SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1996-10-25
ASSET-BACKED SECURITIES
Previous: MAN SANG HOLDINGS INC, DEF 14A, 1996-10-25
Next: SALOMON BROTHERS MORTGAGE SECURITIES VII INC, 8-K, 1996-10-25



PROSPECTUS SUPPLEMENT
(To Prospectus Dated October 18, 1996)

ASSET-BACKED CERTIFICATES, SERIES 1996-LB2

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
DEPOSITOR

LONG BEACH MORTGAGE COMPANY
ORIGINATOR AND MASTER SERVICER

The Series 1996-LB2 Certificates will consist of sixteen classes of certificates
(collectively, the "Certificates"), designated as: (i) the Class A-1
Certificates, the Class A-2 Certificates, the Class A-3 Certificates, the Class
A-4 Certificates, the Class A-5 Certificates, the Class A-6 Certificates, the
Class A-7 Certificates and the Class A-8 Certificates (collectively, the "Class
A Certificates"), (ii) the Class XS Certificates, (iii) the Class PO
Certificates (the Class A Certificates, the Class XS Certificates and the Class
PO Certificates, collectively, the "Senior Certificates"), (iv) the Class B-1
Certificates, the Class B-2 Certificates, the Class B-3 Certificates and the
Class B-4 Certificates (collectively, the "Subordinate Certificates") and (v)
the Class R-I Certificates and the Class R-II Certificates (together, the
"Residual Certificates"). Only the Senior Certificates, the Class B-1
Certificates and the Residual Certificates (collectively, the "Offered
Certificates") are offered hereby.

The rights of the holders of the Senior Certificates to receive distributions in
respect of the Mortgage Loans (and the rights of the holders of the Residual
Certificates to receive distributions in respect of the initial Certificate
Principal Balances thereof on the first Distribution Date) will be senior to the
rights of the holders of the Subordinate Certificates, and the rights of holders
of the Subordinate Certificates with lower numerical designations will be senior
to the rights of holders of the Subordinate Certificates with higher numerical
designations, in each case to the extent described herein. The Senior
Certificates and the Residual Certificates (the "Insured Certificates") will be
unconditionally and irrevocably guaranteed as to the payment of Guaranteed
Distributions (as defined herein) on each Distribution Date pursuant to the
terms of a Certificate Guaranty Insurance Policy (the "Policy") to be issued by
MBIA Insurance Corporation (the "Insurer"), assuming claims thereunder are
timely made.




                                                  (COVER CONTINUED ON NEXT PAGE)

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

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

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

<TABLE>
<CAPTION>
====================================================================================================================================
                     INITIAL CERTIFICATE      PASS-THROUGH                              INITIAL CERTIFICATE             PASS-
        CLASS        PRINCIPAL BALANCE(1)         RATE                 CLASS           PRINCIPAL BALANCE(1)            THROUGH
                                                                                                                        RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>                     <C>           <C>                          <C>                       <C>
A-1................      $39,630,000             6.875%        A-8..................        $35,677,601               7.800%(2)
A-2................      $16,280,000             6.750%        PO...................        $ 1,024,864                 N/A 
A-3................      $82,902,000             6.875%        XS...................                (3)               Variable
A-4................      $ 9,235,000             7.000%        B-1..................        $ 7,718,657               8.100%
A-5................      $56,145,000             7.250%        R-I..................        $       100               6.875% 
A-6................      $20,401,000             7.300%        R-II.................        $       100               6.875% 
A-7................      $28,154,000             7.650%
====================================================================================================================================
</TABLE>
(1) Approximate.
(2) Subject to increase as described herein.
(3) $308,746,310 approximate Initial Notional Amount.
- --------------

The Offered Certificates will be purchased by the Underwriter from the Depositor
and will be offered by the Underwriter from time to time to the public in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor, will be
approximately 106.26% of the initial Certificate Principal Balance of the
Offered Certificates (other than the Class XS Certificates), plus accrued
interest on the Offered Certificates (other than the Class PO Certificates) from
the Cut-off Date.

The Offered Certificates are offered subject to receipt and acceptance by the
Underwriter, to prior sale and to the Underwriter's right to reject any order in
whole or in part and to withdraw, cancel or modify the offer without notice. It
is expected that delivery of the BookEntry Certificates will be made through the
facilities of The Depository Trust Company, and the delivery of each other class
of the Offered Certificates will be made at the offices of Salomon Brothers Inc,
Seven World Trade Center, New York, New York 10048, in each case, on or about
October 25, 1996 (the "Closing Date").

- --------------------
     SALOMON BROTHERS INC
     ---------------------------------------------------------------------------


The date of this Prospectus Supplement is October 23, 1996.


<PAGE>



(COVER CONTINUED)

The Certificates represent in the aggregate the entire beneficial ownership
interest in a Trust Fund (the "Trust Fund") consisting primarily of a segregated
pool (the "Mortgage Pool") of conventional, one- to four-family, fixed-rate,
fully-amortizing first lien mortgage loans having original terms to maturity
ranging from 5 years to 30 years (the "Mortgage Loans") and having an aggregate
principal balance as of October 1, 1996 (the "Cut-off Date"), after application
of scheduled payments due whether or not received, of approximately
$308,746,310, subject to a permitted variance as described herein under "The
Mortgage Pool". Approximately 40.61% of the Mortgage Loans, by aggregate
principal balance as of the Cut-off Date (each, a "Step-Down Mortgage Loan"),
provide for reductions to the Mortgage Rate (as defined herein) thereon under
certain circumstances during the first 36 months of the term thereof as
described herein under "The Mortgage Pool". As more fully described herein, the
Class A Certificates and the Class PO Certificates in the aggregate evidence an
initial undivided interest of approximately 93.75% in the Trust Fund, and the
Class B-1 Certificates evidence an initial undivided interest of approximately
2.50% in the Trust Fund. All of the Mortgage Loans will be acquired by Salomon
Brothers Mortgage Securities VII, Inc. (the "Depositor") indirectly from Long
Beach Mortgage Company (in such capacity, the "Originator").

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

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

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

THE YIELD TO MATURITY ON EACH CLASS OF OFFERED CERTIFICATES, PARTICULARLY THE
CLASS XS CERTIFICATES AND THE CLASS PO CERTIFICATES, WILL BE SENSITIVE TO THE
RATE AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS AND REPURCHASES)
AND DEFAULTS ON THE MORTGAGE LOANS, WHICH MAY FLUCTUATE SIGNIFICANTLY FROM TIME
TO TIME. THE MORTGAGE LOANS GENERALLY MAY BE PREPAID IN FULL OR IN PART AT ANY
TIME; HOWEVER, WITH RESPECT TO APPROXIMATELY 74.57% OF THE MORTGAGE LOANS BY
AGGREGATE PRINCIPAL BALANCE AS OF THE CUT-OFF DATE, A PREPAYMENT MAY SUBJECT THE
RELATED MORTGAGOR TO A PREPAYMENT CHARGE. A SLOWER (FASTER) THAN ANTICIPATED
RATE OF PRINCIPAL PREPAYMENTS ON THE MORTGAGE LOANS WILL HAVE A NEGATIVE EFFECT
ON THE YIELD TO MATURITY OF THE CLASS A CERTIFICATES AND THE SUBORDINATE
CERTIFICATES IF SUCH CERTIFICATES ARE PURCHASED AT A DISCOUNT (PREMIUM). IN
ADDITION, THE YIELD TO MATURITY ON EACH CLASS OF SUBORDINATE CERTIFICATES WILL
BE EXTREMELY SENSITIVE TO LOSSES DUE TO DEFAULTS ON THE MORTGAGE LOANS (AND THE
TIMING THEREOF) TO THE EXTENT THAT SUCH LOSSES ARE NOT COVERED BY A MORE
SUBORDINATE CLASS OF SUBORDINATE CERTIFICATES. THE YIELD TO MATURITY OF THE
CLASS XS CERTIFICATES WILL BE NEGATIVELY AFFECTED BY A RAPID RATE OF PRINCIPAL
PREPAYMENTS ON THE MORTGAGE LOANS, AND THE AMOUNT OF INTEREST PAYABLE ON THE
CLASS XS CERTIFICATES WILL DECREASE MORE SIGNIFICANTLY AS A RESULT OF PRINCIPAL
PREPAYMENTS ON MORTGAGE LOANS WITH RELATIVELY HIGH MORTGAGE RATES AND PRINCIPAL
PREPAYMENTS ON STEP-DOWN MORTGAGE LOANS. MOREOVER, REDUCTIONS TO THE MORTGAGE
RATES ON STEP-DOWN MORTGAGE LOANS WILL REDUCE THE AMOUNT OF INTEREST PAYABLE ON
THE CLASS XS CERTIFICATES. INVESTORS IN THE CLASS XS CERTIFICATES SHOULD
CAREFULLY CONSIDER THE ASSOCIATED RISKS, INCLUDING THE RISK THAT A RAPID RATE OF
PRINCIPAL PREPAYMENTS ON THE MORTGAGE LOANS COULD RESULT IN THE FAILURE OF
INVESTORS IN THE CLASS XS CERTIFICATES TO RECOVER FULLY THEIR INITIAL
INVESTMENTS. BECAUSE AMOUNTS PAYABLE ON THE CLASS PO CERTIFICATES ARE DERIVED
ONLY FROM PRINCIPAL PAYMENTS ON MORTGAGE LOANS WITH MINIMUM NET MORTGAGE RATES
(AS DEFINED HEREIN) BELOW 8.10% PER ANNUM, THE YIELD TO MATURITY OF THE CLASS PO
CERTIFICATES WILL BE ADVERSELY AFFECTED BY SLOWER THAN EXPECTED PAYMENTS OF
PRINCIPAL ON SUCH MORTGAGE LOANS. SEE "SUMMARY OF THE PROSPECTUS
SUPPLEMENT-SPECIAL PREPAYMENT CONSIDERATIONS" AND "-SPECIAL YIELD
CONSIDERATIONS" AND "YIELD ON THE CERTIFICATES" HEREIN.


                                       S-2

<PAGE>



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

In addition to the documents described under "Incorporation of Certain
Information by Reference" in the Prospectus, certain financial statements which
have been filed with the Securities and Exchange Commission by MBIA Inc. have
been incorporated by reference in this Prospectus Supplement, which together
with the Prospectus, forms a part of the Depositor's Registration Statement. See
"The Insurer" herein. The Depositor will provide without charge to any person to
whom this Prospectus Supplement is delivered, upon oral or written request of
such person, a copy of any or all financial statements incorporated herein by
reference. Requests for such copies should be directed to the Secretary, Salomon
Brothers Mortgage Securities VII, Inc., Seven World Trade Center, New York, New
York 10048.


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


THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL CONSTITUTE A
SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE DEPOSITOR PURSUANT TO ITS
PROSPECTUS DATED OCTOBER 18, 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-3

<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................  Asset-Backed Certificates, Series 1996-LB2 (the
                                 "Certificates"). The Certificates represent in
                                 the aggregate the entire beneficial ownership
                                 interest in a Trust Fund consisting primarily
                                 of a pool of conventional, one- to four-
                                 family, fixed-rate, fully-amortizing first lien
                                 Mortgage Loans with an aggregate principal
                                 balance, after application of scheduled
                                 payments due whether or not received, of
                                 approximately $308,746,310 (subject to a
                                 permitted variance of plus or minus 5%) as of
                                 October 1, 1996 (the "Cut-off Date"). The
                                 Certificates will consist of sixteen classes,
                                 designated as: (i) the Class A-1 Certificates,
                                 the Class A-2 Certificates, the Class A-3
                                 Certificates, the Class A-4 Certificates, the
                                 Class A-5 Certificates, the Class A-6
                                 Certificates, the Class A-7 Certificates and
                                 the Class A-8 Certificates (collectively, the
                                 "Class A Certificates"), (ii) the Class XS
                                 Certificates, (iii) the Class PO Certificates
                                 (the Class A Certificates, the Class XS
                                 Certificates and the Class PO Certificates,
                                 collectively, the "Senior Certificates"), (iv)
                                 the Class B-1 Certificates, the Class B-2
                                 Certificates, the Class B-3 Certificates and
                                 the Class B-4 Certificates (collectively, the
                                 "Subordinate Certificates") and (v) the Class
                                 R-I Certificates and the Class R-II
                                 Certificates (together, the "Residual
                                 Certificates"). The Certificates will be issued
                                 pursuant to a Pooling and Servicing Agreement,
                                 to be dated as of October 1, 1996 (the
                                 "Agreement"), among the Depositor, the Master
                                 Servicer and the Trustee.

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

                                 Each class of the Offered Certificates will
                                 have the approximate initial Certificate
                                 Principal Balance or Notional Amount, as
                                 applicable, as set forth on the cover hereof
                                 and, except for the Class PO Certificates, will
                                 have the Pass-Through Rate determined as
                                 provided herein under "-Pass-Through Rate".

                                 The Certificate Principal Balance of a
                                 Certificate (other than a Class XS Certificate)
                                 outstanding at any time represents the then
                                 maximum amount that the holder

                                       S-4

<PAGE>




                                 thereof is entitled to receive as distributions
                                 allocable to principal from the cash flow on
                                 the Mortgage Loans and the other assets in the
                                 Trust Fund. The Residual Certificates also
                                 represent the right to receive distributions in
                                 respect of the Trust Fund on any Distribution
                                 Date after all required payments of principal
                                 and interest have been made on such date in
                                 respect of the Senior Certificates and the
                                 Subordinate Certificates; however, it is not
                                 anticipated that there will be any significant
                                 amounts remaining for any such distribution.

                                 The Notional Amount of the Class XS
                                 Certificates as of any date of determination is
                                 equal to the aggregate principal balance of the
                                 then outstanding Mortgage Loans. Reference to
                                 the Notional Amount of the Class XS
                                 Certificates is solely for convenience in
                                 certain calculations and does not represent the
                                 right to receive any distributions allocable to
                                 principal.

                                 As more fully described herein, the Class A
                                 Certificates and the Class PO Certificates in
                                 the aggregate evidence an initial undivided
                                 interest of approximately 93.75% in the Trust
                                 Fund, and the Class B-1 Certificates evidence
                                 an initial undivided interest of approximately
                                 2.50% in the Trust Fund. The Offered
                                 Certificates are subject to various priorities
                                 for payment of interest and principal as
                                 described herein under "-Interest
                                 Distributions" and "-Principal Distributions"
                                 and under "Description of the
                                 Certificates-Principal Distributions on the
                                 Senior Certificates" and "-Principal
                                 Distributions on the Subordinate Certificates".

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

Class B-2 Certificates, Class
  B-3 Certificates and Class
  B-4 Certificates.............  The Class B-2 Certificates, the Class B-3
                                 Certificates and the Class B-4 Certificates
                                 have in the aggregate an initial

                                       S-5

<PAGE>





                                 Certificate Principal Balance of approximately
                                 $11,577,988, evidencing an aggregate initial
                                 undivided interest in the Trust Fund of
                                 approximately 3.75%. The Class B-2
                                 Certificates, the Class B-3 Certificates and
                                 the Class B-4 Certificates, which are not being
                                 offered hereby, will be sold by the Depositor
                                 to Salomon Brothers Inc on the Closing Date.

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

Mortgage Loan Seller...........  Salomon Brothers Realty Corp., an indirect
                                 wholly owned subsidiary of Salomon Inc and an
                                 affiliate of the Depositor and Salomon Brothers
                                 Inc. See "The Mortgage Pool--Underwriting
                                 Standards; Representations" herein.

Originator.....................  Long Beach Mortgage Company. See "The Mortgage
                                 Pool--Underwriting Standards; Representations"
                                 herein. The Originator is sometimes referred to
                                 herein as "Long Beach".

Master Servicer................  Long Beach Mortgage Company. See "Pooling and
                                 Servicing Agreement--The Originator and Master
                                 Servicer" herein.

Trustee........................  Norwest Bank Minnesota, National Association, a
                                 national banking association. See "Pooling and
                                 Servicing Agreement--The Trustee" herein.

The Mortgage Pool..............  The Mortgage Pool will consist of approximately
                                 3,367 conventional, one- to four-family,
                                 fixed-rate, fully- amortizing Mortgage Loans
                                 secured by first liens on residential real
                                 properties (the "Mortgaged Properties"). The
                                 Mortgage Loans will have an aggregate principal
                                 balance, after application of scheduled
                                 payments due whether or not received, of
                                 approximately $308,746,310 (subject to a
                                 permitted variance of plus or minus 5%) as of
                                 the Cut-off Date. The Mortgage Loans have
                                 original terms to maturity ranging from 5 years
                                 to 30 years and will have a weighted average
                                 remaining term to stated maturity of
                                 approximately 29 years and 0 months as of the
                                 Cut-off Date. The Mortgage Loans have interest
                                 rates thereon ("Mortgage Rates") ranging from
                                 8.250% per annum to 15.100% per annum, with a
                                 weighted average Mortgage Rate of approximately
                                 10.476% per annum as of the Cut-off Date.
                                 Approximately 40.61% of the Mortgage Loans, by
                                 aggregate principal balance as of the Cut-off
                                 Date (each, a "Step-Down Mortgage Loan"),
                                 provide for reductions to the Mortgage Rate
                                 thereon under

                                       S-6

<PAGE>




                                 certain circumstances during the first 36
                                 months of the term thereof. See "The Mortgage
                                 Pool" herein.

Pass-Through Rate..............  The Pass-Through Rate applicable to the
                                 calculation of the Interest Distribution
                                 Amounts (as defined below) for each class of
                                 Class A Certificates is fixed and is set forth
                                 on the cover hereof; provided, however, that
                                 the Pass- Through Rate of the Class A-8
                                 Certificates will be increased to 8.300% per
                                 annum, subject to available interest, for each
                                 Distribution Date occurring after the
                                 Distribution Date on which the aggregate
                                 principal balance of the Mortgage Loans and any
                                 properties acquired by the Trustee in respect
                                 thereof is reduced to less than 10% of the
                                 aggregate principal balance thereof as of the
                                 Cut-off Date.

                                 The Pass-Through Rate applicable to the
                                 calculation of the Interest Distribution Amount
                                 for each class of Subordinate Certificates for
                                 any Distribution Date is fixed and is equal to
                                 8.100% per annum.

                                 The Pass-Through Rate applicable to the
                                 calculation of the Interest Distribution Amount
                                 for the Class XS Certificates for any
                                 Distribution Date is the rate per annum
                                 expressed as the percentage equivalent of a
                                 fraction, the numerator of which is equal to
                                 (i) (A) the amount of interest accrued on the
                                 Mortgage Loans for the immediately preceding
                                 calendar month minus (B) the aggregate amount
                                 of interest payable to the Master Servicer, the
                                 Trustee, the Insurer and on the Certificates
                                 (other than the XS Certificates), and the
                                 denominator of which is equal to (ii) the
                                 Notional Amount of the Class XS Certificates.
                                 The initial variable Pass-Through Rate for the
                                 Class XS Certificates is approximately 2.6317%
                                 per annum.

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

Registration of the Book-Entry
  Certificates.................  The Class A Certificates (the "Book-Entry
                                 Certificates") will initially be represented by
                                 one or more global certificates registered in
                                 the name of CEDE & Co., as nominee of The
                                 Depository Trust Company ("DTC"). No person
                                 acquiring an interest in the Book-Entry
                                 Certificates (a "Certificate Owner") will be
                                 entitled to receive a Certificate in fully
                                 registered, certificated form (a "Definitive
                                 Certificate"), except under the limited
                                 circumstances described herein. See
                                 "Description of the Certificates-Definitive
                                 Certificates" herein. Instead, DTC will effect
                                 payments and transfers by means of its
                                 electronic record keeping services, acting
                                 through certain participating organizations
                                 ("Participants").

                                       S-7

<PAGE>




                                 This may result in certain delays in receipt of
                                 distributions by an investor and may restrict
                                 an investor's ability to pledge its securities.
                                 All references herein to Certificateholders of
                                 the Book-Entry Certificates will reflect the
                                 rights of Certificate Owners, as such rights
                                 may be exercised through DTC and its
                                 Participants, except as otherwise specified
                                 herein. See "Description of the
                                 Certificates-Registration of the Book-Entry
                                 Certificates" herein.

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

                                 The Available Distribution Amount for any
                                 Distribution Date generally includes scheduled
                                 payments on the Mortgage Loans due during the
                                 related Due Period and received on or prior to
                                 the related Determination Date, prepayments and
                                 other unscheduled collections received on the
                                 Mortgage Loans during the related Prepayment
                                 Period, any P&I Advances (as defined herein)
                                 made by the Master Servicer for such
                                 Distribution Date and, with respect to the
                                 Senior Interest Distribution Amount and the
                                 Senior Principal Distribution Amount, amounts
                                 paid by the Insurer under the Policy, net of
                                 fees payable to the Master Servicer and the
                                 Trustee, the premium payable to the

                                       S-8

<PAGE>




                                 Insurer and certain amounts reimbursable to the
                                 Master Servicer, the Depositor and the Trustee.

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

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

                                 Distributions in respect of interest on each
                                 Distribution Date will be made (i) to the
                                 holders of the Senior Certificates (other than
                                 the Class PO Certificates) and, on the first
                                 Distribution Date, to the holders of the
                                 Residual Certificates, in an aggregate amount
                                 equal to the Senior Interest Distribution
                                 Amount and (ii) to the holders of the
                                 Subordinate Certificates, in an aggregate
                                 amount equal to the Subordinate Interest
                                 Distribution Amount, to the extent of the
                                 portion of the Available Distribution Amount
                                 remaining after the distribution on such date
                                 of the Senior Interest Distribution Amount and
                                 the Senior Principal Distribution Amount and
                                 the payment of any Insurer Reimbursement Amount
                                 (as defined herein). The Class PO Certificates
                                 do not bear interest. The Senior Interest
                                 Distribution Amount on each Distribution Date
                                 is equal to the aggregate of the Interest
                                 Distribution Amounts for such Distribution Date
                                 on all of the Senior Certificates and, for the
                                 first Distribution Date, on the Residual
                                 Certificates. The Subordinate Interest
                                 Distribution Amount on each Distribution Date
                                 is equal to the aggregate of the Interest
                                 Distribution Amounts for such Distribution Date
                                 on all of the Subordinate Certificates.


                                       S-9

<PAGE>




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

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

                                 With respect to each Distribution Date, unless
                                 the Insurer has failed to make a payment
                                 required under the Policy (a "Deficiency
                                 Event"), the Non-PO Senior Principal
                                 Distribution Amount is equal to the sum of (w)
                                 the Senior Percentage (as defined below) of the
                                 Non-PO Percentage (as defined below) of
                                 scheduled principal payments due on the
                                 Mortgage Loans during the related Due Period,
                                 to the extent received or advanced, and of the
                                 principal portion of any unscheduled
                                 collections (other than amounts described in
                                 clauses (x) or (y) hereof) received during the
                                 related Prepayment Period, including
                                 repurchases of the Mortgage Loans, insurance
                                 proceeds and liquidation proceeds, (x) the
                                 Senior Prepayment Percentage (as defined below)
                                 of the Non-PO Percentage (as defined below) of
                                 principal prepayments on the Mortgage Loans
                                 received during the related Prepayment Period,
                                 (y) with respect to the principal portion of
                                 net

                                      S-10

<PAGE>




                                                                       
                                 liquidation proceeds received during the
                                 related Prepayment Period in connection with
                                 the final liquidation of a Mortgage Loan during
                                 the related Prepayment Period, the least of the
                                 Senior Percentage of the Non-PO Percentage of
                                 the scheduled principal balance of such
                                 Mortgage Loan, the Senior Prepayment Percentage
                                 of the Non-PO Percentage of such net
                                 liquidation proceeds and the principal portion
                                 of amounts collected in connection with such
                                 final liquidation to the extent not distributed
                                 to the Class PO Certificates and (z) the
                                 Additional Non-PO Policy Covered Principal
                                 Amount. The Additional Non-PO Policy Covered
                                 Principal Amount for any Distribution Date
                                 generally is equal to the amount of any
                                 Realized Losses or Extraordinary Trust Fund
                                 Expenses (each as defined herein) allocable to
                                 the Class A Certificates for such Distribution
                                 Date. See "-Allocation of Losses;
                                 Subordination" below and "Description of the
                                 Certificates-Allocation of Losses;
                                 Subordination" herein. The Non-PO Senior
                                 Principal Distribution Amount will be
                                 distributed as principal payments on each
                                 Distribution Date on the Class A Certificates
                                 then entitled to distributions in respect of
                                 principal, and on the first Distribution Date
                                 on the Residual Certificates, in the priority
                                 described herein under "Description of the
                                 Certificates-Principal Distributions on the
                                 Senior Certificates".

                                 With respect to each Distribution Date, in the
                                 absence of a Deficiency Event, the PO Senior
                                 Principal Distribution Amount is equal to the
                                 sum of (w) the PO Percentage (as defined below)
                                 of scheduled principal payments due on the
                                 Mortgage Loans during the related Due Period,
                                 to the extent received or advanced, and of the
                                 principal portion of any unscheduled
                                 collections (other than amounts described in
                                 clauses (x) or (y) hereof) received during the
                                 related Prepayment Period, including
                                 repurchases of the Mortgage Loans, insurance
                                 proceeds and liquidation proceeds, (x) the PO
                                 Percentage of principal prepayments on the
                                 Mortgage Loans received during the related
                                 Prepayment Period, (y) with respect to the
                                 final liquidation of a Mortgage Loan during the
                                 related Prepayment Period, the PO Percentage of
                                 the scheduled principal balance of such
                                 Mortgage Loan and (z) the Additional PO Policy
                                 Covered Principal Amount. The Additional PO
                                 Policy Covered Principal Amount for any
                                 Distribution Date is generally equal to the
                                 amount of any Realized Losses or Extraordinary
                                 Trust Fund Expenses allocable to the Class PO
                                 Certificates for such Distribution Date. See
                                 "-Allocation of Losses; Subordination" below
                                 and "Description of the Certificates-Allocation
                                 of Losses; Subordination" herein. On each
                                 Distribution Date, the PO

                                      S-11

<PAGE>




                                 Senior Principal Distribution Amount will be
                                 distributed as principal payments on the Class
                                 PO Certificates as described herein under
                                 "Description of the Certificates-Principal
                                 Distributions on the Senior Certificates".

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

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

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

                                 With respect to each Mortgage Loan, the PO
                                 Percentage thereof is equal to a fraction,
                                 expressed as a percentage (but not less than
                                 0%) the numerator of which is 8.10% minus the
                                 Minimum Net Mortgage Rate for such Mortgage
                                 Loan and the denominator of which is 8.10%. The
                                 Non- PO Percentage for each such Mortgage Loan
                                 will equal 100% minus the PO Percentage for
                                 such Mortgage Loan. Each Mortgage Loan with a
                                 Minimum Net Mortgage Rate less than 8.10% per
                                 annum, and therefore a PO Percentage greater
                                 than 0%, is sometimes referred to herein as a
                                 PO Mortgage Loan. The Minimum Net Mortgage Rate
                                 for any Step-Down Mortgage Loan is equal to the
                                 Mortgage Rate that would be in effect thereon
                                 if such Mortgage Rate had been reduced to the
                                 lowest Mortgage Rate possible under the related
                                 Mortgage Note, minus the sum of the Servicing
                                 Fee Rate and the Trustee's Fee Rate. As
                                 described under "The Mortgage

                                      S-12

<PAGE>




                                 Pool" herein, the lowest Mortgage Rate possible
                                 under the related Mortgage Note for any
                                 Step-Down Mortgage Loan is 1.20% lower than the
                                 initial Mortgage Rate thereon. The Minimum Net
                                 Mortgage Rate for any Mortgage Loan that is not
                                 a Step-Down Mortgage Loan is equal to the
                                 Mortgage Rate thereon, minus the sum of the
                                 Servicing Fee Rate and the Trustee's Fee Rate.
                                 The Servicing Fee Rate for each Mortgage Loan
                                 is equal to 0.50% per annum. The Trustee's Fee
                                 Rate for each Mortgage Loan is equal to 0.004%
                                 per annum.

                                 The Senior Percentage initially will be
                                 approximately 93.73%, and will be recalculated
                                 after each Distribution Date as described
                                 herein to reflect the entitlement of the
                                 holders of the Class A Certificates and
                                 Residual Certificates to subsequent
                                 distributions allocable to principal. For each
                                 Distribution Date occurring prior to the
                                 Distribution Date in November 2001, the Senior
                                 Prepayment Percentage will equal 100%, and
                                 until the earlier of such date and the date on
                                 which the Class A Certificates are paid in
                                 full, no distributions based on principal
                                 prepayments or, in certain instances, net
                                 liquidation proceeds, on the Mortgage Loans
                                 will be distributed to the Subordinate
                                 Certificates. Thereafter, as further described
                                 herein, during certain periods, subject to
                                 certain loss and delinquency criteria described
                                 herein, the Senior Prepayment Percentage may
                                 continue to be 100% or otherwise
                                 disproportionately large (relative to the
                                 Senior Percentage) and the percentage of
                                 principal prepayments payable to each class of
                                 Subordinate Certificates may continue to be 0%
                                 or otherwise disproportionately small. See
                                 "Description of the Certificates-Principal
                                 Distributions on the Senior Certificates" and
                                 "-Principal Distributions on the Subordinate
                                 Certificates" herein.

Allocation of Losses;
  Subordination................  Realized Losses on the Mortgage Loans (other
                                 than Excess Losses) and any Extraordinary Trust
                                 Fund Expenses will be allocated first to the
                                 Class B-4 Certificates until the Certificate
                                 Principal Balance of such class has been
                                 reduced to zero, then to the Class B-3
                                 Certificates, Class B-2 Certificates and Class
                                 B-1 Certificates, in that order, until the
                                 Certificate Principal Balance of each such
                                 class has been reduced to zero. Thereafter, the
                                 related Non-PO Percentage of such Realized
                                 Losses will be allocable to the Class A
                                 Certificates, the related PO Percentage of such
                                 Realized Losses will be allocable to the Class
                                 PO Certificates and any such Extraordinary
                                 Trust Fund Expenses will be allocable between
                                 the Class A Certificates and the Class PO
                                 Certificates on a PRO RATA basis. The Policy
                                 will cover

                                      S-13

<PAGE>




                                 any such Realized Losses or Extraordinary Trust
                                 Fund Expenses allocable to the Class A
                                 Certificates or the Class PO Certificates. The
                                 subordination provided (i) to the Senior
                                 Certificates by the Subordinate Certificates
                                 and (ii) to the Subordinate Certificates by
                                 Subordinate Certificates with a higher
                                 numerical designation is intended to cover
                                 Realized Losses on the Mortgage Loans,
                                 including Fraud Losses, Bankruptcy Losses and
                                 Special Hazard Losses (each as defined herein),
                                 and any Extraordinary Trust Fund Expenses. The
                                 aggregate amounts of Realized Losses which may
                                 be allocated by means of subordination to cover
                                 Fraud Losses, Bankruptcy Losses and Special
                                 Hazard Losses is initially limited to
                                 approximately $9,262,389, $100,000 and
                                 $3,087,463, respectively, each of which amounts
                                 is subject to periodic reduction as described
                                 herein under "Description of the
                                 Certificates-Allocation of Losses;
                                 Subordination".

