   in part,   at any time
without  penalty.  As  described   under   "Description   of   the    Underlying
Certificates--Distributions--Principal"   herein,   all  or  a  disproportionate
percentage  of  principal   prepayments   on  the  Mortgage   Loans   (including
liquidations  and  repurchases  of Mortgage  Loans) will be  distributed  to the
holders of the CWMBS  Senior  Certificates  then  entitled to  distributions  in
respect  of  principal  during  the  nine  years  that  began in  January  1994.
Prepayments  (which,  as  used  herein,  include  all  unscheduled  payments  of
principal,  including  payments  as the result of  liquidations,  purchases  and
repurchases)  of the Mortgage Loans in the Underlying  Trust Fund will result in
distributions  to CWMBS  Certificateholders  then entitled to  distributions  in
respect of principal of amounts which would  otherwise be  distributed  over the
remaining terms of such Mortgage Loans.

     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 rates for similar mortgage loans fall below the Mortgage Rates on the
Mortgage Loans,  the rate of prepayment would generally be expected to increase.
Conversely, if interest rates on similar mortgage loans rise significantly above
the Mortgage Rates on the Mortgage Loans, the rate of prepayment would generally
be expected to decrease.  The rate of prepayment on the Mortgage  Loans may also
be influenced by programs offered by mortgage loan originators and mortgage loan
brokers to encourage refinancing through such originators and brokers, including
but not limited to general or targeted  solicitations,  reduced origination fees
or closing costs, or other financial incentives.

     Other factors  affecting  prepayment of mortgage  loans include  changes in
mortgagors'  housing  needs,  job  transfers,  unemployment  or,  in the case of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations in income,  significant  declines in real estate values and adverse
economic  conditions  either  generally  or  in  particular   geographic  areas,
mortgagors' 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 CWMBS Certificates.

     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.

     Because the  pass-through  rate on the Trust  Certificates  is 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 Trust  Certificates  were to rise,  the market value of the Trust
Certificates may decline.


                                      S-41
<PAGE>


Special Yield  Considerations  with respect to the Class 4C-A1  Certificates and
Class 4C-A2 Certificates

     Distributions of principal on the Class 4C-A1  Certificates and Class 4C-A2
Certificates,  respectively,  will derive from distributions of principal on the
Underlying  Certificates'  Class  A-8-1  Component  and Class  A-8-2  Component,
respectively.  Such Components  were structured so that principal  distributions
generally would be payable thereon in the amounts  determined by using the table
attached  hereto as Appendix A assuming that  prepayments  on the Mortgage Loans
would occur each month at a level falling within the related  Structuring Range,
and  based  on  certain  other  assumptions.  At  the  initial  issuance  of the
Underlying Certificates, the Structuring Range for the Class A-8-1 Component was
a constant level of SPA between 175% and 650%, and the Structuring Range for the
Class  A-8-2  Component  was a  constant  level of SPA  between  225% and  400%.
However, as of the Delivery Date the balances listed on Appendix A for the Class
A-8-1 Component and the Class A-8-2 Component are not currently  supported.  The
Certificate Principal Balance of the Underlying  Certificates as of the Delivery
Date in accordance with the schedule should be approximately  $38,306,208  while
the actual  Certificate  Principal Balance of the Underlying  Certificates as of
the Delivery Date is approximately $48,087,790.  If the Mortgage Loans prepay in
the same  manner and at the same rates as they have  since the  issuance  of the
CWMBS  Certificates,  the Class 4C-A1  Certificates and Class 4C-A2 Certificates
will continue to receive principal at a slower rate than stated on Appendix A.

     There can be no assurance that funds  distributable in respect of principal
on the Class A-8-1  Component or the Class A-8-2 Component will be sufficient to
cover,  or will not be in  excess  of,  the  amounts  necessary  to  reduce  the
outstanding  Component  Principal  Balance of each such Component to its Planned
Balance for any Underlying  Distribution  Date and the weighted  average life of
the of the Class A-8-1  Component or the Class A-8-2 Component (and therefore of
the Class 4C-A1  Certificates or Class 4C-A2  Certificates) will not be extended
or shortened, as further described below.

     CWMBS Certificates--Primary Planned Principal Classes and Secondary Planned
Principal Classes: Unless otherwise specified, references to Certificates of any
class throughout the text under this sub heading "--CWMBS  Certificates--Primary
Planned  Principal  Classes and Secondary  Planned  Principal  Classes" refer to
CWMBS Certificates. The Planned Balance schedules set forth in Appendix A hereto
for the Primary Planned  Principal  Classes and the Secondary  Planned Principal
Classes were  prepared by  calculating  the amounts that would be available  for
payments on the Primary  Planned  Principal  Classes and the  Secondary  Planned
Principal  Classes  using,  among other  things,  certain  modeling  assumptions
described below (the "Underlying Modeling  Assumptions") and a range of constant
prepayment  rates (each,  a "Structuring  Range"),  expressed as a percentage of
SPA. The Targeted Range for any class of the Primary Planned  Principal  Classes
or Secondary  Planned Principal Classes can narrow or "shift" upward or downward
over time as a result of the rates of principal payments actually experienced on
the Mortgage Loans. As of the Delivery Date, there is no Targeted Range at which
the Class A-8-1 Component or the Class A-8-2 Component is supported.

     If the amount  available for  distribution as principal of the CWMBS Senior
Certificates   (other  than  the  Class  PO   Certificates)  on  any  Underlying
Distribution  Date  exceeds  the  amount  required  to  reduce  the  Certificate
Principal  Balances of the Primary Planned  Principal  Classes and the Secondary
Planned  Principal  classes then entitled to receive a distribution of principal
to their  respective  Planned  Balances  as set forth in Appendix A, such excess
principal  will  be  distributed  on  the  remaining  classes  of  CWMBS  Senior
Certificates   (other  than  the  Class  PO  Certificates)  on  such  Underlying
Distribution  Date.  Conversely,  if the amount  available for  distributions of
principal   of  the  CWMBS  Senior   Certificates   (other  than  the  class  PO
Certificates)  on any  Underlying  Distribution  Date is less than the amount so
required  to reduce the Primary  Planned  Principal  Classes  and the  Secondary
Planned  Principal  Classes then entitled to receive a distribution of principal
to their respective  Planned Balances,  no principal will be distributed on


                                      S-42
<PAGE>


such  remaining  classes  of  CWMBS  Senior   Certificates  on  such  Underlying
Distribution Date.  Accordingly,  the rate of principal payments on the Mortgage
Loans is expected to have a greater effect on the weighted  average lives of the
Support Classes and, under certain  prepayment  scenarios,  the weighted average
lives of the Secondary Planned Principal  Classes,  than on the weighted average
lives  of  the  Primary  planned  Principal  Classes.  See  "Description  of the
Underlying Certificates--Distributions--Principal" herein.

     There  is no  assurance  that the  Certificate  Principal  Balances  of the
Primary Planned  Principal  Classes or Secondary  Planned Principal Classes will
conform on any Underlying Distribution Date to the applicable balances specified
for such Underlying  Distribution Date in the Planned Balance schedule,  or that
distributions of principal on any such class will begin or end on the respective
Underlying  Distribution  Dates  specified  therein.  Because  any excess of the
amount  available  for  distribution  of  principal  of  such  classes  for  any
Underlying Distribution Date over the amount necessary to reduce the Certificate
Principal  Balances  of the Primary  Planned  Principal  Classes  and  Secondary
Planned  Principal  Classes  to  their  respective   Planned  Balances  will  be
distributed, the ability to so reduce the Certificate Principal Balances of such
classes will not be enhanced by the averaging of high and low principal payments
as might be the case if any such excess amounts were held for future application
and not distributed monthly. In addition,  even if prepayments remain within the
applicable  range  specified  above,  the amount  available for  distribution of
principal  of  such  classes  on  any  Underlying   Distribution   Date  may  be
insufficient  to reduce the Primary Planned  Principal  Classes or the Secondary
Planned  Principal  Classes,  as the case may be,  to their  respective  Planned
Balances  if  prepayments  do not occur at a constant  percentage  of SPA.  This
result could occur,  for example,  if principal  payments on the Mortgage  Loans
were to occur at a relatively fast rate within such range and subsequently occur
at a  significantly  slower rate within  such  range.  Moreover,  because of the
diverse  remaining terms to maturity of the Mortgage Loans,  the Primary Planned
Principal  Classes and Secondary Planned Principal Classes may not be reduced to
their respective Planned Balances, even if prepayments occur at a constant level
within the applicable ranges specified above.

     Underlying Modeling Assumptions used at the time of the initial issuance of
the CWMBS  Certificates  included the following  assumptions,  among others: (i)
that the Mortgage Pool  contained two Mortgage  Loans with  aggregate  specified
characteristics,  (ii) no defaults in the payment by  Mortgagors of principal of
and interest on the Mortgage  Loans would be  experienced,  (iii) that no person
would  repurchase  any of the  Mortgage  Loans as  permitted  or required by the
Pooling  and  Servicing  Agreement,  (iii)  that the Master  Servicer  would not
exercise its option to repurchase all the Mortgage Loans in the Underlying Trust
Fund   as   described   under   the   caption   "The   Pooling   and   Servicing
Agreement--Optional Termination", (iv) there would be no Net Interest Shortfalls
and  prepayments  in full of individual  Mortgage Loans and would be received on
the last day of each month, commencing in December 1993. The Mortgage Loans have
and will continue to have  characteristics that differ from those assumed in the
Underlying Modeling Assumptions.

     During the period from the  Underlying  Cut-off Date through the  Reference
Date,  the  Mortgage  Loans  have  prepaid  at  an  average   constant  rate  of
approximately  79 SPA%.  Certain  months  may have had SPA  rates  significantly
higher or lower than the average.

Weighted Average Lives

     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 lives of the Trust
Certificates  will be  influenced  by,  among  other  things,  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).

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment standard or model. The model used in this Prospectus  Supplement with
respect to the Trust

                                      S-43
<PAGE>

Certificates,  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 each class of Trust  Certificates that would be outstanding
after each of the dates  shown at various  constant  percentages  of SPA and the
corresponding  weighted  average life of each such class of Trust  Certificates.
The table is based on the following assumptions (the "Modeling Assumptions"):

     (i) the Mortgage Pool consists of two Mortgage  Loans;  the first  Mortgage
Loan is a Discount Mortgage Loan with the following characteristics:

          (a) a Stated Principal Balance of $40,744,256;
          (b) a Mortgage Rate of 6.806300% per annum;
          (c) a loan  seasoning  of 34  months;  and
          (d) a remaining term to maturity of 317 months;

the second  Mortgage  Loans is a  Non-Discount  Mortgage Loan with the following
characteristics:

          (a) a Stated Principal Balance of $232,133,837;
          (b) a Mortgage Rate of 7.313696% per annum;
          (c) a loan seasoning of 34 months; and
          (d) a remaining term to maturity of 318 months;

     (ii) distributions on such Trust Certificates are received, in cash, on the
27th day of each month, commencing in October 1996;

     (iii)  the  Mortgage  Loans  prepay  at  the  constant  percentages  of SPA
indicated;

     (iv) no defaults or delinquencies  occur of have occurred in the payment by
mortgagors  of  principal  and  interest on the  Mortgage  Loans and no interest
shortfalls are allocated to the Underlying Certificates;

     (v) neither the Master  Servicer  nor any other person  purchases  from the
Underlying  Trust Fund any Mortgage  Loan  pursuant to any  obligation or option
under the Pooling and Servicing Agreement;

     (vi) scheduled  monthly  payments on the Mortgage Loans are received on the
first day of each month  commencing in October 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 September  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 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;

     (ix) as of the date of issuance of the Trust  Certificates,  the  principal
balance  of the  CWMBS  Senior  Certificates  of each  class  and the  aggregate
principal balance of the CWMBS Subordinate  Certificates as of the Delivery Date
are as set forth under "Description of Underlying Certificates" herein;

     (x) as of the  date  of  issuance  of the  Trust  Certificates,  the  CWMBS
Certificates are as described under "Description of the Underlying Certificates"
herein; and


                                      S-44
<PAGE>


     (xi) the Certificate Principal Balance of the Underlying Certificates is as
set forth on the cover hereof.

     There  will be  discrepancies  between  the  characteristics  of the actual
Mortgage Loans and the characteristics  assumed in preparing the table. 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
of Trust  Certificates set forth in the tables. 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 set forth below, each such
class of the Trust  Certificates  may mature  earlier or later than indicated by
the tables. Based on the foregoing assumptions, the table indicates the weighted
average life of each class of Trust Certificates included in the table, and sets
forth the percentages of the initial Certificate  Principal Balance of each such
class of Trust  Certificates  that would be outstanding  after each of the dates
shown, at various  percentages of SPA.  Neither the prepayment model used herein
with  respect  to the  Trust  Certificates  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  Underlying  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-45
<PAGE>


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

                                          Class 4C-A1 Certificates                               Class 4C-A2 Certificates
                               ------------------------------------------------      ----------------------------------------------

 Distribution Date              0%        100%       150%      300%        400%         0%       100%     150%       300%      400%
 -----------------             -----    ------     ------    -------    -------      ------    ------    ------    ------    ------

 <S>                            <C>       <C>        <C>        <C>        <C>         <C>       <C>       <C>       <C>       <C> 
 Closing Date............       100%      100%       100%       100%       100%        100%      100%      100%      100%      100%
 September 27, 1997......         97        83         75         54         53         100       100       100       100        75
 September 27, 1998......         94        66         53         30         30         100       100       100        75        65
 September 27, 1999......         90        51         33         13         13         100       100       100        54        54
 September 27, 2000......         87        37         15          5          5         100       100       100        41        41
 September 27, 2001......         83        24          1          1          1         100       100        97        30        30
 September 27, 2002......         79        11          0          0          0         100       100        74        20        20
 September 27, 2003......         74         0          0          0          0         100       100        52        12        12
 September 27, 2004......         69         0          0          0          0         100        81        35         6         6
 September 27, 2005......         64         0          0          0          0         100        64        21         2         2
 September 27, 2006......         58         0          0          0          0         100        47         8         0         0
 September 27, 2007......         52         0          0          0          0         100        35         0         0         0
 September 27, 2008......         45         0          0          0          0         100        23         0         0         0
 September 27, 2009......         38         0          0          0          0         100        12         0         0         0
 September 27, 2010......         31         0          0          0          0         100         2         0         0         0
 September 27, 2011......         23         0          0          0          0         100         0         0         0         0
 September 27, 2012......         14         0          0          0          0         100         0         0         0         0
 September 27, 2013......          4         0          0          0          0         100         0         0         0         0
 September 27, 2014......          0         0          0          0          0          90         0         0         0         0
 September 27, 2015......          0         0          0          0          0          71         0         0         0         0
 September 27, 2016......          0         0          0          0          0          50         0         0         0         0
 September 27, 2017......          0         0          0          0          0          32         0         0         0         0
 September 27, 2018......          0         0          0          0          0          14         0         0         0         0
 September 27, 2019......          0         0          0          0          0           0         0         0         0         0
 September 27, 2020......          0         0          0          0          0           0         0         0         0         0
 Weighted Average Life
   in Years(1)...........       10.5       3.2        2.3        1.5        1.5        20.1      10.2       7.4       3.9       3.6
</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
     Balance of the Certificate.

                                      S-46
<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  Trust
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 any class of Trust  Certificates is not necessarily
indicative  of the weighted  average life of 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.


                                 TRUST AGREEMENT

General

     The Trust  Certificates  will be issued pursuant to a Trust Agreement to be
dated as of September  30, 1996,  among the  Depositor,  as  depositor,  and the
Trustee, as trustee (the "Agreement").  A Current Report on Form 8-K relating to
the Trust  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 Trust  Certificates.  The Trust Fund
created under the Agreement will consist of the Underlying Certificates together
with  other  mortgage  pass-through  certificates  previously  issued by various
issuers.  The Trust  Certificates  in the  aggregate  will  evidence  the entire
beneficial  ownership  interest  in a  separate  asset of the Trust  Fund,  such
separate  asset  consisting  of the  Underlying  Certificates  together with all
distributions  thereon  payable  after the Delivery Date and such assets as from
time to time are acquired in respect of the Underlying  Certificates.  The Trust
Certificates  will  receive  distributions  only from  payments  received on the
Underlying  Certificates.  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 Trust  Certificates.  The Trust
Certificates  will be  transferable  and  exchangeable  at the  corporate  trust
offices of the  Trustee,  located in St. Paul,  Minnesota.  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.

The Trustee

     First Trust National Association, a national banking association,  will act
as Trustee for the Trust Certificates  pursuant to the Agreement.  The Trustee's
offices for notices  under the  Agreement  are located at 180 East Fifth Street,
St. Paul, Minnesota, 55101 and its phone number is (612) 973-6700.

     The  principal  compensation  to be paid to the  Trustee  in respect of its
obligations under the Agreement will be accrued interest at the Trustee Fee Rate
of  0.015%  per  annum  on  the  aggregate   principal   balance  of  the  Trust
Certificates,  payable  monthly,  before giving effect to the  distribution  and
principal  balance  reductions on the related  Distribution  Date. 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 legal
action relating to the Agreement or the Trust Certificates or the performance of
the  Trustee's  duties under the  Agreement,  other than any loss,  liability or
expense  incurred by reason of willful  misfeasance,  bad faith or negligence in
the  performance  of the  Trustee's  duties under the  Agreement or by reason of
reckless disregard, of the Trustee's obligations and duties under the Agreement.

                                      S-47
<PAGE>


Assignment of the Underlying Certificates

     On  the  Delivery  Date,  the  Depositor  will  transfer  or  cause  to  be
transferred  the ownership of the Underlying  Certificates  to the Trustee.  The
Trustee will be entitled to receive  distributions  in respect of the Underlying
Certificates beginning with the distributions thereon in October 1996.