                                 The related Non-PO Percentage of any Fraud
                                 Losses, Bankruptcy Losses and Special Hazard
                                 Losses in excess of the respective amounts of
                                 coverage therefor ("Excess Losses") will be
                                 allocable to all Certificates, other than the
                                 Class XS Certificates and the Class PO
                                 Certificates, on a PRO RATA basis, and the
                                 related PO Percentage of such Realized Losses
                                 will be allocable to the Class PO Certificates.
                                 The Policy will cover any such Excess Losses
                                 allocable to the Class A Certificates or the
                                 Class PO Certificates.

Certificate Guaranty
  Insurance Policy.............  MBIA Insurance Corporation (the "Insurer") will
                                 issue a Certificate Guaranty Insurance Policy
                                 (the "Policy") pursuant to which it will
                                 irrevocably and unconditionally guaranty the
                                 payment of Guaranteed Distributions to the
                                 Trustee on each Distribution Date for the
                                 benefit of holders of the Senior Certificates
                                 and on the first Distribution Date for the
                                 benefit of the holders of the Residual
                                 Certificates, assuming claims under the Policy
                                 are timely made by the Trustee as required
                                 under the Agreement. The Guaranteed
                                 Distribution for any Distribution Date will
                                 equal the Senior Interest Distribution Amount
                                 and the Senior Principal Distribution Amount
                                 for such Distribution Date. To the extent of
                                 the Available Distribution Amount remaining
                                 after distribution on any Distribution Date of
                                 the Senior Interest Distribution Amount and the
                                 Senior Principal Distribution Amount, the
                                 Insurer will be entitled to reimbursement for
                                 payments made under the Policy in respect of
                                 the Insured Certificates ("Insured Payments")
                                 which remain unreimbursed, other than any such
                                 Insured Payments made in respect of

                                      S-14

<PAGE>




                                 Excess Losses, plus interest thereon (the
                                 "Insurer Reimbursement Amount" for such
                                 Distribution Date). See "Pooling and Servicing
                                 Agreement-Certain Matters Regarding the
                                 Insurer", "Description of the
                                 Certificates--Certificate Guaranty Insurance
                                 Policy" and "The Insurer" herein.

                                 On any Distribution Date for which (i) the
                                 Available Distribution Amount (excluding
                                 amounts drawn under the Policy) is less than
                                 the Senior Interest Distribution Amount and
                                 Senior Principal Distribution Amount (net of
                                 any Excess Losses allocable to the Class A
                                 Certificates or Class PO Certificates) or (ii)
                                 the Senior Principal Distribution Amount
                                 includes the amount of any Excess Losses
                                 allocable to the Class A Certificates or Class
                                 PO Certificates, the Trustee generally will
                                 draw an amount under the Policy equal to the
                                 sum of (A) any shortfall described in clause
                                 (i) above and (B) the amount of any Excess
                                 Losses described in clause (ii) above. Amounts
                                 so drawn under the Policy will be deposited
                                 into the Distribution Account (as defined in
                                 the Agreement) and distributed to the holders
                                 of the Senior Certificates and, with respect to
                                 the initial Certificate Principal Balances
                                 thereof on the first Distribution Date, to the
                                 holders of the Residual Certificates.

                                 The Policy will not protect the holders of the
                                 Insured Certificates against any Prepayment
                                 Interest Shortfalls or against any interest
                                 shortfalls resulting from the application of
                                 the Relief Act.

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

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

                                      S-15

<PAGE>




                                                                       
                                 aggregate initial Certificate Principal Balance
                                 or Notional Amount, as applicable, for such
                                 class or (ii) such remainder. The Residual
                                 Certificates will be offered in registered,
                                 certificated form, in minimum denominations of
                                 $20 and integral multiples thereof.

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

Optional Termination...........  At its option the Master Servicer (or if the
                                 Master Servicer does not exercise such option,
                                 the Insurer) may purchase all of the Mortgage
                                 Loans in the Trust Fund, together with any
                                 properties in respect thereof acquired by the
                                 Trustee on any Distribution Date on which the
                                 aggregate principal balance of such Mortgage
                                 Loans and such properties remaining in the
                                 Trust Fund is less than 10% of the aggregate
                                 principal balance of the Mortgage Loans as of
                                 the Cut-off Date. See "Pooling and Servicing
                                 Agreement-Termination" herein and "Description
                                 of the Certificates-Termination" in the
                                 Prospectus.

Special Prepayment
  Considerations...............  The rate of distributions allocable to
                                 principal on the Offered Certificates (other
                                 than the Class XS Certificates) will depend, in
                                 general, on the rate and timing of principal
                                 payments (including prepayments and collections
                                 upon defaults, liquidations and repurchases) on
                                 the Mortgage Loans. As is the case with
                                 mortgage pass-through certificates generally,
                                 the Offered Certificates are subject to
                                 substantial inherent cash-flow uncertainties
                                 because the Mortgage Loans may be prepaid at
                                 any time; however, with respect to
                                 approximately 74.57% of the Mortgage Loans by
                                 aggregate principal balance as of the Cut-off
                                 Date, a prepayment may subject the related
                                 mortgagor to a prepayment charge. Generally,
                                 when prevailing interest rates are increasing,
                                 prepayment rates on mortgage loans tend to
                                 decrease; a decrease in the prepayment rates on
                                 the Mortgage Loans will result in a reduced
                                 rate of return of principal to investors in the
                                 Offered Certificates (other than the Class XS
                                 Certificates) at a time when reinvestment at
                                 such higher prevailing rates would be
                                 desirable. Conversely, when prevailing interest
                                 rates are declining, prepayment rates on
                                 mortgage loans tend to increase; an increase in
                                 the prepayment rates on the Mortgage Loans will
                                 result in a greater rate of return of principal
                                 to investors in the Offered Certificates (other
                                 than the Class XS Certificates) at a time when
                                 reinvestment at comparable yields may not be
                                 possible.

                                      S-16

<PAGE>





                                 Except as otherwise described herein,
                                 distributions of principal will be made to the
                                 classes of Class A Certificates according to
                                 the priorities described herein, rather than on
                                 a PRO RATA basis among such classes. The timing
                                 of commencement of principal distributions and
                                 the weighted average life of each such class of
                                 Certificates will be affected by the rates of
                                 prepayment on the Mortgage Loans experienced
                                 both before and after the commencement of
                                 principal distributions on such class.

                                 As described herein, during certain periods all
                                 or a disproportionately large percentage of
                                 principal prepayments on the Mortgage Loans
                                 will be allocated among the Senior Certificates
                                 (other than the Class XS Certificates) and none
                                 or a disproportionately small percentage of
                                 such prepayments will be distributed among the
                                 Subordinate Certificates. To the extent that no
                                 prepayments or a disproportionately small
                                 percentage of such prepayments are distributed
                                 on the Subordinate Certificates, the
                                 subordination afforded the Senior Certificates
                                 by the Subordinate Certificates, in the absence
                                 of offsetting Realized Losses allocated
                                 thereto, will be increased. The allocation
                                 among the classes of Subordinate Certificates
                                 of the portion of principal prepayments and, in
                                 certain instances, net liquidation proceeds, on
                                 the Mortgage Loans that is not distributable to
                                 holders of the Senior Certificates will be
                                 governed by certain loss and delinquency
                                 criteria described herein.

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

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

                                      S-17

<PAGE>




                                 time in the case of the Class XS Certificates),
                                 and the purchase price for such Certificates.

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

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

                                 The proceeds to the Depositor from the sale of
                                 the Offered Certificates were determined based
                                 on a number of assumptions, including a
                                 prepayment assumption of 100% of the Prepayment
                                 Vector (as defined herein) and weighted average
                                 lives corresponding thereto. No representation
                                 is made that the Mortgage Loans will prepay at
                                 that rate or at any other rate. The yield
                                 assumptions for the Offered Certificates will
                                 vary as determined at the time of sale.

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

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

                                 CLASS XS CERTIFICATES: The yield to maturity on
                                 the Class XS Certificates will be extremely
                                 sensitive to the rate of principal payments
                                 (including prepayments and collections upon
                                 defaults, liquidations and repurchases) on the
                                 Mortgage Loans and may fluctuate significantly
                                 from time to time. Moreover, the amount of
                                 interest payable on the Class XS Certificates
                                 will decrease more significantly as a result of
                                 principal prepayments on Mortgage Loans with
                                 relatively high Mortgage Rates and

                                      S-18

<PAGE>




                                                                           
                                 principal prepayments on Step-Down Mortgage
                                 Loans. In addition, reductions to the Mortgage
                                 Rates on StepDown Mortgage Loans will reduce
                                 the amount of interest payable on the Class XS
                                 Certificates. Prospective investors should
                                 consider fully the risks associated with an
                                 investment in the Class XS Certificates,
                                 including the risk that a rapid rate of
                                 principal payments on the Mortgage Loans will
                                 have a materially negative effect on the yield
                                 to investors in such Class XS Certificates and
                                 may result in the failure of investors in such
                                 Class XS Certificates to recover fully their
                                 initial investment. See "Yield on the
                                 Certificates" especially "--Yield Sensitivity
                                 of the Class XS Certificates" herein.

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

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

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

                                      S-19

<PAGE>




                                                                           
                                 during the early years of the term of the
                                 related REMIC that substantially exceed the
                                 principal and interest payable thereon during
                                 or prior to such periods. See "Yield on the
                                 Certificates-Additional Yield Considerations
                                 Applicable Solely to the Residual Certificates"
                                 herein and "Certain Federal Income Tax
                                 Consequences" herein and in the Prospectus.

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

                                 For federal income tax purposes, (i) the Class
                                 R-I Certificates will be the sole class of
                                 "residual interests" in REMIC I, (ii) separate
                                 non-certificated regular interests in REMIC I
                                 will be issued and will be the "regular
                                 interests" in REMIC I, (iii) the Class R-II
                                 Certificates will be the sole class of
                                 "residual interests" in REMIC II and (iv) the
                                 Senior Certificates and the Subordinate
                                 Certificates will be the "regular interests"
                                 in, and will be treated as debt instruments of,
                                 REMIC II.

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

                                 For federal income tax reporting purposes, the
                                 Class XS Certificates, the Class PO
                                 Certificates and the Class B-1 Certificates
                                 will, and the Class A Certificates will not, be
                                 treated as having been issued with original
                                 issue discount.

                                      S-20

<PAGE>




                                 Certain classes of the Offered Certificates may
                                 be treated as having been issued at a premium.
                                 The prepayment assumption that will be used in
                                 determining the rate of accrual of original
                                 issue discount, premium and market discount, if
                                 any, for federal income tax purposes is 100% of
                                 the Prepayment Vector. No representation is
                                 made that the Mortgage Loans will prepay at
                                 that rate or at any other rate. See "Yield on
                                 the Certificates" herein.

                                 Under the REMIC Regulations (as defined
                                 herein), the Residual Certificates will not be
                                 regarded as having "significant value" for
                                 purposes of applying the rules relating to
                                 "excess inclusions". In addition, the Residual
                                 Certificates will constitute "noneconomic"
                                 residual interests for purposes of the REMIC
                                 Regulations. Transfers of the Residual
                                 Certificates will be restricted under the
                                 Agreement to United States persons (as defined
                                 in the Prospectus) in a manner designed to
                                 prevent a transfer of a noneconomic residual
                                 interest from being disregarded under the REMIC
                                 Regulations. See "Certain Federal Income Tax
                                 Consequences-REMICs-Special Tax Considerations
                                 Applicable to the Residual Certificates" herein
                                 and "-Taxation of Owners of REMIC Residual
                                 Certificates-Excess Inclusions" and
                                 "-Noneconomic REMIC Residual Certificates" in
                                 the Prospectus. Transfer of the Residual
                                 Certificates will also be subject to additional
                                 restrictions described under "Description of
                                 the Certificates-Restrictions on Transfer of
                                 the Subordinate Certificates and Residual
                                 Certificates" and "ERISA Considerations"
                                 herein.

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

                                 For further information regarding the federal
                                 income tax consequences of investing in the
                                 Offered Certificates, see

                                      S-21

<PAGE>




                                 "Certain Federal Income Tax Consequences"
                                 herein and in the Prospectus.

Ratings........................  It is a condition of the issuance of the
                                 Certificates that the Class A Certificates and
                                 the Residual Certificates be rated "AAA" by
                                 Standard & Poor's Ratings Services ("Standard &
                                 Poor's") and "Aaa" by Moody's Investors
                                 Service, Inc. ("Moody's"), that the Class XS
                                 Certificates and Class PO Certificates be rated
                                 "AAAr" by S&P and "Aaa" by Moody's and that the
                                 Class B-1 Certificates be rated at least "BBB-"
                                 by S&P. The ratings on the Offered Certificates
                                 are based in part on the ratings of the Insurer
                                 by S&P and Moody's. Any change in the ratings
                                 of the Insurer by S&P and Moody's may result in
                                 a change in the ratings on the Offered
                                 Certificates. The Depositor has not requested
                                 that any rating agency rate any class of the
                                 Offered Certificates other than as stated
                                 above. If another rating agency were to rate
                                 any class of the Offered Certificates, such
                                 rating agency may assign a rating different
                                 from the ratings described above. A security
                                 rating is not a recommendation to buy, sell or
                                 hold securities and may be subject to revision
                                 or withdrawal at any time by the assigning
                                 rating organization. A security rating does not
                                 address the frequency of prepayments on the
                                 Mortgage Loans, the corresponding effect on
                                 yield to investors or whether investors in the
                                 Class XS Certificates may fail to recover fully
                                 their initial investment. The "r" symbol in
                                 certain S&P ratings is attached to highlight
                                 certificates that S&P believes may experience
                                 high volatility or high variability in expected
                                 returns due to non- credit risks. The absence
                                 of an "r" symbol should not be taken as an
                                 indication that a certificate will exhibit no
                                 volatility or variability in total return. See
                                 "Yield on the Certificates" and "Ratings"
                                 herein and "Yield Considerations" in the
                                 Prospectus.

Legal Investment...............  The Offered Certificates, other than the Class
                                 B-1 Certificates, will constitute "mortgage
                                 related securities" for purposes of the
                                 Secondary Mortgage Market Enhancement Act of
                                 1984 ("SMMEA") for so long as they are rated
                                 not lower than the second highest rating
                                 category by a Rating Agency (as defined in the
                                 Prospectus) and, as such, will be legal
                                 investments for certain entities to the extent
                                 provided in SMMEA. SMMEA, however, provides for
                                 state limitation on the authority of such
                                 entities to invest in "mortgage related
                                 securities", provided that such restricting
                                 legislation was enacted prior to October 3,
                                 1991. The Class B-1 Certificates will not
                                 constitute "mortgage related securities" for
                                 purposes of SMMEA. Institutions whose
                                 investment activities are subject to legal
                                 investment laws and

                                      S-22

<PAGE>




                                                                       
                                 regulations or to review by regulatory
                                 authorities may be subject to restrictions on
                                 investment in the Offered Certificates,
                                 particularly the Class XS Certificates, the
                                 Class PO Certificates and the Residual
                                 Certificates. Any such institution should
                                 consult with their own legal advisors in
                                 determining whether and to what extent the
                                 Offered Certificates constitute legal
                                 investments or are subject to restrictions on
                                 investment. See "Legal Investment" herein and
                                 in the Prospectus.

ERISA Considerations...........  The U.S. Department of Labor has issued an
                                 individual exemption, Prohibited Transaction
                                 Exemption 89-89, to the Underwriter that
                                 generally exempts from the application of
                                 certain of the prohibited transaction
                                 provisions of Section 406 of the Employee
                                 Retirement Income Security Act of 1974, as
                                 amended ("ERISA"), and the excise taxes imposed
                                 on such prohibited transactions by Section
                                 4975(a) and (b) of the Code and Section 502(i)
                                 of ERISA, transactions relating to the
                                 purchase, sale and holding of pass-through
                                 certificates underwritten by the Underwriter
                                 such as the Senior Certificates, and the
                                 servicing and operation of asset pools such as
                                 the Mortgage Pool, provided that certain
                                 conditions are satisfied. Because Prohibited
                                 Transaction Exemption 89- 89 will not apply to
                                 the Subordinate Certificates and the Residual
                                 Certificates, Subordinate Certificates and
                                 Residual Certificates may not be acquired by or
                                 on behalf of, or with the assets of, a Plan
                                 unless the party acquiring such Subordinate or
                                 Residual Certificates provides the Depositor,
                                 the Trustee and the Master Servicer with an
                                 opinion of counsel, or a certification in lieu
                                 of such opinion of counsel, that the purchase
                                 of such Certificates is permissible under
                                 applicable law, will not constitute or result
                                 in any non-exempt prohibited transaction under
                                 ERISA or Section 4975 of the Code and will not
                                 subject the Depositor, the Master Servicer, the
                                 Trustee, the Trust Fund or the Insurer to any
                                 obligation in addition to those undertaken in
                                 the Agreement. A fiduciary of any employee
                                 benefit plan subject to ERISA or the Code
                                 should carefully review with its legal advisors
                                 whether the purchase or holding of Residual
                                 Certificates could give rise to a transaction
                                 that is prohibited or not otherwise permissible
                                 under ERISA and the Code. See "ERISA
                                 Considerations" herein and in the Prospectus.

                                      S-23

<PAGE>



                                  RISK FACTORS


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


UNDERWRITING STANDARDS AND POTENTIAL DELINQUENCIES

        THE ORIGINATOR'S UNDERWRITING STANDARDS ARE PRIMARILY INTENDED TO ASSESS
THE VALUE OF THE MORTGAGED PROPERTY AND TO EVALUATE THE ADEQUACY OF SUCH
PROPERTY AS COLLATERAL FOR THE MORTGAGE LOAN. THE ORIGINATOR PROVIDES LOANS
PRIMARILY TO BORROWERS WHO DO NOT QUALIFY FOR LOANS CONFORMING TO FNMA AND FHLMC
GUIDELINES BUT WHO HAVE SUBSTANTIAL EQUITY IN THEIR PROPERTY. WHILE THE
ORIGINATOR'S PRIMARY CONSIDERATION IN UNDERWRITING A MORTGAGE LOAN IS THE VALUE
OF THE MORTGAGED PROPERTY, THE ORIGINATOR ALSO CONSIDERS, AMONG OTHER THINGS, A
MORTGAGOR'S CREDIT HISTORY, REPAYMENT ABILITY AND DEBT SERVICE-TO-INCOME RATIO,
AS WELL AS THE TYPE AND USE OF THE MORTGAGED PROPERTY. THE ORIGINATOR'S
UNDERWRITING STANDARDS DO NOT PROHIBIT A MORTGAGOR FROM OBTAINING SECONDARY
FINANCING FROM OTHER SOURCES AT THE TIME OF ORIGINATION OF THE ORIGINATOR'S
FIRST LIEN, WHICH SECONDARY FINANCING WOULD REDUCE THE EQUITY THE MORTGAGOR
WOULD OTHERWISE HAVE IN THE RELATED MORTGAGED PROPERTY THAT IS INDICATED IN THE
ORIGINATOR'S LOAN-TO-VALUE RATIO DETERMINATION.

        AS A RESULT OF THE ORIGINATOR'S UNDERWRITING STANDARDS, THE MORTGAGE
LOANS ARE LIKELY TO EXPERIENCE RATES OF DELINQUENCY, FORECLOSURE AND BANKRUPTCY
THAT ARE HIGHER, AND THAT MAY BE SUBSTANTIALLY HIGHER, THAN THOSE EXPERIENCED BY
MORTGAGE LOANS UNDERWRITTEN IN A MORE TRADITIONAL MANNER.

        Approximately 1.12% of the Mortgage Loans were thirty days or more but
less than sixty days delinquent in their monthly payments, and approximately
0.19% of the Mortgage Loans were sixty days or more but less than ninety days
delinquent in their monthly payments, in each case by aggregate principal
balance as of the Cut-off Date.

        Furthermore, changes in the values of Mortgaged Properties may have a
greater effect on the delinquency, foreclosure, bankruptcy and loss experience
of the Mortgage Loans than on mortgage loans originated in a more traditional
manner. No assurance can be given that the values of the Mortgaged Properties
have remained or will remain at the levels in effect on the dates of origination
of the related Mortgage Loans. Approximately 50.46% of the Mortgage Loans, by
aggregate principal balance as of the Cut-off Date, are secured by Mortgaged
Properties located in California. If the California residential real estate
market should experience an overall decline in property values after the dates
of origination of the Mortgage Loans, the rates of delinquencies, foreclosures,
bankruptcies and losses on the Mortgage Loans may be expected to increase, and
may increase substantially. See "The Mortgage Pool--Underwriting Standards;
Representations" herein.


ADDITIONAL RISKS ASSOCIATED WITH THE MORTGAGE LOANS

        Approximately 8.09% of the Mortgage Loans, by aggregate principal
balance as of the Cut-off Date, had a Loan-to-Value Ratio at origination in
excess of 80% but will not be covered by a primary mortgage insurance policy.
Mortgage Loans with higher Loan-to-Value Ratios may present a greater risk of
loss. See "The Mortgage Pool--General" herein. Approximately 40.61% of the
Mortgage Loans, by aggregate principal balance as of the Cut-off Date are
Step-Down Mortgage Loans which provide for reductions to the Mortgage Rate
thereon under certain circumstances during the first 36 months of the term
thereof as described herein under "The Mortgage Pool--General". Reductions to
the Mortgage Rates on Step-Down Mortgage Loans will reduce the amount of
interest distributable to the holders of the Class XS Certificates.




                                      S-24

<PAGE>



                                THE MORTGAGE POOL


GENERAL

        References to percentages of the Mortgage Loans unless otherwise noted
are calculated based on the aggregate principal balance of the Mortgage Loans as
of the Cut-off Date.

        The Mortgage Pool will consist of approximately 3,367 conventional, one-
to four-family, fixed-rate, fully-amortizing Mortgage Loans secured by first
liens on residential real properties (the "Mortgaged Properties") and having an
aggregate principal balance as of October 1, 1996 (the "Cut-off Date") of
approximately $308,746,310, after application of scheduled payments due on or
before the Cut-off Date whether or not received, and subject to a permitted
variance of plus or minus 5%. The Mortgage Loans have original terms to maturity
ranging from 5 years to 30 years.

        Approximately 40.61% of the Mortgage Loans, by aggregate principal
balance as of the Cut-off Date (each, a "Step-Down Mortgage Loan"), provide for
reductions to the Mortgage Rate thereon (and for corresponding adjustments to
the monthly payment amount due thereon) during the first 36 months of the term
thereof. Except as described below, whenever during the first 36 months of the
term of a Step-Down Mortgage Loan the related mortgagor makes 6 consecutive
scheduled monthly payments within 30 days of their respective Due Dates (as
defined herein), the Mortgage Rate on such StepDown Mortgage Loan will thereupon
be reduced by 0.20%. If any such mortgagor fails to make a monthly payment
within 30 days of its Due Date, such mortgagor will lose eligibility for
Mortgage Rate reductions. However, if within the first 36 months of the term of
the related Step-Down Mortgage Loan any such ineligible mortgagor makes 12
subsequent consecutive monthly payments within 30 days of their respective Due
Dates, the Mortgage Rate on such Step-Down Mortgage Loan will thereupon be
reduced by 0.20% and such mortgagor will resume eligibility for further Mortgage
Rate reductions at 6 month intervals, subject to the expiration of the first 36
months of the term of such Step-Down Mortgage Loan. The maximum total Mortgage
Rate reduction for any Step-Down Mortgage Loan will be 1.20%.

        The Mortgage Loans are secured by first mortgages or deeds of trust or
other similar security instruments creating first liens on one- to four-family
residential properties consisting of attached, detached or semi-detached one- to
four-family dwelling units, townhouses, individual condominium units and
individual units in planned unit developments and manufactured housing. The
Mortgage Loans to be included in the Mortgage Pool will be acquired by the
Depositor indirectly from the Originator. See "--Underwriting Standards;
Representations" herein. The Originator will act as the master servicer for the
Mortgage Loans pursuant to the Agreement (in such capacity, the "Master
Servicer").

        Approximately 8.09% of the Mortgage Loans had a Loan-to-Value Ratio at
origination in excess of 80% but will not be covered by a primary mortgage
insurance policy. No Mortgage Loan will have a Loan-to-Value Ratio at
origination exceeding approximately 85%. There can be no assurance that the
Loan-to-Value Ratio of any Mortgage Loan determined at any time after
origination is less than or equal to its original Loan-to-Value Ratio.

        All of the Mortgage Loans have scheduled monthly payments due on the
first day of the month (with respect to each Mortgage Loan, a "Due Date"). Each
Mortgage Loan will contain a customary "due-on-sale" clause.

        Approximately 74.57% of the Mortgage Loans provide for payment by the
mortgagor of a prepayment charge in limited circumstances on certain
prepayments. Generally, each such Mortgage Loan provides for payment of a
prepayment charge on certain partial or full prepayments made for up to five
years from the date of origination of such Mortgage Loan. The amount of the
prepayment charge is as provided in the related Mortgage Note, and such
prepayment charge will apply if, in any twelve-month period generally during the
first five years from the date of origination of such Mortgage Loan, the
mortgagor prepays an aggregate amount exceeding 20% of the original principal
balance

                                      S-25

<PAGE>



of such Mortgage Loan. The amount of the prepayment charge will generally be
equal to six months' advance interest calculated on the basis of the Mortgage
Rate in effect at the time of such prepayment on the amount prepaid in excess of
20% of the original principal balance of such Mortgage Loan. The Master Servicer
will be entitled to all prepayment charges received on the Mortgage Loans and
such amounts will not be available for distribution on the Certificates.

        None of the Mortgage Loans are Buydown Mortgage Loans.

        As of the Cut-off Date, the Mortgage Loans had Mortgage Rates ranging
from 8.250% per annum to 15.100% per annum and the weighted average Mortgage
Rate was approximately 10.476% per annum. The weighted average remaining term to
stated maturity of the Mortgage Loans will be approximately 29 years and 0
months as of the Cut-off Date. None of the Mortgage Loans will have a first Due
Date prior to December 1, 1995 or after November 1, 1996, or will have a
remaining term to maturity of less than 4 years and 9 months or greater than 30
years as of the Cut-off Date. The latest maturity date of any Mortgage Loan is
October 1, 2026.

        The average principal balance of the Mortgage Loans at origination was
approximately $91,849. No Mortgage Loan had a principal balance at origination
of greater than $500,000 or less than $10,500. The average principal balance of
the Mortgage Loans as of the Cut-off Date was approximately $91,698. No Mortgage
Loan had a principal balance as of the Cut-off Date of greater than $499,555 or
less than $10,448.

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

<TABLE>
<CAPTION>

                         PRINCIPAL BALANCES OF THE MORTGAGE LOANS AT ORIGINATION


                                                                                                      % OF
                                                     NUMBER OF        AGGREGATE ORIGINAL        AGGREGATE ORIGINAL
RANGE ($)                                              LOANS          PRINCIPAL BALANCE         PRINCIPAL BALANCE
- ---------                                              -----          -----------------         -----------------
<S>                                                  <C>              <C>                       <C>
      0.01   --     50,000.00..................         733            $ 26,746,817.00                 8.65%
 50,000.01   --    100,000.00..................       1,530             113,266,602.00                36.63
100,000.01   --    150,000.00..................         706              85,179,341.00                27.54
150,000.01   --    200,000.00..................         236              40,604,735.00                13.13
200,000.01   --    250,000.00..................          86              18,953,956.00                 6.13
250,000.01   --    300,000.00..................          41              11,235,287.00                 3.63
300,000.01   --    350,000.00..................          16               5,153,375.00                 1.67
350,000.01   --    400,000.00..................           7               2,687,500.00                 0.87
400,000.01   --    450,000.00..................           6               2,507,250.00                 0.81
450,000.01   --    500,000.00..................           6               2,919,250.00                 0.94
                                                      -----            ---------------               ------

      TOTAL................................           3,367            $309,254,113.00               100.00%
                                                      =====            ===============               ====== 
</TABLE>


               The average principal balance of the Mortgage Loans at
origination was approximately $91,849. No Mortgage Loan had a principal balance
at origination of greater than $500,000 or less than $10,500.



                                      S-26

<PAGE>



<TABLE>
<CAPTION>

                        PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                                                        AGGREGATE             % OF AGGREGATE
                                                                     PRINCIPAL BALANCE       PRINCIPAL BALANCE
                                                   NUMBER OF         OUTSTANDING AS OF        OUTSTANDING AS OF
RANGE ($)                                            LOANS           THE CUT-OFF DATE         THE CUT-OFF DATE
- ---------                                            -----           ----------------        ------------------
<S>                                                <C>               <C>                     <C>
      0.01    --      50,000.00...........             734            $ 26,721,243.94                8.65%
 50,000.01    --     100,000.00...........           1,532             113,325,917.71               36.71
100,000.01    --     150,000.00...........             704              84,901,623.14               27.50
150,000.01    --     200,000.00...........             235              40,398,724.67               13.08
200,000.01    --     250,000.00...........              86              18,924,627.84                6.13
250,000.01    --     300,000.00...........              41              11,221,189.63                3.63
300,000.01    --     350,000.00...........              16               5,146,692.18                1.67
350,000.01    --     400,000.00...........               7               2,685,447.31                0.87
400,000.01    --     450,000.00...........               6               2,504,581.69                0.81
450,000.01    --     500,000.00...........               6               2,916,261.76                0.94
                                                     -----            ---------------              ------

     TOTAL.............................              3,367            $308,746,309.87              100.00%
                                                     =====            ===============              ======
</TABLE>



               The average principal balance of the Mortgage Loans as of the
Cut-off Date was approximately $91,698. No Mortgage Loan had a principal balance
as of the Cut-off Date of greater than $499,555 or less than $10,448.

<TABLE>
<CAPTION>

                                          MORTGAGED PROPERTY TYPES

                                                                                AGGREGATE                    % OF AGGREGATE
                                                                            PRINCIPAL BALANCE               PRINCIPAL BALANCE
                                                        NUMBER OF          OUTSTANDING AS OF                OUTSTANDING AS OF
PROPERTY TYPE                                             LOANS             THE CUT-OFF DATE                THE CUT-OFF DATE
- -------------                                             -----             ----------------                ----------------
<S>                                                     <C>                 <C>                             <C>   
Single Family Detached............................       2,974               $271,715,525.24                     88.01%
Two- to Four-Family...............................         187                 16,889,094.09                      5.47
Condominium ......................................         112                  9,023,863.03                      2.92
Town House........................................           8                    475,214.41                      0.15
Planned Unit Development Attached.................          75                  9,850,269.19                      3.19
Manufactured Housing..............................          11                    792,343.91                      0.26
                                                         -----               ----------------                   -------

      TOTAL.......................................       3,367               $308,746,309.87                    100.00%
                                                         =====               ===============                    ======
</TABLE>



<TABLE>
<CAPTION>

                                          MORTGAGED PROPERTY OCCUPANCY STATUS

                                                                            AGGREGATE                 % OF AGGREGATE
                                                                         PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                                      NUMBER OF          OUTSTANDING AS OF           OUTSTANDING AS OF
OCCUPANCY STATUS                                        LOANS            THE CUT-OFF DATE            THE CUT-OFF DATE
- ----------------                                        -----            ----------------            ----------------
<S>                                                   <C>                <C>                         <C>
Owner Occupied...........................              2,944             $279,233,003.61                  90.44%
Non Owner Occupied.......................                423               29,513,306.26                   9.56
                                                       -----             ---------------                 -------

        TOTAL............................              3,367             $308,746,309.87                 100.00%
                                                       ======            ===============                 ======
</TABLE>




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



                                      S-27

<PAGE>



<TABLE>
<CAPTION>

                                                   MORTGAGE RATES

                                                                                AGGREGATE              % OF AGGREGATE
                                                                             PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                         NUMBER OF           OUTSTANDING AS OF        OUTSTANDING AS OF
MORTGAGE                                                   LOANS             THE CUT-OFF DATE         THE CUT-OFF DATE
RATE (%)                                                   -----             ----------------         ----------------
- --------
<S>                                                      <C>                 <C>                      <C>
8.000   --    8.499...........................              32               $  4,065,438.60               1.32%
8.500   --    8.999...........................             111                 12,614,391.90               4.09
9.000   --    9.499...........................             198                 20,526,872.70               6.65
9.500   --    9.999...........................             760                 80,604,762.81              26.11
10.000  --   10.499...........................             361                 34,141,258.30              11.06
10.500  --   10.999...........................             949                 90,077,813.03              29.18
11.000  --   11.499...........................             284                 23,080,463.50               7.48
11.500  --   11.999...........................             282                 20,066,029.25               6.50
12.000  --   12.499...........................             107                  7,016,248.32               2.27
12.500  --   12.999...........................             171                 10,897,905.41               3.53
13.000  --   13.499...........................              40                  2,174,354.86               0.70
13.500  --   13.999...........................              54                  2,763,102.70               0.89
14.000  --   14.499...........................               9                    368,997.75               0.12
14.500  --   14.999...........................               8                    330,925.79               0.11
15.000  --   15.499...........................               1                     17,744.95               0.01
                                                         -----               ---------------             ------

        TOTAL.................................           3,367               $308,746,309.87             100.00%
                                                         =====               ===============             ======


                As of the Cut-off Date, the weighted average Mortgage Rate was 10.476% per annum.
</TABLE>

<TABLE>
<CAPTION>

                                             ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGED PROPERTIES


                                                                               AGGREGATE                  % OF AGGREGATE
                                                                            PRINCIPAL BALANCE            PRINCIPAL BALANCE
LOAN-TO-VALUE                                            NUMBER OF          OUTSTANDING AS OF            OUTSTANDING AS OF
RATIO (%)                                                  LOANS            THE CUT-OFF DATE             THE CUT-OFF DATE
- ---------                                                  -----            ----------------             ----------------
<S>                                                      <C>                <C>                          <C>
Less than or equal to 25.00........................          40             $  1,715,952.82                    0.56%
25.01   --    30.00................................          20                  713,872.15                    0.23
30.01   --    35.00................................          42                2,077,543.48                    0.67
35.01   --    40.00................................          39                2,171,690.56                    0.70
40.01   --    45.00................................          60                3,855,202.58                    1.25
45.01   --    50.00................................          94                5,646,570.97                    1.83
50.01   --    55.00................................         109                7,699,920.16                    2.49
55.01   --    60.00................................         198               16,080,054.06                    5.21
60.01   --    65.00................................         224               18,116,839.99                    5.87
65.01   --    70.00................................         418               35,364,252.84                   11.45
70.01   --    75.00................................         908               83,769,552.43                   27.13
75.01   --    80.00................................         991              106,540,986.63                   34.51
80.01   --    85.00................................         223               24,898,513.49                    8.06
85.01   --    90.00................................           1                   95,357.71                    0.03
                                                          -----             ---------------                  ------

         TOTAL.....................................       3,367             $308,746,309.87                  100.00%
                                                          =====             ===============                  ======
</TABLE>


               The weighted average Loan-to-Value Ratio at origination of the
Mortgage Loans was approximately 72.54%. No Loan-to-Value Ratio at origination
was greater than approximately 85.18% or less than approximately 7.74%.



                                      S-28

<PAGE>



<TABLE>
<CAPTION>

                                    GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES

                                                                          AGGREGATE                 % OF AGGREGATE
                                                                       PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                                   NUMBER OF           OUTSTANDING AS OF           OUTSTANDING AS OF
LOCATION                                             LOANS             THE CUT-OFF DATE            THE CUT-OFF DATE
- --------                                             -----             ----------------            ----------------
<S>                                                <C>                 <C>                         <C>
Alabama...............................                  8                $  407,597.39                    0.13%
Arizona...............................                 75                 5,342,298.46                    1.73
Arkansas..............................                  1                    26,429.81                    0.01
California............................              1,399               155,791,262.31                   50.46
Colorado..............................                148                13,010,487.15                    4.21
Connecticut...........................                 12                 1,324,304.13                    0.43
Delaware..............................                  1                   107,922.47                    0.03
District of Columbi...................                  4                   425,244.96                    0.14
Florida...............................                117                 8,928,305.09                    2.89
Georgia...............................                 71                 5,668,056.53                    1.84
Hawaii................................                  1                   114,917.62                    0.04
Idaho.................................                 29                 1,857,389.48                    0.60
Illinois..............................                151                11,120,694.92                    3.60
Indiana...............................                 11                   716,450.78                    0.23
Iowa..................................                 19                 1,562,019.07                    0.51
Kansas................................                  7                   490,570.90                    0.16
Kentucky..............................                 21                 1,150,019.41                    0.37
Louisiana.............................                 48                 2,719,675.18                    0.88
Maine.................................                  5                   336,340.40                    0.11
Maryland..............................                 17                 1,554,722.81                    0.50
Massachusetts.........................                 22                 1,753,843.63                    0.57
Michigan..............................                 73                 5,017,777.66                    1.63
Minnesota.............................                 83                 7,734,772.69                    2.51
Missouri..............................                 84                 4,732,045.49                    1.53
Montana...............................                  3                   205,633.09                    0.07
Nebraska..............................                  1                    53,236.34                    0.02
Nevada................................                 33                 2,950,974.79                    0.96
New Hampshire.........................                  3                   328,218.40                    0.11
New Jersey............................                 27                 2,561,805.80                    0.83
New Mexico............................                 45                 4,262,730.23                    1.38
New York..............................                 49                 5,860,385.31                    1.90
North Carolina........................                  6                   349,706.81                    0.11
Ohio..................................                147                 9,233,599.82                    2.99
Oklahoma..............................                  1                    19,956.22                    0.01
Oregon................................                129                10,940,413.92                    3.54
Pennsylvania..........................                167                 9,650,398.29                    3.13
South Carolina........................                  1                    16,345.90                    0.01
Tennessee.............................                  9                   588,413.57                    0.19
Texas.................................                 51                 3,279,908.30                    1.06
Utah..................................                137                12,482,383.31                    4.04
Washington............................                139                13,415,921.56                    4.35
Wisconsin.............................                  4                   163,616.47                    0.05
Wyoming...............................                  8                   489,513.40                    0.16
                                                    -----              ---------------                  ------

     TOTAL............................              3,367              $308,746,309.87                  100.00%
                                                    ======             ===============                  ======
</TABLE>


               The aggregate principal balance of Mortgage Loans in the
California zip code with the largest amount of Mortgage Loans, by aggregate
principal balance as of the Cut-off Date, was approximately $1,453,275.



                                      S-29

<PAGE>


<TABLE>
<CAPTION>

                                      PURPOSE OF THE MORTGAGE LOANS

                                                                       AGGREGATE         % OF AGGREGATE
                                                                   PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                NUMBER OF          OUTSTANDING AS OF    OUTSTANDING AS OF
LOAN PURPOSE                                     LOANS             THE CUT-OFF DATE     THE CUT-OFF DATE
- ------------                                     -----             ----------------     ----------------
<S>                                              <C>              <C>                       <C>
Purchase..............................             415            $ 40,092,588.42            12.99%
Equity-out Refinance..................           1,608             129,135,401.25            41.83
Refinance.............................           1,344             139,518,320.20            45.19
                                                 -----             --------------           ------

    TOTAL.............................           3,367            $308,746,309.87           100.00%
                                                 =====            ===============           ======
</TABLE>





<TABLE>
<CAPTION>
                                      LOAN PROGRAMS OF THE MORTGAGE LOANS

                                                                       AGGREGATE         % OF AGGREGATE
                                                                   PRINCIPAL BALANCE    PRINCIPAL BALANCE
                                                NUMBER OF          OUTSTANDING AS OF    OUTSTANDING AS OF
PROGRAM                                          LOANS             THE CUT-OFF DATE     THE CUT-OFF DATE
- -------                                          -----             ----------------     ----------------
<S>                                              <C>              <C>                        <C>
Full Documentation Program..............         2,428            $218,353,954.29             70.72%
Alternate Documentation Program.........           359              41,424,185.65             13.42
Stated Income Documentation Program.....           576              48,834,235.91             15.82
INSTA Credit............................             4                 133,934.02              0.04
                                                 -----            ---------------            ------

               TOTAL....................         3,367            $308,746,309.87            100.00%
                                                 =====            ===============            ======
</TABLE>




<TABLE>
<CAPTION>
                                      RISK CATEGORIES OF THE MORTGAGE LOANS

                                                         AGGREGATE             % OF AGGREGATE
                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                      NUMBER OF      OUTSTANDING AS OF        OUTSTANDING AS OF
RISK GRADE                             LOANS         THE CUT-OFF DATE         THE CUT-OFF DATE
- ----------                             -----         ----------------         ----------------
<S>                                    <C>           <C>                           <C>   
A-..............................       1,931         $ 186,662,323.85               60.46%
B+..............................         441            42,597,478.48               13.80
B...............................         308            27,379,370.41                8.87
B-..............................         300            24,939,322.13                8.08
C...............................         344            24,510,595.25                7.94
C-..............................          43             2,657,219.75                0.86
                                       -----          ---------------              ------

               TOTAL............       3,367          $308,746,309.87              100.00%
                                       =====          ===============              =======
</TABLE>




UNDERWRITING STANDARDS; REPRESENTATIONS


               The Mortgage Loans will be acquired by the Depositor from the
Mortgage Loan Seller, who in turn will have acquired the Mortgage Loans from the
Originator. All of the Mortgage Loans were originated or acquired by the
Originator, generally in accordance with the underwriting criteria described
herein.

               The information set forth below with regard to the Originator's
underwriting standards has been provided to the Depositor or compiled from
information provided to the Depositor by the Originator. None of the Depositor,
the Mortgage Loan Seller, the Trustee or any of their respective affiliates has
made any independent investigation of such information or has made or will make
any representation as to the accuracy or completeness of such information.

               The Mortgage Loans were originated generally in accordance with
guidelines (the "Long Beach Guidelines") established by Long Beach's
underwriting department (or that of Long Beach's predecessor in interest, Long
Beach Bank, F.S.B.) under Long Beach's "Full Documentation," "Fast

                                      S-30

<PAGE>



Trac," "QuickCredit," "QuickCredit Fast Trac", "Stated Income", "INSTA Credit"
or "INSTA Credit Fast Trac" residential loan programs (the "Long Beach
Programs"). The Long Beach Guidelines are primarily intended to evaluate the
value and adequacy of the mortgaged property as collateral and are also intended
to consider the mortgagor's credit standing and repayment ability. On a
case-by-case basis and only with the approval of two or more senior lending
officers, Long Beach may determine that, based upon compensating factors, a
prospective mortgagor not strictly qualifying under the underwriting risk
category guidelines described below warrants an underwriting exception.
Compensating factors may include, but are not limited to, low loan-to-value
ratio, low debt-to-income ratio, good credit history, stable employment and time
in residence at the applicant's current address. It is expected that a
substantial number of the Mortgage Loans to be included in the Mortgage Pool
will represent such underwriting exceptions.

               Under the Long Beach Programs, the underwriting department of
Long Beach or of the applicable originator for Long Beach reviews and verifies
the loan applicant's sources of income (except under the Stated Income and Fast
Trac programs), calculates the amount of income from all such sources indicated
on the loan application, reviews the credit history of the applicant and
calculates the debt-to-income ratio to determine the applicant's ability to
repay the loan, and reviews the mortgaged property for compliance with the Long
Beach Guidelines. The Long Beach Guidelines are applied in accordance with a
procedure which complies with applicable federal and state laws and regulations
and requires (i) an appraisal of the mortgaged property which conforms to FHLMC
and FNMA standards and (ii) a review of such appraisal, which review may be
conducted by a Long Beach staff appraiser or representative and, depending upon
the original principal balance and loan-to-value ratio of the mortgaged property
may include a desk review of the original appraisal or a drive-by review
appraisal of the mortgaged property. The Long Beach Guidelines permit
single-family loans with loan-to-value ratios at origination of up to 90%
(generally 75%, 55% and 50% under the Stated Income, INSTA Credit and INSTA
Credit Fast Trac programs, respectively), depending on the type and use of the
property, the creditworthiness of the mortgagor and the debt-to-income ratio.
Under the Full Documentation program, the maximum combined loan-to-value ratio
for purchase money mortgage loans, including any second deeds of trust
subordinate to Long Beach's first deed of trust, is 90%.

               All of the Mortgage Loans originated in the Long Beach Programs
are based on loan application packages submitted through mortgage brokerage
companies or at Long Beach's retail branches or are purchased from approved
originators pursuant to the Long Beach Guidelines described herein. Loan
application packages submitted through mortgage brokerage companies, containing
in each case relevant credit, property and underwriting information on the loan
request, are compiled by the applicable mortgage brokerage company and submitted
to Long Beach for approval and funding. The mortgage brokerage companies receive
a portion of the loan origination fee charged to the mortgagor at the time the
loan is made. No single mortgage brokerage company accounts for more than 5%,
measured by outstanding principal balance, of the single-family mortgage loans
originated by Long Beach.

               Each prospective mortgagor completes an application which
includes information with respect to the applicant's liabilities, income, credit
history and employment history, as well as certain other personal information.
Long Beach obtains a credit report on each applicant from a credit reporting
company. The applicant must generally provide to Long Beach or the originator a
letter explaining all late payments on mortgage debt and, generally, consumer
(i.e., non-mortgage) debt. The report typically contains information relating to
such matters as credit history with local and national merchants and lenders,
installment debt payments and any record of defaults, bankruptcy, repossession,
suits or judgments. Under the Full Documentation program, self-employed
individuals are generally required to submit their two most recent federal
income tax returns. As part of its quality control system, Long Beach reverifies
information with respect to the foregoing matters that has been provided by the
mortgage brokerage company prior to funding a loan and periodically audits files
based on a random sample of closed loans. In the course of its pre-funding
audit, Long Beach reverifies the income of each mortgagor or, for a
self-employed individual, reviews the income

                                      S-31

<PAGE>



documentation obtained pursuant to the Long Beach Guidelines (except under the
Stated Income program). Long Beach generally verifies the source of funds for
the down payment.

               Mortgaged properties that are to secure mortgage loans
underwritten under the Long Beach Programs are appraised by qualified
independent appraisers who are approved by Long Beach's internal chief
appraiser. In most cases, below-average properties (including properties
requiring major deferred maintenance) are not acceptable as security for Long
Beach mortgage loans in the Long Beach Programs. Each appraisal includes a
market data analysis based on recent sales of comparable homes in the area and,
where deemed appropriate, replacement cost analysis based on the current cost of
constructing a similar home. Every independent appraisal is reviewed by a Long
Beach staff appraiser or representative before the loan is funded.

               The Long Beach Guidelines are less stringent than the standards
generally acceptable to FNMA and FHLMC with regard to the mortgagor's credit
standing and repayment ability. Mortgagors who qualify under the Long Beach
Programs generally have payment histories and debt ratios which would not
satisfy FNMA and FHLMC underwriting guidelines and may have a record of major
derogatory credit items such as outstanding judgments or prior bankruptcies. The
Long Beach Guidelines establish the maximum permitted loan-to-value ratio for
each loan type based upon these and other risk factors.

               The QuickCredit and QuickCredit Fast Trac residential loan
programs are alternative risk grading programs whereby the various risk
categories are assigned in a manner similar to that used for the Full
Documentation and Fast Trac loan programs except that consumer credit history is
not used to determine the appropriate risk grading. As in the Full Documentation
and Fast Trac residential loan programs, the QuickCredit and QuickCredit Fast
Trac residential loan programs use consumer credit to determine debt-to-income
ratios. Maximum loan-to-value ratios and maximum loan amounts are generally
lower under the QuickCredit and QuickCredit Fast Trac residential loan programs
than those permitted under the Full Documentation or Fast Trac residential loan
programs, respectively. In general, the QuickCredit residential loan program is
similar to the Full Documentation residential loan program except that the
QuickCredit residential loan program does not consider consumer credit history,
requires lower maximum loan-to-value ratios and requires lower maximum loan
amounts. In most other respects, the requirements of the QuickCredit and the
QuickCredit Fast Trac residential loan programs correspond to the requirements
of the Full Documentation and Fast Trac residential loan programs, respectively.

               Under the Stated Income residential loan program, the mortgagor's
employment and income sources must be stated on the mortgagor's application. The
mortgagor's income as stated must be reasonable for the related occupation and
such determination as to reasonableness is subject to the loan underwriter's
discretion. However, the mortgagor's income as stated on the application is not
independently verified. Verification of employment is required for salaried
mortgagors only. Maximum loan-to-value ratios are generally lower under the
Stated Income residential loan program than those permitted under the Full
Documentation residential loan program. Except as otherwise stated above, the
same mortgage credit, consumer credit and collateral property underwriting
guidelines apply to the Stated Income residential loan program as apply to the
Full Documentation residential loan program.

               Under the INSTA Credit and INSTA Credit Fast Trac residential
loan programs, the mortgagor's derogatory consumer and mortgage credit history
may be waived if a reasonable explanation for the problem is given, and the
problem which caused the derogatory items to occur no longer exists. Any
bankruptcy must be discharged or dismissed prior to approval. The maximum
loan-to-value ratios for the INSTA Credit and the INSTA Credit Fast Trac
programs are generally 55% and 50%, respectively. The maximum debt-to-income
ratios are generally 60% and 55%, respectively.

               Long Beach requires title insurance on all mortgage loans in the
Long Beach Programs secured by liens on real property. Long Beach also requires
that fire and extended coverage casualty insurance be maintained on the secured
property in an amount at least equal to the principal balance of the related
single-family loan or the replacement cost of the property, whichever is less.

                                      S-32

<PAGE>




RISK CATEGORIES

               Under the Long Beach Programs, various risk categories are used
to grade the likelihood that the mortgagor will satisfy the repayment conditions
of the mortgage loan. These risk categories establish the maximum permitted
loan-to-value ratio and loan amount, given the occupancy status of the mortgaged
property and the mortgagor's credit history and debt ratio. In general, higher
credit risk mortgage loans are graded in categories which permit higher debt
ratios and more (or more recent) major derogatory credit items such as
outstanding judgments or prior bankruptcies; however, the Long Beach Programs
establish lower maximum loan-to-value ratios and maximum loan amounts for loans
graded in such categories.

               The Long Beach Guidelines have the following categories and
criteria for grading the potential likelihood that an applicant will satisfy the
repayment obligations of a mortgage loan:

               "AMBASSADOR"; CREDIT GRADE: "A". Under the "A" risk category, the
applicant must have generally repaid installment of revolving debt according to
its terms and demonstrated steady employment over the last five years. A maximum
of one 30-day late payment, and no 60-day late payments, within the last 12
months is permitted on an existing mortgage loan. Certain non-consumer credit,
collections, or judgments may be disregarded on a case-by-case basis. Any and
all payments 60 days or more late within the past 12 months may not represent
more than 25% of the credit reported during that period. No collection accounts
or charge-offs may remain open after the funding of the loan. No bankruptcy,
discharge or notice of default filings may have occurred during the preceding
three years. The mortgaged property must be in at least average condition.
Mortgage loans originated under the "Ambassador" program must be owner-occupied.
A maximum Loan toValue Ratio of 85% is permitted for a purchase and/or refinance
mortgage loan on a single family property, and a maximum Loan-to-Value Ratio of
75% is permitted on a mortgaged property consisting of two-to-four units and
condominium properties. The debt service-to-income ratio generally ranges from
45% or less to 55% or less based on the mortgagor's net disposable income.

               "PROGRAM I"; CREDIT GRADE: "A-". Under the "A-" risk category,
the applicant generally must have repaid installment of revolving debt according
to its terms and have demonstrated steady employment over the last two years. A
maximum of one 30-day late payment, and no 60-day late payments, within the last
12 months is permitted on an existing mortgage loan. Certain non-consumer
credit, collections, or judgments may be disregarded on a case-by-case basis.
Any and all payments 60 days or more late within the past 12 months may not
represent more than 25% of the credit reported during that period. Minor
derogatory items are permitted on a case-by-case basis as to non-mortgage credit
when the majority of the consumer credit is deemed good. No bankruptcy,
discharge or notice of default filings may have occurred during the preceding
three years. The mortgaged property must be in at least average condition. A
maximum Loan-to-Value Ratio of 85% is permitted for a purchase money and/or
refinance mortgage loan on a single family property, and a maximum Loan-to-Value
Ratio of 75% is permitted on a mortgaged property consisting of two-to-four
units and condominium properties. A maximum Loan-to-Value Ratio of 70% is
permitted for non-owner occupied purchase money and refinance loans on single
family and condominium properties, and a maximum Loan-to-Value Ratio of 65% is
permitted for a mortgage loan on a non-owner occupied mortgaged property
consisting of two units or second home properties. Generally, the debt
service-to-income ratio must be 47%, but this may be allowed to be increased to
55% based on the mortgagor's net disposable income.

               "PROGRAM II"; CREDIT GRADE: "B+". Under the "B+" risk category,
the applicant must have generally repaid installment of revolving debt according
to its terms and have demonstrated steady employment over the last two years. A
maximum of two 30-day late payments, and no 60-day late payments, within the
last 12 months is permitted on an existing mortgage loan. Certain non-consumer
credit, collections, or judgments may be disregarded on a case-by-case basis.
Any and all payments 60 days or more late within the past 12 months may not
represent more than 35% of the credit reported during that period. One to three
minor derogatory items that are 90 days or more late are

                                      S-33

<PAGE>



permitted on a case-by-case basis as to non-mortgage credit when the majority of
the consumer credit is deemed good. No bankruptcy, discharge or notice of
default filings may have occurred during the preceding three years. The
mortgaged property must be in at least average condition. A maximum
Loan-to-Value Ratio of 80% is permitted for a purchase money and/or refinance
mortgage loan on a single family property, and a maximum Loan-to-Value Ratio of
75% is permitted on a mortgaged property consisting of two-to-four units and
condominium properties. A maximum Loan-to-Value Ratio of 70% is permitted for
non-owner occupied purchase money and refinance mortgage loans on single family
and condominium properties and a maximum Loan-to-Value Ratio of 65% is permitted
for nonowner occupied purchase money and refinance mortgage loans on mortgaged
properties consisting of two units or second homes properties. Generally, the
debt service-to-income ratio must be 50% or less, but this may be increased to
55% based on the mortgagor's net disposable income.

               "PROGRAM III"; CREDIT GRADE: "B". Under the "B" risk category,
the applicant must have generally repaid installment of revolving debt according
to its terms and have demonstrated steady employment over the last two years. A
maximum of four 30-day late payments within the last 12 months is acceptable on
an existing mortgage loan. Certain non-consumer credit, collections, or
judgments, may be disregarded on a case-by-case basis. One to four minor
derogatory items that are late 90 days or more are permitted on a case-by-case
basis as to non-mortgage credit when the majority of the consumer credit is
deemed good. Any and all payments 60 days or more late within the past 12 months
may not represent more than 50% of the credit reported during that period. No
bankruptcy, discharge or notice of default filings may have occurred during the
preceding two years. The mortgaged property must be in at least average
condition. A maximum Loan-to-Value Ratio of 80% is permitted for a purchase
money and/or refinance mortgage loan on a single family property, and a maximum
Loan-to-Value Ratio of 75% is permitted on mortgaged properties consisting of
two-to-four units and condominiums. For non-owner occupied purchase money and
refinance properties, the maximum Loan-to-Value Ratio is 70% for single family
and condominium properties, and 65% for nonowner occupied mortgaged properties
consisting of two units or second homes. Generally, the debt service-to-income
ratio must be 50% or less but this may be increased to 55% based on the
mortgagor's net disposable income.

               "PROGRAM IV" CREDIT GRADE: "B-"; Under the "B-" risk category,
the applicant must have generally repaid installment and revolving debt
according to its terms and have demonstrated steady employment over the last two
years. A maximum of one 60-day late payment within the last 12 months, and a
maximum of at most 30 days late at time of application is permitted on an
existing mortgage loan. Certain non-consumer credit, collections, or judgments,
may be disregarded on a case-by-case basis. Payments 60 days or more late within
the last 12 months may not represent more than 50% of the credit items reported
during that period. No bankruptcy, discharge or notice of default filings may
have occurred within the preceding two years. The mortgaged property must be in
at least average condition. A maximum Loan-to-Value Ratio of 75% is permitted
for a purchase money and/or refinance mortgage loan on an owner-occupied
property. For non-owner occupied purchase and refinance properties, the maximum
Loan-to-Value Ratio is 65% for single family and second home properties.
Generally, the debt service-to-income ratio must not exceed 55%.

               "PROGRAM V"; CREDIT GRADE: "C". Under the "C" risk category, the
applicant may have experienced significant credit problems in the past. A
maximum of two 60-day and one 90-day late payments, or three 60-day late
payments and no 90-day late payments within the last 12 months is permitted on
an existing mortgage loan. An existing mortgage loan is not required to be
current at the time the application is submitted. Consumer credit derogatory
items will be considered on a case-by-case basis. No bankruptcy, discharge or
notice of default filings may have occurred during the preceding twelve months.
The mortgaged property must be in at least average condition. A maximum
Loan-to-Value Ratio of 75% is permitted for a purchase money and refinance
mortgage loan on an owner-occupied property. For non-owner occupied purchase
money and refinance properties, the maximum Loan-to-Value Ratio is 60% for
single family and second home properties. Generally,

                                      S-34

<PAGE>



the debt service-to-income ratio must not exceed 55%; however, 55%-60% will be
considered on a case-by-case basis.

               "PROGRAM VI"; CREDIT GRADE: "C-". Under the "C-" risk category,
the applicant may have experienced significant credit problems in the past. A
maximum of two 60-day and one 90-day late payments, or three 60-day late
payments and no 90-day late payments within the last 12 months is permitted on
an existing mortgage loan. On a case-by-case basis, the applicant may have a
notice of default/foreclosure within the last 24 months with a good explanation.
The applicant may not currently be in bankruptcy; however, the applicant may
have had a bankruptcy with a good explanation and proof of dismissal/discharge.
Consumer derogatory items will be considered on a case-by-case basis. Long Beach
underwriters must be satisfied that the problem that caused the "C-" credit no
longer exists and that there is a reasonable expectation that the applicant will
repay the mortgage loan according to the terms and conditions agreed upon. The
mortgaged property must be in at least average condition. A maximum
Loan-to-Value Ratio of 70% is permitted for a purchase money mortgage loan, and
a maximum Loan-to-Value Ratio of 65% is permitted for a refinance of an
owner-occupied single family property. On a case-by-case basis, the maximum
Loan-to-Value Ratio permitted for a non-owner occupied purchase money and
refinance mortgage loan is 50%. Generally, the debt service-to-income ratio must
not exceed 55%; however, 55% to 60% will be considered on a case-by-case basis.

               The Originator will make representations and warranties with
respect to the Mortgage Loans as of the Closing Date. The Originator will be
obligated to repurchase Mortgage Loans in respect of which a material breach of
the representations and warranties it has made has occurred (other than those
breaches which have been cured). For a discussion of the representations and
warranties made and the repurchase obligation, see "Mortgage Loan
Program-Representations by or on behalf of the Mortgage Loan Seller;
Repurchases" in the Prospectus.


ADDITIONAL INFORMATION

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



                            YIELD ON THE CERTIFICATES


DELAY IN DISTRIBUTIONS ON THE OFFERED CERTIFICATES

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

                                      S-35

<PAGE>





CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST

               When a principal prepayment in full is made on a Mortgage Loan,
the mortgagor is charged interest only for the period from the Due Date of the
preceding monthly payment up to the date of such prepayment, instead of for a
full month. When a partial principal prepayment is made on a Mortgage Loan, the
mortgagor is not charged interest on the amount of such prepayment for the month
in which such prepayment is made. In addition, the application of the Soldiers'
and Sailors' Civil Relief Act of 1940, as amended (the "Relief Act"), to any
Mortgage Loan will adversely affect, for an indeterminate period of time, the
ability of the Master Servicer to collect full amounts of interest on such
Mortgage Loan. See "Certain Legal Aspects of the Mortgage Loans--Soldiers' and
Sailors' Civil Relief Act of 1940" in the Prospectus. The Master Servicer is
obligated to pay from its own funds only those interest shortfalls attributable
to full and partial prepayments by the mortgagors on the Mortgage Loans, and
only to the extent of its aggregate Servicing Fee for the related Due Period.
See "Pooling and Servicing Agreement--Servicing and Other Compensation and
Payment of Expenses" herein. Accordingly, the effect of (i) any principal
prepayments on the Mortgage Loans, to the extent that any resulting shortfall (a
"Prepayment Interest Shortfall") exceeds any payments made by the Master
Servicer from its own funds ("Compensating Interest") or (ii) any shortfalls
resulting from the application of the Relief Act, will be to reduce the
aggregate amount of interest collected that is available for distribution to
holders of the Certificates, other than the Class PO Certificates. Any such
shortfalls will be allocated among the Certificates, other than the Class PO
Certificates, as provided herein under "Description of the Certificates-Interest
Distributions".

               The Policy will not protect the holders of the Insured
Certificates against any Prepayment Interest Shortfalls in excess of the amount
of Compensating Interest paid by the Master Servicer or against any interest
shortfalls resulting from the application of the Relief Act.


GENERAL PREPAYMENT CONSIDERATIONS

               The rate of principal payments on each class of Offered
Certificates (other than the Class XS Certificates), the aggregate amount of
distributions on each class of Offered Certificates and the yield to maturity of
each class of Offered Certificates will be related to the rate and timing of
payments of principal on the Mortgage Loans. The rate of principal payments on
the Mortgage Loans will in turn be affected by the amortization schedules of
such Mortgage Loans and by the rate of principal prepayments thereon (including
for this purpose payments resulting from refinancings, liquidations of the
Mortgage Loans due to defaults, casualties, condemnations and repurchases,
whether optional or required, by the Depositor, the Mortgage Loan Seller, the
Originator or the Master Servicer, as the case may be). The Mortgage Loans
generally may be prepaid by the mortgagors at any time; however, as described
under "The Mortgage Pool" herein, with respect to approximately 74.57% of the
Mortgage Loans, by aggregate principal balance as of the Cut-off Date, a
prepayment may subject the related mortgagor to a prepayment charge. All of the
Mortgage Loans contain due-on-sale clauses. As described under "Description of
the Certificates-Principal Distributions on the Senior Certificates" herein,
prior to the Distribution Date in November 2001, all principal prepayments on
the Mortgage Loans will be allocated to the Senior Certificates (other than the
Class XS Certificates). Thereafter, as further described herein, during certain
periods, subject to certain loss and delinquency criteria described herein, the
Senior Prepayment Percentage may continue to be disproportionately large
(relative to the Senior Percentage) and the percentage of principal prepayments
payable to each class of Subordinate Certificates may continue to be
disproportionately small.