Actions in Respect of the Underlying Certificates

     If at any time the Trustee,  as the holder of the Underlying  Certificates,
is  requested  in such  capacity  to take any  action  or to give  any  consent,
approval or waiver, including without limitation in connection with an amendment
of the Pooling and  Servicing  Agreement or if an event of default  occurs under
the Pooling and Servicing  Agreement with respect to the Master  Servicer or the
Underlying Trustee  thereunder,  the Agreement provides that the Trustee, in its
capacity as holder of the Underlying Certificates, may take action in connection
with the enforcement of any rights and remedies available to it in such capacity
with  respect  thereto  and may request  the  direction  of all holders of Trust
Certificates  and will be  protected  in acting in  accordance  with the written
directions of a majority of the holders of Trust  Certificates  of each affected
class.

Voting Rights

     At all times,  all Voting Rights will be allocated among all holders of the
Trust Certificates in proportion to the then-outstanding  Certificate  Principal
Balances of their respective Trust Certificates.

Termination

     The  Trust  Certificates  are  not  subject  to any  optional  termination.
However, the Master Servicer is entitled, subject to certain conditions relating
to the  then-remaining  size of the Mortgage  Pool, to purchase all  outstanding
Mortgage   Loans  and  thereby   effect  early   retirement  of  the  Underlying
Certificates  and thereby the Trust  Certificates.  See "Pooling  and  Servicing
Agreement--Optional Termination" herein.


                         POOLING AND SERVICING AGREEMENT

     The Underlying Certificates were issued pursuant to a Pooling and Servicing
Agreement (the "Pooling and Servicing  Agreement")  dated as of December 1, 1993
among CWMBS, Inc., as depositor,  Countrywide Mortgage Conduit,  Inc., as seller
and master servicer (in its capacity as seller, the "Seller" and in its capacity
as master servicer, the "Master Servicer"), and The Bank of New York, as trustee
(in  such  capacity,  the  "Underlying  Trustee").  Reference  is  made  to  the
prospectus  dated August 31, 1993, used in connection with the initial  offering
of the  CWMBS  Certificates,  as  supplemented  by a  supplement  thereto  dated
December  21,  1993,  for  important  information  in addition to that set forth
herein  regarding  the  terms  and  conditions  of  the  Pooling  and  Servicing
Agreement.  The Depositor will provide a prospective or actual Certificateholder
without charge, on written request, a copy (without exhibits) of the Pooling and
Servicing  Agreement.  Requests  should be addressed to the  Secretary,  Salomon
Brothers Mortgage  Securities VII, Inc., Seven World Trade Center, New York, New
York 10048.

The Underlying Trustee

     The Bank of New York (the  "Underlying  Trustee") will be the trustee under
the Pooling and Servicing Agreement.  CWMBS and the Master Servicer may maintain
other banking  relationships in the ordinary course of business with The Bank of
New York.

The Master Servicer

     Countrywide Mortgage Conduit, Inc. ("Countrywide"), a Delaware corporation,
acts as Master  Servicer.  The principal  executive  offices of Countrywide  are
located at 155 North Lake Avenue, Pasadena, California) 1101-7139.

       The Master  Servicer is  responsible  for servicing the Mortgage Loans in
accordance with the terms set forth in the Pooling and Servicing Agreement.  The
Master Servicer intends to perform its


                                      S-48
<PAGE>


servicing  obligations under the Pooling and Servicing  Agreement through one or
more  Seller/Servicers.  Notwithstanding  any such  servicing  arrangement,  the
Master  Servicer  will remain liable for its  servicing  duties and  obligations
under the Agreement as if the Master  Servicer alone were servicing the Mortgage
Loans.

     For  information  on the  delinquency  and  foreclosure  experience  of the
Mortgage Pool as of the Reference Date, see "The Mortgage Pool" herein.


Servicing and Collection Procedures

     At the  time  of the  initial  issuance  of  the  Underlying  Certificates,
Countrywide had entered into contracts (each a "Seller/Servicer  Contract") with
Seller/Servicers  to sell mortgage loans to Countrywide  and, in most instances,
to perform,  as  independent  contractors,  servicing  functions to  Countrywide
subject to its  supervision.  The duties to be  performed  by a  Seller/Servicer
include   collection  and   remittance  of  principal  and  interest   payments,
administration  of mortgage  escrow  accounts,  collection of certain  insurance
claims and, if necessary,  foreclosure.  Countrywide may permit Seller/Servicers
to contract with  subservicers  to perform some or all of the  Seller/Servicer's
servicing duties, but the Seller/Servicer  will not thereby be released from its
obligations under the Seller/Servicer Contract.  Countrywide also may enter into
servicing  contracts directly with an affiliate of a Seller/Servicer or permit a
Seller/Servicer  to transfer its  servicing  rights and  obligations  to a third
party. In such instances, the affiliate or third party, as the case may be, will
perform  servicing  functions  comparable  to those  normally  performed  by the
Seller/Servicer  as  described  above,  and  the  Seller/Servicer  will  not  be
obligated to perform such servicing functions.  When used herein with respect to
servicing obligations,  the term Seller/Servicer  includes any such affiliate or
third party.  Countrywide may perform certain supervisory functions with respect
to servicing by the Seller/Servicers directly or through an agent or independent
contractor and will be responsible for  administering and servicing the Mortgage
Loans pursuant to the Agreement. On or before initial issuance of the Underlying
Certificates,  Countrywide  established  one or more accounts  (the  "Collection
Account") into which each  Seller/Servicer  is required to remit  collections on
the mortgage loans serviced by it (net of its related  servicing  compensation).
For  purposes of the  Pooling and  Servicing  Agreement,  Countrywide  as Master
Servicer  will be  deemed to have  received  any  amounts  with  respect  to the
Mortgage Loans that are received by a Seller/Servicer regardless of whether such
amounts are remitted by the  Seller/Servicer  to  Countrywide.  Countrywide  has
reserved the right to remove the Seller/Servicer  servicing any Mortgage Loan at
any time and will exercise that right if  Countrywide  considers such removal to
be in the best  interest  of the CWMBS  Certificateholders.  In the  event  that
Countrywide   removes  a  Seller/Servicer,   Countrywide  will  continue  to  be
responsible for servicing the related Mortgage Loans.

Servicing Compensation and Payment of Expenses

     The Expense Fees with  respect to the Mortgage  Pool are payable out of the
interest  payments  on each  Mortgage  Loan.  The  Expense  Fees  will vary from
Mortgage Loan to Mortgage Loan. As of the Underlying  Cut-off Date, the Expenses
Fees  (other than the Excess  Master  Servicing  Fee)  ranged  from  0.37625% to
1.96625% per annum, in each case of the Stated Principal  Balance of the related
Mortgage  Loan.  The Expense Fees consist of (a) master  servicing  compensation
payable to the Master  Servicer  in respect of its master  servicing  activities
(the  "Master  Servicing  Fee  ),  (b)  servicing  compensation  payable  to the
Seller/Servicers in respect of their servicing  activities (the "Servicing Fee")
and (c) fees  payable to the  Trustee in  respect of its  activities  as trustee
under the Pooling and Servicing Agreement. The Master Servicing Fee will consist
of the Basic Master Servicing Fee and the Excess Master Servicing Fee. The Basic
Master Servicing Fee will be 0.125% per annum of the Stated Principal Balance of
each  Mortgage  Loan.  The Excess  Master  Servicing  Fee will be an amount with
respect to each  Mortgage  Loan with an Adjusted Net Mortgage  Rate in excess of
6.50% per annum equal to (x) the excess of such  Adjusted Net Mortgage Rate over
6.50% per annum, multiplied by (y) the Stated Principal Balance of such Mortgage
Loan. As of the Underlying Cut-off Date, the


                                      S-49
<PAGE>


Servicing  Fee  payable to each  Seller/Servicer  varied from  Mortgage  Loan to
Mortgage Loan and will ranged from 0.25% to 1.84% per annum, in each case of the
Stated  Principal  Balance  of  the  related  Mortgage  Loan  serviced  by  such
Seller/Servicer.  The  Master  Servicer  is  obligated  to pay  certain  ongoing
expenses  associated  with the Trust Fund and incurred by the Master Servicer in
connection with its  responsibilities  under the Pooling and Servicing Agreement
and such amounts will be paid by the Master Servicer out of the Master Servicing
Fee. The amount of the Basic Master  Servicing Fee is subject to adjustment with
respect to prepaid  Mortgage Loans, as described  herein under  "--Adjustment to
Master  Servicing Fee in Connection  with Certain Prepaid  Mortgage  Loans." The
amount of the Excess Master  Servicing Fee is subject to adjustment with respect
to Net Interest  Shortfalls,  as described under  "Description of the Underlying
Certificates--Distributions--Interest"   herein.  The  Master  Servicer  or  the
related  Seller/Servicer  will also be entitled to receive  late  payment  fees,
assumption fees and other similar charges.  The Master Servicer will be entitled
to  receive  all  reinvestment  income  earned  on  amounts  on  deposit  in the
Collection  Account and the  Distribution  Account.  The Net Mortgage  Rate of a
Mortgage  Loan is the Mortgage  Rate thereof minus the Expense Fees with respect
to such  Mortgage  Loan  (expressed  as a per  annum  percentage  of the  Stated
Principal Balance thereof). The Adjusted Net Mortgage Rate of a Mortgage Loan is
the Mortgage Rate thereof  minus the Expense Fees,  other than the Excess Master
Servicing  Fee,  with respect to such  Mortgage  Loan  (expressed as a per annum
percentage of the Stated Principal Balance thereof).

Adjustment to Master Servicing Fee in Connection with Certain Prepaid  Mortgage
Loans

     When a borrower  prepays a Mortgage Loan between Due Dates, the borrower is
required to pay interest on the amount  prepaid  only to the date of  prepayment
and not  thereafter.  Principal  prepayments  by  borrowers  received  during  a
calendar  month will be  distributed  to  Certificateholders  on the  Underlying
Distribution  Date in the month following the month of receipt.  Pursuant to the
Agreement,  the Basic Master  Servicing  Fee for any month will be reduced by an
amount  with  respect to each such  prepaid  Mortgage  Loan  sufficient  to pass
through to CWMBS  Certificateholders  the full  amount of interest to which they
would be entitled  in respect of such  Mortgage  Loan on the related  Underlying
Distribution  Date. If shortfalls in interest as a result of  prepayments in any
month exceed the amount of the Basic Master  Servicing  Fee for such month,  the
amount of interest  available to be  distributed to  Certificateholders  will be
reduced  by the  amount  of such  excess.  See  "Description  of the  Underlying
Certificates--Distributions--Interest" herein.

Optional Purchase of Defaulted Loans

     The Master  Servicer  may, at its option,  purchase from the Trust Fund any
Mortgage  Loan  which is  delinquent  in  payment  by 91 days or more.  Any such
purchase  shall be at a price equal to 100% of the Stated  Principal  Balance of
such Mortgage Loan plus accrued interest thereon at the applicable Mortgage Rate
from the date through which  interest was last paid by the related  Mortgagor or
advanced  to  the  first  day  of  the  month  in  which  such  amount  is to be
distributed.

Voting

     As of any date of determination, the voting rights shall be allocated among
CWMBS  Certificateholders  in proportion to the Certificate Principal Balance of
their respective CWMBS Certificates on such date.

Optional Termination

     The  Master  Servicer  will  have the  right to  repurchase  all  remaining
Mortgage  Loans and REO Properties in the Mortgage Pool and thereby effect early
retirement of the CWMBS  Certificates,  subject to the Pool Principal Balance of
such Mortgage Loans and REO Properties at the time of repurchase being less than
or equal to 10% of the Pool Principal Balance as of the Underlying Cut-off Date.
In the event the Master  Servicer  exercises  such option,  the  purchase  price
distributed  with respect to the Underlying  Certificates  will be 100% of their
then outstanding  Certificate Principal Balance plus any unpaid accrued interest
thereon at the  pass-through  rate of 6.50%  thereon  (subject to  reduction  as
provided in the Pooling and Servicing  Agreement if the purchase  price is based
in part on the


                                      S-50
<PAGE>


appraised  value of any REO Properties and such appraised value is less than the
Stated Principal  Balance of the related  Mortgage Loans).  Distributions on the
CWMBS  Certificates  in respect of any such optional  termination  will first be
paid  to the  CWMBS  Senior  Certificates  and  then to the  CWMBS  Subordinated
Certificates.  The proceeds from any such  distribution may not be sufficient to
distribute the full amount to which each class of CWMBS Certificates is entitled
if the  purchase  price  is  based  in part on the  appraised  value  of any REO
Property and such appraised value is less than the Stated  Principal  Balance of
the related Mortgage Loan.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     No  election  will be made to treat the Trust  Fund as a REMIC for  federal
income tax purposes.

     Upon issuance of the Trust  Certificates,  Thacher Proffitt & Wood, counsel
to the  Depositor  ("Tax  Counsel"),  will deliver its opinion  generally to the
effect that, assuming compliance with all provisions of the Trust Agreement, the
Trust  Fund in which  the Trust  Certificate  is held  will be  classified  as a
grantor  trust under subpart E, part I of subchapter J of the Code and not as an
association taxable as a corporation or as a partnership.  Accordingly, a holder
of a Trust  Certificate  generally  will be treated as the owner of an undivided
interest in the related Component of the Underlying Certificate.

     The following  discussion  assumes that the Underlying Trust Fund qualifies
as a REMIC and that the  Underlying  Certificate  is a regular  interest in such
REMIC.  However,  no representation is made by the Depositor,  the Trustee,  Tax
Counsel or any of their respective affiliates regarding the tax characterization
of the Underlying Certificate or that all or any portion of the Underlying Trust
Fund qualifies as a REMIC or any other entity, taxable or otherwise.

     Assuming the  qualification and maintenance of the status as a REMIC to the
Underlying Trust Fund, the Trust  Certificates  will represent  interests in (i)
"loans  secured by an interest in real  property"  within the meaning of Section
7701(a)(19)(C)(v) of the Code; (ii) "obligations (including any participation or
certificate of beneficial ownership therein) which . . . are principally secured
by an interest in real property" within the meaning of Section 860G(a)(3) of the
Code; and (iii) "real estate assets" within the meaning of Section  856(c)(5)(A)
of the Code generally in the same  proportion  that the assets of the Underlying
Trust Fund would be so treated. In addition,  interest on the Trust 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.

     For federal income tax purposes,  a holder of a Trust  Certificate  will be
treated as the owner of an  undivided  interest in the related  Component of the
Underlying  Certificate which will be treated as a "stripped bond." Accordingly,
each Trust  Certificate will generally be treated as evidencing the ownership of
a debt instrument issued with "original issue discount,"  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.  Under
the stripped bond rules,  the holder of a Trust  Certificate  (whether a cash or
accrual  method  taxpayer) will be required to report  interest  income from its
Trust  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.  See
"--Taxation  of Owners  of  Grantor  Trust  Fractional Interest Certificates--If
Stripped  Bond Rules  Apply" in the  Prospectus.  Payments  of  interest  at the
pass-through rate will be treated as "qualified stated interest" for purposes of
such rules.

Original  purchasers  of  the  Underlying  Certificate  were  advised  that  the
prepayment  assumption used in determining the rate of accrual of original issue
discount on the Underlying  Certificate  is 400% SPA. It is unclear  whether the
use of a  different  prepayment  assumption  will  be  required  for  the  Trust
Certificates.  It is also  uncertain,  if a different  prepayment  assumption is
used,  whether  the  assumed  prepayment  rate  would  be  determined  based  on
conditions  at the time of the first  sale of the  Trust  Certificate  or,  with
respect to any holder,  at the time of purchase of a Trust  Certificate  by that
holder.  In the absence of  statutory  or  administrative  clarification,  it is
currently



                                      S-51
<PAGE>


intended   to   base   information   reports   or   returns   to  the   IRS  and
Certificateholders  only  on the  prepayment  assumption  that  was  used in the
initial  pricing  of  the  Underlying  Certificate  and  representative  initial
offering prices of the Trust  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.
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 the Trust Certificates.

     If the original  issue discount or market  discount on a Trust  Certificate
determined  under  the  stripped  bond  rules is less than  0.25% of the  stated
redemption  price  of  the  related  Component  of  the  Underlying  Certificate
multiplied by the weighted average maturity of the Underlying Certificate,  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" in the Prospectus.

     The OID Regulations  appear to permit in some circumstances the holder of a
debt instrument to recognize original issue discount under a method that differs
from that used by the issuer.  Accordingly,  it is  possible  that a holder of a
Trust Certificate may be able to select a method for recognizing  original issue
discount that differs from that used by the Trust Fund.  Prospective  purchasers
of the Trust  Certificates are advised to consult their tax advisors  concerning
the tax treatment of the Trust Certificates in this regard.

     If a holder of a Trust  Certificate  is treated as acquiring the Underlying
Certificate  at a  premium,  that is, at a price in  excess  of their  principal
amount,  such holder may elect under Section 171 of the Code to amortize using a
constant  yield method the portion of such premium  allocable to the  Underlying
Certificate.  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 the Underlying  Certificate  if an  amortization
election is not made should be allowed as a deduction  when a principal  payment
is made (or,  for a holder  using the accrual  method of  accounting,  when such
payments  of stated  redemption  price  are due)  representing  interest  on the
Underlying Certificate.

     The Trustee  will furnish to each holder of a Trust  Certificate  with each
payment a copy of the payment date statement on the Underlying  Certificate that
sets forth the amount of such payment  allocable to principal of the  Underlying
Certificate and to interest  thereon at the related  Underlying  Interest Rates.
Because exact  computation of the accrual of discount on a constant yield method
would  require  information  relating to the  holder's  purchase  price that the
Underlying  Trust  Fund  may  not  have,  only  information  pertaining  to  the
appropriate proportionate method of accruing discount maybe provided.  Moreover,
because tax  information  reports  relating to the Underlying  Certificate  will
generally be  furnished  to the Trust Fund on an  aggregate  basis rather than a
Component  basis  by the  Underlying  Trust  Funds,  accurate  information  on a
Component  by  Component  basis  as  to  each  Underlying   Certificate  may  be
unavailable or difficult to obtain.  In addition to the payment date statements,
within a reasonable  time after the end of each calendar  year, the Trustee will
furnish  to each  Certificateholder  during  such  year such  customary  factual
information  as the Trustee  deems  necessary or desirable to enable  holders of
Trust  Certificates  to prepare  their tax returns and will  furnish  comparable
information to the IRS as and when required by law to do so.