               Prepayments, liquidations and repurchases of the Mortgage Loans
will result in distributions in respect of principal to the holders of the class
or classes of Offered Certificates then entitled to receive such distributions
that otherwise would be distributed over the remaining terms of the Mortgage
Loans. See "Maturity and Prepayment Considerations" in the Prospectus. Since the
rates of payment of principal on the Mortgage Loans will depend on future events
and a variety of factors (as described more fully herein and in the Prospectus
under "Yield Considerations" and "Maturity and Prepayment

                                      S-36

<PAGE>



Considerations"), no assurance can be given as to such rate or the rate of
principal prepayments. The extent to which the yield to maturity of any class of
Offered Certificates (other than the Class XS Certificates) may vary from the
anticipated yield will depend upon the degree to which they are purchased at a
discount or premium and the degree to which the timing of payments thereon is
sensitive to prepayments on the Mortgage Loans. Further, in the case of any such
Certificate purchased at a discount, an investor should consider the risk that a
slower than anticipated rate of principal payments on the Mortgage Loans could
result in an actual yield to such investor that is lower than the anticipated
yield and, in the case of any such Certificate purchased at a premium, the risk
that a faster than anticipated rate of principal payments could result in an
actual yield to such investor that is lower than the anticipated yield. In
general, the earlier a prepayment of principal on the Mortgage Loans, the
greater will be the effect on the investor's yield to maturity. As a result, the
effect on an investor's yield of principal payments occurring at a rate higher
(or lower) than the rate anticipated by the investor during the period
immediately following the issuance of such Certificates would not be fully
offset by a subsequent like reduction (or increase) in the rate of principal
payments. The yield to maturity on the Class XS Certificates will be extremely
sensitive to prepayments on the Mortgage Loans generally, and will be the most
sensitive to prepayments on Mortgage Loans with relatively high Mortgage Rates
and prepayments on Step-Down Mortgage Loans. The yield to maturity on the Class
PO Certificates will be extremely sensitive to prepayments on the PO Mortgage
Loans. See "-Yield Sensitivity of the Class XS Certificates" and "-Yield
Sensitivity of the Class PO Certificates" herein.

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

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

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

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

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


                                      S-37

<PAGE>



               As described under "Description of the Certificates-Allocation of
Losses; Subordination", amounts otherwise distributable to holders of the
Subordinate Certificates may be made available to protect the holders of the
Senior Certificates against interruptions in distributions due to certain
mortgagor delinquencies, to the extent not covered by P&I Advances, and amounts
otherwise distributable to holders of the Subordinate Certificates with a higher
numerical designation may be made available to protect the holders of
Subordinate Certificates with a lower numerical designation against such
interruptions in distributions. Such delinquencies may affect the yield to
investors on such classes of the Subordinate Certificates, and, even if
subsequently cured, will affect the timing of the receipt of distributions by
the holders of such classes of Subordinate Certificates. In addition, a larger
than expected rate of delinquencies or losses will affect the rate of principal
payments on each class of the Subordinate Certificates if it delays the
scheduled reduction of the Senior Prepayment Percentage or triggers an increase
of the Senior Prepayment Percentage to 100%.


WEIGHTED AVERAGE LIFE

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

               Except as otherwise described under "Description of the
Certificates-Principal Distributions on the Senior Certificates" herein,
distributions of principal will be made to the classes of Class A Certificates
according to the priorities described herein, rather than on a PRO RATA basis
among such classes. The timing of commencement of principal distributions to
each class of the Class A Certificates and the weighted average life of each
such class will be affected by the rates of prepayment on the Mortgage Loans
experienced both before and after the commencement of principal distributions on
each such class.

               Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement (the
"Prepayment Assumption") assumes a prepayment rate for the Mortgage Loans of
100% of the Prepayment Vector. A 100% Prepayment Vector assumes that the
outstanding balance of a pool of mortgage loans prepays at a rate of 5.00% CPR
in the first month of the life of such pool, such rate increasing by an
additional approximate 1.36% CPR (precisely, 15/11 expressed as a percentage)
each month thereafter through the eleventh month of the life of such pool, and
such rate thereafter remaining constant at 20% CPR for the remainder of the life
of such pool. An 80% Prepayment Vector assumes, for example, that the
outstanding balance of a pool of mortgage loans prepays at a rate of 4.00% CPR
in the first month of the life of such pool, such rate increasing by an
additional approximate 1.09% CPR (precisely, 12/11 expressed as a percentage)
each month thereafter through the eleventh month of the life of such pool, and
such rate thereafter remaining at 16% CPR for the remainder of the life of such
pool. No representation is made that the Mortgage Loans in the Mortgage Pool
will prepay at the above-described rates or any other rate. The Constant
Prepayment Rate model ("CPR"), assumes that the outstanding principal balance of
a pool of mortgage loans prepays at a specified constant annual rate or CPR. In
generating monthly cash flows, this rate is converted to an equivalent constant
monthly rate. To assume 5% CPR or any other CPR percentage is to assume that the
stated percentage of the outstanding principal balance of the pool is prepaid
over the course of a year.

               The following table indicates the percentage of the initial
Certificate Principal Balance of the indicated classes of the Certificates that
would be outstanding after each of the dates shown at various constant
percentages of the Prepayment Assumption and the corresponding weighted average
lives of such Certificates. The table is based on the following assumptions (the
"Modeling Assumptions"): (i) the Mortgage Pool consists of six Mortgage Loans
with the characteristics set forth in the table below, (ii) distributions on
such Certificates are received, in cash, on the 25th day of each month,

                                      S-38

<PAGE>



commencing in November 1996, (iii) the Mortgage Loans prepay at the constant
percentages of the Prepayment Assumption indicated, (iv) no defaults or
delinquencies occur in the payment by mortgagors of principal and interest on
the Mortgage Loans and no shortfalls due to the application of the Relief Act
are incurred, (v) none of the Depositor, the Mortgage Loan Seller, the
Originator, the Master Servicer or any other person purchases from the Trust
Fund any Mortgage Loan pursuant to any obligation or option under the Agreement,
(vi) scheduled monthly payments on the Mortgage Loans are received on the first
day of each month commencing in November 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 October 1996, and include 30 days' interest
thereon, (viii) the scheduled monthly payment for each Mortgage Loan is
calculated based on its principal balance, Mortgage Rate, original term to
maturity and remaining term to maturity such that the Mortgage Loan will
amortize in amounts sufficient to repay the remaining principal balance of such
Mortgage Loan by its remaining term to maturity, (ix) the Certificates are
purchased on October 25, 1996 and (x) the Servicing Fee Rate is 0.50% per annum
and the Trustee's Fee Rate is 0.004% per annum.


<TABLE>
<CAPTION>
                      ASSUMED MORTGAGE LOAN CHARACTERISTICS

    PRINCIPAL BALANCE                              ORIGINAL TERM      REMAINING TERM
        AS OF THE                MORTGAGE           TO MATURITY         TO MATURITY
      CUT-OFF DATE                 RATE              (MONTHS)            (MONTHS)
- -------------------------    ------------------    --------------    ----------------
<S> <C>                        <C>                       <C>               <C>
    $ 13,749,000.77             9.5613166073%            360               357
    $ 48,947,019.31            10.7394969714%            360               357
    $ 13,749,000.77             9.5613166073%            360               357
    $ 48,947,019.31            10.7394969714%            360               357
     $ 8,250,849.59             8.4066759825%            339               336
    $175,103,420.10            10.5691144653%            344               342
</TABLE>




               The first and second hypothetical Mortgage Loans above are
Step-Down Mortgage Loans whose Mortgage Rates will be reduced by a total of
1.20% per annum at six month intervals during the first 36 months of the terms
thereof. The third and fourth hypothetical Mortgage Loans above are Step-Down
Mortgage Loans whose Mortgage Rates will not be reduced. The fifth and sixth
hypothetical Mortgage Loans above are Mortgage Loans that are NOT Step-Down
Mortgage Loans. There will be discrepancies between the characteristics of the
actual Mortgage Loans and the characteristics assumed in preparing the table
below. Any such discrepancy may have an effect upon the percentages of the
initial Certificate Principal Balances outstanding (and the weighted average
lives) of the classes of Certificates set forth in the table. In addition, to
the extent that the actual Mortgage Loans included in the Mortgage Pool have
characteristics that differ from those assumed in preparing the table below,
such classes of Certificates may mature earlier or later than indicated by the
table below. Based on the foregoing assumptions, the table below indicates the
weighted average life of each class of the Class A Certificates, of the Class PO
Certificates and of the Subordinate Certificates and sets forth the percentage
of the initial Certificate Principal Balance of each such class of Certificates
that would be outstanding after each of the dates shown, at various percentages
of the Prepayment Assumption. Neither the prepayment model used herein nor any
other prepayment model or assumption purports to be an historical description of
prepayment experience or a prediction of the anticipated rate of prepayment of
any pool of mortgage loans, including the Mortgage Loans included in the Trust
Fund. Variations in the prepayment experience and the balance of the Mortgage
Loans that prepay may increase or decrease the percentages of initial
Certificate Principal Balance (and weighted average lives) shown in the
following table. Such variations may occur even if the average prepayment
experience of all such Mortgage Loans equals any of the specified percentages of
the prepayment assumption.

                                      S-39

<PAGE>



<TABLE>
<CAPTION>
                                 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE
                                          SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION

                                   CLASS A-1 CERTIFICATES                      CLASS A-2 CERTIFICATES      
                          ---------------------------------------     ---------------------------------------
DISTRIBUTION DATE          0%     50%    80%   100%   120%   150%      0%     50%    80%   100%   120%   150%
- -----------------         ----   ----   ----   ----   ----   ----     ----   ----   ----   ----   ----   ----
<S>                       <C>    <C>    <C>    <C>    <C>    <C>      <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ..........   100%   100%   100%   100%   100%   100%     100%   100%   100%   100%   100%   100%
October 25, 1997 ......    96     37      1      0      0      0      100    100    100     43      0      0 
October 25, 1998 ......    91      0      0      0      0      0      100      6      0      0      0      0 
October 25, 1999 ......    86      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2000 ......    80      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2001 ......    74      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2002 ......    66      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2003 ......    58      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2004 ......    50      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2005 ......    40      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2006 ......    29      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2007 ......    17      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2008 ......     4      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2009 ......     0      0      0      0      0      0       74      0      0      0      0      0 
October 25, 2010 ......     0      0      0      0      0      0       35      0      0      0      0      0 
October 25, 2011 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2012 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2013 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2014 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2015 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2016 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2017 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2018 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2019 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2020 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2021 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2022 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2023 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2024 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2025 ......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2026 ......     0      0      0      0      0      0        0      0      0      0      0      0 


Weighted Average Life
  in Years(1)..........   7.45   0.85   0.61   0.52   0.46   0.40     13.64  1.79   1.22   1.03   0.90   0.76
Weighted Average Life
  in Years(2)..........   7.45   0.85   0.61   0.52   0.46   0.40     13.64  1.79   1.22   1.03   0.90   0.76



                                   CLASS A-3 CERTIFICATES
                          ---------------------------------------
DISTRIBUTION DATE          0%     50%    80%   100%   120%   150%
- -----------------         ----   ----   ----   ----   ----   ----
<S>                       <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ..........   100%   100%   100%   100%   100%   100%
October 25, 1997 ......   100    100    100    100     97     80
October 25, 1998 ......   100    100     67     45     24      0
October 25, 1999 ......   100     69     22      0      0      0
October 25, 2000 ......   100     40      0      0      0      0
October 25, 2001 ......   100     14      0      0      0      0
October 25, 2002 ......   100      0      0      0      0      0
October 25, 2003 ......   100      0      0      0      0      0
October 25, 2004 ......   100      0      0      0      0      0
October 25, 2005 ......   100      0      0      0      0      0
October 25, 2006 ......   100      0      0      0      0      0
October 25, 2007 ......   100      0      0      0      0      0
October 25, 2008 ......   100      0      0      0      0      0
October 25, 2009 ......   100      0      0      0      0      0
October 25, 2010 ......   100      0      0      0      0      0
October 25, 2011 ......    98      0      0      0      0      0
October 25, 2012 ......    89      0      0      0      0      0
October 25, 2013 ......    78      0      0      0      0      0
October 25, 2014 ......    67      0      0      0      0      0
October 25, 2015 ......    54      0      0      0      0      0
October 25, 2016 ......    39      0      0      0      0      0
October 25, 2017 ......    24      0      0      0      0      0
October 25, 2018 ......     6      0      0      0      0      0
October 25, 2019 ......     0      0      0      0      0      0
October 25, 2020 ......     0      0      0      0      0      0
October 25, 2021 ......     0      0      0      0      0      0
October 25, 2022 ......     0      0      0      0      0      0
October 25, 2023 ......     0      0      0      0      0      0
October 25, 2024 ......     0      0      0      0      0      0
October 25, 2025 ......     0      0      0      0      0      0
October 25, 2026 ......     0      0      0      0      0      0
</TABLE>

Weighted Average Life
  in Years(1)..........   19.09  3.74   2.43   1.98   1.67   1.37
Weighted Average Life
  in Years(2)..........   19.09  3.74   2.43   1.98   1.67   1.37

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

(2)   Calculated pursuant to footnote one but assumes the Master Servicer
      exercises its option to purchase the Mortgage Loans. See "Pooling and
      Servicing Agreement--Termination" herein.


(TABLE CONTINUED ON NEXT PAGE.)


                                      S-40


<PAGE>



<TABLE>
<CAPTION>
                                 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE
                                          SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION

                                    CLASS A-4 CERTIFICATES                      CLASS A-5 CERTIFICATES        
                           ---------------------------------------     ---------------------------------------
DISTRIBUTION DATE           0%     50%    80%   100%   120%   150%      0%     50%    80%   100%   120%   150%
- -----------------          ----   ----   ----   ----   ----   ----     ----   ----   ----   ----   ----   ----
<S>                        <C>    <C>    <C>    <C>    <C>    <C>      <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ...........   100%   100%   100%   100%   100%   100%     100%   100%   100%   100%   100%   100%
October 25, 1997 .......   100    100    100    100    100    100      100    100    100    100    100    100 
October 25, 1998 .......   100    100    100    100    100     43      100    100    100    100    100    100 
October 25, 1999 .......   100    100    100     44      0      0      100    100    100    100     69     18 
October 25, 2000 .......   100    100      0      0      0      0      100    100     94     47      7      0 
October 25, 2001 .......   100    100      0      0      0      0      100    100     47      0      0      0 
October 25, 2002 .......   100     19      0      0      0      0      100    100     11      0      0      0 
October 25, 2003 .......   100      0      0      0      0      0      100     73      0      0      0      0 
October 25, 2004 .......   100      0      0      0      0      0      100     47      0      0      0      0 
October 25, 2005 .......   100      0      0      0      0      0      100     25      0      0      0      0 
October 25, 2006 .......   100      0      0      0      0      0      100      5      0      0      0      0 
October 25, 2007 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2008 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2009 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2010 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2011 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2012 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2013 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2014 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2015 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2016 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2017 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2018 .......   100      0      0      0      0      0      100      0      0      0      0      0 
October 25, 2019 .......     0      0      0      0      0      0       97      0      0      0      0      0 
October 25, 2020 .......     0      0      0      0      0      0       65      0      0      0      0      0 
October 25, 2021 .......     0      0      0      0      0      0       30      0      0      0      0      0 
October 25, 2022 .......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2023 .......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2024 .......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2025 .......     0      0      0      0      0      0        0      0      0      0      0      0 
October 25, 2026 .......     0      0      0      0      0      0        0      0      0      0      0      0 

Weighted Average Life
  in Years(1) ..........   22.66   5.89   3.76   3.03   2.53   2.03    24.46   8.03   5.04   4.03   3.35   2.66
Weighted Average Life
  in Years(2) ..........   22.66   5.89   3.76   3.03   2.53   2.03    24.46   8.03   5.04   4.03   3.35   2.66



                                     CLASS A-6 CERTIFICATES
                           ---------------------------------------
DISTRIBUTION DATE           0%     50%    80%   100%   120%   150%
- -----------------          ----   ----   ----   ----   ----   ----
<S>                        <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ...........   100%   100%   100%   100%   100%   100%
October 25, 1997 .......   100    100    100    100    100    100
October 25, 1998 .......   100    100    100    100    100    100
October 25, 1999 .......   100    100    100    100    100    100
October 25, 2000 .......   100    100    100    100    100      0
October 25, 2001 .......   100    100    100    100      0      0
October 25, 2002 .......   100    100    100      1      0      0
October 25, 2003 .......   100    100     46      0      0      0
October 25, 2004 .......   100    100      0      0      0      0
October 25, 2005 .......   100    100      0      0      0      0
October 25, 2006 .......   100    100      0      0      0      0
October 25, 2007 .......   100     63      0      0      0      0
October 25, 2008 .......   100     18      0      0      0      0
October 25, 2009 .......   100      0      0      0      0      0
October 25, 2010 .......   100      0      0      0      0      0
October 25, 2011 .......   100      0      0      0      0      0
October 25, 2012 .......   100      0      0      0      0      0
October 25, 2013 .......   100      0      0      0      0      0
October 25, 2014 .......   100      0      0      0      0      0
October 25, 2015 .......   100      0      0      0      0      0
October 25, 2016 .......   100      0      0      0      0      0
October 25, 2017 .......   100      0      0      0      0      0
October 25, 2018 .......   100      0      0      0      0      0
October 25, 2019 .......   100      0      0      0      0      0
October 25, 2020 .......   100      0      0      0      0      0
October 25, 2021 .......   100      0      0      0      0      0
October 25, 2022 .......    76      0      0      0      0      0
October 25, 2023 .......     0      0      0      0      0      0
October 25, 2024 .......     0      0      0      0      0      0
October 25, 2025 .......     0      0      0      0      0      0
October 25, 2026 .......     0      0      0      0      0      0

Weighted Average Life
  in Years(1) ..........   26.27  11.34   7.01   5.53   4.55   3.60
Weighted Average Life
  in Years(2) ..........   26.27  11.34   7.01   5.53   4.55   3.60
</TABLE>

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

(2)   Calculated pursuant to footnote one but assumes the Master Servicer
      exercises its option to purchase the Mortgage Loans. See "Pooling and
      Servicing Agreement--Termination" herein.


(TABLE CONTINUED ON NEXT PAGE.)


                                      S-41


<PAGE>



<TABLE>
<CAPTION>
                                 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE
                                          SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION

                                    CLASS A-7 CERTIFICATES                         CLASS A-8 CERTIFICATES     
                           ---------------------------------------     ---------------------------------------
DISTRIBUTION DATE           0%     50%    80%   100%   120%   150%      0%     50%    80%   100%   120%   150%
- -----------------          ----   ----   ----   ----   ----   ----     ----   ----   ----   ----   ----   ----
<S>                        <C>    <C>    <C>    <C>    <C>    <C>      <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ...........   100%   100%   100%   100%   100%   100%     100%   100%   100%   100%   100%   100%
October 25, 1997 .......   100    100    100    100    100    100      100    100    100    100    100    100 
October 25, 1998 .......   100    100    100    100    100    100      100    100    100    100    100    100 
October 25, 1999 .......   100    100    100    100    100    100      100    100    100    100    100    100 
October 25, 2000 .......   100    100    100    100    100     87      100    100    100    100    100    100 
October 25, 2001 .......   100    100    100    100     94      1      100    100    100    100    100    100 
October 25, 2002 .......   100    100    100    100     28      0      100    100    100    100    100     60 
October 25, 2003 .......   100    100    100     46      0      0      100    100    100    100     86     34 
October 25, 2004 .......   100    100     86      6      0      0      100    100    100    100     60     19 
October 25, 2005 .......   100    100     48      0      0      0      100    100    100     81     44     11 
October 25, 2006 .......   100    100     17      0      0      0      100    100    100     64     33      8 
October 25, 2007 .......   100    100      0      0      0      0      100    100     94     50     24      5 
October 25, 2008 .......   100    100      0      0      0      0      100    100     77     39     18      4 
October 25, 2009 .......   100     84      0      0      0      0      100    100     63     31     14      3 
October 25, 2010 .......   100     58      0      0      0      0      100    100     52     24     10      2 
October 25, 2011 .......   100     35      0      0      0      0      100    100     42     19      7      1 
October 25, 2012 .......   100     14      0      0      0      0      100    100     34     14      5      1 
October 25, 2013 .......   100      0      0      0      0      0      100     96     28     11      4      1 
October 25, 2014 .......   100      0      0      0      0      0      100     82     22      8      3      0 
October 25, 2015 .......   100      0      0      0      0      0      100     70     18      6      2      0 
October 25, 2016 .......   100      0      0      0      0      0      100     59     14      5      1      0 
October 25, 2017 .......   100      0      0      0      0      0      100     50     11      4      1      0 
October 25, 2018 .......   100      0      0      0      0      0      100     41      8      3      1      0 
October 25, 2019 .......   100      0      0      0      0      0      100     33      6      2      0      0 
October 25, 2020 .......   100      0      0      0      0      0      100     26      5      1      0      0 
October 25, 2021 .......   100      0      0      0      0      0      100     19      3      1      0      0 
October 25, 2022 .......   100      0      0      0      0      0      100     14      2      1      0      0 
October 25, 2023 .......    69      0      0      0      0      0      100      9      1      0      0      0 
October 25, 2024 .......     0      0      0      0      0      0       80      4      1      0      0      0 
October 25, 2025 .......     0      0      0      0      0      0       25      1      0      0      0      0 
October 25, 2026 .......     0      0      0      0      0      0        0      0      0      0      0      0 

Weighted Average Life
  in Years(1) ..........   27.25  14.46   9.05   7.03   5.71   4.45    28.57  21.58  15.36  12.18   9.71   7.00
Weighted Average Life
  in Years(2) ..........   27.25  14.46   9.05   7.03   5.71   4.45    27.98  18.35  12.28   9.76   7.95   6.11



                                      CLASS PO CERTIFICATES
                           ---------------------------------------
DISTRIBUTION DATE           0%     50%    80%   100%   120%   150%
- -----------------          ----   ----   ----   ----   ----   ----
<S>                        <C>    <C>    <C>    <C>    <C>    <C> 
Closing Date ...........   100%   100%   100%   100%   100%   100%
October 25, 1997 .......    99     91     87     83     80     75
October 25, 1998 .......    99     82     72     66     60     52
October 25, 1999 .......    98     73     60     53     46     36
October 25, 2000 .......    97     65     50     42     34     25
October 25, 2001 .......    96     58     42     33     26     17
October 25, 2002 .......    94     51     34     26     19     12
October 25, 2003 .......    93     46     29     21     15      8
October 25, 2004 .......    92     40     24     16     11      6
October 25, 2005 .......    90     36     20     13      8      4
October 25, 2006 .......    89     32     16     10      6      3
October 25, 2007 .......    87     28     13      8      5      2
October 25, 2008 .......    85     24     11      6      3      1
October 25, 2009 .......    83     21      9      5      2      1
October 25, 2010 .......    80     19      7      4      2      1
October 25, 2011 .......    78     16      6      3      1      0
October 25, 2012 .......    75     14      5      2      1      0
October 25, 2013 .......    72     12      4      2      1      0
October 25, 2014 .......    69     11      3      1      1      0
October 25, 2015 .......    65      9      2      1      0      0
October 25, 2016 .......    61      8      2      1      0      0
October 25, 2017 .......    57      6      2      1      0      0
October 25, 2018 .......    52      5      1      0      0      0
October 25, 2019 .......    47      4      1      0      0      0
October 25, 2020 .......    41      3      1      0      0      0
October 25, 2021 .......    35      3      0      0      0      0
October 25, 2022 .......    28      2      0      0      0      0
October 25, 2023 .......    21      1      0      0      0      0
October 25, 2024 .......    13      1      0      0      0      0
October 25, 2025 .......     6      0      0      0      0      0
October 25, 2026 .......     0      0      0      0      0      0

Weighted Average Life
  in Years(1) ..........   20.51   8.15   5.54   4.50   3.76   2.98
Weighted Average Life
  in Years(2) ..........   20.39   7.73   5.11   4.12   3.43   2.72
</TABLE>

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

(2)   Calculated pursuant to footnote one but assumes the Master Servicer
      exercises its option to purchase the Mortgage Loans. See "Pooling and
      Servicing Agreement--Termination" herein.


(TABLE CONTINUED ON NEXT PAGE.)


                                      S-42


<PAGE>



<TABLE>
<CAPTION>
                                 PERCENT OF INITIAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING AT THE
                                          SPECIFIED PERCENTAGES OF THE PREPAYMENT ASSUMPTION

                                                               SUBORDINATE CERTIFICATES
                                                    --------------------------------------------
DISTRIBUTION DATE                                    0%      50%     80%    100%    120%    150%
- -----------------                                   ----    ----    ----    ----    ----    ----
<S>                                                 <C>     <C>     <C>     <C>     <C>     <C> 
Closing Date ...................................    100%    100%    100%    100%    100%    100%
October 25, 1997 ...............................     99      99      99      99      99      99
October 25, 1998 ...............................     99      99      99      99      99      99
October 25, 1999 ...............................     98      98      98      98      98      98
October 25, 2000 ...............................     97      97      97      97      97      97
October 25, 2001 ...............................     96      96      96      96      96      96
October 25, 2002 ...............................     95      92      91      89      88      86
October 25, 2003 ...............................     94      88      84      81      78      74
October 25, 2004 ...............................     93      81      74      70      65      59
October 25, 2005 ...............................     92      74      64      58      52      44
October 25, 2006 ...............................     90      65      53      45      39      30
October 25, 2007 ...............................     89      58      43      36      29      21
October 25, 2008 ...............................     87      51      36      28      21      14
October 25, 2009 ...............................     85      45      29      22      16      10
October 25, 2010 ...............................     83      39      24      17      12       7
October 25, 2011 ...............................     80      34      20      13       9       4
October 25, 2012 ...............................     77      30      16      10       6       3
October 25, 2013 ...............................     74      26      13       8       5       2
October 25, 2014 ...............................     71      22      10       6       3       1
October 25, 2015 ...............................     67      19       8       5       2       1
October 25, 2016 ...............................     63      16       6       3       2       1
October 25, 2017 ...............................     59      13       5       3       1       0
October 25, 2018 ...............................     54      11       4       2       1       0
October 25, 2019 ...............................     48       9       3       1       1       0
October 25, 2020 ...............................     42       7       2       1       0       0
October 25, 2021 ...............................     35       5       1       1       0       0
October 25, 2022 ...............................     28       4       1       0       0       0
October 25, 2023 ...............................     19       2       1       0       0       0
October 25, 2024 ...............................     10       1       0       0       0       0
October 25, 2025 ...............................      3       0       0       0       0       0
October 25, 2026 ...............................      0       0       0       0       0       0

Weighted Average Life
  in Years(1) ..................................    20.82   13.34   11.30   10.40    9.73    8.98
Weighted Average Life
  in Years(2) ..................................    20.75   12.48    9.88    8.69    7.66    6.32
</TABLE>

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

(2)   Calculated pursuant to footnote one but assumes the Master Servicer
      exercises its option to purchase the Mortgage Loans. See "Pooling and
      Servicing Agreement--Termination" herein.



(TABLE CONTINUED FROM PRIOR PAGE.)


                                      S-43

<PAGE>



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

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


YIELD SENSITIVITY OF THE CLASS XS CERTIFICATES

               The yield to maturity of the Class XS Certificates will be
extremely sensitive to the prepayment, repurchase and default experience on the
Mortgage Loans, which may fluctuate significantly from time to time. A rapid
rate of principal payments on the Mortgage Loans will have a materially negative
effect on the yield to maturity of the Class XS Certificates, and principal
prepayments on Mortgage Loans with higher Mortgage Rates will have a greater
negative impact on the yield to maturity of the Class XS Certificates than
principal prepayments on Mortgage Loans with lower Mortgage Rates. In addition,
reductions of the Mortgage Rates of Step-Down Mortgage Loans will negatively
impact the yield to maturity of the Class XS Certificates by reducing the
weighted average of the Mortgage Rates on the Mortgage Loans.

               There can be no assurance that the Mortgage Loans generally or
the Step-Down Mortgage Loans in particular will prepay at any particular rate.
Prospective investors in the Class XS Certificates should fully consider the
associated risks, including the risk that such investors may not fully recover
their initial investment.

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


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

                                PERCENTAGES OF THE PREPAYMENT ASSUMPTION
ASSUMED AGGREGATE          ---------------------------------------------------
 PURCHASE PRICE              0%       50%      80%     100%     120%     150%
- ------------------         ------   ------   ------   ------   ------   ------
$20,108,647.............   39.36%   26.48%   18.44%   13.00%   7.53%    (0.66%)



               On the basis of a constant prepayment rate of approximately 148%
of the Prepayment Vector and the purchase price assumed above, the yield to
maturity of the Class XS Certificates would be approximately 0%. If the actual
prepayment rate were to exceed such rate, initial investors in the Class XS
Certificates would not fully recover their initial investment.

               The pre-tax yields set forth in the preceding table were
calculated by determining the monthly discount rates that, when applied to the
assumed streams of cash flows to be paid on the Class XS Certificates, would
cause the discounted present value of such assumed stream of cash flows to equal
the assumed aggregate purchase price of such Class XS Certificates, which does
not include accrued interest, and by converting such monthly rates to corporate
bond equivalent rates. Such calculation

                                      S-44


<PAGE>



does not take into account shortfalls in collection of interest due to
prepayments (or other liquidations) on the Mortgage Loans or the interest rates
at which investors may be able to reinvest funds received by them as
distributions on the Class XS Certificates and consequently does not purport to
reflect the return on any investment in the Class XS Certificates when such
reinvestment rates are considered.

               The characteristics of the Mortgage Loans will differ from those
assumed in preparing the table above. Among other differences, the rate, timing
and extent of reductions to the Mortgage Rates on the Step-Down Mortgage Loans
will differ from those assumed above. There can be no assurance that the cash
flows on the Class XS Certificates will correspond to those used to determine
the pre-tax yields shown above or that the aggregate purchase price of the Class
XS Certificates will be as assumed. It is unlikely that any Mortgage Loan will
prepay at the specified percentages of the Prepayment Assumption until maturity
or that all of the Mortgage Loans will prepay at the same rate. Timing of
changes in the rate of prepayments may significantly affect the actual yield to
maturity to investors, even if the average rate of principal prepayments is
consistent with the expectations of investors. The portion of interest payments
on the Mortgage Loans distributable to the Class XS Certificates will vary from
Mortgage Loan to Mortgage Loan, and will be greater with respect to Mortgage
Loans with higher Mortgage Rates and with respect to Step-Down Mortgage Loans
(in the case of Step-Down Mortgage Loans to the extent that the Mortgage Rates
thereon have not been reduced to their lowest possible levels). Accordingly, the
yield on the Class XS Certificates will be lower than indicated in the
applicable table above with respect to any particular average prepayment rate if
Mortgage Loans with higher Mortgage Rates or Step-Down Mortgage Loans prepay
faster than Mortgage Loans with lower Mortgage Rates or Mortgage Loans that are
not Step-Down Mortgage Loans, assuming no variation in Mortgage Loan principal
balance. Moreover, the variable PassThrough Rate on the Class XS Certificates
will generally decrease as the Certificate Principal Balances of Class A
Certificates with lower fixed Pass-Through Rates decline. There can be no
assurance that the Mortgage Loans will prepay at any of the rates shown in the
tables or at any other particular rate, or that Mortgage Loans with relatively
high Mortgage Rates or Step-Down Mortgage Loans will prepay at the same rate as
the Mortgage Loans generally. Investors must make their own decisions as to the
appropriate prepayment assumptions to be used in deciding whether to purchase
the Class XS Certificates.


YIELD SENSITIVITY OF THE CLASS PO CERTIFICATES

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


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

                                PERCENTAGES OF THE PREPAYMENT ASSUMPTION
ASSUMED AGGREGATE          ---------------------------------------------------
 PURCHASE PRICE              0%       50%      80%     100%     120%     150%
- ------------------         ------   ------   ------   ------   ------   ------
$717,405................    1.79%    5.05%    7.63%    9.47%   11.38%   14.36%



               The characteristics of the PO Mortgage Loans in the Mortgage Pool
will differ from those assumed in preparing the foregoing table. There can be no
assurance that the Mortgage Loans will

                                      S-45


<PAGE>



prepay at any of the rates shown in the tables or at any other particular rate
or that the PO Mortgage Loans will prepay at the same rate as the Mortgage Loans
generally. In addition, there can be no assurance that the pre-tax yields on the
Class PO Certificates will correspond to any such yields shown herein or that
the aggregate purchase price of the Class PO Certificates will be as assumed. In
addition, it is unlikely that any PO Mortgage Loan will prepay at the specified
percentages of the Prepayment Assumption until maturity or that all of the PO
Mortgage Loans will prepay at the same rate. Timing of changes in the rate of
prepayments may significantly affect the actual yield to maturity to investors,
even if the average rate of principal prepayments is consistent with the
expectations of investors. Because the portion of principal payments allocable
to holders of the Class PO Certificates is zero with respect to Mortgage Loans
that are not PO Mortgage Loans and varies from PO Mortgage Loan to PO Mortgage
Loan and is greater with respect to PO Mortgage Loans with lower Mortgage Rates,
the yield on the Class PO Certificates will be lower than indicated in the
foregoing table with respect to any particular average prepayment rate if PO
Mortgage Loans with lower Mortgage Rates prepay at a slower rate than PO
Mortgage Loans with higher Mortgage Rates, assuming no variation in Mortgage
Loan principal balance. Investors must make their own decisions as to the
appropriate prepayment assumptions to be used in deciding whether to purchase
the Class PO Certificates.


YIELD SENSITIVITY OF THE SUBORDINATE CERTIFICATES

               If the Certificate Principal Balances of the Class B-4
Certificates, Class B-3 Certificates and Class B-2 Certificates have been
reduced to zero, the yield to maturity on the Class B-1 Certificates will become
extremely sensitive to losses on the Mortgage Loans (and the timing thereof)
that are covered by subordination, because the entire amount of such losses will
be allocated to the Class B-1 Certificates. The initial undivided interest in
the Trust Fund evidenced by the Class B-1 Certificates, the Class B-2
Certificates, the Class B-3 Certificates and the Class B-4 Certificates is
2.50%, 1.55%, 1.10% and 1.10%, respectively. Investors in the Subordinate
Certificates should fully consider the risk that Realized Losses on the Mortgage
Loans could result in the failure of such investors to fully recover their
investments. For additional considerations relating to the yield on the
Subordinate Certificates, see "Yield Considerations" and "Maturity and
Prepayment Considerations" in the Prospectus.


ADDITIONAL YIELD CONSIDERATIONS APPLICABLE SOLELY TO THE RESIDUAL CERTIFICATES

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

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

                                      S-46


<PAGE>






                         DESCRIPTION OF THE CERTIFICATES


GENERAL

               The Series 1996-LB2 Certificates will consist of sixteen classes
of certificates (collectively, the "Certificates"), designated as: (i) the Class
A-1 Certificates, the Class A-2 Certificates, the Class A-3 Certificates, the
Class A-4 Certificates, the Class A-5 Certificates, the Class A-6 Certificates,
the Class A-7 Certificates and the Class A-8 Certificates (collectively, the
"Class A Certificates"), (ii) the Class XS Certificates, (iii) the Class PO
Certificates (the Class A Certificates, the Class XS Certificates and the Class
PO Certificates, collectively, the "Senior Certificates"), (iv) the Class B-1
Certificates, the Class B-2 Certificates, the Class B-3 Certificates and the
Class B-4 Certificates (collectively, the "Subordinate Certificates") and (v)
the Class R-I Certificates and the Class R-II Certificates (together, the
"Residual Certificates"). Only the Senior Certificates, the Class B-1
Certificates and the Residual Certificates (collectively, the "Offered
Certificates") are offered hereby.

               The Certificates represent in the aggregate the entire beneficial
ownership interest in a Trust Fund (the "Trust Fund") consisting primarily of a
segregated pool (the "Mortgage Pool") of conventional, one- to four-family,
fixed-rate, fully-amortizing first lien mortgage loans having original terms to
maturity ranging from 5 years to 30 years (the "Mortgage Loans") and an
aggregate principal balance as of October 1, 1996 (the "Cut-off Date"), after
application of scheduled payments due whether or not received, of approximately
$308,746,310, subject to a permitted variance as described herein under "The
Mortgage Pool".

               Each class of the Offered Certificates will have the approximate
initial Certificate Principal Balance or Notional Amount, as applicable, as set
forth on the cover hereof and, except for the Class PO Certificates, will have
the Pass-Through Rate determined as provided herein under "Summary of Prospectus
Supplement-Pass-Through Rate". The Class PO Certificates do not bear interest
and therefore have no Pass-Through Rate. The Class B-2 Certificates, Class B-3
Certificates and Class B-4 Certificates have in the aggregate an initial
Certificate Principal Balance of approximately $11,577,988 and a fixed
Pass-Through Rate for each Distribution Date of 8.100% per annum. The Residual
Certificates also represent the right to receive additional distributions in
respect of the Trust Fund on any Distribution Date after all required payments
of principal and interest have been made on such date in respect of the other
classes of Certificates, although it is not anticipated that funds will be
available for any such additional distribution. Only the Offered Certificates
are offered hereby. The Class B-2 Certificates, the Class B-3 Certificates and
the Class B-4 Certificates, which are not being offered hereby, will be sold by
the Depositor to Salomon Brothers Inc on the Closing Date.

               The Class A Certificates (the "Book-Entry Certificates") will be
issued, maintained and transferred on the book-entry records of DTC and its
Participants in minimum denominations of $1,000 and integral multiples of $1.00
in excess thereof. The Class XS Certificates, the Class PO Certificates and the
Subordinate Certificates will be issued in registered, certificated form, in
minimum percentage interests corresponding to initial Certificate Principal
Balances or notional amounts, as applicable, of $10,000 and integral multiples
of $1,000 in excess thereof, except that one Certificate of each such class may
be issued evidencing an amount equal to either (i) the sum of an otherwise
authorized denomination thereof plus the remainder of the aggregate initial
Certificate Principal Balance or Notional Amount, as applicable, for such class
or (ii) such remainder. The Residual Certificates will be offered in registered,
certificated form, in minimum denominations of $20 and integral multiples
thereof.

               The Book-Entry Certificates will initially be represented by one
or more global certificates registered in the name of the nominee of DTC
(together with any successor clearing agency selected by the Depositor, the
"Clearing Agency"), except as provided below. The Depositor has been informed by
DTC that DTC's nominee will be CEDE & Co. ("CEDE"). No Certificate Owner will be
entitled to

                                      S-47


<PAGE>



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.

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

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


REGISTRATION OF THE BOOK-ENTRY CERTIFICATES

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

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

                                      S-48


<PAGE>



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 Certificates, may be limited due to the absence of physical
certificates for the BookEntry 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 BookEntry Certificates evidence 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 evidence such Voting
Rights, authorize divergent action.

               The Depositor, the Master Servicer, the Trustee and the Insurer
will have no liability for any aspect of the records relating to or payments
made on account of beneficial ownership interests in the Book-Entry Certificates
held by CEDE, as nominee for DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.


DEFINITIVE CERTIFICATES

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

                                      S-49


<PAGE>



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


INTEREST DISTRIBUTIONS

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

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

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

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

                                      S-50


<PAGE>




               The Certificate Principal Balance of a Certificate (other than a
Class XS Certificate) outstanding at any time represents the then maximum amount
that the holder thereof is thereafter entitled to receive as distributions
allocable to principal from the cash flow on the Mortgage Loans and the other
assets in the Trust Fund. The Certificate Principal Balance of any class of
Certificates (other than the Class XS Certificates) as of any date of
determination is equal to the initial Certificate Principal Balance thereof,
reduced by the aggregate of (a) all amounts allocable to principal previously
distributed with respect to such Certificate and (b) without duplication of
amounts described in clause (a) above, any reductions in the Certificate
Principal Balance thereof deemed to have occurred in connection with allocations
thereto of (i) losses on the Mortgage Loans and (ii) Extraordinary Trust Fund
Expenses, in either case as described below.

               The Notional Amount of the Class XS Certificates as of any date
of determination is equal to the aggregate principal balance of the then
outstanding Mortgage Loans. Reference to the Notional Amount of the Class XS
Certificates is solely for convenience in certain calculations and does not
represent the right to receive any distributions allocable to principal.


PRINCIPAL DISTRIBUTIONS ON THE SENIOR CERTIFICATES

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

               Holders of the Class A Certificates then entitled to
distributions in respect of principal will be entitled to receive on each
Distribution Date, and holders of the Residual Certificates will be entitled to
receive on the first Distribution Date, unless the Insurer has failed to make a
payment required under the Policy (a "Deficiency Event"), distributions
allocable to principal in reduction of the Certificate Principal Balances of the
Class A Certificates, and on the first Distribution Date the Residual
Certificates, equal to the sum of the following:

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

                                            (1) the Non-PO Percentage of the
                             principal portion of all scheduled monthly payments
                             on the Mortgage Loans due during the related Due
                             Period, to the extent received or advanced on or
                             prior to the related Determination Date;

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

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

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

                             (iii) with respect to the net liquidation proceeds
               received and allocable to principal of any Mortgage Loan that was
               finally liquidated during the related Prepayment Period, the
               least of (a) the then applicable Senior Prepayment Percentage
               multiplied by the Non-PO Percentage of such net liquidation
               proceeds, (b) the then applicable Senior Percentage multiplied by
               the

                                      S-51


<PAGE>



               Non-PO Percentage of the Scheduled Principal Balance of such
               Mortgage Loan at the time of liquidation and (c) the principal
               portion of all amounts collected in connection with such final
               liquidation to the extent not distributed to the Class PO
               Certificates;

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

                             (v) the Additional Non-PO Policy Covered Principal
               Amount.

               The Additional Non-PO Policy Covered Principal Amount for any
Distribution Date is equal to (i) the amount of any Realized Losses or
Extraordinary Trust Fund Expenses allocable to the Class A Certificates for such
Distribution Date and (ii) without duplication of the amount specified in clause
(i) above, the aggregate Certificate Principal Balance of the Class A
Certificates to the extent unpaid on the final Distribution Date or earlier
termination of the Trust Fund pursuant to the terms of the Agreement.

               With respect to any Distribution Date, the sum of the amounts
described in clauses (i) through (v) above is hereinafter referred to as the
"Non-PO Senior Principal Distribution Amount".

               Holders of the Class PO Certificates will be entitled to receive
on each Distribution Date, in the absence of a Deficiency Event, distributions
allocable to principal in reduction of the Certificate Principal Balance of the
Class PO Certificates equal to the sum of the following:

                             (i) the aggregate of the following amounts:

                                            (1) the PO Percentage of the
                             principal portion of all scheduled monthly payments
                             on the Mortgage Loans due during the related Due
                             Period, to the extent received or advanced on or
                             prior to the related Determination Date;

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

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

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

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

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

                             (v) the Additional PO Policy Covered Principal
               Amount.

               The Additional PO Policy Covered Principal Amount for any
Distribution Date is equal to (i) the amount of any Realized Losses or
Extraordinary Trust Fund Expenses allocable to the Class PO Certificates for
such Distribution Date and (ii) without duplication of the amount specified in
clause (i) above, the aggregate Certificate Principal Balance of the Class PO
Certificates to the extent unpaid on the final Distribution Date or earlier
termination of the Trust Fund pursuant to the terms of the Agreement.

                                      S-52


<PAGE>




               With respect to any Distribution Date, the sum of the amounts
described in clauses (i) through (v) above is hereinafter referred to as the "PO
Senior Principal Distribution Amount".

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

               With respect to each Mortgage Loan, the PO Percentage thereof is
equal to a fraction, expressed as a percentage (but not less than 0%) the
numerator of which is 8.10% minus the Minimum Net Mortgage Rate for such
Mortgage Loan and the denominator of which is 8.10%. The Non-PO Percentage for
each such Mortgage Loan will equal 100% minus the PO Percentage for such
Mortgage Loan. Each Mortgage Loan with a Minimum Net Mortgage Rate less than
8.10% per annum, and therefore a PO Percentage greater than 0%, is sometimes
referred to herein as a PO Mortgage Loan.

               The Senior Percentage, which initially will equal approximately
93.73%, and which will in no event exceed 100%, will be adjusted for each
Distribution Date to be the percentage equal to the aggregate Certificate
Principal Balances of the Class A Certificates and Residual Certificates
immediately prior to such Distribution Date divided by the aggregate of the
applicable Non-PO Percentage of the Scheduled Principal Balance of each of the
Mortgage Loans immediately prior to such Distribution Date. The Subordinate
Percentage as of any date of determination is equal to 100% minus the Senior
Percentage as of such date. The Scheduled Principal Balance of any Mortgage Loan
as of any date of determination is equal to the principal balance thereof as of
the Cut-off Date (after application of all scheduled principal payments due on
or before the Cut-off Date, whether or not received), reduced by (x) the
principal portion of all monthly payments due on or before the date of
determination, whether or not received, (y) all amounts allocable to unscheduled
principal that were received prior to the calendar month in which the date of
determination occurs, and (z) any Bankruptcy Loss occurring out of a Deficient
Valuation (as defined herein) that was incurred prior to the calendar month in
which the date of determination occurs.

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

                                      S-53


<PAGE>



initial sum of the Certificate Principal Balances of the Subordinate
Certificates. Notwithstanding the foregoing, upon reduction of the Certificate
Principal Balances of the Senior Certificates to zero, the Senior Prepayment
Percentage will equal 0%.

               The disproportionate allocation of certain unscheduled payments
in respect of principal will have the effect of accelerating the amortization of
the Senior Certificates while, in the absence of Realized Losses, increasing the
respective percentage interest in the principal balance of the Mortgage Loans
evidenced by the Subordinate Certificates. Increasing the respective percentage
interest of the Subordinate Certificates relative to that of the Senior
Certificates is intended to preserve the availability of the subordination
provided by the Subordinate Certificates.

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

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

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

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

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

                             (ii)   Second, to the holders of the Class A-1
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero;

                             (iii)  Third, to the holders of the Class A-2
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero;

                             (iv)   Fourth, to the holders of the Class A-3
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero;

                             (v)    Fifth, to the holders of the Class A-4
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero;

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

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

                             (viii) Eighth, to the holders of the Class A-7
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero; and

                             (ix)   Ninth, to the holders of the Class A-8
               Certificates, until the Certificate Principal Balance thereof has
               been reduced to zero.

               Notwithstanding the foregoing priorities, upon the reduction of
the Certificate Principal Balances of the Subordinate Certificates to zero, and
either (i) a Deficiency Event exists or (ii) any class of Class A Certificates
has been downgraded to "A" or lower by S&P or "A2" or lower by Moody's (without
regard to any qualifiers), the priority of distributions of principal among the
Class A Certificates will be disregarded and distributions allocable to
principal will be paid on each succeeding Distribution Date

                                      S-54


<PAGE>



to holders of the Class A Certificates, on a PRO RATA basis, based on the
Certificate Principal Balances thereof.


PRINCIPAL DISTRIBUTION ON THE SUBORDINATE CERTIFICATES

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

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

                                            (1) the Non-PO Percentage of the
                             principal portion of all scheduled monthly payments
                             on the Mortgage Loans due during the related Due
                             Period, to the extent received or advanced on or
                             prior to the related Determination Date;

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

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

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

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

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

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

               The Class B Percentage for the Class B-1 Certificates, the Class
B-2 Certificates, the Class B-3 Certificates and the Class B-4 Certificates
(with respect to each such class, the related "Class B Percentage") initially
will equal approximately 2.51%, 1.56%, 1.10% and 1.10%, respectively, and will
in no event exceed 100%, and will be adjusted for each Distribution Date to be
the percentage equal

                                      S-55


<PAGE>



to the Certificate Principal Balance of the related class of Subordinate
Certificates immediately prior to such Distribution Date divided by the
aggregate of the applicable Non-PO Percentage of the Scheduled Principal Balance
of each of the Mortgage Loans immediately prior to such Distribution Date. The
Subordinate Prepayment Percentage for any Distribution Date will equal 100%
minus the Senior Prepayment Percentage.

               On any Distribution Date, the portion of (a) all principal
prepayments on the Mortgage Loans and (b) net liquidation proceeds allocable to
principal of any Mortgage Loan that was finally liquidated during the related
Prepayment Period in each case not included in the Senior Principal Distribution
Amount will be allocated on a PRO RATA basis among the following classes of
Subordinate Certificates in proportion to the respective outstanding Certificate
Principal Balances thereof: (i) the Class B-1 Certificates, (ii) the Class B-2
Certificates, if on such Distribution Date the aggregate percentage interest in
the Trust Fund evidenced by the Class B-2 Certificates, the Class B-3
Certificates and the Class B-4 Certificates equals or exceeds 3.75% before
giving effect to distributions on such Distribution Date, (iii) the Class B-3
Certificates, if on such Distribution Date the aggregate percentage interest in
the Trust Fund evidenced by the Class B-3 Certificates and the Class B-4
Certificates equals or exceeds 2.20% before giving effect to distributions on
such Distribution Date and (iv) the Class B-4 Certificates, if on such
Distribution Date the percentage interest in the Trust Fund evidenced by the
Class B-4 Certificates equals or exceeds 1.10% before giving effect to
distributions on such Distribution Date.

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

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

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


CERTIFICATE GUARANTY INSURANCE POLICY

               The following summary of the terms of the Policy does not purport
to be complete and is qualified in its entirety by reference to the Policy. The
following information regarding the Policy has been supplied by the Insurer for
inclusion herein.

               The Insurer, in consideration of the payment of the premium and
subject to the terms of the Policy, thereby unconditionally and irrevocably
guarantees to any Owner (as defined below) that an amount equal to each full and
complete Insured Payment will be received by the Trustee, or its successor, as
trustee for the Owners, on behalf of the Owners, from the Insurer, for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured Payment. The Insurer's obligations under the Policy with respect to
a particular Insured Payment shall be discharged to the extent funds equal to
the applicable Insured Payment are received by the Trustee, whether or not such

                                      S-56


<PAGE>



funds are properly applied by the Trustee. Insured Payments shall be made only
at the time set forth in the Policy, and no accelerated Insured Payments shall
be made regardless of any acceleration of the Insured Certificates, unless such
acceleration is at the sole option of the Insurer. The Policy will not protect
the holders of the Insured Certificates against any Prepayment Interest
Shortfalls or against any interest shortfalls resulting from the application of
the Relief Act.

               Notwithstanding the foregoing paragraph, the Policy will not
cover shortfalls, if any, attributable to the liability of the Trust Fund,
either REMIC or the Trustee for withholding taxes, if any (including interest
and penalties in respect of any such liability).

               The Insurer will pay any Insured Payment that is a Preference
Amount on the Business Day following receipt on a Business Day by the Insurer's
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of a preference payment, (ii) an opinion of counsel satisfactory to
the Insurer that such order is final and not subject to appeal, (iii) an
assignment in such form as is reasonably required by the Insurer, irrevocably
assigning to the Insurer all rights and claims of the Owner relating to or
arising under the Insured Certificates against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate instruments to effect the appointment of the Insurer as agent for
such Owner in any legal proceeding related to such preference payment, such
instruments being in a form satisfactory to the Insurer, provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following Business Day. Such payments
shall be disbursed to the receiver or trustee in bankruptcy named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned principal or interest paid on the
Insured Certificates to such receiver or trustee in bankruptcy, in which case
such payment shall be disbursed to such Owner.

               The Insurer will pay any amounts payable under the Policy no
later than 12:00 noon, New York City time, on the later of the Distribution Date
on which the related Deficiency Amount (as defined below) is due or the Business
Day following receipt in New York, New York on a Business Day by State Street
Bank and Trust Company, N.A., as Insurer's Fiscal Agent or any successor fiscal
agent appointed by the Insurer (the "Insurer's Fiscal Agent") of a Notice (as
defined below); provided that if such Notice is received after 12:00 noon, New
York City time, on such Business Day, it will be deemed to be received on the
following Business Day. If any such Notice received by the Insurer's Fiscal
Agent is not in proper form or is otherwise insufficient for the purpose of
making claim under the Policy it shall be deemed not to have been received by
the Insurer's Fiscal Agent for purposes of this paragraph, and the Insurer or
the Insurer's Fiscal Agent, as the case may be, shall promptly so advise the
Trustee and the Trustee may submit an amended Notice.

               Insured Payments due under the Policy, unless otherwise stated
therein, will be disbursed by the Insurer's Fiscal Agent to the Trustee on
behalf of the Owners by wire transfer of immediately available funds in the
amount of the Insured Payment less, in respect of Insured Payments related to
Preference Amounts, any amount held by the Trustee for the payment of such
Insured Payment and legally available therefor.

               The Insurer's Fiscal Agent is the agent of the Insurer only and
the Insurer's Fiscal Agent shall in no event be liable to Owners for any acts of
the Insurer's Fiscal Agent or any failure of the Insurer to deposit, or cause to
be deposited, sufficient funds to make payments due under the Policy.

               As used in the Policy, the following terms shall have the
following meanings:

               "Agreement" means the Agreement without regard to any amendment
or supplement thereto unless such amendment or supplement has been approved in
writing by the Insurer.

               "Business Day" means any day other than a Saturday, a Sunday or a
day on which banking institutions in New York City or in the city in which the
corporate trust office of the Trustee under the Agreement or the Insurer is
located are authorized or obligated by law or executive order to close.


                                      S-57


<PAGE>



               "Deficiency Amount" means, for any Distribution Date for which
(i) the Available Distribution Amount (other than any portion thereof consisting
of amounts drawn under the Policy) is less than the Senior Interest Distribution
Amount and Senior Principal Distribution Amount (net of any Excess Losses
allocable to the Class A Certificates or Class PO Certificates) or (ii) the
Senior Principal Distribution Amount includes the amount of any Excess Losses
allocable to the Class A Certificates or Class PO Certificates, the sum of (A)
any shortfall described in clause (i) above and (B) the amount of any Excess
Losses described in clause (ii) above.

               "Guaranteed Distribution" means, for any Distribution Date, the
Senior Interest Distribution Amount and the Senior Principal Distribution Amount
for such Distribution Date.

               "Insured Certificates" means the Senior Certificates and the
Residual Certificates.

               "Insured Payment" means (i) as of any Distribution Date, any
Deficiency Amount and (ii) any Preference Amount.

               "Notice" means the telephonic or telegraphic notice, promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently delivered by registered or
certified mail from the Trustee specifying the Insured Payment which shall be
due and owing on the applicable Distribution Date.

               "Owner" means each Holder (as defined in the Agreement) of an
Insured Certificate who, on the applicable Distribution Date, is entitled under
the terms of such Certificate to payment thereunder.

               "Preference Amount" means any amount constituting a Guaranteed
Distribution previously distributed to an Owner on the Insured Certificates that
is recoverable and sought to be recovered as a voidable preference by a trustee
in bankruptcy pursuant to the United States Bankruptcy Code (11 U.S.C.), as
amended from time to time, in accordance with a final nonappealable order of a
court having competent jurisdiction.

               Capitalized terms used in the Policy and not otherwise defined in
the Policy shall have the respective meanings set forth in the Agreement as of
the date of execution of the Policy, without giving effect to any subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

               Any notice under the Policy or service of process on the
Insurer's Fiscal Agent may be made at the address listed below for the Insurer's
Fiscal Agent or such other address as the Insurer shall specify in writing to
the Trustee.

               The notice address of the Insurer's Fiscal Agent is 15th Floor,
61 Broadway, New York, New York, 10006, Attention: Municipal Registrar and
Paying Agency, or such other address as the Insurer's Fiscal Agent shall specify
to the Trustee in writing.

               The Policy is being issued under and pursuant to and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

               The insurance provided by the Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.

               The Policy is not cancelable for any reason. The premium on the
Policy is not refundable for any reason including payment, or provision being
made for payment, prior to maturity of the Insured Certificates.


P&I ADVANCES

               Subject to the following limitations, the Master Servicer will be
obligated to advance or cause to be advanced on or before each Distribution Date
its own funds, or funds in the Certificate Account that are not included in the
Available Distribution Amount for such Distribution Date, in an amount equal to
the aggregate of all payments of principal and interest, net of the Servicing
Fee, that were due during the related Due Period on the Mortgage Loans and that
were delinquent on the related

                                      S-58


<PAGE>



Determination Date, plus certain amounts representing assumed payments not
covered by any current net income on the Mortgaged Properties acquired by
foreclosure or deed in lieu of foreclosure (any such advance, a "P&I Advance").

               P&I Advances are required to be made only to the extent they are
deemed by the Master Servicer to be recoverable from related late collections,
insurance proceeds or liquidation proceeds. The purpose of making such P&I
Advances is to maintain a regular cash flow to the Certificateholders, rather
than to guarantee or insure against losses. The Master Servicer will not be
required to make any P&I Advances with respect to reductions in the amount of
the monthly payments on the Mortgage Loans due to bankruptcy proceedings or the
application of the Relief Act.

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


ALLOCATION OF LOSSES; SUBORDINATION

               Realized Losses (other than Excess Losses) and any Extraordinary
Trust Fund Expenses will be allocated on any Distribution Date as follows:
first, to the Class B-4 Certificates; second, to the Class B-3 Certificates;
third, to the Class B-2 Certificates; and fourth, to the Class B-1 Certificates,
in each case until the Certificate Principal Balance of such class has been
reduced to zero. Thereafter, the related Non-PO Percentage of such Realized
Losses will be allocated on any Distribution Date among the Class A Certificates
on a PRO RATA basis, the related PO Percentage of such Realized Losses will be
allocated to the Class PO Certificates and any such Extraordinary Trust Fund
Expenses will be allocated among the Class A Certificates and the Class PO
Certificates on a PRO RATA basis. Excess Special Hazard Losses, Excess
Bankruptcy Losses and Excess Fraud Losses (collectively, "Excess Losses") will
be allocated on any Distribution Date among all the Certificates (other than the
Class XS Certificates) as follows: the related PO Percentage of such Realized
Losses will be allocated to the Class PO Certificates, and the related Non-PO
Percentage of such Realized Losses will be allocated among the Class A
Certificates and the Subordinate Certificates on a PRO RATA basis.
Notwithstanding the foregoing, in the absence of a Deficiency Event, any
Realized Losses allocated on any Distribution Date to or among the Class A
Certificates will be allocated to the class or classes of Class A Certificates
then entitled to distributions in respect of principal. Any allocation of a
Realized Loss to a Subordinate Certificate (or to a Class A Certificate or Class
PO Certificate if a Deficiency Event has occurred) will be made by reducing the
Certificate Principal Balance thereof by the amount so allocated as of the
Distribution Date in the month following the calendar month in which such
Realized Loss was incurred.

               The Policy will cover any Realized Losses (including, without
limitation, any Excess Losses) allocated as described above to the Class A
Certificates or the Class PO Certificates.

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

               With respect to any defaulted Mortgage Loan that is finally
liquidated through foreclosure sale, disposition of the related Mortgaged
Property if acquired on behalf of the Certificateholders by deed-inlieu of
foreclosure or otherwise, the amount of loss realized, if any, will equal the
portion of the unpaid principal balance remaining, if any, plus interest thereon
through the last day of the month in which such Mortgage Loan was finally
liquidated, after application of all amounts recovered (net of amounts
reimbursable to the Master Servicer for P&I Advances, Servicing Fees and
Servicing Advances)

                                      S-59


<PAGE>



towards interest and principal owing on the Mortgage Loan. Such amount of loss
realized and any Special Hazard Losses, Fraud Losses and Bankruptcy Losses are
referred to herein as "Realized Losses".

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

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

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

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

               The aggregate amount of Realized Losses which may be allocated in
connection with Special Hazard Losses (the "Special Hazard Amount") through
subordination shall initially be equal to approximately $3,087,463. As of any
date of determination following the Cut-off Date, the Special Hazard Amount
shall equal approximately $3,087,463 less the sum of (A) any amounts allocated

                                      S-60


<PAGE>



through subordination in respect of Special Hazard Losses and (B) the Adjustment
Amount. The Adjustment Amount will be equal to an amount calculated pursuant to
the terms of the Agreement.

               The aggregate amount of Realized Losses incurred on defaulted
Mortgage Loans as to which there was fraud in the origination of such Mortgage
Loan ("Fraud Losses") which may be allocated through subordination (the "Fraud
Loss Amount") shall initially be equal to approximately $9,262,389. As of any
date of determination after the Cut-off Date, the Fraud Loss Amount shall equal
(X) prior to the first anniversary of the Cut-off Date an amount equal to 3.00%
of the aggregate principal balance of all of the Mortgage Loans as of the
Cut-off Date minus the aggregate amounts allocated through subordination with
respect to Fraud Losses on the Mortgage Loans up to such date of determination,
(Y) from the first to the second anniversary of the Cut-off Date, an amount
equal to (1) the lesser of (a) the Fraud Loss Amount as of the most recent
anniversary of the Cut-off Date and (b) 2.00% of the aggregate principal balance
of all of the Mortgage Loans as of the most recent anniversary of the Cutoff
Date minus (2) the aggregate amounts allocated through subordination with
respect to Fraud Losses on the Mortgage Loans since the most recent anniversary
of the Cut-off Date up to such date of determination and (Z) from the second to
the fifth anniversary of the Cut-off Date, an amount equal to (1) the lesser of
(a) the Fraud Loss Amount as of the most recent anniversary of the Cut-off Date,
and (b) 1.00% of the aggregate principal balance of all of the Mortgage Loans as
of the most recent anniversary of the Cut-off Date minus (2) the aggregate
amounts allocated through subordination with respect to Fraud Losses on the
Mortgage Loans since the most recent anniversary of the Cut-off Date up to such
date of determination. On and after the fifth anniversary of the Cut-off Date,
the Fraud Loss Amount shall be zero.

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

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

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

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

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

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


                                      S-61


<PAGE>



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

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

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

               A "Fraud Loss" is a loss incurred on a defaulted Mortgage Loan as
to which there was intentional fraud, dishonesty or misrepresentation in the
origination of such Mortgage Loan.

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

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

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

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


RESTRICTIONS ON TRANSFER OF THE SUBORDINATE CERTIFICATES AND RESIDUAL 
CERTIFICATES

               Because the Subordinate Certificates are subordinate to the
Senior Certificates, the Subordinate Certificates of any class may not be
purchased by or transferred to a Plan (as defined herein) except upon the
delivery of a certification of facts or an opinion of counsel, as provided
herein. In addition, the Residual Certificates may not be purchased by or
transferred to a Plan (as defined herein) except upon the delivery of a
certification of facts or an opinion of counsel, as provided herein. See "ERISA
Considerations" herein. In addition, the Residual Certificates will be subject
to certain additional restrictions described under "Certain Federal Income Tax
Consequences-Special Tax Considerations Applicable to the Residual Certificates"
herein and "Certain Federal Income Tax Consequences-REMICs-Tax on Transfers of
REMIC Residual Certificates to Certain Organizations" and "-Taxation of Owners
of REMIC Residual Certificates-Noneconomic REMIC Residual Certificates" in the
Prospectus.