     The  sale  of a  Trust  Certificate  will  be  treated  as a  sale  of  the
Certificateholder's   interest  in  the  related  Component  of  the  Underlying
Certificate  and  will be  subject  to the  rules  described  in the


                                      S-52
<PAGE>

Prospectus  concerning  sales of REMIC regular  interests. See "--Sales of REMIC
Certificates" in the Prospectus.

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

                             METHOD OF DISTRIBUTION

     Subject  to  the  terms  and  conditions  set  forth  in  the  Underwriting
Agreement,  dated  September  30,  1996  (the  "Underwriting  Agreement"),   the
Depositor has agreed to sell, and Salomon Brothers Inc (the  "Underwriter")  has
agreed to purchase  the Trust  Certificates.  The  Underwriter  is  obligated to
purchase all Trust Certificates if it purchases any.

     Distribution  of the Trust  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 Trust Certificates,
before deducting expenses payable by the Depositor, will be approximately 91.75%
of  the  aggregate   initial   Certificate   Principal   Balance  of  the  Trust
Certificates,  plus accrued  interest from September 1, 1996. In connection with
the purchase and sale of the Trust  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  Trust
Certificates  will develop or, if it does develop,  that it will  continue.  The
primary  source of  information  available  to  investors  concerning  the Trust
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  Trust
Certificates.  There  can  be  no  assurance  that  any  additional  information
regarding the Trust  Certificates will be available through any other source. In
addition,  the  Depositor  is  not  aware  of any  source  through  which  price
information  about the Trust  Certificates  will be  generally  available  on an
ongoing  basis.  The  limited  nature of such  information  regarding  the Trust
Certificates may adversely affect the liquidity of the Trust Certificates,  even
if a secondary market for the Trust Certificates becomes available.

                                     RATINGS

     It is a condition  to the issuance of the Trust  Certificates  that they be
rated "AAA" by Standard & Poor's Ratings Services ("S&P").

     The  ratings  of S&P on  mortgage  pass-through  certificates  address  the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  of
principal and interest to which they are entitled.  S&P rating opinions  address
the  structural,  legal and  issuer-related  aspects  associated  with the Trust
Certificates,  including  the nature of the  underlying  Mortgage  Loans and the
nature of the Underlying Certificates.  S&P ratings on pass-through certificates
do not represent any  assessment of the likelihood  that  principal  prepayments
will be made by mortgagors or the degree to which such prepayments  might differ
from that  originally  anticipated.  The ratings do not address the  possibility
that Certificateholders might suffer a lower than anticipated yield.

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings initially assigned


                                      S-53
<PAGE>

to the Trust 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 Trust Certificates.

     The Depositor  has not  requested  that any rating agency rate any class of
the Trust  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 Trust
Certificates,  or, if it does,  what rating  would be assigned by any such other
rating agency. A rating on any class of the Trust Certificates by another rating
agency,  if  assigned  at all,  may be lower than the  ratings  assigned to such
classes of the Trust Certificates as stated above.


                                LEGAL INVESTMENT

     The Trust  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  Trust  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 Trust 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 Trust  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 and to what extent
there may be  restrictions  on its ability to invest in the Trust  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


                                      S-54
<PAGE>

operation of certain asset pools and the  purchase,  sale and holding of certain
asset-backed  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 Trust
Certificates.

     The Exemption sets forth six general  conditions that 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  certain  employee  benefit  plans  subject to  Section  406 of ERISA,  or by
individual retirement accounts or other plans or arrangements 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 certificates
must not be  subordinated  to the rights and  interests  evidenced  by the other
certificates  of  the  same  trust.  Third,  the  certificates  at the  time  of
acquisition by the Plan must be rated in one of the three highest generic rating
categories  by Moody's,  Fitch  Investors  Service,  Inc.,  S&P or Duff & Phelps
Credit Rating Co.  Fourth,  the trustee  cannot be an affiliate of any member of
the "Restricted  Group" (as defined below).  Fifth, the sum of all payments made
to and  retained by the  Underwriter  must  represent  not more than  reasonable
compensation for underwriting  the Trust  Certificates;  the sum of all payments
made  to and  retained  by the  Depositor  pursuant  to  the  assignment  of the
Underlying  Certificates 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 each of the Trustee,  each underlying trustee,  each master servicer
or  servicer  and  any   sub-servicer   represents  not  more  than   reasonable
compensation for its services under the agreement  pursuant to which such assets
are pooled and  reimbursed of its 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.  The  Exemption  does not  apply to Plans
sponsored by the Depositor,  the Underwriter,  the Trustee,  or any obligor with
respect to assets  included in the trust fund  constituting  more than 5% of the
aggregate  unamortized  principal balance of the assets in the trust fund or any
affiliate of such parties (the "Restricted Group").

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

     Because the  characteristics of 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  Residual
Certificates  by a Plan 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.

     Before purchasing a Trust Certificate,  a fiduciary of a Plan should itself
confirm (a) that such Trust 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


                                      S-55
<PAGE>

provided in the Exemption,  the Plan fiduciary  should consider the availability
of  any  other  prohibited  transaction  exemption,  in  particular,  Prohibited
Transaction Class Exemption 83-1. See "ERISA  Considerations" in the Prospectus.
A purchaser of a Trust Certificate  should be aware,  however,  that even if the
conditions  specified in one or more exemptions are satisfied,  the scope of the
relief provided by an exemption might not cover all acts that might be construed
as prohibited transactions.

     Any Plan fiduciary  considering  whether to purchase a Trust 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-56
<PAGE>


                                   APPENDIX A

     The  table   attached  as  Appendix  A  sets  forth  for  each   Underlying
Distribution  Date  the  applicable  Planned  Balances  of the  Primary  Planned
Principal Classes and Secondary Planned Principal Classes.

     There is no  assurance  that  sufficient  funds  will be  available  on any
Underlying  Distribution Date to reduce the Certificate  Principal  Balances the
Primary Planned  Principal  Classes or Secondary  Planned  Principal  Classes to
their corresponding  Planned Balances for such Underlying  Distribution Date, or
that distributions on the Primary Planned Principal Classes or Secondary Planned
Principal Classes will not be made in excess of such amounts for such Underlying
Distribution  Date.  Distributions  in  reduction of the  Certificate  Principal
Balance of any Primary Planned  Principal Classes or Secondary Planned Principal
Classes  may  commence  significantly  earlier  (other  than as to any  class or
Component  for  which the  table  below  reflects  a  distribution  on the first
Underlying  Distribution  Date) or later than the first Underlying  Distribution
Date for such class or Component shown in the table below.  Distributions on any
of the Primary Planned  Principal Classes or Secondary Planned Principal Classes
may end  significantly  earlier or later than the last  Underlying  Distribution
Date for such class shown in the table below.

     Planned  Balances of the Primary  Planned  Principal  Classes or  Secondary
Planned Principal Classes for each Underlying Distribution Date set forth in the
table  below  were  calculated  based  on  certain  assumptions,  including  the
assumption  that  prepayments  on the Mortgage Loans would occur each month at a
constant level between approximately 175% SPA and approximately 900% SPA, in the
case  of  the  Class  A-1  Certificates,  between  approximately  100%  SPA  and
approximately  650% SPA,  in the case of the Class  A-11  Certificates,  between
approximately 175% SPA and approximately 650% SPA, in the case of the Class A-2,
Class  A-3 and  Class  A-4  Certificates  and  Class  A-8-1  Component,  between
approximately  225% SPA and approximately 400% SPA, in the case of the Secondary
Planned Principal  Classes.  The actual  characteristics  and performance of the
Mortgage  Loans have  differed,  now differ and will continue to differ from the
assumptions used in determining the Planned  Balances.  The Planned Palances set
forth in the  table  below  are final  and  binding  regardless  of any error or
alleged error in making such calculations.