                         POOLING AND SERVICING AGREEMENT


GENERAL

               The Certificates will be issued pursuant to the Agreement, a form
of which is filed as an exhibit to the Registration Statement. A Current Report
on Form 8-K relating to the Certificates containing a copy of the Agreement as
executed will be filed by the Depositor with the Securities and Exchange
Commission within fifteen days of initial issuance of the Certificates. The
Trust Fund created under the Agreement will consist of (i) the Mortgage Loans,
(ii) all payments on or collections in respect of the Mortgage Loans due after
the Cut-off Date, together with any proceeds thereof, (iii) any Mortgaged

                                      S-62


<PAGE>



Properties acquired on behalf of Certificateholders by foreclosure or by deed in
lieu of foreclosure, and any revenues received thereon, (iv) the rights of the
Trustee under all insurance policies required to be maintained pursuant to the
Agreement and (v) the rights of the Depositor under the Mortgage Loan Purchase
Agreement among the Depositor, the Mortgage Loan Seller and the Originator.
Reference is made to the Prospectus for important information in addition to
that set forth herein regarding the Trust Fund, the terms and conditions of the
Agreement and the Offered Certificates. The Offered Certificates will be
transferable and exchangeable at the corporate trust offices of the Trustee,
located in Minneapolis, 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.


ASSIGNMENT OF THE MORTGAGE LOANS

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


THE ORIGINATOR AND MASTER SERVICER

               The information set forth in the following paragraphs has been
provided by the Originator. None of the Depositor, the Mortgage Loan Seller, the
Trustee or any of their respective affiliates has made or will make any
representation as to the accuracy or completeness of such information.

               Long Beach Mortgage Company ("Long Beach" or the "Originator")
will serve as the Master Servicer for the Mortgage Loans pursuant to the
Agreement (in such capacity, the "Master Servicer"). Long Beach, a Delaware
corporation, was incorporated in June 1994, and is approved as a seller/servicer
for FNMA and FHLMC and as a non-supervised mortgagee by the U.S. Department of
Housing and Urban Development. On October 7, 1994, Long Beach succeeded to the
mortgage banking business formerly conducted by Long Beach Bank, F.S.B., a
federally chartered savings bank (the "Bank"), including all operating systems,
computers, files and substantially all personnel maintained and utilized by the
Bank in its mortgage banking operations prior to its reorganization.

               The principal business of Long Beach is originating, purchasing,
selling and servicing residential real estate loans secured by one- to
four-family properties ("single-family") and multi-family properties containing
five or more units ("multi-family"). The initial working capital for Long
Beach's operations was provided by Long Beach Financial Services Company. Its
principal sources of funds are anticipated to be sales of loans and
mortgage-backed securities, bank lines of credit, term loans and other
borrowings. At September 30, 1996, Long Beach had 131 offices, consisting of 40
loan origination centers located in California and 91 loan origination centers
located throughout the rest of the United States.

               LENDING ACTIVITIES AND LOAN SALES. Long Beach originates
single-family and multi-family real estate loans through referrals from mortgage
brokerage companies and through its network of offices and loan origination
centers. Long Beach also participates in secondary market activities by
originating and selling mortgage loans, participations in loans, or
mortgage-backed securities in the secondary market, generally retaining loan
servicing; however, in some cases Long Beach's whole loan sale agreements
provide for the transfer of servicing rights. In addition, Long Beach intends to
retain mortgage loans in its own portfolio to provide a stable source of
interest income and to provide collateral to secure borrowings.

               Before Long Beach originates any mortgage loans which are based
on application packages submitted through a mortgage brokerage company that is
new to Long Beach, such mortgage

                                      S-63


<PAGE>



brokerage company is examined by Long Beach through license and reference checks
and through a personal visit by a senior Long Beach representative. If at any
time Long Beach determines that a mortgage brokerage company consistently
submits applications for loans which do not meet Long Beach's underwriting and
quality control standards, Long Beach terminates its relationship with that
mortgage brokerage company.

               Long Beach's primary lending activity is funding loans to enable
mortgagors to purchase or refinance residential real property, which loans are
secured by first or second liens on the related real property. Long Beach's loan
portfolio also includes loans for commercial and industrial properties. Long
Beach's single-family real estate loans are predominantly "conventional"
mortgage loans, meaning that they are not insured by the Federal Housing
Administration or partially guaranteed by the U.S. Department of Veterans
Affairs.

               The following table summarizes Long Beach's (including that of
its predecessor-in interest, the Bank) one- to four-family residential mortgage
loan origination and sales activity for the periods shown below. Sales activity
may include sales of mortgage loans purchased by Long Beach from other loan
originators.


<TABLE>
<CAPTION>

                                             YEAR ENDED DECEMBER 31,                              NINE MONTHS
                                                                                               ENDED SEPTEMBER 30,
                       ---------------------------------------------------------------------------------------------------
                          1992             1993                  1994             1995               1996
                       ---------------------------------------------------------------------------------------------------
                                   (DOLLARS IN THOUSANDS)
                       ----------------------------------------------------------------------------------------------------
<S>                      <C>              <C>                  <C>              <C>                <C>       
Originations.......      $959,534         $786,374             $1,062,593       $1,112,890         $1,434,765

Sales..............     $1,081,001        $788,291             $1,081,841       $1,108,162         $1,449,249
</TABLE>



               LOAN SERVICING. Generally, Long Beach services all the mortgage
loans it originates whether those loans are sold or retained in its portfolio.
Servicing includes collecting and remitting loan payments, accounting for
principal and interest, contacting delinquent mortgagors, and supervising
foreclosure in the event of unremedied defaults. Long Beach's servicing
activities are audited regularly by its internal auditors and examined
periodically by applicable regulatory authorities. Certain financial records of
Long Beach relating to its loan servicing activities are reviewed annually as
part of the audit of Long Beach's financial statements conducted by its
independent accountants.

               COLLECTION PROCEDURES; DELINQUENCY AND LOSS EXPERIENCE. When a
mortgagor fails to make a required payment on a residential mortgage loan, Long
Beach attempts to cause the deficiency to be cured by corresponding with the
mortgagor. In most cases deficiencies are cured promptly. Pursuant to Long
Beach's customary procedures for residential mortgage loans serviced by it for
its own account, Long Beach generally mails a notice of intent to foreclose to
the mortgagor after the loan has become 31 days past due (two payments due but
not received) and, within one month thereafter, if the loan remains delinquent,
typically institutes appropriate legal action to foreclose on the property
securing the loan. If foreclosed, the property is sold at public or private sale
and may be purchased by Long Beach. In California, real estate lenders are
generally unable as a practical matter to obtain a deficiency judgment against
the mortgagor on a loan secured by single-family real estate.

LONG BEACH PROGRAMS -- SERVICING PORTFOLIO

               The following table sets forth Long Beach's delinquency and loss
experience (including that of its predecessor in interest, the Bank) at the
dates indicated on its servicing portfolio of mortgage loans originated under
the Long Beach Programs (the majority of such mortgage loans reflected in the
following table are adjustable rate mortgage loans):


                                      S-64


<PAGE>



<TABLE>
<CAPTION>

                                                                            AT DECEMBER 31,                                   AT
                                                                                                                           SEPTEMBER
                                                                                                                              30,
                                                ------------------------------------------------------------------------------------
                                                       1992             1993               1994              1995            1996
                                                ------------------------------------------------------------------------------------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                 <C>              <C>                <C>               <C>             <C>
Total Outstanding Principal
  Balance.......................................    $1,561,256        $1,948,978        $2,422,604        $2,405,639      $2,795,101
Number of Loans.................................        12,257            16,289            21,291            22,775          27,382
DELINQUENCY
Period of Delinquency:
31-60 Days
               Principal Balance................       $12,630           $13,079           $16,816           $32,483         $37,752
               Number of Loans..................            91               106               131               286             375
               Delinquency as a Percentage
               of Total Outstanding Principa
                 Balance........................         0.81%             0.67%             0.69%             1.35%           1.35%
               Delinquency as a Percentage
                 of Number of Loans.............         0.74%             0.65%             0.62%             1.26%           1.37%
61-90 Days
               Principal Balance................       $10,753           $13,144           $18,104           $21,249         $26,354
               Number of Loans..................            75                93               129               188             246
               Delinquency as a Percentage
                 of Total Outstanding
                 Principal Balance..............         0.69%             0.67%             0.75%             0.88%           0.94%
               Delinquency as a Percentage
                 of Number of Loans.............         0.61%             0.57%             0.61%             0.83%           0.90%
91 Days or More
               Principal Balance................       $48,643           $60,621           $70,034           $94,201        $115,883
               Number of Loans..................           334               418               509               765           1,049
               Delinquency as a Percentage
                 of Total Outstanding
                 Principal Balance..............         3.12%             3.11%             2.89%             3.92%           4.15%
               Delinquency as a Percentage
                 of Number of Loans.............         2.72%             2.57%             2.39%             3.36%           3.83%
Total Delinquencies:
               Principal Balance................       $72,026           $86,844          $104,953          $147,933        $179,989
               Number of Loans..................           500               617               769               1,239         1,670
               Delinquency as a Percentage
                 of Total Outstanding
                 Principal Balance..............         4.61%             4.46%             4.33%             6.15%           6.44%
               Delinquency as a Percentage
                 of Number of Loans.............         4.08%             3.79%             3.61%             5.44%           6.10%
FORECLOSURES PENDING(1)
               Principal Balance................       $50,104           $64,443           $77,960           $102,962       $125,016
               Number of Loans..................           342               449               583               859           1,145
               Foreclosures Pending as a
                 Percentage of Total
                 Outstanding Principal                   3.21%             3.31%             3.22%             4.28%           4.47%
               Balance..........................
               Foreclosures Pending as
               a Percentage of Number of
               Loans............................         2.79%             2.76%             2.74%             3.77%           4.18%
NET LOAN GAINS (LOSSES) for the
  Period(2).....................................      $(3,198)         $(13,449)         $(24,617)         $(24,320)       $(19,264)
NET LOAN GAINS (LOSSES) as a
  Percentage of Total Outstanding
Principal Balance...............................       (0.20)%           (0.69)%           (1.02)%           (1.01)%         (0.69)%
</TABLE>


- -------------
(1)     Mortgage loans which are in foreclosure but as to which title to the
        mortgaged property has not been acquired, at the end of the period
        indicated. Foreclosures pending are included in the delinquencies set
        forth above.

(2)     Net Loan Gains (Losses) is calculated for loans conveyed to REMIC trust
        funds as the aggregate of the net loan gain (loss) for all such loans
        liquidated during the period indicated. The net loan gain (loss) for any
        such loan is equal to the difference between (a) the principal balance
        plus accrued interest through the date of liquidation plus all
        liquidation expenses related to such loan and (b) all amounts received
        in connection with the liquidation of such loan. The majority of Long
        Beach Program loans serviced by Long Beach have been conveyed to REMIC
        trust funds.

                                      S-65


<PAGE>





        As of September 30, 1996, 476 one- to four-family residential properties
relating to loans in Long Beach's total servicing portfolio had been acquired
through foreclosure or deed in lieu of foreclosure and were not liquidated, 417
of which properties relate to the Full Documentation, Fast Trac, QuickCredit and
QuickCredit Fast Trac residential mortgage loan servicing portfolio.

        There can be no assurance that the delinquency and loss experience of
the Mortgage Loans will correspond to the loss experience of Long Beach's
mortgage portfolio set forth in the foregoing table. The statistics shown above
represent the delinquency and loss experience for residential mortgages
originated under the Long Beach Programs and serviced by Long Beach only for the
years presented, whereas the aggregate delinquency and loss experience on the
Mortgage Loans will depend on the results obtained over the life of the Trust
Fund. Long Beach's portfolio includes mortgage loans with payment and other
characteristics which are not representative of the payment and other
characteristics of the Mortgage Loans. A substantial number of the Mortgage
Loans may also have been originated based on Long Beach Guidelines that are less
stringent than those generally applicable to the servicing portfolio reflected
in the foregoing table. Over the last several years, the residential real estate
markets in many regions of the country, including California, have experienced
general deterioration, and should such decline in property values continue such
that the principal balances of the Mortgage Loans and any secondary financing on
the related Mortgaged Properties become equal to or greater than the value of
such Mortgaged Properties, the actual rates of delinquencies, foreclosures and
losses could be higher than those previously experienced by Long Beach. In
addition, adverse economic conditions (which may or may not affect real property
values) may affect the timely payment by mortgagors of scheduled payments of
principal and interest on the Mortgage Loans and, accordingly, the actual rates
of delinquencies, foreclosures and losses with respect to the Mortgage Loans.

RESIDENTIAL LOAN SERVICING PORTFOLIO

        The following table sets forth Long Beach's delinquency and loss
experience (including that of its predecessor in interest, the Bank) at the
dates indicated on its entire servicing portfolio (inclusive of loans originated
under the Long Beach Programs) of residential (including multi-family) mortgage
loans:


                                      S-66


<PAGE>


<TABLE>
<CAPTION>

                                                                            AT DECEMBER 31,                                  AT
                                                                                                                          SEPTEMBER
                                                                                                                             30,
                                               -------------------------------------------------------------------------------------
                                                    1992                 1993            1994               1995            1996
                                               -------------------------------------------------------------------------------------
                                                                                             (DOLLARS IN THOUSANDS)
<S>                                              <C>                <C>               <C>                 <C>            <C>
Total Outstanding Principal
  Balance...................................     $2,249,834         $2,434,615        $2,721,665          $2,790,704     $3,429,689
Number of Loans.............................         19,235             21,159            24,669              26,766         34,251
DELINQUENCY
Period of Delinquency:
31-60 Days
             Principal Balance..............        $21,394            $21,834           $20,923           $35,503          $44,275
             Number of Loans................            220                224               195               327              452
             Delinquency as a Percentage
             of Total Outstanding
             Principal                                0.95%              0.90%             0.77%             1.27%            1.29%
               Balance......................
             Delinquency as a Percentage
               of Number of Loans...........          1.14%              1.06%             0.79%             1.22%            1.32%
61-90 Days
             Principal Balance..............        $18,360            $19,321           $24,013           $25,237          $32,193
             Number of Loans................            173                177               193               253              323
             Delinquency as a Percentage
               of Total Outstanding
               Principal Balance............          0.82%              0.79%             0.88%             0.90%            0.94%
             Delinquency as a Percentage
               of Number of Loans...........          0.90%              0.84%             0.78%             0.95%            0.94%
91 Days or More
             Principal Balance..............        $85,403            $92,100           $97,202          $109,703         $138,296
             Number of Loans................            764                765               771               977            1,344
             Delinquency as a Percentage
               of Total Outstanding
               Principal Balance............          3.80%              3.78%             3.57%             3.93%            3.97%
             Delinquency as a Percentage
               of Number of Loans...........          3.97%              3.62%             3.13%             3.65%            3.92%
Total Delinquencies:
             Principal Balance..............       $125,157           $133,255          $142,138          $170,444         $212,764
             Number of Loans................          1,157              1,166             1,159             1,557            2,119
             Delinquency as a Percentage
               of Total Outstanding
               Principal Balance............          5.56%              5.47%             5.22%             6.11%            6.20%
             Delinquency as a Percentage
               of Number of Loans...........          6.02%              5.51%             4.70%             5.82%            6.19%
FORECLOSURES PENDING(1)
             Principal Balance..............        $87,439            $96,810          $111,514          $132,679         $156,062
             Number of Loans................            737                748               955             1,200            1,452
             Foreclosures Pending as a
               Percentage of Total
               Outstanding Principal                  3.89%              3.98%             4.10%             4.75%            4.55%
               Balance......................
             Foreclosures Pending as
             a Percentage of Number of
                                                      3.83%              3.54%             3.87%             4.48%            4.24%
             Loans..........................
NET LOAN GAINS (LOSSES) for the
  Period(2).................................      $(10,796)          $(35,474)         $(51,296)         $(37,914)        $(25,861)
NET LOAN GAINS (LOSSES) as a
  Percentage of Total Outstanding
  Principal Balance.........................        (0.48)%            (1.46)%           (1.88)%           (1.36)%          (0.75)%
</TABLE>


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

(1)     Mortgage loans which are in foreclosure but as to which title to the
        mortgaged property has not been acquired, at the end of the period
        indicated. Foreclosures pending are included in the delinquencies set
        forth above.

(2)     Net Loan Gains (Losses) is calculated for loans conveyed to REMIC trust
        funds as the aggregate of the net loan gain (loss) for all such loans
        liquidated during the period indicated. The net loan gain (loss) for any
        such loan is equal to the difference between (a) the principal balance
        plus accrued interest through the date of liquidation plus all
        liquidation expenses related to such loan and (b) all amounts received
        in connection with the liquidation of such loan. The majority of
        residential loans serviced by Long Beach have been conveyed to REMIC
        trust funds.

                                      S-67


<PAGE>




        The delinquency and loss experience percentages set forth above in the
immediately preceding table are calculated on the basis of the total mortgage
loans serviced as of the end of the periods indicated. However, because the
total outstanding principal balance of residential loans serviced by Long Beach
has increased from $2,249,834,000 at December 31, 1992 to $3,429,689,000 at
September 30, 1996, the total outstanding principal balance of residential loans
serviced as of the end of any indicated period includes many loans that will not
have been outstanding long enough to give rise to some or all of the indicated
periods of delinquency. In the absence of such substantial and continual
additions of newly originated loans to the total amount of loans serviced, the
percentages indicated above would be higher and could be substantially higher.
The actual delinquency percentages with respect to the Mortgage Loans may be
expected to be substantially higher than the delinquency percentages indicated
above because the composition of the Mortgage Loans will not change.

        In addition, over the last several years, there has been a general
deterioration of the real estate market and weakening of the economy in many
regions of the country, including California. The general deterioration of the
real estate market has been reflected in increases in delinquencies of loans
secured by real estate, slower absorption rates of real estate into the market
and lower sales prices for real estate. The general weakening of the economy has
been reflected in decreases in the financial strength of mortgagors and
decreases in the value of collateral serving as security for loans. If the real
estate market and economy continue to decline, Long Beach may experience an
increase in delinquencies on the loans it services and higher net losses on
liquidated loans.

        In the opinion of Long Beach, the period to period changes in the
delinquency and loss experience set forth in the table above are attributable
primarily to the introduction and seasoning of higher credit risk mortgage
loans, as measured by credit risk category under Long Beach's underwriting
guidelines, and a general downturn in the California economy.


THE TRUSTEE

        Norwest Bank Minnesota, National Association, a national banking
association, will act as Trustee for the Certificates pursuant to the Agreement.
The Trustee's offices for notices under the Agreement are located at Sixth
Street and Marquette Avenue, Minneapolis, Minnesota 55479-0070, Attention:
Corporate Trust Services and its telephone number is (612) 667-1117.

        The principal compensation to be paid to the Trustee in respect of its
obligations under the Agreement will be equal to accrued interest at the
Trustee's Fee Rate of 0.004% per annum on the Stated Principal Balance of each
Mortgage Loan. The Agreement will provide that the Trustee and any director,
officer, employee or agent of the Trustee will be indemnified by the Trust Fund
and will be held harmless against any loss, liability or expense (not including
expenses, disbursements and advances incurred or made by the Trustee, including
the compensation and the expenses and disbursements of its agents and counsel,
in the ordinary course of the Trustee's performance in accordance with the
provisions of the Agreement) incurred by the Trustee in connection with any
pending or threatened claim or legal action arising out of or in connection with
the acceptance or administration of its obligations and duties under the
Agreement, other than any loss, liability or expense (i) resulting from a breach
of the Master Servicer's obligations and duties under the Agreement, (ii) that
constitutes a specific liability of Trustee under the Agreement or (iii)
incurred by reason of willful misfeasance, bad faith or negligence in the
performance of the Trustee's duties under the Agreement or as a result of a
breach, or by reason of reckless disregard, of the Trustee's obligations and
duties under the Agreement.



                                      S-68


<PAGE>



SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

        The principal compensation to be paid to the Master Servicer in respect
of its servicing activities for the Certificates will be equal to accrued
interest at the Servicing Fee Rate of 0.50% per annum with respect to each
Mortgage Loan for each calendar month on the same principal balance on which
interest on such Mortgage Loan accrues for such calendar month (the "Servicing
Fee"). As additional servicing compensation, the Master Servicer is entitled to
retain all assumption fees, prepayment penalties and late payment charges, to
the extent collected from mortgagors, together with any interest or other income
earned on funds held in the Certificate Account and any escrow accounts. The
Master Servicer is obligated to offset any Prepayment Interest Shortfall on any
Distribution Date (payments made by the Master Servicer in satisfaction of such
obligation, "Compensating Interest") to the extent of its aggregate Servicing
Fee for such Distribution Date. The Master Servicer is obligated to pay certain
insurance premiums and certain ongoing expenses associated with the Mortgage
Pool and incurred by the Master Servicer in connection with its responsibilities
under the Agreement and is entitled to reimbursement therefor as provided in the
Agreement. See "Description of the Certificates-Retained Interest; Servicing
Compensation and Payment of Expenses" in the Prospectus for information
regarding expenses payable by the Master Servicer and "Certain Federal Income
Tax Consequences" herein regarding certain taxes payable by the Master Servicer.


VOTING RIGHTS

        At all times, 98% of all Voting Rights will be allocated among the
holders of the Certificates (other than the Class XS Certificates and the
Residual Certificates) in proportion to the then outstanding Certificate
Principal Balances of their respective Certificates, 1% of all Voting Rights
will be allocated among the holders of the Class XS Certificates in proportion
to the then outstanding Notional Amounts of their respective Certificates and 1%
of all Voting Rights will be allocated among the holders of the Residual
Certificates in proportion to the percentage interests in such class evidenced
by their respective Certificates. Unless an Insurer Default exists, the Insurer
will be entitled to exercise certain voting and other rights of the holders of
the Class A Certificates. See "--Certain Matters Regarding the Insurer" herein.


CERTAIN MATTERS REGARDING THE INSURER

        Pursuant to the terms of the Agreement, unless there exists a
continuance of any failure by the Insurer to make a required payment under the
Policy or there exists a proceeding in bankruptcy by or against the Insurer
(either such condition, an "Insurer Default"), the Insurer will be entitled to
exercise, among others, the following rights of the holders of the Class A
Certificates, without the consent of such holders, and the holders of the Class
A Certificates may exercise such rights only with the prior written consent of
the Insurer: (i) the right to direct the Trustee to terminate the rights and
obligations of the Master Servicer under the Agreement in the event of a default
by the Master Servicer; (ii) the right to consent to or direct any waivers of
defaults by the Master Servicer; (iii) the right to remove the Trustee pursuant
to the Agreement; and (iv) the right to institute proceedings against the Master
Servicer in the event of default by the Master Servicer and refusal of the
Trustee to institute such proceedings. In addition, unless an Insurer Default
exists, the Insurer will have the right to direct all matters relating to any
proceeding seeking the avoidance as a preferential transfer under applicable
bankruptcy, insolvency, receivership or similar law of any distribution made
with respect to the Class A Certificates, and, unless an Insurer Default exists,
the Insurer's consent will be required prior to, among other things, (i) the
removal of the Trustee, (ii) the appointment of any successor Trustee or Master
Servicer or (iii) any amendment to the Agreement.

        The Agreement provides that on any Distribution Date, to the extent of
the Available Distribution Amount remaining after distribution on such
Distribution Date of the Senior Interest Distribution Amount and the Senior
Principal Distribution Amount, the Insurer will be entitled to reimbursement for
Insured Payments which remain unreimbursed, other than any such Insured Payments
made in respect of Excess Losses, plus interest thereon (the "Insurer
Reimbursement Amount" for such Distribution Date).




                                      S-69


<PAGE>



TERMINATION

        The circumstances under which the obligations created by the Agreement
will terminate in respect of the Certificates are described in "Description of
the Certificates-Termination" in the Prospectus. The Master Servicer (or if the
Master Servicer does not exercise such option, the Insurer) will have the right
to purchase the Mortgage Loans and any properties acquired in respect thereof on
any Distribution Date, once the aggregate principal balance of the Mortgage
Loans and such properties at the time of purchase is less than 10% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date. If the
Master Servicer or the Insurer elects to exercise the foregoing option, such
election will effect the termination of the Trust Fund and the early retirement
of the Certificates. In the event the Master Servicer or the Insurer exercises
such option, notwithstanding the terms of the Prospectus, the purchase price
payable in connection therewith generally will be equal to par plus accrued
interest for each Mortgage Loan at the related Mortgage Rate to but not
including the first day of the month in which such repurchase price is
distributed. In the event the Master Servicer or the Insurer exercises such
option, the portion of the purchase price allocable to the Certificates of each
class will be, to the extent of available funds (including funds paid under the
Policy in the case of the Senior Certificates), (i) in the case of the
Certificates of any class, other than the Class XS Certificates, 100% of the
then outstanding Certificate Principal Balance thereof, plus (ii) in the case of
the Certificates of any class, other than the Class PO Certificates, one month's
interest on the then outstanding Certificate Principal Balance or Notional
Amount thereof at the then applicable PassThrough Rate for such class plus any
previously accrued but unpaid interest thereon. In no event will the trust
created by the Agreement continue beyond the expiration of 21 years from the
death of the survivor of the persons named in the Agreement. See "Description of
the Certificates--Termination" in the Prospectus. In no event will the trust
created by the Agreement continue beyond the expiration of 21 years from the
death of the survivor of the person or persons named in the Agreement. See
"Description of the Certificates-Termination" in the Prospectus.



                                   THE INSURER


        The following information has been supplied by MBIA Insurance
Corporation (the "Insurer") for inclusion in this Prospectus Supplement. No
representation is made by the Depositor or the Underwriter as to the accuracy
and completeness of such information.

        The Insurer is the principal operating subsidiary of MBIA Inc., a New
York Stock Exchange-listed company. MBIA Inc. is not obligated to pay the debts
of or claims against the Insurer. The Insurer is domiciled in the State of New
York and licensed to do business in all 50 states, the District of Columbia, the
Commonwealth of Puerto Rico, the Commonwealth of the Northern Mariana Islands,
the Virgin Islands of the United State and the Territory of Guam. The Insurer
has two European branches, one in the Republic of France and the other in the
Kingdom of Spain. New York has laws prescribing minimum capital requirements,
limiting classes and concentrations of investments and requiring the approval of
policy rates and forms. State laws also regulate the amount of both the
aggregate and individual risks that may be insured, the payment of dividends by
the Insurer, changes in control and transactions among affiliates. Additionally,
the Insurer is required to maintain contingency reserves on its liabilities in
certain amounts and for certain periods of time.

        The consolidated financial statements of the Insurer, a wholly owned
subsidiary of MBIA Inc., and its subsidiaries as of December 31, 1995 and
December 31, 1994 and for the three years ended December 31, 1995, prepared in
accordance with generally accepted accounting principles, included in the Annual
Report on Form 10-K of MBIA Inc. for the year ended December 31, 1995 and the
consolidated financial statements of the Insurer and its subsidiaries for the
six months ended June 30, 1996 and for the periods ending June 30, 1996 and June
30, 1995 included in the Quarterly Report on Form 10-Q of MBIA Inc. for the
period ended June 30, 1996, are hereby incorporated by reference into this
Prospectus Supplement and shall be deemed to be a part hereof.

        All financial statements of the Insurer and its subsidiaries included in
documents filed by MBIA, Inc. pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended,

                                      S-70


<PAGE>



subsequent to the date of this Prospectus Supplement and prior to the
termination of the offering of the Senior Certificates shall be deemed to be
incorporated by reference into this Prospectus Supplement and to be a part
hereof from the respective dates of filing such documents.

        Any statement contained in a document incorporated by reference herein
shall be modified or superseded for purposes of this Prospectus Supplement to
the extent that a statement contained herein or in any other subsequently filed
document which also is incorporated by reference herein modifies or supersedes
such statement. Any statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus
Supplement.

        The tables below present selected financial information of the Insurer
determined in accordance with statutory accounting practices prescribed or
permitted by insurance regulatory authorities ("SAP") and ("GAAP").

                                                    SAP
                                          ------------------------
                                          DECEMBER         JUNE
                                          31, 1995       30, 1996
                                          (AUDITED)     (UNAUDITED)
                                          ---------     -----------
                                               (IN MILLIONS)
Admitted Assets...................         $3,814         $4,179
Liabilities.......................          2,540          2,804
Capital and Surplus...............          1,274          1,375




                                                   GAAP
                                          ------------------------
                                          DECEMBER          JUNE
                                          31, 1995        30, 1995
                                          (AUDITED)      (UNAUDITED)
                                          ---------      -----------
                                                (IN MILLIONS)
Assets............................         $4,463         $4,691
Liabilities.......................          1,937          2,088
Shareholder's Equity..............          2,526          2,602



        Copies of the financial statements of the Insurer incorporated by
reference herein and copies of the Insurer's 1995 year-end audited financial
statements prepared in accordance with statutory accounting practices are
available, without charge, from the Insurer. The address of the Insurer is 113
King Street, Armonk, New York 10504. The telephone number of the Insurer is
(914) 273-4545.

        The Insurer does not accept any responsibility for the accuracy or
completeness of this Prospectus Supplement or any information or disclosure
contained herein, or omitted herefrom, other than with respect to the accuracy
of the information regarding the Policy and the Insurer set forth under the
headings "Description of the Certificates--Certificate Guaranty Insurance
Policy" and "The Insurer" herein.

        Moody's rates the claims paying ability of the Insurer "Aaa."

        Standard & Poor's rates the claims paying ability of the Insurer "AAA."

        Fitch Investors Service, L.P., rates the claims paying ability of the
Insurer "AAA."

        Each rating of the Insurer should be evaluated independently. The
ratings reflect the respective rating agency's current assessment of the
creditworthiness of the Insurer and its ability to pay claims on its policies of
insurance. Any further explanation as to the significance of the above ratings
may be obtained only from the applicable rating agency.

        The above ratings are not recommendations to buy, sell or hold the
Insured Certificates, and such ratings may be subject to revision or withdrawal
at any time by the rating agencies. Any downward

                                      S-71


<PAGE>



revision or withdrawal of any of the above ratings may have an adverse effect on
the market price of the Insured Certificates. The Insurer does not guaranty the
market price of the Insured Certificates nor does it guaranty that the ratings
on the Insured Certificates will not be revised or withdrawn.



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES


        Two separate elections will be made to treat designated portions of the
Trust Fund as real estate mortgage investment conduits ("REMIC I" and "REMIC II"
respectively, and each a "REMIC") for federal income tax purposes. Upon the
issuance of the Offered Certificates, Thacher Proffitt & Wood, counsel to the
Depositor, will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the Agreement, for federal income tax
purposes, each of REMIC I and REMIC II will qualify as a REMIC under Sections
860A through 860G of the Internal Revenue Code of 1986 (the "Code").

        For federal income tax purposes, (i) the Class R-I Certificates will be
the sole class of "residual interests" in REMIC I, (ii) separate
non-certificated regular interests in REMIC I will be issued and will be the
"regular interests" in REMIC I, (iii) the Class R-II Certificates will be the
sole class of "residual interests" in REMIC II and (iv) the Senior Certificates
and the Subordinate Certificates will be the "regular interests" in, and will be
treated as debt instruments of, REMIC II. See "Certain Federal Income Tax
Consequences-REMIC-Classification of REMICs" in the Prospectus.