                                       A-1
<PAGE>


<TABLE>
<CAPTION>
====================================================================================================================================
                                       Class A1             Class A2           Class A3            Class A4              Class A5
                                     Certificates         Certificates       Certificates        Certificates          Certificates
                                       Planned              Planned            Planned              Planned               Planned
        Distribution Date              Balance              Balance            Balance              Balance               Balance
====================================================================================================================================
<S>                                <C>                   <C>                <C>                  <C>                  <C>           
Initial Balance ............       $72,700,000.00        $7,893,000.00      $26,482,000.00       $10,387,000.00       $10,021,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 1994 ...............        72,306,539.15         7,893,000.00       26,482,000.00        10,387,000.00        10,005,591.76
- ------------------------------------------------------------------------------------------------------------------------------------
February 1994 ..............        71,825,494.12         7,893,000.00       26,482,000.00        10,387,000.00         9,982,455.56
- ------------------------------------------------------------------------------------------------------------------------------------
March 1994 .................        71,256,990.67         7,893,000.00       26,482,000.00        10,387,000.00         9,951,594.08
- ------------------------------------------------------------------------------------------------------------------------------------
April 1994 .................        70,601,232.69         7,893,000.00       26,482,000.00        10,387,000.00         9,913,025.65
- ------------------------------------------------------------------------------------------------------------------------------------
May 1994 ...................        69,858,502.39         7,893,000.00       26,482,000.00        10,387,000.00         9,866,784.34
- ------------------------------------------------------------------------------------------------------------------------------------
June 1994 ..................        69,029,160.37         7,893,000.00       26,482,000.00        10,387,000.00         9,812,919.98
- ------------------------------------------------------------------------------------------------------------------------------------
July 1994 ..................        68,113,645.48         7,893,000.00       26,482,000.00        10,387,000.00         9,751,488.23
- ------------------------------------------------------------------------------------------------------------------------------------
August 1994 ................        67,112,474.76         7,893,000.00       26,482,000.00        10,387,000.00         9,682,600.55
- ------------------------------------------------------------------------------------------------------------------------------------
September 1994 .............        66,026,243.02         7,893,000.00       26,482,000.00        10,387,000.00         9,606,324.10
- ------------------------------------------------------------------------------------------------------------------------------------
October 1994 ...............        64,855,622.52         7,893,000.00       26,482,000.00        10,387,000.00         9,522,781.69
- ------------------------------------------------------------------------------------------------------------------------------------
November 1994 ..............        63,601,362.39         7,893,000.00       26,482,000.00        10,387,000.00         9,432,101.60
- ------------------------------------------------------------------------------------------------------------------------------------
December 1994 ..............        62,264,288.00         7,893,000.00       26,482,000.00        10,387,000.00         9,334,427.43
- ------------------------------------------------------------------------------------------------------------------------------------
January 1995 ...............        60,845,300.18         7,893,000.00       26,482,000.00        10,387,000.00         9,229,917.84
- ------------------------------------------------------------------------------------------------------------------------------------
February 1995 ..............        59,345,374.38         7,893,000.00       26,482,000.00        10,387,000.00         9,118,746.30
- ------------------------------------------------------------------------------------------------------------------------------------
March 1995 .................        57,765,559.61         7,893,000.00       26,482,000.00        10,387,000.00         9,001,100.81
- ------------------------------------------------------------------------------------------------------------------------------------
April 1995 .................        56,106,977.39         7,893,000.00       26,482,000.00        10,387,000.00         8,877,183.52
- ------------------------------------------------------------------------------------------------------------------------------------
May 1995 ...................        54,370,820.48         7,893,000.00       26,482,000.00        10,387,000.00         8,747,210.36
- ------------------------------------------------------------------------------------------------------------------------------------
June 1995 ..................        52,558,351.58         7,893,000.00       26,482,000.00        10,387,000.00         8,611,410.61
- ------------------------------------------------------------------------------------------------------------------------------------
July 1995 ..................        50,670,901.88         7,893,000.00       26,482,000.00        10,387,000.00         8,470,026.48
- ------------------------------------------------------------------------------------------------------------------------------------
August 1995 ................        48,709,869.49         7,893,000.00       26,482,000.00        10,387,000.00         8,323,312.55
- ------------------------------------------------------------------------------------------------------------------------------------
September 1995 .............        46,676,717.79         7,893,000.00       26,482,000.00        10,387,000.00         8,171,535.28
- ------------------------------------------------------------------------------------------------------------------------------------
October 1995 ...............        44,572,973.69         7,893,000.00       26,482,000.00        10,387,000.00         8,014,972.45
- ------------------------------------------------------------------------------------------------------------------------------------
November 1995 ..............        42,400,225.74         7,893,000.00       26,482,000.00        10,387,000.00         7,853,912.52
- ------------------------------------------------------------------------------------------------------------------------------------
December 1995 ..............        40,160,122.22         7,893,000.00       26,482,000.00        10,387,000.00         7,688,654.06
- ------------------------------------------------------------------------------------------------------------------------------------
January 1996 ...............        37,854,369.02         7,893,000.00       26,482,000.00        10,387,000.00         7,519,505.03
- ------------------------------------------------------------------------------------------------------------------------------------
February 1996 ..............        35,484,727.59         7,893,000.00       26,482,000.00        10,387,000.00         7,346,782.14
- ------------------------------------------------------------------------------------------------------------------------------------
March 1996 .................        33,053,012.62         7,893,000.00       26,482,000.00        10,387,000.00         7,170,810.10
- ------------------------------------------------------------------------------------------------------------------------------------
April 1996 .................        30,561,089.83         7,893,000.00       26,482,000.00        10,387,000.00         6,991,920.92
- ------------------------------------------------------------------------------------------------------------------------------------
May 1996 ...................        28,010,873.49         7,893,000.00       26,482,000.00        10,387,000.00         6,810,453.11
- ------------------------------------------------------------------------------------------------------------------------------------
June 1996 ..................        25,485,154.69         7,893,000.00       26,482,000.00        10,387,000.00         6,633,603.58
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                       Class A1             Class A2           Class A3            Class A4              Class A5
                                     Certificates         Certificates       Certificates        Certificates          Certificates
                                       Planned              Planned            Planned              Planned               Planned
        Distribution Date              Balance              Balance            Balance              Balance               Balance
====================================================================================================================================
<S>                                <C>                   <C>                <C>                  <C>                  <C>           
July 1996 ..................        22,983,707.05         7,893,000.00       26,482,000.00        10,387,000.00         6,461,293.65
- ------------------------------------------------------------------------------------------------------------------------------------
August 1996 ................        20,506,306.29         7,893,000.00       26,482,000.00        10,387,000.00         6,293,445.83
- ------------------------------------------------------------------------------------------------------------------------------------
September 1996 .............        18,052,730.24         7,893,000.00       26,482,000.00        10,387,000.00         6,129,983.74
- ------------------------------------------------------------------------------------------------------------------------------------
October 1996 ...............        15,622,758.75         7,893,000.00       26,482,000.00        10,387,000.00         5,970,832.14
- ------------------------------------------------------------------------------------------------------------------------------------
November 1996 ..............        13,216,173.74         7,893,000.00       26,482,000.00        10,387,000.00         5,815,916.90
- ------------------------------------------------------------------------------------------------------------------------------------
December 1996 ..............        10,832,759.14         7,893,000.00       26,482,000.00        10,387,000.00         5,665,164.99
- ------------------------------------------------------------------------------------------------------------------------------------
January 1997 ...............         8,472,300.91         7,893,000.00       26,482,000.00        10,387,000.00         5,518,504.45
- ------------------------------------------------------------------------------------------------------------------------------------
February 1997 ..............         6,134,586.98         7,893,000.00       26,482,000.00        10,387,000.00         5,375,864.38
- ------------------------------------------------------------------------------------------------------------------------------------
March 1997 .................         3,819,407.23         7,893,000.00       26,482,000.00        10,387,000.00         5,237,174.96
- ------------------------------------------------------------------------------------------------------------------------------------
April 1997 .................         1,526,553.53         7,893,000.00       26,482,000.00        10,387,000.00         5,102,367.36
- ------------------------------------------------------------------------------------------------------------------------------------
May 1997 ...................                 0.00         7,148,819.65       26,482,000.00        10,387,000.00         4,971,373.82
- ------------------------------------------------------------------------------------------------------------------------------------
June 1997 ..................                 0.00         4,900,001.29       26,482,000.00        10,387,000.00         4,844,127.55
- ------------------------------------------------------------------------------------------------------------------------------------
July 1997 ..................                 0.00         2,672,896.06       26,482,000.00        10,387,000.00         4,720,562.77
- ------------------------------------------------------------------------------------------------------------------------------------
August 1997 ................                 0.00           467,303.42       26,482,000.00        10,387,000.00         4,600,614.68
- ------------------------------------------------------------------------------------------------------------------------------------
September 1997 .............                 0.00                 0.00       24,765,024.71        10,387,000.00         4,484,219.45
- ------------------------------------------------------------------------------------------------------------------------------------
October 1997 ...............                 0.00                 0.00       22,601,863.12        10,387,000.00         4,371,314.19
- ------------------------------------------------------------------------------------------------------------------------------------
November 1997 ..............                 0.00                 0.00       20,459,623.67        10,387,000.00         4,261,836.97
- ------------------------------------------------------------------------------------------------------------------------------------
December 1997 ..............                 0.00                 0.00       18,338,113.18        10,387,000.00         4,155,726.76
- ------------------------------------------------------------------------------------------------------------------------------------
January 1998 ...............                 0.00                 0.00       16,237,140.27        10,387,000.00         4,052,923.48
- ------------------------------------------------------------------------------------------------------------------------------------
February 1998 ..............                 0.00                 0.00       14,156,515.34        10,387,000.00         3,953,367.91
- ------------------------------------------------------------------------------------------------------------------------------------
March 1998 .................                 0.00                 0.00       12,096,050.55        10,387,000.00         3,857,001.76
- ------------------------------------------------------------------------------------------------------------------------------------
April 1998 .................                 0.00                 0.00       10,055,559.81        10,387,000.00         3,763,767.59
- ------------------------------------------------------------------------------------------------------------------------------------
May 1998 ...................                 0.00                 0.00        8,034,858.77        10,387,000.00         3,673,608.83
- ------------------------------------------------------------------------------------------------------------------------------------
June 1998 ..................                 0.00                 0.00        6,392,850.87        10,027,913.90         3,586,469.77
- ------------------------------------------------------------------------------------------------------------------------------------
July 1998 ..................                 0.00                 0.00        4,942,523.09         9,496,573.80         3,502,295.54
- ------------------------------------------------------------------------------------------------------------------------------------
August 1998 ................                 0.00                 0.00        3,506,281.52         8,970,394.30         3,421,032.10
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                       Class A1             Class A2           Class A3            Class A4              Class A5
                                     Certificates         Certificates       Certificates        Certificates          Certificates
                                       Planned              Planned            Planned              Planned               Planned
        Distribution Date              Balance              Balance            Balance              Balance               Balance
====================================================================================================================================
<S>                                <C>                   <C>                <C>                  <C>                  <C>           
September 1998 .............                 0.00                 0.00       $2,083,996.21        $8,449,327.79        $3,342,626.21
- ------------------------------------------------------------------------------------------------------------------------------------
October 1998 ...............                 0.00                 0.00          675,538.38         7,933,327.11         3,267,025.47
- ------------------------------------------------------------------------------------------------------------------------------------
November 1998 ..............                 0.00                 0.00          241,967.30         7,422,345.50         3,194,178.24
- ------------------------------------------------------------------------------------------------------------------------------------
December 1998 ..............                 0.00                 0.00          241,967.30         6,926,460.96         3,112,288.51
- ------------------------------------------------------------------------------------------------------------------------------------
January 1999 ...............                 0.00                 0.00          241,967.30         6,505,553.01         2,970,515.64
- ------------------------------------------------------------------------------------------------------------------------------------
February 1999 ..............                 0.00                 0.00          241,967.30         6,103,748.24         2,814,734.35
- ------------------------------------------------------------------------------------------------------------------------------------
March 1999 .................                 0.00                 0.00          241,967.30         5,720,238.54         2,645,781.44
- ------------------------------------------------------------------------------------------------------------------------------------
April 1999 .................                 0.00                 0.00          241,967.30         5,354,249.26         2,464,456.11
- ------------------------------------------------------------------------------------------------------------------------------------
May 1999 ...................                 0.00                 0.00          241,967.30         5,005,037.76         2,271,521.61
- ------------------------------------------------------------------------------------------------------------------------------------
June 1999 ..................                 0.00                 0.00          241,967.30         4,671,892.17         2,067,706.72
- ------------------------------------------------------------------------------------------------------------------------------------
July 1999 ..................                 0.00                 0.00          241,967.30         4,354,130.10         1,853,707.20
- ------------------------------------------------------------------------------------------------------------------------------------
August 1999 ................                 0.00                 0.00          241,967.30         4,051,097.42         1,632,549.15
- ------------------------------------------------------------------------------------------------------------------------------------
September 1999 .............                 0.00                 0.00          241,967.30         3,762,167.12         1,409,135.84
- ------------------------------------------------------------------------------------------------------------------------------------
October 1999 ...............                 0.00                 0.00          241,967.30         3,486,738.17         1,183,832.36
- ------------------------------------------------------------------------------------------------------------------------------------
November 1999 ..............                 0.00                 0.00          241,967.30         3,224,234.49           956,982.55
- ------------------------------------------------------------------------------------------------------------------------------------
December 1999 ..............                 0.00                 0.00          241,967.30         2,974,103.88           728,910.05
- ------------------------------------------------------------------------------------------------------------------------------------
January 2000 ...............                 0.00                 0.00          241,967.30         2,751,200.00           492,738.35
- ------------------------------------------------------------------------------------------------------------------------------------
February 2000 ..............                 0.00                 0.00          241,967.30         2,539,157.71           256,288.38
- ------------------------------------------------------------------------------------------------------------------------------------
March 2000 .................                 0.00                 0.00          241,967.30         2,337,501.43            19,818.85
- ------------------------------------------------------------------------------------------------------------------------------------
April 2000 .................                 0.00                 0.00          241,967.30         2,145,775.57                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2000 ...................                 0.00                 0.00          241,967.30         1,963,543.74                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2000 ..................                 0.00                 0.00          241,967.30         1,790,387.91                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2000 ..................                 0.00                 0.00          241,967.30         1,625,907.68                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2000 ................                 0.00                 0.00          241,967.30         1,469,719.54                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2000 .............                 0.00                 0.00          241,967.30         1,321,456.18                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2000 ...............                 0.00                 0.00          241,967.30         1,180,765.82                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2000 ..............                 0.00                 0.00          241,967.30         1,047,311.52                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2000 ..............                 0.00                 0.00          241,967.30           920,770.65                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2001 ...............                 0.00                 0.00          241,967.30           825,723.94                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2001 ..............                 0.00                 0.00          241,967.30           735,910.36                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2001 .................                 0.00                 0.00          241,967.30           651,081.06                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2001 .................                 0.00                 0.00          241,967.30           570,998.25                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                       Class A1             Class A2           Class A3            Class A4              Class A5
                                     Certificates         Certificates       Certificates        Certificates          Certificates
                                       Planned              Planned            Planned              Planned               Planned
        Distribution Date              Balance              Balance            Balance              Balance               Balance
====================================================================================================================================
<S>                                <C>                   <C>                <C>                  <C>                  <C>           
May 2001 ...................                 0.00                 0.00          241,967.30           495,434.74                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2001 ..................                 0.00                 0.00          241,967.30           424,173.45                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2001 ..................                 0.00                 0.00          241,967.30           357,006.99                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2001 ................                 0.00                 0.00          241,967.30           293,737.27                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2001 .............                 0.00                 0.00          241,967.30           234,175.06                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2001 ...............                 0.00                 0.00          241,967.30           178,139.65                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2001 ..............                 0.00                 0.00          241,967.30           125,458.43                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2001 ..............                 0.00                 0.00          207,355.81            75,966.59                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2002 ...............                 0.00                 0.00          130,252.19            47,719.01                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2002 ..............                 0.00                 0.00           58,051.98            21,267.85                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2002 and thereafter ..                 0.00                 0.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
January 1994 ...............        24,708,000.00         1,038,000.00        7,249,338.05        44,621,271.47        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 1994 ..............        24,708,000.00         1,038,000.00        7,224,076.77        44,566,121.84        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 1994 .................        24,708,000.00         1,038,000.00        7,194,222.75        44,492,557.51        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 1994 .................        24,708,000.00         1,038,000.00        7,159,786.71        44,400,622.17        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 1994 ...................        24,708,000.00         1,038,000.00        7,120,783.46        44,290,397.01        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 1994 ..................        24,708,000.00         1,038,000.00        7,077,231.93        44,162,000.84        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 1994 ..................        24,708,000.00         1,038,000.00        7,029,155.18        44,015,590.18        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 1994 ................        24,708,000.00         1,038,000.00        6,976,580.36        43,851,359.17        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 1994 . ...........        24,708,000.00         1,038,000.00        6,919,538.70        43,669,539.44        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 1994 ...............        24,708,000.00         1,038,000.00        6,858,065.50        43,470,399.88        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 1994 ..............        24,708,000.00         1,038,000.00        6,792,200.10        43,254,246.28        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 1994 ..............        24,708,000.00         1,038,000.00        6,721,985.85        43,021,420.92        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 1995 ...............        24,708,000.00         1,038,000.00        6,647,470.06        42,772,302.00        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 1995 ..............        24,708,000.00         1,038,000.00        6,568,703.94        42,507,303.05        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 1995 .................        24,708,000.00         1,038,000.00        6,485,742.58        42,226,872.17        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 1995 .................        24,708,000.00         1,038,000.00        6,398,644.88        41,931,491.24        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 1995 ...................        24,708,000.00         1,038,000.00        6,307,473.47        41,621,674.96        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 1995 ..................        24,708,000.00         1,038,000.00        6,212,294.67        41,297,969.90        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 1995 ..................        24,708,000.00         1,038,000.00        6,113,178.37        40,960,953.35        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 1995 ................        24,708,000.00         1,038,000.00        6,010,198.00        40,611,232.20        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 1995 . ...........        24,708,000.00         1,038,000.00        5,903,430.40        40,249,441.60        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 1995 ...............        24,708,000.00         1,038,000.00        5,792,955.76        39,876,243.67        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 1995 ..............        24,708,000.00         1,038,000.00        5,678,857.50        39,492,326.06        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 1995 ..............        24,708,000.00         1,038,000.00        5,561,222.17        39,098,400.41        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 1996 ...............        24,708,000.00         1,038,000.00        5,440,139.36        38,695,200.84        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 1996 ..............        24,708,000.00         1,038,000.00        5,315,701.56        38,283,482.28        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 1996 .................        24,708,000.00         1,038,000.00        5,188,004.07        37,864,018.74        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 1996 .................        24,708,000.00         1,038,000.00        5,057,144.87        37,437,601.63        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 1996 ...................        24,708,000.00         1,038,000.00        4,923,224.48        37,005,037.87        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 1996 ..................        24,708,000.00         1,038,000.00        4,790,590.54        36,583,482.66        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 1996 ..................        24,708,000.00         1,038,000.00        4,659,231.15        36,172,748.48        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 1996 ................        24,708,000.00         1,038,000.00        4,529,134.55        35,772,650.59        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
September 1996 . ...........        24,708,000.00         1,038,000.00        4,400,289.07        35,383,006.94        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 1996 ...............        24,708,000.00         1,038,000.00        4,272,683.14        35,003,638.19        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 1996 ..............        24,708,000.00         1,038,000.00        4,146,305.31        34,634,367.63        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 1996 ..............        24,708,000.00         1,038,000.00        4,021,144.23        34,275,021.16        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 1997 ...............        24,708,000.00         1,038,000.00        3,897,188.68        33,925,427.27        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 1997 ..............        24,708,000.00         1,038,000.00        3,774,427.50        33,585,416.97        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 1997 .................        24,708,000.00         1,038,000.00        3,652,849.67        33,254,823.79        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 1997 .................        24,708,000.00         1,038,000.00        3,532,444.25        32,933,483.70        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 1997 ...................        24,708,000.00         1,038,000.00        3,413,200.42        32,621,235.14        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 1997 ..................        24,708,000.00         1,038,000.00        3,295,107.44        32,317,918.94        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 1997 ..................        24,708,000.00         1,038,000.00        3,178,154.70        32,023,378.29        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 1997 ................        24,708,000.00         1,038,000.00        3,062,331.65        31,737,458.73        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 1997 . ...........        24,708,000.00         1,038,000.00        2,947,627.87        31,460,008.09        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 1997 ...............        24,708,000.00         1,038,000.00        2,834,033.02        31,190,876.47        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 1997 ..............        24,708,000.00         1,038,000.00        2,721,536.86        30,929,916.24        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 1997 ..............        24,708,000.00         1,038,000.00        2,610,129.25        30,676,981.96        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 1998 ...............        24,708,000.00         1,038,000.00        2,499,800.13        30,431,930.36        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 1998 ..............        24,708,000.00         1,038,000.00        2,390,539.55        30,194,620.33        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 1998 .................        24,708,000.00         1,038,000.00        2,282,337.66        29,964,912.89        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 1998 .................        24,708,000.00         1,038,000.00        2,175,184.66        29,742,671.13        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 1998 ...................        24,708,000.00         1,038,000.00        2,069,070.89        29,527,760.22        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 1998 ..................        24,708,000.00         1,038,000.00        1,963,986.75        29,320,047.35        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 1998 ..................        24,708,000.00         1,038,000.00        1,859,922.74        29,119,401.72        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 1998 ................        24,708,000.00         1,038,000.00        1,756,869.45        28,925,694.51        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 1998 . ...........        24,708,000.00         1,038,000.00        1,654,817.54        28,738,798.85        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 1998 ...............        24,708,000.00         1,038,000.00        1,553,757.79        28,558,589.79        20,979,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 1998 ..............        24,708,000.00         1,038,000.00        1,453,681.03        28,384,944.27        20,017,813.16
- ------------------------------------------------------------------------------------------------------------------------------------
December 1998 ..............        24,708,000.00         1,038,000.00        1,356,561.07        28,189,744.20        18,664,263.69
- ------------------------------------------------------------------------------------------------------------------------------------
January 1999 ...............        24,708,000.00         1,038,000.00        1,274,125.41        27,851,801.02        17,515,367.72
- ------------------------------------------------------------------------------------------------------------------------------------
February 1999 ..............        24,708,000.00         1,038,000.00        1,195,431.15        27,480,466.07        16,418,615.16
- ------------------------------------------------------------------------------------------------------------------------------------
March 1999 .................        24,708,000.00         1,038,000.00        1,120,320.02        27,077,733.98        15,371,800.22
- ------------------------------------------------------------------------------------------------------------------------------------
April 1999 .................        24,708,000.00         1,038,000.00        1,048,640.30        26,645,509.84        14,372,808.38
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
May 1999 ...................        24,708,000.00         1,038,000.00          980,246.53        26,185,612.99        13,419,612.62
- ------------------------------------------------------------------------------------------------------------------------------------
June 1999 ..................        24,708,000.00         1,038,000.00          914,999.31        25,699,780.61        12,510,269.81
- ------------------------------------------------------------------------------------------------------------------------------------
July 1999 ..................        24,708,000.00         1,038,000.00          852,764.98        25,189,671.19        11,642,917.33
- ------------------------------------------------------------------------------------------------------------------------------------
August 1999 ................        24,708,000.00         1,038,000.00          793,415.43        24,662,498.01        10,815,769.69
- ------------------------------------------------------------------------------------------------------------------------------------
September 1999 . ...........        24,708,000.00         1,038,000.00          736,827.86        24,129,948.99        10,027,115.41
- ------------------------------------------------------------------------------------------------------------------------------------
October 1999 ...............        24,708,000.00         1,038,000.00          682,884.56        23,592,894.38         9,275,313.97
- ------------------------------------------------------------------------------------------------------------------------------------
November 1999 ..............        24,708,000.00         1,038,000.00          631,472.69        23,052,153.80         8,558,792.90
- ------------------------------------------------------------------------------------------------------------------------------------
December 1999 ..............        24,708,000.00         1,038,000.00          582,484.12        22,508,498.69         7,876,044.96
- ------------------------------------------------------------------------------------------------------------------------------------
January 2000 ...............        24,708,000.00         1,038,000.00          538,827.96        21,945,537.56         7,267,614.14
- ------------------------------------------------------------------------------------------------------------------------------------
February 2000 ..............        24,708,000.00         1,038,000.00          497,299.05        21,381,913.13         6,688,830.75
- ------------------------------------------------------------------------------------------------------------------------------------
March 2000 .................        24,708,000.00         1,038,000.00          457,804.27        20,818,242.08         6,138,396.66
- ------------------------------------------------------------------------------------------------------------------------------------
April 2000 .................        24,373,777.75         1,038,000.00          420,254.39        20,372,896.42         5,615,068.32
- ------------------------------------------------------------------------------------------------------------------------------------
May 2000 ...................        24,009,644.11         1,038,000.00          384,563.92        19,939,164.34         5,117,654.54
- ------------------------------------------------------------------------------------------------------------------------------------
June 2000 ..................        23,646,531.91         1,038,000.00          350,651.01        19,506,648.95         4,645,014.31
- ------------------------------------------------------------------------------------------------------------------------------------
July 2000 ..................        23,284,746.69         1,038,000.00          318,437.23        19,075,714.16         4,196,054.70
- ------------------------------------------------------------------------------------------------------------------------------------
August 2000 ................        22,924,573.30         1,038,000.00          287,847.48        18,646,699.28         3,769,728.90
- ------------------------------------------------------------------------------------------------------------------------------------
September 2000 . ...........        22,566,276.95         1,038,000.00          258,809.80        18,219,920.21         3,365,034.32
- ------------------------------------------------------------------------------------------------------------------------------------
October 2000 ...............        22,210,104.21         1,038,000.00          231,255.32        17,795,670.64         2,981,010.70
- ------------------------------------------------------------------------------------------------------------------------------------
November 2000 ..............        21,856,283.94         1,038,000.00          205,118.03        17,374,223.18         2,616,738.42
- ------------------------------------------------------------------------------------------------------------------------------------
December 2000 ..............        21,505,028.12         1,038,000.00          180,334.75        16,955,830.39         2,271,336.78
- ------------------------------------------------------------------------------------------------------------------------------------
January 2001 ...............        21,140,991.21         1,038,000.00          161,719.66        16,522,213.47         2,011,900.53
- ------------------------------------------------------------------------------------------------------------------------------------
February 2001 ..............        20,781,082.03         1,038,000.00          144,129.50        16,093,513.29         1,766,748.44
- ------------------------------------------------------------------------------------------------------------------------------------
March 2001 .................        20,425,418.84         1,038,000.00          127,515.51        15,669,870.67         1,535,201.29
- ------------------------------------------------------------------------------------------------------------------------------------
April 2001 .................        20,074,107.82         1,038,000.00          111,831.14        15,251,412.06         1,316,610.01
- ------------------------------------------------------------------------------------------------------------------------------------
May 2001 ...................        19,727,243.73         1,038,000.00           97,031.87        14,838,250.34         1,110,354.43
- ------------------------------------------------------------------------------------------------------------------------------------
June 2001 ..................        19,384,910.58         1,038,000.00           83,075.21        14,430,485.59           915,842.03
- ------------------------------------------------------------------------------------------------------------------------------------
July 2001 ..................        19,047,182.25         1,038,000.00           69,920.52        14,028,205.79           732,506.77
- ------------------------------------------------------------------------------------------------------------------------------------
August 2001 ................        18,714,123.04         1,038,000.00           57,529.02        13,631,487.54           559,807.91
- ------------------------------------------------------------------------------------------------------------------------------------
September 2001 .............        18,385,788.21         1,038,000.00           45,863.65        13,240,396.66           397,228.95
- ------------------------------------------------------------------------------------------------------------------------------------
October 2001 ...............        18,062,224.56         1,038,000.00           34,889.00        12,854,988.90           244,276.60
- ------------------------------------------------------------------------------------------------------------------------------------
November 2001 ..............        17,743,470.87         1,038,000.00           24,571.28        12,475,310.44           100,479.74
- ------------------------------------------------------------------------------------------------------------------------------------
December 2001 ..............        17,429,558.41         1,038,000.00           14,878.21        12,101,398.54                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
January 2002 ...............        17,112,095.30         1,038,000.00            9,345.86        11,723,257.33                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2002 ..............        16,800,617.22         1,038,000.00            4,165.35        11,352,245.11                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2002 .................        16,488,832.13         1,038,000.00                0.00        10,980,867.20                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2002 .................        16,147,705.60         1,038,000.00                0.00        10,574,539.68                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2002 ...................        15,815,125.19         1,038,000.00                0.00        10,178,391.75                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2002 ..................        15,490,882.26         1,038,000.00                0.00         9,792,174.87                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2002 ..................        15,174,773.15         1,038,000.00                0.00         9,415,646.47                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2002 ................        14,866,599.08         1,038,000.00                0.00         9,048,569.76                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2002 .............        14,566,166.04         1,038,000.00                0.00         8,690,713.66                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2002 ...............        14,273,284.67         1,038,000.00                0.00         8,341,852.62                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2002 ..............        13,987,770.16         1,038,000.00                0.00         8,001,766.49                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2002 ..............        13,709,442.12         1,038,000.00                0.00         7,670,240.41                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2003 ...............        13,457,188.31         1,038,000.00                0.00         7,369,772.24                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2003 ..............        13,210,931.92         1,038,000.00                0.00         7,076,447.81                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2003 .................        12,970,532.44         1,038,000.00                0.00         6,790,099.74                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2003 .................        12,735,852.62         1,038,000.00                0.00         6,510,564.56                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2003 ...................        12,506,758.39         1,038,000.00                0.00         6,237,682.56                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2003 ..................        12,283,118.79         1,038,000.00                0.00         5,971,297.77                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2003 ..................        12,064,805.91         1,038,000.00                0.00         5,711,257.80                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2003 ................        11,851,694.79         1,038,000.00                0.00         5,457,413.83                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2003 .............        11,643,663.37         1,038,000.00                0.00         5,209,620.48                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2003 ...............        11,440,592.45         1,038,000.00                0.00         4,967,735.74                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2003 ..............        11,242,365.58         1,038,000.00                0.00         4,731,620.92                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2003 ..............        11,048,869.02         1,038,000.00                0.00         4,501,140.52                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2004 ...............        10,859,991.65         1,038,000.00                0.00         4,276,162.21                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2004 ..............        10,675,624.97         1,038,000.00                0.00         4,056,556.73                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2004 .................        10,495,662.97         1,038,000.00                0.00         3,842,197.82                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2004 .................        10,320,002.12         1,038,000.00                0.00         3,632,962.16                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2004 ...................        10,148,541.30         1,038,000.00                0.00         3,428,729.29                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2004 ..................         9,981,181.72         1,038,000.00                0.00         3,229,381.55                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2004 ..................         9,817,826.91         1,038,000.00                0.00         3,034,804.03                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2004 ................         9,658,382.62         1,038,000.00                0.00         2,844,884.48                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
September 2004 .............         9,502,756.83         1,038,000.00                0.00         2,659,513.25                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2004 ...............         9,350,859.62         1,038,000.00                0.00         2,478,583.28                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2004 ..............         9,202,603.20         1,038,000.00                0.00         2,301,989.96                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2004 ..............         9,057,901.78         1,038,000.00                0.00         2,129,631.14                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2005 ...............         8,916,671.61         1,038,000.00                0.00         1,961,407.04                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2005 ..............         8,778,830.86         1,038,000.00                0.00         1,797,220.20                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2005 .................         8,644,299.63         1,038,000.00                0.00         1,636,975.43                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2005 .................         8,512,999.86         1,038,000.00                0.00         1,480,579.77                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2005 ...................         8,384,855.32         1,038,000.00                0.00         1,327,942.41                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2005 ..................         8,259,791.55         1,038,000.00                0.00         1,178,974.67                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2005 ..................         8,137,735.84         1,038,000.00                0.00         1,033,589.93                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2005 ................         8,018,617.17         1,038,000.00                0.00           891,703.59                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2005 .............         7,902,366.15         1,038,000.00                0.00           753,233.01                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2005 ...............         7,788,915.04         1,038,000.00                0.00           618,097.51                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2005 ..............         7,678,197.68         1,038,000.00                0.00           486,218.26                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2005 ..............         7,570,149.43         1,038,000.00                0.00           357,518.28                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2006 ...............         7,464,707.17         1,038,000.00                0.00           231,922.39                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2006 ..............         7,361,809.27         1,038,000.00                0.00           109,357.17                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2006 .................         7,251,146.42         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2006 .................         7,036,440.66         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2006 ...................         6,826,923.33         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2006 ..................         6,622,471.55         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2006 ..................         6,422,965.29         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2006 ................         6,228,287.35         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2006 .............         6,038,323.26         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2006 ...............         5,852,961.22         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2006 ..............         5,672,092.05         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2006 ..............         5,495,609.13         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2007 ...............         5,323,408.32         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2007 ..............         5,155,387.94         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2007 .................         4,991,448.67         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2007 .................         4,831,493.52         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
May 2007 ...................         4,675,427.78         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2007 ..................         4,523,158.95         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2007 ..................         4,374,596.70         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2007 ................         4,229,652.82         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2007 .............         4,088,241.17         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2007 ...............         3,950,277.62         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2007 ..............         3,815,680.03         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2007 ..............         3,684,368.16         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2008 ...............         3,556,263.68         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2008 ..............         3,431,290.09         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2008 .................         3,309,372.69         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2008 .................         3,190,438.51         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2008 ...................         3,074,416.33         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2008 ..................         2,961,236.58         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2008 ..................         2,850,831.33         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2008 ................         2,743,134.26         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2008 .............         2,638,080.58         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2008 ...............         2,535,607.06         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2008 ..............         2,435,651.93         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2008 ..............         2,338,154.89         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2009 ...............         2,243,057.05         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2009 ..............         2,150,300.91         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2009 .................         2,059,830.32         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2009 .................         1,971,590.47         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2009 ...................         1,885,527.83         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2009 ..................         1,801,590.12         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2009 ..................         1,719,726.31         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2009 ................         1,639,886.57         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2009 .............         1,562,022.24         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2009 ...............         1,486,085.81         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2009 ..............         1,412,030.91         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2009 ..............         1,339,812.23         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
January 2010 ...............         1,269,385.56         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2010 ..............         1,200,707.73         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2010 .................         1,133,736.57         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2010 .................         1,068,430.93         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2010 ...................         1,004,750.63         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2010 ..................           942,656.43         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2010 ..................           882,110.02         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2010 ................           823,074.01         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2010 .............           765,511.89         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2010 ...............           709,388.00         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2010 ..............           654,667.55         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2010 ..............           601,316.56         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2011 ...............           549,301.85         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2011 ..............           498,591.04         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2011 .................           449,152.52         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2011 .................           400,955.41         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2011 ...................           353,969.58         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2011 ..................           308,165.62         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2011 ..................           263,514.82         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2011 ................           219,989.12         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2011 .............           177,561.17         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2011 ...............           136,204.24         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2011 ..............            95,892.26         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2011 ..............            56,599.76         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2012 ...............            18,301.89         1,038,000.00                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2012 ..............                 0.00         1,018,974.38                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2012 .................                 0.00           982,593.55                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2012 .................                 0.00           947,136.29                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2012 ...................                 0.00           912,580.01                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2012 ..................                 0.00           878,902.70                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2012 ..................                 0.00           846,082.85                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2012 ................                 0.00           814,099.46                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
September 2012 .............                 0.00           782,932.05                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2012 ...............                 0.00           752,560.62                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2012 ..............                 0.00           722,965.64                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2012 ..............                 0.00           694,128.06                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2013 ...............                 0.00           666,029.29                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2013 ..............                 0.00           638,651.16                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2013 .................                 0.00           611,975.97                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2013 .................                 0.00           585,986.41                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2013 ...................                 0.00           560,665.60                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2013 ..................                 0.00           535,997.07                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2013 ..................                 0.00           511,964.73                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2013 ................                 0.00           488,552.91                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2013 .............                 0.00           465,746.26                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2013 ...............                 0.00           443,529.85                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2013 ..............                 0.00           421,889.09                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2013 ..............                 0.00           400,809.73                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2014 ...............                 0.00           380,277.87                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2014 ..............                 0.00           360,279.96                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2014 .................                 0.00           340,802.76                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2014 .................                 0.00           321,833.34                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
May 2014 ...................                 0.00           303,359.11                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2014 ..................                 0.00           285,367.75                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2014 ..................                 0.00           267,847.26                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2014 ................                 0.00           250,785.93                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2014 .............                 0.00           234,172.32                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2014 ...............                 0.00           217,995.27                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2014 ..............                 0.00           202,243.90                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2014 ..............                 0.00           186,907.57                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2015 ...............                 0.00           171,975.93                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2015 ..............                 0.00           157,438.85                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2015 .................                 0.00           143,286.46                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2015 .................                 0.00           129,509.13                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
                                        Class A6             Class A7           Class A81           Class A82             Class A11
                                     Certificates          Certificates         Component           Component           Certificates
                                        Planned              Planned             Planned             Planned              Planned
      Distribution Date                 Balance              Balance             Balance             Balance              Balance
====================================================================================================================================
<S>                                 <C>                   <C>                 <C>                 <C>                  <C>          
May 2015 ...................                 0.00           116,097.45                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
June 2015 ..................                 0.00           103,042.26                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
July 2015 ..................                 0.00            90,334.61                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
August 2015 ................                 0.00            77,965.76                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
September 2015 .............                 0.00            65,927.20                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
October 2015 ...............                 0.00            54,210.60                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
November 2015 ..............                 0.00            42,807.87                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
December 2015 ..............                 0.00            31,711.08                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
January 2016 ...............                 0.00            20,912.51                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
February 2016 ..............                 0.00            10,404.64                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
March 2016 .................                 0.00               180.10                0.00                 0.00                 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
April 2016 and .............                 0.00                 0.00                0.00                 0.00                 0.00
thereafter
====================================================================================================================================
</TABLE>