        For federal income tax reporting purposes, the Class XS Certificates,
the Class PO Certificates and the Class B-1 Certificates will, and the Class A
Certificates will not, be treated as having been issued with original issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, premium and market discount, if any, for
federal income tax purposes will be based on the assumption that, subsequent to
the date of any determination, the Mortgage Loans will prepay at a rate equal to
100% of the Prepayment Vector. No representation is made that the Mortgage Loans
will prepay at that rate or at any other rate. See "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Regular Certificates-Original
Issue Discount" in the Prospectus.

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

        The OID Regulations suggest that original issue discount with respect to
securities such as the Class XS Certificates that represent multiple
uncertificated REMIC regular interests, in which ownership interests will be
issued simultaneously to the same buyer should be computed on an aggregate
method. In the absence of further guidance from the IRS, original issue discount
with respect to the uncertificated regular interests represented by the Class XS
Certificates will be reported to the IRS and the Certificateholders on an
aggregate method based on a single overall constant yield and the prepayment
assumption stated above, treating all such uncertificated regular interests as a
single debt instrument as set forth in the OID Regulations.

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

                                      S-72


<PAGE>




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

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

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

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

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


SPECIAL TAX CONSIDERATIONS APPLICABLE TO RESIDUAL CERTIFICATES

        The IRS has issued regulations under the provisions of the Code related
to REMICs (the "REMIC Regulations") that significantly affect holders of the
Residual Certificates. The REMIC Regulations will impose restrictions on the
transfer or acquisition of certain residual interests, including the Residual
Certificates. In addition, the REMIC Regulations contain restrictions that apply
to the transfer of "noneconomic" residual interests to United States persons.
The REMIC Regulations also provide that transfers of a Residual Certificate to a
non-United States person will be disregarded for tax purposes in certain cases.
Transfers of the Residual Certificates to such persons are, however, prohibited
under the Agreement. See "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Residual
Certificates-Noneconomic REMIC Residual Certificates" in the Prospectus and
"ERISA Considerations" and "Description of the Certificates-Restrictions on
Transfer of the Residual Certificates" herein for additional restrictions on
transfer of the Residual Certificates.

        The REMIC Regulations provide for the determination of whether a
residual interest has "significant value" for purposes of applying the rules
relating to "excess inclusions" with respect to residual interests. Based on the
REMIC Regulations, the Residual Certificates do not have significant value. See
"Certain Federal Income Tax Consequences-REMICs-Taxation of Owners of REMIC
Residual Certificates-Excess Inclusions" in the Prospectus.

        The REMIC Regulations also provide that a transfer to a United States
person of "noneconomic" residual interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests will continue to remain liable for any taxes due with

                                      S-73


<PAGE>



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

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

        An individual, trust or estate that holds (whether directly or
indirectly through certain pass-through entities) a Residual Certificate,
particularly a Class R-I Certificate, may have significant additional gross
income with respect to, but may be subject to limitations on the deductibility
of, servicing and trustee's fees and other administrative expenses properly
allocable to the related REMIC in computing such holder's regular tax liability
and will not be able to deduct such fees or expenses to any extent in computing
such holder's alternative minimum tax liability. Such expenses will be allocated
for federal income tax information reporting purposes entirely to the Class R-I
Certificates and not to the Class R-II Certificates. However, it is possible
that the IRS may require all or some portion of such fees and expenses to be
allocable to the Class R-II Certificates. See "Certain Federal Income Tax
Consequences-REMICs-Taxation of Owners of REMIC Residual Certificates-Pass
Through of Miscellaneous Itemized Deductions" in the Prospectus.

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

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

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

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




                                      S-74


<PAGE>



                             METHOD OF DISTRIBUTION


        Subject to the terms and conditions set forth in the Underwriting
Agreement, dated October 23, 1996 (the "Underwriting Agreement"), the Depositor
has agreed to sell, and Salomon Brothers Inc (the "Underwriter") has agreed to
purchase the Offered Certificates. The Underwriter is obligated to purchase all
Offered Certificates of the respective classes offered hereby if it purchases
any. The Underwriter is an affiliate of the Depositor.

        Distribution on the Offered Certificates will be made from time to time
in negotiated transactions or otherwise at varying prices to be determined at
the time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor, will be
106.26% of the aggregate initial Certificate Principal Balance of the Offered
Certificates, plus accrued interest from October 1, 1996 on the Offered
Certificates (other than the Class PO Certificates). In connection with the
purchase and sale of the Offered Certificates, the Underwriter may be deemed to
have received compensation from the Depositor in the form of underwriting
discounts.

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



                                SECONDARY MARKET


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



                                 LEGAL OPINIONS


        Certain legal matters relating to the Offered Certificates will be
passed upon for the Depositor by Thacher Proffitt & Wood, New York, New York,
and for the Underwriter by Stroock & Stroock & Lavan, New York, New York.
Certain legal matters relating to the enforceability of the Policy will be
passed upon by Kutak Rock, Omaha, Nebraska, special counsel to the Insurer.



                                     EXPERTS


               The consolidated financial statements of the Insurer and its
subsidiaries as of December 31, 1995, and December 31, 1994, and for the three
years ended December 31, 1995, incorporated by reference into this Prospectus
Supplement, have been incorporated herein in reliance on the report of Coopers &
Lybrand L.L.P., independent accountants, given on the authority of that firm as
experts in accounting and auditing.


                                      S-75


<PAGE>




                                     RATINGS

        It is a condition of the issuance of the Certificates that the Class A
Certificates and the Residual Certificates be rated "AAA" by Standard & Poor's
Ratings Services ("Standard & Poor's") and "Aaa" by Moody's Investors Service,
Inc. ("Moody's"), that the Class XS Certificates and Class PO Certificates be
rated "AAAr" by S&P and "Aaa" by Moody's and that the Class B-1 Certificates be
rated at least "BBB-" by S&P. The ratings on the Offered Certificates are based
in part on the ratings of the Insurer by S&P and Moody's. Any change in the
ratings of Insurer by S&P and Moody's may result in a change in the ratings on
the Offered Certificates.

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

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

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



                                LEGAL INVESTMENT


        The Offered Certificates, other than the Class B-1 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. The Class B-1 Certificates will not constitute "mortgage related
securities" for purposes of SMMEA.

        Institutions whose investment activities are subject to legal investment
laws and regulations or to review by certain regulatory authorities may be
subject to restrictions on investment in the Offered Certificates. The Federal
Financial Institutions Examination Council, which includes the Board of
Governors of the Federal Reserve System (the "FRB"), the Federal Deposit
Insurance Corporation (the "FDIC"), the National Credit Union Administration
(the "NCUA"), the Comptroller of the Currency (the "OCC") and the Office of
Thrift Supervision (the "OTS"), has issued a supervisory policy statement (the

                                      S-76


<PAGE>



"Policy Statement") that is applicable to all depository institutions (to the
extent adopted by their respective federal regulators), setting forth guidelines
for and imposing significant restrictions on investments in "high-risk mortgage
securities". The Policy Statement generally indicates that a mortgage derivative
product will be deemed to be high-risk if (i) it has a weighted average life
greater than 10 years given a reasonable prepayment assumption or (ii) it
exhibits greater average life volatility or greater price volatility than a
benchmark fixed-rate thirty-year mortgage backed pass-through security.
According to the Policy Statement, prior to purchase, a depository institution
would be required to determine whether a mortgage derivative product that it is
considering acquiring is high-risk, and if so that the proposed acquisition
would reduce the institution's overall interest rate risk. Reliance on analysis
and documentation obtained from a securities dealer or other outside party
without internal analysis by the institution would be unacceptable, and a
failure to adhere to the monitoring, reporting and diligence requirements would
be considered an unsafe and unsound practice. There can be no assurance as to
which classes of the Offered Certificates would be treated as high-risk under
the Policy Statement. The Policy Statement has been adopted by the FRB, the
FDIC, the OCC, the OTS and the NCUA. In addition, the NCUA has issued
regulations governing federal credit union investments which prohibit investment
in certain specified types of securities, which may include the Offered
Certificates. The NCUA has indicated that its regulations will take precedence
over the Policy Statement. Similar policy statements and regulations have been
issued by other regulators having jurisdiction over other types of depository
institutions. Any such institution should consult its own legal advisors in
determining whether and to what extent there may be restrictions on its ability
to invest in the Offered Certificates. See "Legal Investment" in the Prospectus.



                              ERISA CONSIDERATIONS


               A fiduciary of any employee benefit plan or any other plan or
arrangement subject to ERISA or Section 4975 of the Code or any person investing
Plan Assets of any Plan (as defined in the Prospectus under "ERISA
Considerations") should carefully review with its legal advisors whether the
purchase or holding of Certificates will give rise to a prohibited transaction
under ERISA or Section 4975 of the Code.

        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,
certain transactions, among others, relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of mortgage pass-through
certificates underwritten by the Underwriter (as hereinafter defined), provided
that certain conditions set forth in the Exemption are satisfied. For purposes
of this Section "ERISA Considerations", the term "Underwriter" shall include (a)
Salomon Brothers Inc, (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with Salomon
Brothers Inc and (c) any member of the underwriting syndicate or selling group
of which a person described in (a) or (b) is a manager or comanager with respect
to the Senior Certificates.

        The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of the Senior
Certificates to be eligible for exemptive relief thereunder. First, the
acquisition of Senior Certificates by certain employee benefit plans subject to
Section 406 of ERISA, or by individual retirement accounts or other plans
subject to Section 4975 of the Code (each, a "Plan"), must be on terms that are
at least as favorable to the Plan as they would be in an arm's-length
transaction with an unrelated party. Second, the rights and interests evidenced
by the Senior Certificates must not be subordinated to the rights and interests
evidenced by the other certificates of the same trust. Third, the Senior
Certificates at the time of acquisition by the Plan must be rated in one of the
three highest generic rating categories by S&P, Moody's, Duff & Phelps Credit
Rating Co. or Fitch Investors Service, L.P. Fourth, the Trustee cannot be an
affiliate of any member of the "Restricted Group", which consists of any
Underwriter, the Depositor, the Master Servicer, each sub-servicer and any
mortgagor with respect to Mortgage Loans constituting more than 5% of the

                                      S-77


<PAGE>



aggregate unamortized principal balance of the Mortgage Loans as of the date of
initial issuance of the Senior Certificates. Fifth, the sum of all payments made
to and retained by the Underwriter must represent not more than reasonable
compensation for underwriting the Offered Certificates; the sum of all payments
made to and retained by the Depositor pursuant to the assignment of the Mortgage
Loans to the Trust Fund must represent not more than the fair market value of
such obligations; and the sum of all payments made to and retained by the Master
Servicer and any sub-servicer must represent not more than reasonable
compensation for such person's services under the Agreement and reimbursement of
such person's reasonable expenses in connection therewith. Sixth, the investing
Plan must be an accredited investor as defined in Rule 501(a)(1) of Regulation D
of the Securities and Exchange Commission under the Securities Act of 1933, as
amended.

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

        Because the characteristics of the Subordinate Certificates and the
Residual Certificates may not meet the requirements of Prohibited Transaction
Class Exemption 83-1 (as described in the Prospectus) or the Exemption, the
purchase or holding of the Subordinate Certificates or the Residual Certificates
by a Plan or by individual retirement accounts or other plans subject to Section
4975 of the Code may result in prohibited transactions or the imposition of
excise taxes or civil penalties. The Agreement provides that a Subordinate
Certificate or a Residual Certificate may be transferred only upon delivery by
the purchaser thereof to the Trustee of either (i) an opinion of counsel, which
opinion will not be at the expense of the Depositor, the Master Servicer, the
Trustee, the Trust Fund or the Insurer, or (ii) a certification, in each case
satisfactory to the Depositor, the Trustee and the Master Servicer to the effect
that the purchase of such Certificates by or on behalf of such Plan is
permissible under applicable law, will not constitute or result in any
non-exempt prohibited transaction under ERISA or Section 4975 of the Code and
will not subject the Depositor, the Master Servicer, the Trustee, the Trust Fund
or the Insurer to any obligation in addition to those undertaken in the
Agreement. The Subordinate Certificates and the Residual Certificates will
contain a legend describing such restrictions on transfer.

        Before purchasing a Senior Certificate, a fiduciary of a Plan should
itself confirm (a) that the Senior Certificates constitute "certificates" for
purposes of the Exemption and (b) that the specific and general conditions of
the Exemption and the other requirements set forth in the Exemption would be
satisfied. In addition to making its own determination as to the availability of
the exemptive relief provided in the Exemption, the Plan fiduciary should
consider its general fiduciary obligations under ERISA in determining whether to
purchase a Certificate on behalf of a Plan. See "ERISA Considerations" in the
Prospectus.

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

                                      S-78

<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"), (c) pass-through or participation
certificates or other mortgage-backed securities issued or guaranteed by private
entities ("Private Mortgage-Backed Securities") or (d) funding agreements
secured by Mortgage Loans, Agency Securities or Private Mortgage-Backed
Securities (each, a "Funding Agreement"), 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, Private Mortgage-Backed Securities or Funding
Agreements 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, and currency
or interest rate exchange agreements and other financial assets, or any
combination thereof (with respect to any series, collectively, "Cash Flow
Agreements"). 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 October 18, 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.............................................................  15
     The Mortgage Loans.....................................................  15
     Agency Securities......................................................  20
     Private Mortgage-Backed Securities.....................................  25
     Funding Agreements.....................................................  27
Use of Proceeds.............................................................  28
Yield Considerations........................................................  28
Maturity and Prepayment Considerations......................................  29
The Depositor                                                                 31
Mortgage Loan Program.......................................................  31
     Underwriting Standards.................................................  31
     Qualifications of Originators and Mortgage Loan Sellers................  33
     Representations by or on behalf of Mortgage Loan Sellers; Repurchases..  33
Description of the Certificates.............................................  35
     General                                                                  35
     Assignment of Trust Fund Assets........................................  37
     Deposits to Certificate Account........................................  40
     Payments Mortgage Loans................................................  41
     Payments on Agency Securities and Private Mortgage-Backed Securities.....43
     Distributions..........................................................  43
     Available Distribution Amount..........................................  44
     Interest on the Certificates...........................................  44
     Principal of the Certificates..........................................  45
     Pre-Funding Account....................................................  45
     Allocation of Losses...................................................  46
     Advances in Respect of Delinquencies...................................  46
     Reports to Certificateholders..........................................  47
     Collection and Other Servicing Procedures..............................  48
     Sub-Servicing..........................................................  49
     Realization Upon Defaulted Mortgage Loans..............................  50
     Retained Interest; Servicing or Administration Compensation and
       Payment of Expenses..................................................  51
     Evidence as to Compliance..............................................  52
     Certain Matters Regarding the Master Servicer and the Depositor........  53
     Events of Default......................................................  54
     Rights Upon Event of Default...........................................  54
     Amendment..............................................................  55
     Termination............................................................  55
     Duties of the Trustee..................................................  56
     The Trustee............................................................  56

                                        2

<PAGE>


CAPTION                                                                     PAGE
- -------                                                                     ----

Description of Credit Support...............................................  56
     Subordination..........................................................  57
     Letter of Credit.......................................................  58
     Mortgage Pool Insurance Policy.........................................  59
     Special Hazard Insurance Policy........................................  61
     Bankruptcy Bond........................................................  63
     Certificate Guarantee Insurance........................................  63
     Reserve Fund...........................................................  63
     Cash Flow Agreements...................................................  64
Description of Primary Insurance Policies...................................  64
     Primary Mortgage Insurance Policies....................................  64
     Primary Hazard Insurance Policies......................................  64
     FHA Insurance..........................................................  66
     VA Guarantees............................................................66
Certain Legal Aspects of Mortgage Loans.....................................  67
     General                                                                  67
     Single-Family Loans and Multifamily Loans..............................  67
     Leases and Rents.......................................................  68
     Cooperative Loans......................................................  68
     Contracts..............................................................  69
     Foreclosure on Mortgages...............................................  71
     Foreclosure on Cooperative Shares......................................  73
     Repossession with respect to Contracts.................................  74
     Louisiana Law..........................................................  75
     Rights of Redemption with respect to Single-Family Properties and
         Multifamily Properties.............................................  75
     Notice of Sale; Redemption Rights with respect to Manufactured Homes...  75
     Anti-Deficiency Legislation and Other Limitations on Lenders...........  75
     Junior Mortgages.......................................................  77
     Consumer Protection Laws with respect to Contracts.....................  77
     Other Limitations......................................................  78
     Enforceability of Certain Provisions...................................  78
     Subordinate Financing..................................................  80
     Applicability of Usury Laws............................................  80
     Alternative Mortgage Instruments.......................................  81
     Formaldehyde Litigation with respect to Contracts......................  82
     Soldiers' and Sailors' Civil Relief Act of 1940........................  82
     Environmental Legislation..............................................  83
     Forfeitures in Drug and RICO Proceedings...............................  84
     Negative Amortization Loans............................................  84
Certain Federal Income Tax Consequences.....................................  84
     General                                                                  84
     REMICs                                                                   85
     Grantor Trust Funds.................................................... 102
     Partnership Trust Funds.................................................113
State and Other Tax Consequences............................................ 119
ERISA Considerations........................................................ 119
Legal Investment............................................................ 125
Methods of Distribution..................................................... 125
Legal Matters                                                                126
Financial Information....................................................... 126
Index of Principal Definitions.............................................. 127

     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, Seven World Trade Center, New York, New York 10048. Copies of such
material can also be obtained from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates
and electronically through the Commission's Electronic Data Gathering, Analysis
and Retrieval System at the Commission's Web site (http:\\www.sec.gov). 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 8200 Jones Branch
Drive, Mail Stop 319, McLean, Virginia 22102 (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, Private Mortgage-Backed
                                     Securities or Funding Agreements, 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
                                     Pass-Through Rate, the method for
                                     determining the Pass-Through Rate.

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

                                        5

<PAGE>




                                     of various pool insurance policies, letters
                                     of credit, reserve funds or other types of
                                     credit support, or any combination of the
                                     foregoing, as described herein and in the
                                     related Prospectus Supplement. See
                                     "Description of Credit Support".

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

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

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

                                     The Certificates will not represent an
                                     interest in or obligation of the Depositor
                                     or any affiliate thereof except as set
                                     forth herein, nor will the Certificates or
                                     any Mortgage Loans be insured or guaranteed
                                     by any governmental agency or
                                     instrumentality. Although payment of
                                     principal and interest on Agency Securities
                                     will be

                                        6

<PAGE>




                                     guaranteed as described herein and in the
                                     related Prospectus Supplement by GNMA, FNMA
                                     or FHLMC, the Certificates of any series
                                     including Agency Securities will not be so
                                     guaranteed.

The Trust Funds......................Each Trust Fund will consist primarily of
                                     (a) a pool (a "Mortgage Pool") of 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, (c) Private
                                     Mortgage-Backed Securities or (d) Funding
                                     Agreements, 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
                                     Pass-Through Certificates issued and
                                     guaranteed as to timely payment of
                                     principal and interest by the Federal
                                     National Mortgage Association ("FNMA
                                     Certificates"), (iii) fully modified
                                     pass-through mortgage-backed certificates
                                     guaranteed as to timely payment of
                                     principal and 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.

  D. Funding Agreements..............Funding Agreements are obligations of a
                                     Finance Company (as defined herein) which
                                     are secured by Mortgage Loans, Agency
                                     Securities or Private Mortgage-Backed
                                     Securities. See "The Trust Funds-Funding
                                     Agreements" herein.

Pre-Funding Account..................If so specified in the related Prospectus
                                     Supplement, a portion of the proceeds of
                                     the sale of one or more Classes of
                                     Certificates of a series may be deposited
                                     in a segregated account to be applied to
                                     acquire additional Mortgage Loans from the
                                     Mortgage Loan Seller, subject to the
                                     limitations set forth herein under
                                     "Description of the Certificates-PreFunding
                                     Account." Monies on deposit in the
                                     Pre-Funding Account and not applied to
                                     acquire such additional Mortgage Loans
                                     within the time set forth in the related
                                     Agreement (as defined herein) may be
                                     treated as

                                        9

<PAGE>




                                     principal and applied in the manner
                                     described in the related Prospectus
                                     Supplement.

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 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"), and currency
                                     or interest rate exchange agreements and
                                     other financial assets, or any combination
                                     thereof (with respect to any series,
                                     collectively, "Cash Flow Agreements"). 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

                                       10

<PAGE>




                                     "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 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

                                       11

<PAGE>




                                     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) 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

                                       12

<PAGE>




                                     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
                                     Section 7701(a)(19)(C) 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".

                                       13

<PAGE>




ERISA Considerations.................A fiduciary of an employee benefit plan and
                                     certain other retirement plans and
                                     arrangements, including individual
                                     retirement accounts, annuities, Keogh
                                     plans, and bank collective investment funds
                                     and insurance company general and separate
                                     accounts in which such plans, accounts,
                                     annuities or arrangements are invested,
                                     that are subject to the Employee Retirement
                                     Income Security Act of 1974, as amended
                                     ("ERISA"), or Section 4975 of the Code
                                     (each, a "Plan") 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 (the
                                     "Exemption"), 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, 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 Trust
                                     Funds, provided that certain conditions are
                                     satisfied. If the conditions of the
                                     Exemption will not be satisfied, the
                                     Certificates may not be acquired by or on
                                     behalf of, or with the assets of, a Plan
                                     unless the party acquiring such
                                     Certificates provides the Depositor, the
                                     Trustee and the Master Servicer with an
                                     opinion of counsel, or a certification in
                                     lieu of such opinion of counsel, that the
                                     purchase of such Certificates is
                                     permissible under applicable law, will not
                                     constitute or result in any non-exempt
                                     prohibited transaction under ERISA or
                                     Section 4975 of the Code and will not
                                     subject the Depositor, the Trustee or the
                                     Master Servicer to any obligation in
                                     addition to those undertaken in the
                                     related Agreement. See "ERISA 
                                     Considerations" herein.

                                       14

<PAGE>



                                 THE TRUST FUNDS


THE MORTGAGE LOANS

     GENERAL

     The Mortgage Loans may consist of mortgage loans secured by first or junior
liens on by oneto 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;

                                       15

<PAGE>



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

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

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

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

                                       16

<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

                                       17

<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, Private
Mortgage-Backed Securities or Funding Agreements 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, Private Mortgage-Backed Securities or Funding
Agreements, (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

                                       18

<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, FHA-insured 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

                                       19

<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

                                       20

<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 one- to four-family
residential properties and will provide for the payment by or on behalf of the
GNMA Issuer to the registered holder of such GNMA Certificate of scheduled
monthly payments of principal and interest equal to the registered holder's
proportionate interest in the aggregate amount of the monthly principal and
interest payment on each FHA Loan or VA Loan underlying such GNMA Certificate,
less the applicable servicing and guarantee fee which together equal the
difference between the interest on the FHA Loan or VA Loan and the pass-through
rate on the GNMA Certificate. In addition, each payment will include
proportionate pass-through payments of any prepayments of principal on the FHA
Loans or VA Loans underlying such GNMA Certificate and liquidation proceeds in
the event of a foreclosure or other disposition of any such FHA Loans or VA
Loans.

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

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

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

     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

                                       21

<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

                                       22

<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

                                       23

<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 privately-managed corporation by
legislation enacted in 1968.

     FNMA provides funds to the mortgage market primarily by purchasing mortgage
loans from lenders, thereby replenishing their funds for additional lending.
FNMA acquires funds to purchase mortgage loans from many capital market
investors that may not ordinarily invest in mortgages, thereby expanding the
total amount of funds available for housing. Operating nationwide, FNMA helps to
redistribute mortgage funds from capital-surplus to capital-short areas.


     FNMA CERTIFICATES

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

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


                                       24

<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

                                       25

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


     UNDERLYING LOANS

     The mortgage loans underlying the Private Mortgage-Backed Securities may
consist of fixed rate, level payment, fully amortizing loans or graduated
payment mortgage loans, buy-down loans, adjustable rate mortgage loans, or loans
having balloon or other special payment features. Such Mortgage Loans may be
secured by single family property, multifamily property, manufactured homes or
by an assignment of the proprietary lease or occupancy agreement relating to a
specific dwelling within a Cooperative and the related shares issued by such
Cooperative. Except as otherwise specified in the related Prospectus Supplement,
(i) no mortgage loan will have had a Loan-to-Value Ratio at origination in
excess of 95%, (ii) each single family loan secured by a mortgaged property
having a loan-to-value ratio in excess of 80% at origination will be covered by
a primary mortgage insurance policy, (iii) each mortgage loan will have had an
original term to stated maturity of not less than 5 years and not more than 40
years, (iv) no mortgage loan that was more than 30 days delinquent as to the
payment of principal or interest will have been eligible for inclusion in the
assets under the related PMBS Agreement, (v) each mortgage loan (other than a
cooperative loan) will be required to be covered by a standard hazard insurance
policy (which may be a blanket policy) and (vi) each mortgage loan (other than a
cooperative loan or a Contract secured by a manufactured home) will be covered
by a title insurance policy.


     CREDIT SUPPORT RELATING TO PRIVATE MORTGAGE-BACKED SECURITIES

     Credit support in the form of reserve funds, subordination of other private
mortgage-backed securities issued under the PMBS Agreement, letters of credit,
insurance policies or other types of credit support may be provided with respect
to the mortgage loans underlying the Private

                                       26

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


FUNDING AGREEMENTS

     If specified in the Prospectus Supplement for a series, the Depositor may
enter into a funding agreement with a limited-purpose subsidiary or affiliate of
a Mortgage Loan Seller (a "Finance Company") pursuant to which (i) the Depositor
will lend the net proceeds of the sale of the Certificates to such Finance
Company, (ii) the Finance Company will pledge Trust Fund Assets owned by it to
secure the loan from the Depositor, and (iii) the Depositor will assign the
Funding Agreement, as so secured, to the Trust Fund for a series (a "Funding
Agreement"). No Finance Company will be authorized to engage in any business
activities other than the financing and sale of Trust Fund Assets.

     Pursuant to a Funding Agreement (i) the Depositor will lend a Finance
Company the proceeds from the sale of a series of Certificates and such Finance
Company will pledge to the Depositor as security therefor Trust Fund Assets
having an aggregate unpaid principal balance as of any date of determination
equal to at least the amount of the loan, and (ii) the Finance Company will
agree to repay such loan by causing payments on the Trust Fund Assets to be made
to the Trustee as assignee of the Depositor in such amounts as are necessary
(together with payments from the related Reserve Fund or other funds or
accounts) to pay accrued interest on such loan and to amortize the entire
principal amount of such loan. A Finance Company is not obligated to provide
additional collateral to secure the loan pursuant to a Funding Agreement
subsequent to the issuance of the Certificates of the series by the Trust Fund.

     Unless the Depositor, the Master Servicer or other entity designated in the
Prospectus Supplement exercises its option to terminate the Trust Fund and
retire the Certificates of a series, or a Finance Company defaults under its
Funding Agreement, such Finance Company's loan may not be prepaid other than as
a result of prepayments on the pledged Trust Fund Assets. If the Finance
Company, nevertheless, were to attempt to prepay its loan, the loan would not be

                                       27

<PAGE>



deemed prepaid in full unless the Finance Company paid the Depositor an amount
sufficient to enable the Depositor to purchase other Trust Fund Assets
comparable in yield and maturity to the Finance Company's Trust Fund Assets
pledged under the Funding Agreement. The Trustee then could either (i) purchase
such other Trust Fund Assets and substitute them for the Trust Fund Assets
pledged by the Finance Company, to the extent that such purchase and
substitution did not adversely affect the tax treatment of the related series,
or (ii) deposit the amount of the Finance Company's prepayment in the
Certificate Account.

     In the event of a default under a Funding Agreement, the Trustee will have
recourse to the related Finance Company for the benefit of the holders of the
Certificates, including the right to foreclose upon the Trust Fund Assets
securing that Funding Agreement. The participating Finance Companies will be
limited-purpose finance entities and, therefore, it is unlikely that a
defaulting Finance Company will have any significant assets except those pledged
to the Trust Fund for the series and those that secure other mortgage-backed
securities and collateralized mortgage obligations. The Trustee has no recourse
to assets pledged to secure other securities except to the limited extent that
funds generated by such assets exceed the amount required to pay those
securities and are released from the lien securing such other securities and
returned to a Finance Company. For that reason, prospective purchasers of
Certificates should make their investment decisions on the basis that the
Certificates of a series have rights solely with respect to the assets
transferred to the Trust Fund for that series of Certificates.

     In the event of a default under a Funding Agreement and the sale by the
Trustee of the Trust Fund Assets securing the obligations of the Finance Company
under the Funding Agreement, the Trustee may distribute principal in an amount
equal to the unpaid principal balance of the Trust Fund Assets so liquidated
ratably among all classes of Certificates within the series, or in such other
manner as may be specified in the related Prospectus Supplement.



                                 USE OF PROCEEDS


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



                              YIELD CONSIDERATIONS

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

     The effective yield to Certificateholders will be lower than the yield
otherwise produced by the applicable Pass-Through Rate (or, as to a Strip
Certificate, the distributions of Stripped Interest thereon) and purchase price,
because although interest accrued on each Trust Fund Asset during each month is
due and payable on the first day of the following month (unless otherwise
provided

                                       28

<PAGE>



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, Private Mortgage-Backed
Securities or Funding Agreements 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,
Private Mortgage-Backed Securities and Funding Agreements may be prepaid without
penalty in full or in part at any time. If so provided in the related Prospectus
Supplement, certain of the Mortgage Loans may contain provisions prohibiting
prepayment for a specified period after the origination date (a "Lockout
Period"), prohibiting partial prepayments entirely or prohibiting prepayment in
full or in part without a prepayment penalty.

     The prepayment experience on the mortgage loans underlying or comprising
the Trust Fund Assets in a Trust Fund will affect the weighted average life of
the related series of Certificates. Weighted average life refers to the average
amount of time that will elapse from the date of issuance of a security until
each dollar of principal of such security will be repaid to the investor.

                                       29

<PAGE>



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,
mortgage loans underlying Private Mortgage-Backed Securities or mortgage loans
secured by Funding Agreements 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. In addition, if the
applicable Agreement for a series of Certificates provides for a Pre-Funding
Account or other means of funding the transfer of additional Mortgage Loans to
the related Trust Fund, as described under "Description of the

                                       30

<PAGE>



Certificates-Pre-Funding Account" herein, and the Trust Fund is unable to
acquire such additional Mortgage Loans within any applicable time limit, the
amounts set aside for such purpose may be applied as principal payments on one
or more classes of Certificates of such series.


                                  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

                                       31

<PAGE>



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

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

                                       32

<PAGE>



borrower. These types of Mortgage Loans are underwritten on the basis of a
judgment that borrowers will have the ability to make larger monthly payments in
subsequent years. In some instances, however, a borrower's income may not be
sufficient to make loan payments as such payments increase. Unless otherwise
specified in the related Prospectus Supplement, the Multifamily Loans will be
nonrecourse loans, as to which, in the event of mortgagor default, recourse may
only be had against the specific Multifamily Property pledged to secure that
Multifamily Loan, and not against the mortgagor's assets.


QUALIFICATIONS OF ORIGINATORS AND MORTGAGE LOAN SELLERS

     Unless otherwise specified in the related Prospectus Supplement, each
Originator and Mortgage Loan Seller will be required to satisfy the
qualifications set forth herein. Each Originator must be an institution
experienced in originating and servicing conventional mortgage loans in
accordance with accepted practices and prudent guidelines, and must maintain
satisfactory facilities to originate and service those loans. Each Originator
and Mortgage Loan Seller must be a seller/servicer approved by either FNMA or
FHLMC. Each Originator and Mortgage Loan Seller must be a 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.