<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 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" or the
"Trust Fund Assets").

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. The Certificates will not 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 September 20, 1996.


<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...........................................................  14
   The Mortgage Loans.....................................................  14
   Agency Securities......................................................  19
   Private Mortgage-Backed Securities.....................................  24
Use of Proceeds...........................................................  26
Yield Considerations......................................................  26
Maturity and Prepayment Considerations....................................  27
The Depositor.............................................................  29
Mortgage Loan Program.....................................................  29
   Underwriting Standards.................................................  29
   Qualifications of Originators and Mortgage Loan Sellers................  31
   Representations by or on behalf of Mortgage Loan Sellers; Repurchases..  31
Description of the Certificates...........................................  33
   General................................................................  33
   Assignment of Trust Fund Assets........................................  35
   Deposits to Certificate Account........................................  38
   Payments Mortgage Loans................................................  39
   Payments on Agency Securities and Private Mortgage-Backed Securities.....41
   Distributions..........................................................  41
   Available Distribution Amount..........................................  41
   Interest on the Certificates...........................................  42
   Principal of the Certificates..........................................  42
   Allocation of Losses...................................................  43
   Advances in Respect of Delinquencies...................................  43
   Reports to Certificateholders..........................................  44
   Collection and Other Servicing Procedures..............................  45
   Sub-Servicing..........................................................  46
   Realization Upon Defaulted Mortgage Loans..............................  47
   Retained Interest; Servicing or Administration Compensation and Payment
     of Expenses..........................................................  49
   Evidence as to Compliance..............................................  49
   Certain Matters Regarding the Master Servicer and the Depositor........  50
   Events of Default......................................................  51
   Rights Upon Event of Default...........................................  51
   Amendment..............................................................  52
   Termination............................................................  52
   Duties of the Trustee..................................................  53
   The Trustee............................................................  53

                                        2


<PAGE>


CAPTION                                                                   PAGE


Description of Credit Support.............................................  53
   Subordination..........................................................  54
   Letter of Credit.......................................................  55
   Mortgage Pool Insurance Policy.........................................  57
   Special Hazard Insurance Policy........................................  58
   Bankruptcy Bond........................................................  60
   Certificate Guarantee Insurance........................................  60
   Reserve Fund...........................................................  60
Description of Primary Insurance Policies.................................  61
   Primary Mortgage Insurance Policies....................................  61
   Primary Hazard Insurance Policies......................................  61
   FHA Insurance..........................................................  63
   VA Guarantees............................................................63
Certain Legal Aspects of Mortgage Loans...................................  64
   General................................................................  64
   Single-Family Loans and Multifamily Loans..............................  64
   Leases and Rents.......................................................  65
   Cooperative Loans......................................................  65
   Contracts..............................................................  66
   Foreclosure on Mortgages...............................................  68
   Foreclosure on Cooperative Shares......................................  70
   Repossession with respect to Contracts.................................  71
   Louisiana Law..........................................................  72
   Rights of Redemption with respect to Single-Family Properties and
      Multifamily Properties..............................................  72
   Notice of Sale; Redemption Rights with respect to Manufactured Homes...  72
   Anti-Deficiency Legislation and Other Limitations on Lenders...........  73
   Junior Mortgages.......................................................  74
   Consumer Protection Laws with respect to Contracts.....................  74
   Other Limitations......................................................  75
   Enforceability of Certain Provisions...................................  75
   Subordinate Financing..................................................  77
   Applicability of Usury Laws............................................  77
   Alternative Mortgage Instruments.......................................  78
   Formaldehyde Litigation with respect to Contracts......................  79
   Soldiers' and Sailors' Civil Relief Act of 1940........................  79
Certain Federal Income Tax Consequences...................................  80
   General................................................................  80
   REMICs.................................................................  81
   Grantor Trust Funds....................................................  98
   Partnership Trust Funds.................................................108
State and Other Tax Consequences.......................................... 115
ERISA Considerations...................................................... 115
Legal Investment.......................................................... 118
Methods of Distribution................................................... 118
Legal Matters............................................................. 119
Financial Information..................................................... 119
Index of Principal Definitions............................................ 120

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

                                        3


<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 PassThrough 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
                              enhancement also may be provided with respect to
                              any series by means of various pool insurance
                              policies, letters of credit, reserve 5


                                       5
<PAGE>


                              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 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

                                        6


<PAGE>

                              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 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, or real property
                              acquired upon foreclosure or comparable conversion
                              of such Mortgage Loans, (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 percentage amount and an index ("ARM
                              Loans"), as described in the related Prospectus
                              Supplement;

                                        7


<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;

                              (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 or guaranteed by
                              the Federal Housing Administration (the "FHA") or
                              the United States Department of Veterans Affairs
                              (the "VA"). 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 PassThrough 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 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

                                        8


<PAGE>


                             
                              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-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

                                        9


<PAGE>




                              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 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

                                       10


<PAGE>

                           
                              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, (ii) interests ("Grantor
                              Trust Certificates") in a Trust Fund treated as a
                              grantor trust under applicable provisions of the
                              Code, (iii) interests ("Partnership Certificates")
                              in a Trust Fund treated as a partnership under 
                              applicable provisions of the Code or (iv) 
                              evidences of indebtedness ("Debt Certificates")
                              of a Trust Fund treated as debt instruments for
                              federal income tax purposes.

                              In general, to the extent the assets and income of
                              the Trust Fund are treated as qualifying assets
                              and income 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)
                              and (ii) owned by a real estate investment trust
                              will be treated as "real estate assets" for
                              purposes of Section 856(c)(5)(A)


                                        11


<PAGE>




                              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
                              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, (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
                              Certificates"). Holders of Grantor Trust
                              Fractional Interest Certificates generally will be
                              treated as owning an interest in qualifying assets
                              and income under Sections 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 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.
                              Partnership Certificates will be treated as
                              partnership interests for purposes of federal
                              income taxation, and accordingly, will not
                              represent an interest in qualifying assets for
                              purposes of Sections 7701(a)(19)(C) 


                                       12


<PAGE>


                             
                              of the Code, but will represent qualifying assets
                              and income under Sections 856(c)(5)(A) and
                              856(c)(3)(B) of the Code to the extent their
                              proportionate share of the assets of the related
                              Trust Fund so qualify. Debt Certificates will not
                              represent qualifying assets or income for purposes
                              of any of the preceding Sections.

                              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
                              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.

                                       13


<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"), or beneficial
interests therein, or real property acquired upon foreclosure or comparable
conversion of such Mortgage Loans. 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;

      (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;


                                       14

<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 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 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 Property securing a
Refinance Loan is the appraised value thereof determined in an appraisal
obtained at the time of origination of the Refinance Loan.

                                       15


<PAGE>



Unless otherwise specified in the related Prospectus Supplement, for purposes of
calculating the Loan-to-Value Ratio of a Contract relating to a new Manufactured
Home, the Value is no greater than the sum of a fixed percentage of the list
price of the unit actually billed by the manufacturer to the dealer (exclusive
of freight to the dealer site) including "accessories" identified in the invoice
(the "Manufacturer's Invoice Price"), plus the actual cost of any accessories
purchased from the dealer, a delivery and set-up allowance, depending on the
size of the unit, and the cost of state and local taxes, filing fees and up to
three years prepaid hazard insurance premiums. 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 add-ons, 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 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 

                                       16

<PAGE>


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 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 


                                       17


<PAGE>


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-Sub-Servicing" 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 Single-Family Properties. The Single-Family
Properties will consist of one- to four-family residences, including detached
and attached dwellings, townhouses, rowhouses, individual condominium units,
individual units in planned-unit developments and individual units in de minimis
planned-unit developments. Single-Family loans may be conventional loans,
FHAinsured loans or VA-guaranteed loans as specified in the related Prospectus
Supplement.


   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 


                                       18


<PAGE>


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.


   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

                                       19


<PAGE>



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 oneto 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).

   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 

                                       20

<PAGE>


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 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 


                                       21

<PAGE>


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 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 

                                       22

<PAGE>



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 privatelymanaged 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 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.

                                       23

<PAGE>



   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 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 

                                       24

<PAGE>


PMBS Agreement with the trustee under such PMBS Agreement (the "PMBS Trustee").
The PMBS Trustee or its agent, or a custodian, will possess the mortgage loans
underlying such Private Mortgage-Backed Security. Mortgage loans underlying a
Private Mortgage-Backed Security will be serviced by a servicer (the "PMBS
Servicer") directly or by one or more 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 Mortgage-Backed Securities may be guaranteed by an agency or
instrumentality of the United States, the Private Mortgage-Backed Securities
themselves will not be so guaranteed.

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


   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, buydown 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 


                                       25


<PAGE>


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
MortgageBacked 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.



                              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 


                                       26

<PAGE>



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 Mortgage-Backed 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 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 

                                       27

<PAGE>


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 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 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, VA Loans and other 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, VA Loans and
other 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.

                                       28

<PAGE>


                               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) 783-7228.

   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 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 

                                       29

<PAGE>



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 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 the FHA Loan complies with the applicable underwriting policies
of the FHA. See "Description of Primary Insurance Policies-FHA Insurance". With
respect to any VA Loan, the Mortgage Loan Seller is required to represent that
the VA Loan complies with the applicable underwriting policies of the VA. See
"Description of Primary Insurance Policies-VA Guarantee".

   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 

                                       30

<PAGE>



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 HUD-approved mortgagee
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, with respect to
FHA Loans or VA Loans, each Originator must be approved to originate such
Mortgage Loans by the FHA or VA, as applicable. 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 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


                                       31

<PAGE>


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 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".


                                       32
<PAGE>


   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".



                      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

                                       33

<PAGE>


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, VA guarantees 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
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 


                                       34

<PAGE>


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".


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


                                       35
<PAGE>



   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 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, unless otherwise specified in the related Prospectus Supplement,
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 


                                       36

<PAGE>


years of the date of initial issuance of the Certificates (plus permissible
extensions) 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 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)


                                       37

<PAGE>

   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)


   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)


                                       38

<PAGE>



   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-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
SubServicer, 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 LOANS

   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 VA guarantee, 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;



                                       39

<PAGE>


      (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

     (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 Sub-Servicer 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)


                                       40

<PAGE>




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 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
Cut-off 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),


                                       41

<PAGE>



          (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

          (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 PassThrough 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.


                                       42

<PAGE>


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
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 Sub-Servicer 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 

                                       43

<PAGE>


Senior/Subordinate Series, the Master Servicer may be obligated to 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;

         (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;


                                       44

<PAGE>



         (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 Pass-Through Rate, the
   PassThrough 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)


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



                                       45

<PAGE>


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.


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, 


                                       46

<PAGE>



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
"SubServicing 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 Sub-Servicer, 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 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


                                       47


<PAGE>

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 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 LoansForeclosure 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.

                                       48


<PAGE>


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 SubServicers
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 Sub-Servicer, 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 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 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 


                                       49

<PAGE>



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 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 Attestation Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of such statement) of firms of independent public accountants
with respect to 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 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


                                       50


<PAGE>



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 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 


                                       51


<PAGE>


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)


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 


                                       52

<PAGE>

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 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 

                                       53

<PAGE>



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 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.


                                       54

<PAGE>


   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 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 


                                       55


<PAGE>


   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

         (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 


                                       56

<PAGE>

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
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 


                                       57

<PAGE>



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 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 


                                       58

<PAGE>


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.

   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 


                                       59


<PAGE>



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 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 


                                       60

<PAGE>


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.


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 



                                       61
<PAGE>



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 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.


                                       62

<PAGE>



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

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

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

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


VA GUARANTEES

   The VA is an Executive Branch Department of the United States, headed by the
Secretary of Veterans Affairs. VA currently administers a variety of federal
assistance programs on behalf of eligible veterans and their dependents and
beneficiaries. VA administers a loan guaranty program pursuant to which VA
guarantees a portion of loans made to eligible veterans.

   Under the VA loan guaranty program, a VA Loan may be made to any eligible
veteran by an approved private sector mortgage lender. VA guarantees payment to
the holder of that loan of a fixed percentage of the loan indebtedness, up to a
maximum dollar amount, in the event of 


                                       63


<PAGE>

default by the veteran borrower. When a delinquency is reported to VA and no
realistic alternative to foreclosure is developed by the loan holder or through
VA's supplemental servicing of the loan, VA determines, through an economic
analysis, whether VA will (a) authorize the holder to convey the property
securing the VA Loan to the Secretary of Veterans Affairs following termination
or (b) pay the loan guaranty amount to the holder. The decision as to
disposition of properties securing defaulted VA Loans is made on a case-by-case
basis using the procedures set forth in 38 U.S.C. Section 3732(c), as amended.

   The Master Servicer will be required to take such steps as are reasonably
necessary to keep the VA guarantees 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 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 

                                       64

<PAGE>



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.


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 

                                       65

<PAGE>


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 tenantstockholder of a Cooperative must make a monthly
payment to the Cooperative representing such tenant-stockholder's pro rata share
of the Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights 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
tenantstockholder, 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 


                                       66

<PAGE>


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, 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 reregister 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 


                                       67

<PAGE>


opportunity to re-perfect its security interest in the Manufactured Home in
the state of relocation. In states that do not require a certificate of title
for registration of a manufactured home, re-registration could defeat
perfection. Similarly, when an obligor under a manufactured housing conditional
sales contract sells a manufactured home, the obligee must surrender possession
of the certificate of title or it will receive notice as a result of its lien
noted thereon and accordingly will have an opportunity to require satisfaction
of the related manufactured housing conditional sales contract before release of
the lien. Under each related 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, 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.


                                       68

<PAGE>

   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 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


                                       69

<PAGE>



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 addition, the proprietary
lease or occupancy agreement generally permits the Cooperative to terminate such
lease or agreement in the event the tenant-stockholder 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 tenant-stockholder on its obligations under the proprietary lease or
occupancy agreement. A default by the tenant-stockholder under the proprietary
lease or occupancy agreement will usually constitute a default under the
security agreement between the lender and the tenant-stockholder.

   The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with notice of and an opportunity
to cure the default. The recognition agreement typically provides that if the
proprietary lease or occupancy agreement is terminated, the Cooperative will
recognize the lender's lien against proceeds from a sale of the 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.


                                       70

<PAGE>



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


REPOSSESSION WITH RESPECT TO CONTRACTS

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


                                       71

<PAGE>

   very little capital or income available following repossession, a deficiency
   judgment may not be sought in many cases or, if obtained, will be settled at
   a significant discount in light of the defaulting owner's strained financial
   condition.


LOUISIANA LAW

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

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

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


RIGHTS OF REDEMPTION 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.


                                       72
<PAGE>



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 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.


                                       73

<PAGE>



   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.


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.In addition, certain of the Mortgage Loans may be subject
to special rules, disclosure requirements and other provisions that were added
to the federal Truth-in-Lending Act by the Homeownership and Equity Protection
Act of 1994 (such Mortgage Loans, "High Cost Loans"), if such Mortgage Loans
were originated on or after October 1, 1995, are not mortgage loans made to
finance the purchase of the mortgaged property and have interest rates or
origination costs in excess of certain prescribed levels. Purchasers or
assignees of any High Cost Loan could be liable for all claims and subject to
all defenses arising under such provisions that the mortgagor could assert
against the originator thereof. Remedies available to the mortgagor include
monetary penalties, as well as rescission rights if the appropriate disclosures
were not given as required. See "Mortgage Loan Program-Representations by or on
Behalf of Mortgage Loan Sellers; Repurchases."


   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 


                                       74


<PAGE>



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 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 



                                       75

<PAGE>


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 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 


                                       76


<PAGE>

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 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. 

                                       77
<PAGE>


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, 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 


                                       78
<PAGE>


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 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.




                                       79


<PAGE>



                     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 "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 four 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, (ii) certificates ("Grantor Trust
Certificates") representing interests in a Trust Fund ("Grantor Trust Fund") as
to which no such election will be made, (iii) certificates ("Partnership
Certificates") representing interests in a Trust Fund ("Partnership Trust Fund")
which is treated as a partnership for federal income tax purposes, and (iv)
certificates ("Debt Certificates") representing indebtedness of a Partnership
Trust Fund for federal income tax purposes. The Prospectus Supplement for each
series of Certificates will indicate which of the foregoing treatments will
apply to such series and, if a REMIC election (or elections) will be made for
the related Trust Fund, will identify all "regular interests" and "residual
interests" in the REMIC. For purposes of this tax discussion, (i) references to
a "Certificateholder" or a "holder" are to the beneficial owner of a Certificate
and (ii) unless indicated otherwise in the applicable Prospectus Supplement,
references to "Mortgage Loans" include Agency Securities and Private
Mortgage-Backed Securities.

         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.


                                       80

<PAGE>


REMICS

   CLASSIFICATION OF REMICS

   Upon the issuance of each series of REMIC Certificates, Thacher Proffitt &
Wood or Cadwalader, Wickersham & Taft, counsel to the Depositor, as specified in
the applicable Prospectus Supplement, 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 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 "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. 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 


                                       81

<PAGE>

considered part of the Mortgage Loans for purposes of Section
856(c)(5)(A) of the Code. Furthermore, foreclosure property will qualify as
"real estate assets" under Section 856(c)(5)(A) of the Code.


   TIERED REMIC STRUCTURES

   For certain series of REMIC Certificates, two or more separate elections may
be made to treat designated portions of the related Trust Fund as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
series of REMIC Certificates, Thacher Proffitt & Wood or Cadwalader, Wickersham
& Taft, counsel to the Depositor, as specified in the applicable Prospectus
Supplement, 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.

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


   TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

   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 


                                       82
<PAGE>



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

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

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

   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


                                       83


<PAGE>



sum of the amounts determined, as to each payment included in the stated
redemption price of such REMIC Regular Certificate, by multiplying (i) the
number of complete years (rounding down for partial years) from the issue date
until such payment is expected to be made (presumably taking into account the
Prepayment Assumption) by (ii) a fraction, the numerator of which is the amount
of the payment, and the denominator of which is the stated redemption price at
maturity of such REMIC Regular Certificate. Under the OID Regulations, original
issue discount of only a de minimis amount (other than de minimis original issue
discount attributable to a so-called "teaser" interest rate or an initial
interest holiday) will be included in income as each payment of stated principal
is made, based on the product of the total amount of such de minimis original
issue discount and a fraction, the numerator of which is the amount of such
principal payment and the denominator of which is the outstanding stated
principal amount of the REMIC Regular Certificate. The OID Regulations also
would permit a Certificateholder to elect to accrue de minimis original issue
discount into income currently based on a constant yield method. See "Taxation
of Owners of REMIC Regular Certificates-Market Discount" for a description of
such election under the OID Regulations.

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

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


                                       84

<PAGE>




to the ratio such excess bears to the aggregate original issue discount
remaining to be accrued on such REMIC Regular Certificate. The adjusted issue
price of a REMIC Regular Certificate on any given day equals the sum of (i) the
adjusted issue price (or, in the case of the first accrual period, the issue
price) of such Certificate at the beginning of the accrual period which includes
such day and (ii) the daily portions of original issue discount for all days
during such accrual period prior to such day.


   MARKET DISCOUNT

   A Certificateholder that purchases a REMIC Regular Certificate at a market
discount, that is, in the case of a REMIC Regular Certificate issued without
original issue discount, at a purchase price less than its remaining stated
principal amount, or in the case of a REMIC Regular Certificate issued with
original issue discount, at a purchase price less than its adjusted issue price
will recognize gain upon receipt of each distribution representing stated
redemption price. In particular, under Section 1276 of the Code such a
Certificateholder generally will be required to allocate the portion of each
such distribution representing stated redemption price first to accrued market
discount not previously included in income, and to recognize ordinary income to
that extent. A Certificateholder may elect to include market discount in income
currently as it accrues rather than including it on a deferred basis in
accordance with the foregoing. If made, such election will apply to all market
discount bonds acquired by such Certificateholder on or after the first day of
the first taxable year to which such election applies. In addition, the OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including de minimis market or original issue discount) 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 


                                       85

<PAGE>

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 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 


                                       86

<PAGE>


sustained during a taxable year in which their Certificates become wholly or
partially worthless as the result of one or more realized losses on the Mortgage
Loans. However, it appears that a noncorporate holder that does not acquire a
REMIC Regular Certificate in connection with a trade or business will not be
entitled to deduct a loss under Section 166 of the Code until such holder's
Certificate becomes wholly worthless (i.e., until its outstanding principal
balance has been reduced to zero) and that the loss will be characterized as a
short-term capital loss.

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


   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.


                                       87

<PAGE>


   Any payments received by a holder of a REMIC Residual Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in determining the income of such holder for federal income tax
purposes. Although it appears likely that any such payment would be includible
in income immediately upon its receipt, the IRS might assert that such payment
should be included in income over time according to an amortization schedule or
according to some other method. Because of the uncertainty concerning the
treatment of such payments, holders of REMIC Residual Certificates should
consult their tax advisors concerning the treatment of such payments for income
tax purposes.

   The amount of income REMIC Residual Certificateholders will be required to
report (or the tax liability associated with such income) may exceed the amount
of cash distributions received from the REMIC for the corresponding period.
Consequently, REMIC Residual Certificateholders should have other sources of
funds sufficient to pay any federal income taxes due as a result of their
ownership of REMIC Residual Certificates or unrelated deductions against which
income may be offset, subject to the rules relating to "excess inclusions,"
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.


                                       88

<PAGE>



   A Mortgage Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis therein, determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price. Any such discount will be includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income, under a
method similar to the method described above for accruing original issue
discount on the REMIC Regular Certificates. It is anticipated that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans. Premium on any Mortgage Loan to which such election applies may be
amortized under a constant yield method, presumably taking into account a
Prepayment Assumption. Further, such an election would not apply to any Mortgage
Loan originated on or before September 27, 1985.  Instead, premium on such a
Mortgage Loan should be allocated among the principal payments thereon and be
deductible by the REMIC as those payments become due or upon the prepayment of
such Mortgage Loan.

   A REMIC will be allowed deductions for interest (including original issue
discount) on the REMIC Regular Certificates (including any other class of REMIC
Certificates constituting "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular Certificates
(including any other class of REMIC Certificates constituting "regular
interests" in the REMIC not offered hereby) were indebtedness of the REMIC.
Original issue discount will be considered to accrue for this purpose as
described above under "-Taxation of Owners of REMIC Regular
Certificates-Original Issue Discount," except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates (including any
other class of REMIC Certificates constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

   If a class of REMIC Regular Certificates is issued at a price in excess of
the stated redemption price of such class (such excess "Issue Premium"), the net
amount of interest deductions that are allowed the REMIC in each taxable year
with respect to the REMIC Regular Certificates of such class will be reduced by
an amount equal to the portion of the Issue Premium that is considered to be
amortized or repaid in that year. Although the matter is not entirely certain,
it is likely that Issue Premium would be amortized under a constant yield method
in a manner analogous to the method of accruing original issue discount
described above under "-Taxation of Owners of REMIC Regular
Certificates-Original Issue Discount."

   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.



                                       89
<PAGE>


   A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate as
of the close of such calendar quarter (determined without regard to such net
loss). Any loss that is not currently deductible by reason of this limitation
may be carried forward indefinitely to future calendar quarters and, subject to
the same limitation, may be used only to offset income from the REMIC Residual
Certificate. The ability of REMIC Residual Certificateholders to deduct net
losses may be subject to additional limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.

   Any distribution on a REMIC Residual Certificate will be treated as a
non-taxable return of capital to the extent it does not exceed the holder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
on a REMIC Residual Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such REMIC Residual Certificate. Holders of certain
REMIC Residual Certificates may be entitled to distributions early in the term
of the related REMIC under circumstances in which their bases in such REMIC
Residual Certificates will not be sufficiently large that such distributions
will be treated as nontaxable returns of capital. Their bases in such REMIC
Residual Certificates will initially equal the amount paid for such REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the REMIC. However, such bases increases may not occur until the end
of the calendar quarter, or perhaps the end of the calendar year, with respect
to which such REMIC taxable income is allocated to the REMIC Residual
Certificateholders. To the extent such REMIC Residual Certificateholders'
initial bases are less than the distributions to such REMIC Residual
Certificateholders, and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such distributions, gain will be recognized to such REMIC Residual
Certificateholders on such distributions and will be treated as gain from the
sale of their REMIC Residual Certificates.

   The effect of these rules is that a REMIC Residual Certificateholder may not
amortize its basis in a REMIC Residual Certificate, but may only recover its
basis through distributions, through the deduction of any net losses of the
REMIC or upon the sale of its REMIC Residual Certificate. See "-Sales of REMIC
Certificates" below. For a discussion of possible modifications of these rules
that may require adjustments to income of a holder of a REMIC Residual
Certificate other than an original holder in order to reflect any difference
between the cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder and the adjusted basis such REMIC Residual Certificate would
have in the hands of an original holder, see "-Taxation of Owners of REMIC
Residual Certificates-General" above.


   EXCESS INCLUSIONS

   Any "excess inclusions" with respect to a REMIC Residual Certificate will be
subject to federal income tax in all events.

   In general, the "excess inclusions" with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess, if any, of (i) the
daily portions of REMIC taxable income allocable to such REMIC Residual
Certificate over (ii) the sum of the "daily accruals" (as defined below) for
each day during such quarter that such 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 


                                       90

<PAGE>


quarter. The issue price of a REMIC Residual Certificate is the initial
offering price to the public (excluding bond houses and brokers) at which a
substantial amount of the REMIC Residual Certificates were sold. The "long-term
Federal rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
IRS. Although it has not done so, the Treasury has authority to issue
regulations that would treat the entire amount of income accruing on a REMIC
Residual Certificate as an excess inclusion if the REMIC Residual Certificates
are considered not to have "significant value."

   For REMIC Residual Certificateholders, excess inclusions (i) will not be
permitted to be offset by deductions, losses or loss carryovers from other
activities, (ii) will be treated as "unrelated business taxable income" to an
otherwise tax-exempt organization and (iii) will not be eligible for any rate
reduction or exemption under any applicable tax treaty with respect to the 30%
United States withholding tax imposed on distributions to REMIC Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC Certificates," below. Furthermore, for purposes of the alternative
minimum tax, (i) excess inclusions will not be permitted to be offset by the
alternative tax net operating loss deduction and (ii) alternative minimum
taxable income may not be less than the taxpayer's excess inclusions. The latter
rule has the effect of preventing nonrefundable tax credits from reducing the
taxpayer's income tax to an amount lower than the tentative minimum tax on
excess inclusions.

   In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Section 857(b)(2) of the
Code, excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends received by such shareholders from
such trust, and any amount so allocated will be treated as an excess inclusion
with respect to a REMIC Residual Certificate as if held directly by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.


   NONECONOMIC REMIC RESIDUAL CERTIFICATES

   Under the REMIC Regulations, transfers of "noneconomic" REMIC Residual
Certificates will be disregarded for all federal income tax purposes if "a
significant purpose of the transfer was to enable the transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual Certificate. The REMIC Regulations
provide that a REMIC Residual Certificate is noneconomic unless, based on the
Prepayment Assumption and on any required or permitted clean up calls, or
required liquidation provided for in the REMIC's organizational documents, (1)
the present value of the expected future distributions (discounted using the
"applicable Federal rate" for obligations whose term ends on the close of the
last quarter in which excess inclusions are expected to accrue with respect to
the REMIC Residual Certificate, which rate is computed and published monthly by
the IRS) on the REMIC Residual Certificate equals at least the present value of
the expected tax on the anticipated excess inclusions, and (2) the transferor
reasonably expects that the transferee will receive distributions with respect
to the REMIC Residual Certificate at or after the time the taxes accrue on the
anticipated excess inclusions in an amount sufficient to satisfy the accrued
taxes. Accordingly, all transfers of REMIC Residual Certificates that may
constitute noneconomic residual interests will be subject to certain
restrictions under the terms of the related Pooling 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

                                       91
<PAGE>




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

   On December 28, 1993, the IRS released temporary regulations (the
"Mark-to-Market Regulations") relating to the requirement that a securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement applies to all securities owned by a dealer, except to the extent
that the dealer has specifically identified a security as held for investment.
The Mark-to-Market Regulations provide that for purposes of this mark-to-market
requirement, a "negative value" REMIC Residual Certificate is not treated as a
security and thus generally may not be marked to market. This exclusion from the
mark-to-market requirement is expanded to include all REMIC Residual
Certificates under proposed Treasury regulations published January 4, 1995 which
provide that any REMIC Residual Certificate issued after January 4, 1995 will
not be treated as a security and therefore generally may not be marked to
market.


   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.

   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 


                                       92
<PAGE>


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 four paragraphs, any such gain or loss will
be capital gain or loss, provided such REMIC Certificate is held as a capital
asset (generally, property held for investment) within the meaning of Section
1221 of the Code. 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 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 


                                       93

<PAGE>

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.

   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 


                                       94

<PAGE>


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 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.



                                       95

<PAGE>



   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 IRS concerning any
such REMIC item. Adjustments made to the REMIC tax return may require a REMIC
Residual Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's tax return, or the adjustments resulting from such an
audit, could result in an audit of a REMIC Residual Certificateholder's return.
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
IRS; holders of REMIC Regular Certificates that are corporations, trusts,
securities dealers and certain other non-individuals will be provided interest
and original issue discount income information and the information set forth in
the following paragraph upon request in accordance with the requirements of the
applicable regulations. The information must be provided by the later of 30 days
after the end of the quarter for which the information was requested, or two
weeks after the receipt of the request. The REMIC must also comply with rules
requiring a REMIC Regular Certificate issued with original issue discount to
disclose on its face the amount of original issue discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to the REMIC Residual Certificates, including income, excess inclusions,
investment expenses and relevant information regarding qualification of the
REMIC's assets will be made as required under the Treasury regulations,
generally on a quarterly basis.


                                       96

<PAGE>


   As applicable, the REMIC Regular Certificate information reports will include
a statement of the adjusted issue price of the REMIC Regular Certificate at the
beginning of each accrual period. In addition, the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount on
a constant yield method would require information relating to the holder's
purchase price that the REMIC may not have, such regulations only require that
information pertaining to the appropriate proportionate method of accruing
market discount be provided. See "-Taxation of Owners of REMIC Regular
Certificates-Market Discount."

   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, 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 whose income is subject to
United States federal income tax regardless of its source, or a trust if a court
within the United States is able to exercise primary supervision over the
administration of the trust and one or more United States fiduciaries have the
authority to control all substantial decisions of the trust. 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.


                                       97

<PAGE>


   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 or Cadwalader, Wickersham & Taft, counsel to the Depositor, as specified in
the applicable Prospectus Supplement, will deliver its 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 Buydown Mortgage Loans, counsel to the
Depositor will deliver an opinion that, in general, Grantor Trust Fractional
Interest Certificates will represent interests in (i) "loans . . . secured by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the Code; (ii) "obligation[s] (including any participation or Certificate of
beneficial ownership therein) which . . .[are] principally secured by an
interest in real property" within the meaning of Section 860G(a)(3) of the Code;
and (iii) "real estate assets" within the meaning of Section 856(c)(5)(A) of the
Code, in each case to the extent the Mortgage Loans qualify for such treatment.
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.



                                       98
<PAGE>


   GRANTOR TRUST STRIP CERTIFICATES

   Even if Grantor Trust Strip Certificates evidence an interest in a Grantor
Trust Fund consisting of Mortgage Loans that are "loans . . . secured by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the Code, and "real estate assets" within the meaning of Section 856(c)(5)(A) of
the Code, and the interest on which is "interest on obligations secured by
mortgages on real property" within the meaning of Section 856(c)(3)(B) of the
Code, it is unclear whether the Grantor Trust Strip Certificates, and the income
therefrom, will be so characterized. However, the policies underlying such
sections (namely, to encourage or require investments in mortgage loans by
thrift institutions and real estate investment trusts) may suggest that such
characterization is appropriate. Counsel to the 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 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 



                                       99

<PAGE>

   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 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 those provisions 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 


                                      100
<PAGE>



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 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 


                                      101

<PAGE>

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 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 


                                      102

<PAGE>

assumption for certificates backed by whole mortgage loans and 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 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 


                                      103


<PAGE>

(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 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," above, any discount that is not original
issue discount and exceeds a de minimis amount may require the deferral of
interest expense deductions attributable to accrued market discount not yet
includible in income, unless an election has been made to report market discount
currently as it accrues.



                                      104

<PAGE>

   PREMIUM

   If a Certificateholder is treated as acquiring the underlying Mortgage Loans
at a premium, that is, at a price in excess of their remaining stated redemption
price, such Certificateholder may elect under Section 171 of the Code to
amortize using a constant yield method the portion of such premium allocable to
Mortgage Loans originated after September 27, 1985. Amortizable premium is
treated as an offset to interest income on the related debt instrument, rather
than as a separate interest deduction. However, premium allocable to Mortgage
Loans originated before September 28, 1985 or to Mortgage Loans for which an
amortization election is not made, should be allocated among the payments of
stated redemption price on the Mortgage Loan and be allowed as a deduction as
such payments are made (or, for a Certificateholder using the accrual method of
accounting, when such payments of stated redemption price are due).

   It is unclear whether a prepayment assumption should be used in computing
amortization of premium allowable under Section 171 of the Code. If premium is
not subject to amortization using a prepayment assumption and a Mortgage Loan
prepays in full, the holder of a Grantor Trust Fractional Interest Certificate
acquired at a premium should recognize a loss, equal to the difference between
the portion of the prepaid principal amount of the Mortgage Loan that is
allocable to the Certificate and the portion of the adjusted basis of the
Certificate that is allocable to the Mortgage Loan. If a prepayment assumption
is used to amortize such premium, it appears that such a loss would be
unavailable. Instead, if a prepayment assumption is used, a prepayment should be
treated as a partial payment of the stated redemption price of the Grantor Trust
Fractional Interest Certificate and accounted for under a method similar to that
described for taking account of original issue discount on REMIC Regular
Certificates. See "REMICs-Taxation of Owners of REMIC Regular Certificates
- --Original Issue Discount." It is unclear whether any other adjustments would be
required to reflect differences between the prepayment assumption used, and the
actual rate of prepayments.


   TAXATION OF OWNERS OF GRANTOR TRUST STRIP CERTIFICATES

   The "stripped coupon" rules of Section 1286 of the Code will apply to the
Grantor Trust Strip Certificates. Except as described above in "-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.




                                      105
<PAGE>

   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 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.



                                      106
<PAGE>


   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 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 and its adjusted basis, recognized on the
sale 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 


                                      107

<PAGE>

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 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.


PARTNERSHIP TRUST FUNDS


   CLASSIFICATION OF PARTNERSHIP TRUST FUNDS

   With respect to each series of Partnership Certificates or Debt Certificates,
Thacher, Proffitt & Wood or Cadwalader, Wickersham & Taft, counsel to the
Depositor, as specified in the applicable Prospectus Supplement, will deliver
its opinion that the Trust Fund will not be a taxable mortgage pool or an
association (or publicly traded partnership) taxable as a corporation for
federal income tax purposes. This opinion will be based on the assumption that
the terms of the related Pooling and Servicing Agreement and related documents
will be complied with, and on counsel's conclusions that (1) the Trust Fund will
not have certain characteristics necessary for 


                                      108

<PAGE>

a business trust to be classified as an association taxable as a corporation
and (2) the nature of the income of the Trust Fund will exempt it from the rule
that certain publicly traded partnerships are taxable as corporations.

   If the Trust Fund were taxable as a corporation for federal income tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income. The Trust Fund's taxable income would include all its income on the
related Mortgage Loans, possibly reduced by its interest expense on the Debt
Certificates. Any such corporate income tax could materially reduce cash
available to make payments on the Debt Certificates and distributions on the
Partnership Certificates and Certificateholders could be liable for any such tax
that is unpaid by the Trust Fund.

   CHARACTERIZATION OF INVESTMENTS IN PARTNERSHIP CERTIFICATES AND DEBT
CERTIFICATES.

   For federal income tax purposes, (i) Partnership Certificates and Debt
Certificates held by a thrift institution taxed as a domestic building and loan
association will not constitute "loans ... secured by an interest in real
property" within the meaning of Code Section 7701(a)(19)(C)(v); (ii) interest on
Debt Certificates held by a real estate investment trust will not be treated as
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of Code Section 856(c)(3)(B), and Debt
Certificates held by a real estate investment trust will not constitute "real
estate assets" or "Government securities" within the meaning of Code Section
856(c)(5)(A), but Partnership Certificates held by a real estate investment
trust will qualify under those sections based on the real estate investments
trust's proportionate interest in the assets of the Partnership Trust Fund based
on capital accounts; and (iii) Partnership Certificates and Debt Certificates
held by a regulated investment company will not constitute "Government
securities" within the meaning of Code Section 851(b)(4)(A)(i).

   TAXATION OF DEBT CERTIFICATEHOLDERS

   TREATMENT OF THE DEBT CERTIFICATES AS INDEBTEDNESS.

   The Depositor will agree, and the Certificateholders will agree by their
purchase of Debt Certificates, to treat the Debt Certificates as debt for
federal income tax purposes. No regulations, published rulings, or judicial
decisions exist that discuss the characterization for federal income tax
purposes of securities with terms substantially the same as the Debt
Certificates. However, with respect to each series of Debt Certificates,
Thacher, Proffitt & Wood or Cadwalader, Wickersham & Taft, counsel to the
Depositor, as specified in the applicable Prospectus Supplement, will deliver
its opinion that the Debt Certificates will be classified as indebtedness for
federal income tax purposes. The discussion below assumes this characterization
of the Debt Certificates is correct.

   If, contrary to the opinion of counsel, the IRS successfully asserted that
the Debt Certificates were not debt for federal income tax purposes, the Debt
Certificates might be treated as equity interests in the Partnership Trust. If
so, the Partnership Trust Fund might be taxable as a corporation with the
adverse consequences described above (and the taxable corporation would not be
able to deduct interest on the Debt Certificates).

   Debt Certificates generally will be subject to the same rules of taxation as
REMIC Regular Certificates issued by a REMIC, as described above, except that
(i) income reportable on Debt Certificates is not required to be reported under
the accrual method unless the holder otherwise uses the accrual method and (ii)
the special rule treating a portion of the gain on sale or exchange of a REMIC
Regular Certificate as ordinary income is inapplicable to Debt Certificates. See
"-- REMICs -- Taxation of Owners of REMIC Regular Certificates" and "-- Sales of
REMIC Certificates."

   TAXATION OF OWNERS OF PARTNERSHIP CERTIFICATES

   TREATMENT OF THE PARTNERSHIP TRUST FUND AS A PARTNERSHIP.


                                      109


<PAGE>


   If so specified in the applicable Prospectus Supplement, the Depositor will
agree, and the Certificateholders will agree by their purchase of Certificates,
to treat the Partnership Trust Fund as a partnership for purposes of federal and
state income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Partnership Trust Fund, the partners of the partnership being the
Certificateholders (including the Depositor), and the Debt Certificates (if any)
being debt of the partnership. However, the proper characterization of the
arrangement involving the Partnership Trust Fund, the Partnership Certificates,
the Debt Certificates, and the Depositor is not clear, because there is no
authority on transactions closely comparable to that contemplated herein.

   A variety of alternative characterizations are possible. For example, because
one or more of the classes of Partnership Certificates have certain features
characteristic of debt, the Partnership Certificates might be considered debt of
the Depositor or the Partnership Trust Fund. Any such characterization would not
result in materially adverse tax consequences to Certificateholders as compared
to the consequences from treatment of the Partnership Certificates as equity in
a partnership, described below. The following discussion assumes that the
Partnership Certificates represent equity interests in a partnership.


   PARTNERSHIP TAXATION.

   As a partnership, the Partnership Trust Fund will not be subject to federal
income tax. Rather, each Certificateholder will be required to separately take
into account such holder's allocated share of income, gains, losses, deductions
and credits of the Partnership Trust Fund. It is anticipated that the
Partnership Trust Fund's income will consist primarily of interest earned on the
Mortgage Loans (including appropriate adjustments for market discount, original
issue discount and bond premium) as described above under "-- Grantor Trust
Funds -- Taxation of Owners of Grantor Trust Fractional Interest Certificates --
If Stripped Bond Ruled Do Not Apply --", "-- Market Discount" and "--Premium")
and any gain upon collection or disposition of Mortgage Loans. The Partnership
Trust Fund's deductions will consist primarily of interest accruing with respect
to the Debt Certificates, servicing and other fees, and losses or deductions
upon collection or disposition of Debt Certificates.

   The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Pooling and Servicing Agreement and related documents). The Pooling and
Servicing Agreement will provide, in general, that the Certificateholders will
be allocated taxable income of the Partnership Trust Fund for each Due Period
equal to the sum of (i) the interest that accrues on the Partnership
Certificates in accordance with their terms for such Due Period, including
interest accruing at the applicable pass-through rate for such Due Period and
interest on amounts previously due on the Partnership Certificates but not yet
distributed; (ii) any Partnership Trust Fund income attributable to discount on
the Mortgage Loans that corresponds to any excess of the principal amount of the
Partnership Certificates over their initial issue price; and (iii) any other
amounts of income payable to the Certificateholders for such Due Period. Such
allocation will be reduced by any amortization by the Partnership Trust Fund of
premium on Mortgage Loans that corresponds to any excess of the issue price of
Partnership Certificates over their principal amount. All remaining taxable
income of the Partnership Trust Fund will be allocated to the Depositor. Based
on the economic arrangement of the parties, this approach for allocating
Partnership Trust Fund income should be permissible under applicable Treasury
regulations, although no assurance can be given that the IRS would not require a
greater amount of income to be allocated to Certificateholders. Moreover, even
under the foregoing method of allocation, Certificateholders may be allocated
income equal to the entire pass-through rate plus the other items described
above even though the Trust Fund might not have sufficient cash to make current
cash distributions of such amount. Thus, cash basis holders will in effect be
required to report income from the Partnership Certificates on the


                                      110

<PAGE>


accrual basis and Certificateholders may become liable for taxes on
Partnership Trust Fund income even if they have not received cash from the
Partnership Trust Fund to pay such taxes.

   All of the taxable income allocated to a Certificateholder that is a pension,
profit sharing or employee benefit plan or other tax-exempt entity (including an
individual retirement account) will constitute "unrelated business taxable
income" generally taxable to such a holder under the Code.

   A share of expenses of the Partnership Trust Fund (including fees of the
Master Servicer but not interest expense) allocable to an individual, estate or
trust Certificateholder would be miscellaneous itemized deductions subject to
the limitations described above under "-- Grantor Trust Funds -- Taxation of
Owners of Grantor Trust Fractional Interest Certificates." Accordingly, such
deductions might be disallowed to the individual in whole or in part and might
result in such holder being taxed on an amount of income that exceeds the amount
of cash actually distributed to such holder over the life of the Partnership
Trust Fund.

   Discount income or premium amortization with respect to each Mortgage Loan
would be calculated in a manner similar to the description above under "--
Grantor Trust Funds -- Taxation of Owners of Grantor Trust Fractional Interest
Certificates -- If Stripped Bond Rules Do Not Apply." Notwithstanding such
description, it is intended that the Partnership Trust Fund will make all tax
calculations relating to income and allocations to Certificateholders on an
aggregate basis with respect to all Mortgage Loans held by the Partnership Trust
Fund rather than on a Mortgage Loan-by-Mortgage Loan basis. If the IRS were to
require that such calculations be made separately for each Mortgage Loan, the
Partnership Trust Fund might be required to incur additional expense, but it is
believed that there would not be a material adverse effect on
Certificateholders.

   DISCOUNT AND PREMIUM.

   Unless indicated otherwise in the applicable Prospectus Supplement, it is not
anticipated that the Mortgage Loans will have been issued with original issue
discount and, therefore, the Partnership Trust Fund should not have original
issue discount income. However, the purchase price paid by the Partnership Trust
Fund for the Mortgage Loans may be greater or less than the remaining principal
balance of the Mortgage Loans at the time of purchase. If so, the Mortgage Loans
will have been acquired at a premium or discount, as the case may be. See "--
Grantor Trust Funds -- Taxation of Owners of Grantor Trust Fractional Interest
Certificates -- Market Discount" and "Premium." (As indicated above, the
Partnership Trust Fund will make this calculation on an aggregate basis, but
might be required to recompute it on a Mortgage Loan-by-Mortgage Loan basis).

   If the Partnership Trust Fund acquires the Mortgage Loans at a market
discount or premium, the Partnership Trust Fund will elect to include any such
discount in income currently as it accrues over the life of the Mortgage Loans
or to offset any such premium against interest income on the Mortgage Loans. As
indicated above, a portion of such market discount income or premium deduction
may be allocated to Certificateholders.


   SECTION 708 TERMINATION.

   Under Section 708 of the Code, the Partnership Trust Fund will be deemed to
terminate for federal income tax purposes if 50% or more of the capital and
profits interests in the Partnership Trust Fund are sold or exchanged within a
12-month period. If such a termination occurs, the Partnership Trust Fund will
be considered to distribute its assets to the partners, who would then be
treated as recontributing those assets to the Partnership Trust Fund, as a new
partnership. The Partnership Trust Fund will not comply with certain technical
requirements that might apply when such a constructive termination occurs. As a
result, the Partnership Trust Fund may be subject to certain tax penalties and
may incur additional expenses if it is required to comply with those
requirements. Furthermore, the Partnership Trust Fund might not be able to
comply due to


                                      111

<PAGE>


lack of data. Under proposed Treasury regulations, the foregoing treatment
would be replaced by a new regime under which a 50% or greater transfer, as
described above, would cause a deemed contribution of the assets of a
Partnership Trust Fund (the "old partnership") to a new Partnership Trust Fund
(the "new partnership") in exchange for interests in the new partnership. Such
interests would be deemed distributed to the partners of the old partnership in
liquidation thereof, which would not constitute a sale or exchange. It is not
known when or whether such proposed Treasury regulations will be adopted in
final (or temporary) form.

   DISPOSITION OF CERTIFICATES.

   Generally, capital gain or loss will be recognized on a sale of Partnership
Certificates in an amount equal to the difference between the amount realized
and the seller's tax basis in the Partnership Certificates sold. A
Certificateholder's tax basis in an Partnership Certificate will generally equal
the holder's cost increased by the holder's share of Partnership Trust Fund
income (includible in income) and decreased by any distributions received with
respect to such Partnership Certificate. In addition, both the tax basis in the
Partnership Certificates and the amount realized on a sale of an Partnership
Certificate would include the holder's share of the Debt Certificates and other
liabilities of the Partnership Trust Fund. A holder acquiring Partnership
Certificates at different prices may be required to maintain a single aggregate
adjusted tax basis in such Partnership Certificates, and, upon sale or other
disposition of some of the Partnership Certificates, allocate a portion of such
aggregate tax basis to the Partnership Certificates sold (rather than
maintaining a separate tax basis in each Partnership Certificate for purposes of
computing gain or loss on a sale of that Partnership Certificate).

   Any gain on the sale of an Partnership Certificate attributable to the
holder's share of unrecognized accrued market discount on the Mortgage Loans
would generally be treated as ordinary income to the holder and would give rise
to special tax reporting requirements. The Partnership Trust Fund does not
expect to have any other assets that would give rise to such special reporting
considerations. Thus, to avoid those special reporting requirements, the
Partnership Trust Fund will elect to include market discount in income as it
accrues.

   If a Certificateholder is required to recognize an aggregate amount of income
(not including income attributable to disallowed itemized deductions described
above) over the life of the Partnership Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Partnership Certificates.

   ALLOCATIONS BETWEEN TRANSFERORS AND TRANSFEREES.

   In general, the Partnership Trust Fund's taxable income and losses will be
determined each Due Period and the tax items for a particular Due Period will be
apportioned among the Certificateholders in proportion to the principal amount
of Partnership Certificates owned by them as of the close of the last day of
such Due Period. As a result, a holder purchasing Partnership Certificates may
be allocated tax items (which will affect its tax liability and tax basis)
attributable to periods before the actual transaction.

   The use of such a Due Period convention may not be permitted by existing
regulations. If a Due Period convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Partnership Trust Fund might be reallocated among the Certificateholders.
The Depositor will be authorized to revise the Partnership Trust Fund's method
of allocation between transferors and transferees to conform to a method
permitted by future regulations.

   SECTION 731 DISTRIBUTIONS.

   In the case of any distribution to a Certificateholder, no gain will be
recognized to that Certificateholder to the extent that the amount of any money
distributed with respect to such Certificate exceeds the adjusted basis of such
Certificateholder's interest in the Certificate. To the extent that the amount
of money distributed exceeds such Certificateholder's adjusted basis, 


                                      112

<PAGE>

gain will be currently recognized. In the case of any distribution to a
Certificateholder, no loss will be recognized except upon a distribution in
liquidation of a Certificateholder's interest. Any gain or loss recognized by a
Certificateholder will be capital gain or loss.

   SECTION 754 ELECTION.

   In the event that a Certificateholder sells its Partnership Certificates at a
profit (loss), the purchasing Certificateholder will have a higher (lower) basis
in the Partnership Certificates than the selling Certificateholder had. The tax
basis of the Partnership Trust Fund's assets would not be adjusted to reflect
that higher (or lower) basis unless the Partnership Trust Fund were to file an
election under Section 754 of the Code. In order to avoid the administrative
complexities that would be involved in keeping accurate accounting records, as
well as potentially onerous information reporting requirements, the Partnership
Trust Fund will not make such election. As a result, Certificateholder might be
allocated a greater or lesser amount of Partnership Trust Fund income than would
be appropriate based on their own purchase price for Partnership Certificates.

   ADMINISTRATIVE MATTERS.

   The Trustee is required to keep or have kept complete and accurate books of
the Partnership Trust Fund. Such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal year of the
Partnership Trust Fund will be the calendar year. The Trustee will file a
partnership information return (IRS Form 1065) with the IRS for each taxable
year of the Partnership Trust Fund and will report each Certificateholder's
allocable share of items of Partnership Trust Fund income and expense to holders
and the IRS on Schedule K-1. The Trustee will provide the Schedule K-1
information to nominees that fail to provide the Partnership Trust Fund with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Partnership
Certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the Partnership Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies.

   Under Section 6031 of the Code, any person that holds Partnership
Certificates as a nominee at any time during a calendar year is required to
furnish the Partnership Trust Fund with a statement containing certain
information on the nominee, the beneficial owners and the Partnership
Certificates so held. Such information includes (i) the name, address and
taxpayer identification number of the nominee and (ii) as to each beneficial
owner (x) the name, address and identification number of such person, (y)
whether such person is a United States person, a tax-exempt entity or a foreign
government, an international organization, or any wholly-owned agency or
instrumentality of either of the foregoing, and (z) certain information on
Partnership Certificates that were held, bought or sold on behalf of such person
throughout the year. In addition, brokers and financial institutions that hold
Partnership Certificates through a nominee are required to furnish directly to
the Trustee information as to themselves and their ownership of Partnership
Certificates. A clearing agency registered under Section 17A of the Exchange Act
is not required to furnish any such information statement to the Partnership
Trust Fund. The information referred to above for any calendar year must be
furnished to the Partnership Trust Fund on or before the following January 31.
Nominees, brokers and financial institutions that fail to provide the
Partnership Trust Fund with the information described above may be subject to
penalties.

   The Depositor will be designated as the tax matters partner in the Pooling
and Servicing Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire until three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Partnership Trust Fund by the appropriate taxing
authorities could result in an adjustment of the returns of the
Certificateholders, and, under certain circumstances, a Certificateholder may be



                                      113
<PAGE>


precluded from separately litigating a proposed adjustment to the items of the
Partnership Trust Fund. An adjustment could also result in an audit of a
Certificateholder's returns and adjustments of items not related to the income
and losses of the Partnership Trust Fund.

   TAX CONSEQUENCES TO FOREIGN CERTIFICATEHOLDERS.

   It is not clear whether the Partnership Trust Fund would be considered to be
engaged in a trade or business in the United States for purposes of federal
withholding taxes with respect to non-U.S. persons, because there is no clear
authority dealing with that issue under facts substantially similar to those
described herein. Although it is not expected that the Partnership Trust Fund
would be engaged in a trade or business in the United States for such purposes,
the Partnership Trust Fund will withhold as if it were so engaged in order to
protect the Partnership Trust Fund from possible adverse consequences of a
failure to withhold. The Partnership Trust Fund expects to withhold on the
portion of its taxable income that is allocable to foreign Certificateholders
pursuant to Section 1446 of the Code, as if such income were effectively
connected to a U.S. trade or business, at a rate of 35% for foreign holders that
are taxable as corporations and 39.6% for all other foreign holders. Amounts
withheld will be deemed distributed to the foreign certificateholders.
Subsequent adoption of Treasury regulations or the issuance of other
administrative pronouncements may require the Partnership Trust Fund to change
its withholding procedures. In determining a holder's withholding status, the
Partnership Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the holder's
certification of nonforeign status signed under penalties of perjury.

   Each foreign holder might be required to file a U.S. individual or corporate
income tax return (including, in the case of a corporation, the branch profits
tax) on its share of the Partnership Trust Fund's income. Each foreign holder
must obtain a taxpayer identification number from the IRS and submit that number
to the Partnership Trust Fund on Form W-8 in order to assure appropriate
crediting of the taxes withheld. A foreign holder generally would be entitled to
file with the IRS a claim for refund with respect to taxes withheld by the
Partnership Trust Fund, taking the position that no taxes were due because the
Partnership Trust Fund was not engaged in a U.S. trade or business. However,
interest payment made (or accrued) to a Certificateholder who is a foreign
person generally will be considered guaranteed payments to the extent such
payments are determined without regard to the income of the Partnership Trust
Fund. If these interest payments are properly characterized as guaranteed
payments, then the interest will not be considered "portfolio interest." As a
result, Certificateholders who are foreign persons will be subject to United
States federal income tax and withholding tax at a rate of 30 percent, unless
reduced or eliminated pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that should be withheld with respect to the guaranteed
payments.

   BACKUP WITHHOLDING.

   Distributions made on the Partnership Certificates and proceeds from the sale
of the Partnership Certificates will be subject to a "backup" withholding tax of
31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

   THE FEDERAL TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A CERTIFICATEHOLDER'S
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF REMIC CERTIFICATES, GRANTOR TRUST CERTIFICATES, PARTNERSHIP
CERTIFICATES AND DEBT CERTIFICATES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.


                                      114


<PAGE>


                        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 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, 


                                      115
<PAGE>


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
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 initialissuance 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 



                                      116
<PAGE>


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 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
tothe 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.



                                      117
<PAGE>



   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 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

                                      118
<PAGE>



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 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 or Cadwalader,
Wickersham & Taft, 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.



                                      119
<PAGE>


                      INDEX OF PRINCIPAL DEFINITIONS


                                                             PAGE(S) ON WHICH
                                                              TERM IS DEFINED
                                                                  IN THE
TERM                                                            PROSPECTUS

Accrual Certificates .....................................................6
Accrued Certificate Interest ............................................42
Agency Securities ........................................................1
Agreement ...............................................................33
ARM Loans ............................................................7, 14
Available Distribution Amount ...........................................41
Bankruptcy Amount .......................................................53
BIF .....................................................................31
Buydown Account .........................................................40
Buydown Funds ...........................................................17
Buydown Mortgage Loans ..................................................16
Buydown Period ..........................................................17
Certificate .............................................................33
Certificate Account ..................................................9, 38
Certificate Guarantee Insurance .........................................60
Certificate Principal Balance ........................................5, 42
Certificates .............................................................4
Charter Act .............................................................23
Closing Date ............................................................83
Code .............................................................6, 34, 80
Commission ...............................................................4
Committee Report ........................................................82
Contracts ...............................................................14
Contributions Tax .......................................................94
Cooperative ..........................................................7, 14
Cooperative Loans ....................................................7, 14
Cooperative Notes .......................................................19
Cooperative Unit ........................................................14
Credit Support ......................................................10, 34
Cut-off Date ............................................................10
Defaulted Mortgage Amount ...............................................53
Deficient Valuation .....................................................43
Deleted Mortgage Loan ...................................................36
Depositor ...............................................................14
Determination Date ......................................................41
Distribution Date .......................................................10
DOL ....................................................................115
DTC .....................................................................33
Due Period ..............................................................41
ERISA ..............................................................13, 115
Excluded Plan ..........................................................117
Exemption ..............................................................116
FDIC ....................................................................31
FHA ......................................................................8
FHA Loans ...............................................................19
FHLMC ....................................................................1
FHLMC Act ...............................................................21
FHLMC Certificates .......................................................8
FNMA .....................................................................1
FNMA Certificates ........................................................8
FTC Rule ................................................................75
Garn-St Germain Act .....................................................75
GNMA .....................................................................1
GNMA Certificates ........................................................8
GNMA Issuer .............................................................19


                                      120
<PAGE>

                                                             PAGE(S) ON WHICH
                                                              TERM IS DEFINED
                                                                  IN THE
TERM                                                            PROSPECTUS

Grantor Trust Certificates ..........................................11, 80
Grantor Trust Fractional Interest Certificate............................98
Grantor Trust Fractional Interest Certificates...........................12
Grantor Trust Fund.......................................................80
Grantor Trust Strip Certificate..........................................98
Grantor Trust Strip Certificates.........................................12
Guaranty Agreement.......................................................20
High Cost Loans..........................................................74
Holder-in-Due-Course.....................................................75
Housing Act..............................................................19
HUD......................................................................63
Insurance Instruments....................................................46
Insurance Proceeds.......................................................39
Interest Rate.........................................................7, 14
IRS......................................................................83
Issue Premium............................................................89
Letter of Credit Bank....................................................55
Liquidated Loan..........................................................43
Liquidation Proceeds.....................................................39
Loan-to-Value Ratio......................................................15
Lockout Period...........................................................27
Manufacturer's Invoice Price.............................................16
Master Servicer...........................................................5
Mortgage Loan Seller.....................................................14
Mortgage Loans.........................................................1, 7
Mortgage Notes...........................................................18
Mortgage Pool.............................................................7
Mortgaged Properties...................................................7,14
Mortgages................................................................18
Multifamily Loans........................................................14
Multifamily Properties...................................................14
Net Interest Rate........................................................35
Nonrecoverable Advance...................................................44
OID Regulations..........................................................80
Originator...............................................................14
Parties in Interest.....................................................115
Pass-Through Rate.........................................................5
Permitted Investments....................................................38
Plans...................................................................115
PMBS Agreement...........................................................24
PMBS Issuer..............................................................25
PMBS Servicer............................................................25
PMBS Trustee.............................................................25
Prepayment Assumption...............................................82, 101
Prepayment Period........................................................27
Private Mortgage-Backed Securities........................................1
Prohibited Transactions Tax..............................................94
Proposed Mark-to-Market Regulations......................................92
PTCE 83-1...............................................................117
Purchase Price...........................................................32
Rating Agency............................................................35
Record Date..............................................................41
Related Proceeds.........................................................44
Relief Act...............................................................79
REMIC....................................................................80
REMIC Certificates.......................................................80
REMIC Provisions.........................................................80

                                      121
<PAGE>



                                                             PAGE(S) ON WHICH
                                                              TERM IS DEFINED
                                                                  IN THE
TERM                                                            PROSPECTUS

REMIC Regular Certificates...........................................11, 81
REMIC Regulations........................................................80
REMIC Residual Certificates..........................................11, 81
Reserve Fund.............................................................60
Reserve Funds............................................................55
Restricted Group........................................................116
Retained Interest........................................................34
SAIF.....................................................................31
Sales of Grantor Trust Certificates.....................................100
Salomon.............................................................13, 118
Scheduled Principal Balance..............................................54
Senior Certificates................................................5, 6, 354
Senior Liens.............................................................15
Senior Percentage........................................................43
Senior/Subordinate Series................................................34
Single Family Loans......................................................14
Single Family Properties.................................................14
SMMEA...............................................................13, 118
Special Hazard Amount....................................................53
Special Hazard Realized Losses...........................................54
Special Hazard Subordination Amount......................................54
Stated Principal Balance.................................................33
Strip Certificates....................................................6, 34
Stripped Interest........................................................26
Sub-Servicer.............................................................46
Sub-Servicing Account....................................................39
Sub-Servicing Agreement..................................................47
Subordinate Certificates...........................................5, 6, 34
Substitute Mortgage Loan.................................................36
Tiered REMICs............................................................82
Title V..................................................................77
Title VIII...............................................................78
Trust Fund.............................................................1, 5
Trust Fund Asset..........................................................5
Trustee...................................................................5
Underwriter.............................................................116
United States person.....................................................97
Unrecovered Senior Portion...............................................54
VA Loans.................................................................19
Window Period Loans......................................................76


                                        122


<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-3
Description of the Trust Certificates...........      S-17
Description of the Underlying Certificates......      S-21
The Mortgage Pool...............................      S-33
Yield on the Trust Certificates.................      S-39
Trust Agreement.................................      S-47
Pooling and Servicing Agreement.................      S-48
Certain Federal Income Tax Consequences.........      S-51
Method of Distribution..........................      S-53
Secondary Market................................      S-53
Ratings.........................................      S-53
Legal Investment................................      S-54
ERISA Considerations............................      S-54
Appendix A......................................       A-1

                        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.........        64
Certain Federal Income Tax Consequences.........        80
State and Other Tax Consequences................       115
Erisa Considerations............................       115
Legal Investment................................       118
Methods of Distribution.........................       118
Legal Matters...................................       119
Financial Information...........................       119
Index of Principal Definitions..................       120


Until  December  30,  1996,  all  dealers  effecting  transactions  in the Trust
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.



$48,087,790 (Approximate)



Trust Certificates, Series 1996-4C





Salomon Brothers Mortgage
Securities VII, Inc.
Depositor


- -------------------------------------
                 Salomon Brothers Inc
                 -----------------------------------------

Prospectus Supplement
Dated September 30, 1996



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