                                       33

<PAGE>



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

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

                                       34

<PAGE>



in its good faith business judgment were it the owner of such Mortgage Loan.
This repurchase or substitution obligation will constitute the sole remedy
available to holders of Certificates or the Trustee for a breach of
representation by a Mortgage Loan Seller. See "Description of the
Certificates-General".

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


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



                         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

                                       35

<PAGE>



certificate registered in the name of a nominee of The Depository Trust Company
("DTC"). The interests of beneficial owners of such Certificates will be
represented by such entries on the records of participating members of DTC.
Definitive certificates will be available for such Certificates only under
limited circumstances as provided in the related Prospectus Supplement. Unless
otherwise provided in the related Prospectus Supplement, each Trust Fund will
consist of (i) such Trust Fund Assets, or interests therein, exclusive of any
portion of interest payments (the "Retained Interest") on a Trust Fund Asset
retained by the Depositor or any previous owner thereof, as from time to time
are subject to the Agreement; (ii) such assets as from time to time are
identified as deposited in the Certificate Account or any other account
maintained for the benefit of the Certificateholders; (iii) with respect to
Trust Funds that include Mortgage Loans, (a) property acquired on behalf of
Certificateholders by foreclosure, deed in lieu of foreclosure or repossession
and any revenues received thereon; (b) the rights of the Depositor under any
hazard insurance policies, FHA insurance policies, 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 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

                                       36

<PAGE>



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)

                                       37

<PAGE>



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

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


                                       38

<PAGE>



     Unless otherwise provided in the related Prospectus Supplement, if the
Depositor discovers or receives notice of any breach of its representations or
warranties with respect to a Mortgage Loan, the Depositor may, rather than
repurchase the Mortgage Loan as provided above, remove such Mortgage Loan from
the Trust Fund (a "Deleted Mortgage Loan") and substitute in its place one or
more Mortgage Loans (each, a "Substitute Mortgage Loan"), but only if (i) with
respect to a Trust Fund for which a REMIC election is to be made, such
substitution is effected within two years of the date of initial issuance of the
Certificates (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

                                       39

<PAGE>



obligation to repurchase Mortgage Loans following a breach of an insurability
representation will be ensured in the manner specified therein.

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

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


     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.


     ASSIGNMENT OF FUNDING AGREEMENTS

     The Depositor will cause Funding Agreements to be registered in the name of
the Trustee. The Trustee (or the custodian) will have possession of any Funding
Agreement. Unless otherwise specified in the related Prospectus Supplement, the
Trustee will be in possession of or be assignee of record of any underlying
assets for Funding Agreements. See "The Trust Funds-Funding Agreements" herein.
Each Funding Agreement 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 underlying asset secured by the
Funding Agreements.


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

                                       40

<PAGE>



a claim with respect to the funds in the Certificate Account or a perfected
first priority security interest against any collateral securing such funds that
is superior to the claims of any other depositors or general creditors of the
institution with which the Certificate Account is maintained. The collateral
eligible to secure amounts in the Certificate Account is limited to United
States government securities and other high-quality investments specified in the
Agreement ("Permitted Investments"). (Section 3.12) A Certificate Account may be
maintained as an interest bearing or a non-interest bearing account, or the
funds held therein may be invested pending each succeeding Distribution Date in
Permitted Investments. Unless otherwise provided in the related Prospectus
Supplement, any interest or other income earned on funds in the Certificate
Account will be paid to the Master Servicer or the Trustee or their designee as
additional compensation. The Certificate Account may be maintained with an
institution that is an affiliate of the Master Servicer or the Trustee, provided
that such institution meets the standards set forth above. If permitted by the
Rating Agency or Agencies and so specified in the related Prospectus Supplement,
a Certificate Account may contain funds relating to more than one series of
pass-through certificates and may, if applicable, contain other funds respecting
payments on mortgage loans belonging to the Master Servicer or serviced or
master serviced by it on behalf of others. (Article I; Section 3.10)

     Each Sub-Servicer servicing a Mortgage Loan pursuant to a Sub-Servicing
Agreement will establish and maintain one or more separate accounts which may be
interest bearing and which will comply with the standards with respect to
Certificate Accounts set forth above or such other standards as may be
acceptable to the Master Servicer (collectively, the "Sub-Servicing Account").
The Sub-Servicer is required to credit to the related Sub-Servicing Account on a
daily basis the amount of all proceeds of Mortgage Loans received by the
Sub-Servicer, less its servicing compensation. The Sub-Servicer shall remit to
the Master Servicer by wire transfer of immediately available funds all funds
held in the Sub-Servicing Account with respect to each Mortgage Loan on the
monthly remittance date or dates specified in the related Agreement. (Section
3.08)


PAYMENTS ON MORTGAGE 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

                                       41

<PAGE>



     Properties acquired for the benefit of Certificateholders by foreclosure or
     by deed in lieu of foreclosure or otherwise;

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

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

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

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

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

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

            (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

                                       42

<PAGE>



and the Mortgaged Property is sold in liquidation (either by the Master Servicer
or the insurer under any related insurance policy), the Master Servicer will
withdraw from the Buydown Account the Buydown Funds and all investment earnings
thereon, if any, for deposit in the Certificate Account or remit the same to the
insurer if the Mortgaged Property is transferred to such insurer and such
insurer pays all of the loss incurred in respect of such default. In the case of
any such prepaid or defaulted Buydown Mortgage Loan the Buydown Funds in respect
of which were supplemented by investment earnings, the Master Servicer will
withdraw from the Buydown Account and either deposit in the Certificate Account
or remit to the borrower, depending upon the terms of the buydown plan, any
investment earnings remaining in the related Buydown Account.

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


PAYMENTS ON AGENCY SECURITIES AND PRIVATE MORTGAGE-BACKED SECURITIES

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

                                       43

<PAGE>



AVAILABLE DISTRIBUTION AMOUNT

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

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

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

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

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

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

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

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

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

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


INTEREST ON THE CERTIFICATES

     Each class of Certificates (other than certain classes of Strip
Certificates) may have a different Pass-Through Rate, which may be a fixed,
variable or adjustable Pass-Through Rate. The related Prospectus Supplement will
specify the Pass-Through Rate for each class, or, in the case of a variable or
adjustable Pass-Through Rate, the method for determining the Pass-Through Rate.
Unless otherwise specified in the related Prospectus Supplement, interest on the
Certificates will be calculated on the basis of a 360-day year consisting of
twelve 30-day months.

     With respect to each series of Certificates and each Distribution Date, the
"Accrued Certificate Interest" distributable on each Certificate, other than
certain classes of Strip Certificates, will be equal to one month's interest on
the outstanding Certificate Principal Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate, subject to the
following. As to each Strip Certificate with no or, in certain cases, a nominal
Certificate Principal Balance, the

                                       44

<PAGE>



Accrued Certificate Interest with respect to any Distribution Date will equal
one month's Stripped Interest. Unless otherwise specified in the related
Prospectus Supplement, the Accrued Certificate Interest on each Certificate of a
series will be reduced in the event of shortfalls in collections of interest
resulting from prepayments on Mortgage Loans, with that shortfall allocated
among all of the Certificates of that series in the manner specified in the
related Prospectus Supplement. See "Yield Considerations".


PRINCIPAL OF THE CERTIFICATES

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


PRE-FUNDING ACCOUNT

     If so specified in the related Prospectus Supplement, the related Agreement
may provide for the transfer by the Mortgage Loan Seller of additional Mortgage
Loans to the related Trust Fund after the Closing Date. Such additional Mortgage
Loans will be required to conform to the requirements set forth in the related
Agreement or other agreement providing for such transfer, and will generally be
underwritten to the same standards as the Mortgage Loans initially included in
the Trust Fund. As specified in the related Prospectus Supplement, such transfer
may be funded by the establishment of a Pre-Funding Account (a "Pre-Funding
Account"). If a Pre-Funding Account is established, all or a portion of the
proceeds of the sale of one or more classes of Certificates of the related
series will be deposited in such account to be released as additional Mortgage
Loans are transferred. A Pre-Funding Account will be required to be maintained
as an eligible account under the related agreement, all amounts therein will be
required to be invested in Permitted Investments and the amount held therein
shall at no time exceed 25% of the aggregate outstanding principal balance of
the Certificates. The related Agreement or other agreement providing for the
transfer of additional Mortgage Loans will generally provide that all such
transfers must be made within 3 months after the Closing Date, and that amounts
set aside to fund such transfers (whether in a Pre-Funding Account or otherwise)
and not so applied within the required period of time will be deemed to be
principal prepayments and applied in the manner set forth in such Prospectus
Supplement.


                                       45

<PAGE>



     The Depositor will be required to provide data regarding the additional
Mortgage Loans to the Rating Agencies and the certificate insurer, if any,
sufficiently in advance of the scheduled transfer to permit review by such
parties. Transfer of the additional Mortgage Loans will be further conditioned
upon confirmation by the Rating Agencies that the addition of such Mortgage
Loans to the Trust Fund will not result in the downgrading of the Certificates
or, in the case of a series guaranteed or supported by a certificate insurer,
will not adversely affect the capital requirements of such certificate insurer.
Finally, a legal opinion to the effect that the conditions to the transfer of
the additional Mortgage Loans have been satisfied.


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 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

                                       46

<PAGE>



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;

              (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;


                                       47

<PAGE>



              (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 Pass-Through Rate applicable to such Distribution Date, as
     calculated in accordance with the method specified in the related
     Prospectus Supplement;

              (xvi) in the case of Certificates with an adjustable Pass-Through
     Rate, for statements to be distributed in any month in which an adjustment
     date occurs, the adjustable PassThrough 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
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

                                       48

<PAGE>



"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, 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

                                       49

<PAGE>



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 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

                                       50

<PAGE>



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


RETAINED INTEREST; SERVICING OR ADMINISTRATION COMPENSATION AND PAYMENT OF
EXPENSES

     The Prospectus Supplement for a series of Certificates will specify whether
there will be any Retained Interest in the Trust Fund Assets, and, if so, the
owner thereof. If so, the Retained Interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A Retained Interest in a Trust Fund Asset represents a specified portion of

                                       51

<PAGE>



the interest payable thereon. The Retained Interest will be deducted from
borrower payments as received and will not be part of the related Trust Fund.
Any partial recovery of interest on a Mortgage Loan, after deduction of all
applicable servicing fees, will be allocated between Retained Interest (if any)
and interest at the Net Interest Rate on a pari passu basis.

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

     With respect to a series of Certificates consisting of Mortgage Loans, in
addition to amounts payable to any 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 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

                                       52

<PAGE>



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 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)

                                       53

<PAGE>



     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 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

                                       54

<PAGE>



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 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

                                       55

<PAGE>



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 Supplement. See "Description of the Certificates".



                                       56

<PAGE>



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.

     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

                                       57

<PAGE>



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 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

                                       58

<PAGE>



     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 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

                                       59

<PAGE>



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 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

                                       60

<PAGE>



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 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

                                       61

<PAGE>



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 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

                                       62

<PAGE>



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 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

                                       63

<PAGE>



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.


CASH FLOW AGREEMENTS

     If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements designed to reduce the
effects of interest rate or currency exchange rate fluctuations on the Trust
Fund Assets on one or more classes of Certificates. The principal terms of any
such guaranteed investment contract or other agreement (any such agreement a
"Cash Flow Agreement"), and the identity of the Cash Flow Agreement obligor,
will be described in the Prospectus Supplement for a series of Offered
Certificates.



                    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

                                       64

<PAGE>



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

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

                                       65

<PAGE>



do not maintain adequate coverage or any insurance proceeds are not applied to
the restoration of the damaged property, damage to such borrower's Cooperative
apartment or such Cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note.

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


FHA INSURANCE

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

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

                                       66

<PAGE>



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 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 in part 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

                                       67

<PAGE>



instrument and represents the security for the repayment of an obligation that
is customarily evidenced by a promissory note. It is not prior to the lien for
real estate taxes and assessments. Priority with respect to mortgages and deeds
of trust depends on their terms and generally on the order of recording with the
applicable state, county or municipal office. There are two parties to a
mortgage, the mortgagor, who is the borrower/homeowner or the land trustee (as
described below), and the mortgagee, who is the lender. Under the mortgage
instrument, the mortgagor delivers to the mortgagee a note or bond and the
mortgage. (In the case of a land trust, title to the property is held by a land
trustee under a land trust agreement, while the borrower/homeowner is the
beneficiary of the land trust; at origination of a mortgage loan, the borrower
executes a separate undertaking to make payments on the mortgage note.) Although
a deed of trust is similar to a mortgage, a deed of trust normally has three
parties, the trustor (similar to a mortgagor), who may or may not be the
borrower, the beneficiary (similar to a mortgagee), who is the lender, and the
trustee, a third-party grantee. Under a deed of trust, the trustor grants the
property, irrevocably until the debt is paid, in trust, generally with a power
of sale, to the trustee to secure payment of the obligation. A security deed and
a deed to secure debt are special types of deeds which indicate on their face
that they are granted to secure an underlying debt. By executing a security deed
or deed to secure debt, the grantor conveys title to, as opposed to merely
creating a lien upon, the subject property to the grantee until such time as the
underlying debt is repaid. The mortgagee's authority under a mortgage and the
trustee's authority under a deed of trust, security deed or deed to secure debt
are governed by the law of the state in which the real property is located, the
express provisions of the mortgage, deed of trust, security deed or deed to
secure debt and, in some cases, the directions of the beneficiary.


LEASES AND RENTS

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

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


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

                                       68

<PAGE>



of the blanket mortgage and to the interest of the holder of a land lease. If
the Cooperative is unable to meet the payment obligations (i) arising under its
blanket mortgage, the mortgagee holding the blanket mortgage could foreclose on
that mortgage and terminate all subordinate proprietary leases and occupancy
agreements or (ii) arising under its land lease, the holder of the landlord's
interest under the land lease could terminate it and all subordinate proprietary
leases and occupancy agreements. Also, the blanket mortgage on a Cooperative may
provide financing in the form of a mortgage that does not fully amortize, with a
significant portion of principal being due in one final payment at final
maturity. The inability of the Cooperative to refinance this mortgage and its
consequent inability to make such final payment could lead to foreclosure by the
mortgagee. Similarly, a land lease has an expiration date and the inability of
the Cooperative to extend its term or, in the alternative, to purchase the land
could lead to termination of the Cooperative's interest in the property and
termination of all proprietary leases and occupancy agreements. In either event,
foreclosure by the holder of the blanket mortgage or the termination of the
underlying lease could eliminate or significantly diminish the value of any
collateral held by the lender that financed the purchase by an individual
tenant-stockholder of Cooperative shares or, in the case of the Trust Fund, the
collateral securing the Cooperative Loans.

     The Cooperative is owned by tenant-stockholders who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases or occupancy agreements which confer exclusive rights to occupy specific
units. Generally, a tenant-stockholder of a Cooperative must make a monthly
payment to the Cooperative representing such tenantstockholder's pro rata share
of the Cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a Cooperative and accompanying occupancy rights is financed through
a Cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related Cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the Cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenantstockholder 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,

                                       69

<PAGE>



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

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

                                       70

<PAGE>



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

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


FORECLOSURE ON MORTGAGES

     Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale under a specific provision in the deed of trust, which authorizes
the trustee to sell the property upon any default by the borrower under the
terms of the note or deed of trust. In some states, the trustee must record a
notice of default and send a copy to the borrower-trustor and to any person who
has recorded a request for a copy of a notice of default and notice of sale. In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property, including any junior lienholder. The
trustor, 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 and in 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,

                                       71

<PAGE>



regularly conducted foreclosure sale or sale pursuant to a power of sale may be
challenged as a fraudulent conveyance, regardless of the parties' intent, if a
court determines that the sale was for less than fair consideration and such
sale occurred while the mortgagor was insolvent and within one year (or within
the state statute of limitations if the trustee in bankruptcy elects to proceed
under state fraudulent conveyance law) of the filing of bankruptcy. Similarly, a
suit against the debtor on the mortgage note may take several years.

     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other designated officer or by the trustee is a public sale.
However, because of the difficulty potential third party purchasers at the sale
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a third party to purchase the property at the foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
referee for an amount equal to the principal amount of the mortgage or deed of
trust plus accrued and unpaid interest and the expenses of foreclosure.
Thereafter, the lender will assume the burdens of ownership, including obtaining
casualty insurance, paying taxes and making such repairs at its own expense as
are necessary to render the property suitable for sale. Depending upon market
conditions, the ultimate proceeds of the sale of the property may not equal the
lender's investment in the property. Any loss may be reduced by the receipt of
any mortgage insurance proceeds.

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

                                       72

<PAGE>



trust, or under a mortgage having a power of sale, does not involve sufficient
state action to afford constitutional protection to the borrower.


FORECLOSURE ON COOPERATIVE SHARES

     The Cooperative shares and proprietary lease or occupancy agreement owned
by the tenantstockholder 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
tenantstockholder, 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 tenant-stockholders.

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

     Article 9 of the UCC provides that the proceeds of the sale will be applied
first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperative corporation to receive sums due under
the proprietary lease or occupancy agreement. If there are proceeds remaining,
the lender must

                                       73

<PAGE>



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 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.


                                       74

<PAGE>



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.


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

                                       75

<PAGE>



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.

     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

                                       76

<PAGE>



(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 Servicer as
additional servicing compensation, and any inability to collect these amounts
will not affect payments to Certificateholders.


                                       77

<PAGE>



     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 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

                                       78

<PAGE>



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 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.


                                       79

<PAGE>



     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. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to

                                       80

<PAGE>



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 applicable state law. All of the ARM
Loans that were originated by federally chartered lenders or

                                       81

<PAGE>



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.



                                       82

<PAGE>



ENVIRONMENTAL LEGISLATION

     Under the federal Comprehensive Environmental Response, Compensation and
Liability Act, as amended ("CERCLA"), and under state law in certain states, a
secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, or operates a mortgaged property may become
liable in certain circumstances for the costs of cleaning up hazardous
substances regardless of whether they have contaminated the property. CERCLA
imposes strict, as well as joint and several, liability on several classes of
potentially responsible parties, including current owners and operators of the
property who did not cause or contribute to the contamination. Furthermore,
liability under CERCLA is not limited to the original or unamortized principal
balance of a loan or to the value of the property securing a loan. Lenders may
be held liable under CERCLA as owners or operators unless they qualify for the
secured creditor exemption to CERCLA. This exemption exempts from the definition
of owners and operators those who, without participating in the management of a
facility, hold indicia of ownership primarily to protect a security interest in
the facility. What constitutes sufficient participation in the management of a
property securing a loan or the business of a borrower to render the exemption
unavailable to a lender has been a matter of interpretation by the courts.
CERCLA has been interpreted to impose liability on a secured party, even absent
foreclosure, where the party participated in the financial management of the
borrower's business to a degree indicating a capacity to influence waste
disposal decisions. However, court interpretations of the secured creditor
exemption have been inconsistent. In addition, when lenders foreclose and
thereupon become owners of collateral property, courts are inconsistent as to
whether such ownership renders the secured creditor exemption unavailable. Other
federal and state laws in certain circumstances may impose liability on a
secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property at a foreclosure sale, or operates a mortgaged property on which
contaminants other than CERCLA hazardous substances are present, including
petroleum, agricultural chemicals, hazardous wastes, asbestos, radon, and
lead-based paint. Such cleanup costs may be substantial. It is possible that
such cleanup costs could become a liability of a Trust Fund and reduce the
amounts otherwise distributable to the holders of the related series of
Certificates. Moreover, certain federal statutes and certain states by statute
impose a lien for any cleanup costs incurred by such state on the property that
is the subject of such cleanup costs (an "environmental lien"). All subsequent
liens on such property generally are subordinated to such an environmental lien
and, in some states, even prior recorded liens are subordinated to environmental
liens. In the latter states, the security interest of the Trust in a related
parcel of real property that is subject to such an environmental lien could be
adversely affected.

     Traditionally, many residential mortgage lenders have not taken steps to
evaluate whether contaminants are present with respect to any mortgaged property
prior to the origination of the mortgage loan or prior to foreclosure or
accepting a deed-in-lieu of foreclosure. Accordingly, the Master Servicer has
not made and will not make such evaluations prior to the origination of the
Mortgage Loans. Neither the Master Servicer nor any replacement Servicer will be
required by any Agreement to undertake any such evaluations prior to foreclosure
or accepting a deed-in-lieu of foreclosure. The Master Servicer does not make
any representations or warranties or assume any liability with respect to the
absence or effect of contaminants on any related real property or any casualty
resulting from the presence or effect of contaminants. However, the Master
Servicer will not be obligated to foreclose on related real property or accept a
deed-in-lieu of foreclosure if it knows or reasonably believes that there are
material contaminated conditions on such property. A failure so to foreclose may
reduce the amounts otherwise available to Certificateholders of the related
Series.


                                       83

<PAGE>



FORFEITURES IN DRUG AND RICO PROCEEDINGS

     Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property", including
the holders of mortgage loans.

     A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchase with the proceeds of, illegal drug or RICO
activities.


NEGATIVE AMORTIZATION LOANS

     A recent case decided by the United States Court of Appeals, First Circuit,
held that state restrictions on the compounding of interest are not preempted by
the provisions of the Depository Institutions Deregulation and Monetary Control
Act of 1980 ("DIDMC") and as a result, a mortgage loan that provided for
negative amortization violated New Hampshire's requirement that first mortgage
loans provide for computation of interest on a simple interest basis. The
holding was limited to the effect of DIDMC on state laws regarding the
compounding of interest and the court did not address the applicability of the
Alternative Mortgage Transaction Parity Act of 1982, which authorizes lender to
make residential mortgage loans that provide for negative amortization. The
First Circuit's decision is binding authority only on Federal District Courts in
Maine, New Hampshire, Massachusetts, Rhode Island and Puerto Rico.



                     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.

                                       84

<PAGE>



     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, Private
Mortgage-Backed Securities and Funding Agreements.

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


REMICS

  CLASSIFICATION OF REMICS

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

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

                                       85

<PAGE>



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 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, counsel to the Depositor,
will deliver its opinion generally to the effect that, assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the Tiered REMICs
will each qualify as a REMIC and the REMIC Certificates issued by the Tiered
REMICs, respectively, will be considered to evidence ownership of REMIC Regular
Certificates or REMIC Residual Certificates in the related REMIC within the
meaning of the REMIC Provisions.

     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.


                                       86

<PAGE>



     ORIGINAL ISSUE DISCOUNT

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

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

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

                                       87

<PAGE>



under an accrual method, applying this analysis would result in only a slight
difference in the timing of the inclusion in income of the yield on the REMIC
Regular Certificates.

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

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

                                       88

<PAGE>



Certificate at the beginning of the accrual period. The present value of the
remaining distributions referred to in the preceding sentence will be calculated
(i) assuming that distributions on the REMIC Regular Certificate will be
received in future periods based on the Mortgage Loans being prepaid at a rate
equal to the Prepayment Assumption and (ii) using a discount rate equal to the
original yield to maturity of the Certificate. For these purposes, the original
yield to maturity of the Certificate will be calculated based on its issue price
and assuming that distributions on the Certificate will be made in all accrual
periods based on the Mortgage Loans being prepaid at a rate equal to the
Prepayment Assumption. The adjusted issue price of a REMIC Regular Certificate
at the beginning of any accrual period will equal the issue price of such
Certificate, increased by the aggregate amount of original issue discount that
accrued with respect to such Certificate in prior accrual periods, and reduced
by the amount of any distributions made on such REMIC Regular Certificate in
prior accrual periods of amounts included in the stated redemption price. The
original issue discount accruing during any accrual period, computed as
described above, will be allocated ratably to each day during the accrual period
to determine the daily portion of original issue discount for such day.

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


     MARKET DISCOUNT

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

                                       89

<PAGE>



Certificates-Premium" below. Each of these elections to accrue interest,
discount and premium with respect to a Certificate on a constant yield method or
as interest would be irrevocable.

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

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



                                       90

<PAGE>



     PREMIUM

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


     REALIZED LOSSES

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

                                       91

<PAGE>



amounts so allocated will then be allocated among the REMIC Residual
Certificateholders in proportion to their respective ownership interests on such
day. Any amount included in the gross income or allowed as a loss of any REMIC
Residual Certificateholder by virtue of this paragraph will be treated as
ordinary income or loss. The taxable income of the REMIC will be determined
under the rules described below in "Taxable Income of the REMIC" and will be
taxable to the REMIC Residual Certificateholders without regard to the timing or
amount of cash distributions by the REMIC. Ordinary income derived from REMIC
Residual Certificates will be "portfolio income" for purposes of the taxation of
taxpayers subject to limitations under Section 469 of the Code on the
deductibility of "passive losses."

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

     Any payments received by a holder of a REMIC Residual Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into account in determining the income of such holder for federal income tax
purposes. Although it appears likely that any such payment would be includible
in income immediately upon its receipt, the IRS might assert 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.


                                       92

<PAGE>



     For purposes of determining its taxable income, the REMIC will have an
initial aggregate basis in its assets equal to the sum of the issue prices of
all REMIC Certificates (or, if a class of REMIC Certificates is not sold
initially, their fair market values). Such aggregate basis will be allocated
among the Mortgage Loans and the other assets of the REMIC in proportion to
their respective fair market values. The issue price of any REMIC Certificates
offered hereby will be determined in the manner described above under "-Taxation
of Owners of REMIC Regular Certificates-Original Issue Discount." The issue
price of a REMIC Certificate received in exchange for an interest in the
Mortgage Loans or other property will equal the fair market value of such
interests in the Mortgage Loans or other property. Accordingly, if one or more
classes of REMIC Certificates are retained initially rather than sold, the
Trustee may be required to estimate the fair market value of such interests in
order to determine the basis of the REMIC in the Mortgage Loans and other
property held by the REMIC.

     Subject to possible application of the de minimis rules, the method of
accrual by the REMIC of original issue discount income and market discount
income with respect to Mortgage Loans that it holds will be equivalent to the
method for accruing original issue discount income for holders of REMIC Regular
Certificates (that is, under the constant yield method taking into account the
Prepayment Assumption). However, a REMIC that acquires loans at a market
discount must include such market discount in income currently, as it accrues,
on a constant yield basis. See "-Taxation of Owners of REMIC Regular
Certificates" above, which describes a method for accruing such discount income
that is analogous to that required to be used by a REMIC as to Mortgage Loans
with market discount that it holds.

     A Mortgage Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis therein, determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price. Any such discount will be includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to 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."

                                       93

<PAGE>



     As a general rule, the taxable income of a REMIC will be determined in the
same manner as if the REMIC were an individual having the calendar year as its
taxable year and using the accrual method of accounting. However, no item of
income, gain, loss or deduction allocable to a prohibited transaction will be
taken into account. See "-Prohibited Transactions Tax and Other Taxes" below.
Further, the limitation on miscellaneous itemized deductions imposed on
individuals by Section 67 of the Code (which allows such deductions only to the
extent they exceed in the aggregate two percent of the taxpayer's adjusted gross
income) will not be applied at the REMIC level so that the REMIC will be allowed
deductions for servicing, administrative and other non-interest expenses in
determining its taxable income. All such expenses will be allocated as a
separate item to the holders of REMIC Certificates, subject to the limitation of
Section 67 of the Code. See "-Possible Pass-Through of Miscellaneous Itemized
Deductions" below. If the deductions allowed to the REMIC exceed its gross
income for a calendar quarter, such excess will be the net loss for the REMIC
for that calendar quarter.


     BASIS RULES, NET LOSSES AND DISTRIBUTIONS

     The adjusted basis of a REMIC Residual Certificate will be equal to the
amount paid for such REMIC Residual Certificate, increased by amounts included
in the income of the REMIC Residual Certificateholder and decreased (but not
below zero) by distributions made, and by net losses allocated, to such REMIC
Residual Certificateholder.

     A REMIC Residual Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's 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

                                       94

<PAGE>



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 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

                                       95

<PAGE>



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 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.

                                       96

<PAGE>



     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 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.


                                       97

<PAGE>



     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 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

                                       98

<PAGE>



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 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

                                       99

<PAGE>



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.


  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,

                                       100

<PAGE>



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.

     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

                                       101

<PAGE>



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.

     Unless otherwise stated in the related Prospectus Supplement, transfers of
REMIC Residual Certificates to investors that are not United States persons will
be prohibited under the related Pooling and Servicing Agreement.


GRANTOR TRUST FUNDS

  CLASSIFICATION OF GRANTOR TRUST FUNDS

     With respect to each series of Grantor Trust Certificates, Thacher Proffitt
& Wood, counsel to the Depositor, will deliver 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.



                                       102

<PAGE>



  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.


     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.

                                       103

<PAGE>



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 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

                                       104

<PAGE>



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 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.


                                       105

<PAGE>



     In the absence of statutory or administrative clarification, it is
currently intended to base information reports or returns to the IRS and
Certificateholders in transactions subject to the stripped bond rules on a
prepayment assumption (the "Prepayment Assumption") that will be disclosed in
the related Prospectus Supplement and on a constant yield computed using a
representative initial offering price for each class of Certificates. However,
neither the Depositor nor the Trustee will make any representation that the
Mortgage Loans will in fact prepay at a rate conforming to such Prepayment
Assumption or any other rate and Certificateholders should bear in mind that the
use of a representative initial offering price will mean that such information
returns or reports, even if otherwise accepted as accurate by the IRS, will in
any event be accurate only as to the initial Certificateholders of each series
who bought at that price.

     Under Treasury regulation Section 1.1286-1T, certain stripped bonds are to
be treated as market discount bonds and, accordingly, any purchaser of such a
bond is to account for any discount on the bond as market discount rather than
original issue discount. This treatment only applies, however, if immediately
after the most recent disposition of the bond by a person stripping one or more
coupons from the bond and disposing of the bond or coupon (i) there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual stated rate of interest payable on the original bond is no
more than one percentage point lower than the gross interest rate payable on the
original mortgage loan (before subtracting any servicing fee or any stripped
coupon). If interest payable on a Grantor Trust Fractional Interest Certificate
is more than one percentage point lower than the gross interest rate payable on
the Mortgage Loans, the related Prospectus Supplement will disclose that fact.
If the original issue discount or market discount on a Grantor Trust Fractional
Interest Certificate determined under the stripped bond rules is less than 0.25%
of the stated redemption price multiplied by the weighted average maturity of
the Mortgage Loans, then such original issue discount or market discount will be
considered to be de minimis. Original issue discount or market discount of only
a de minimis amount will be included in income in the same manner as de minimis
original issue and market discount described in "-Taxation of Owners of Grantor
Trust Fractional Interest Certificates-If Stripped Bond Rules Do Not Apply" and
"-Market Discount" below.


     IF STRIPPED BOND RULES DO NOT APPLY

     Subject to the discussion below on original issue discount, if the stripped
bond rules do not apply to a Grantor Trust Fractional Interest Certificate, the
Certificateholder will be required to report its share of the interest income on
the Mortgage Loans in accordance with such Certificateholder's normal method of
accounting. The original issue discount rules will apply to a Grantor Trust
Fractional Interest Certificate to the extent it evidences an interest in
Mortgage Loans issued with original issue discount.

     The original issue discount, if any, on the Mortgage Loans will equal the
difference between the stated redemption price of such Mortgage Loans and their
issue price. Under the OID Regulations, the stated redemption price is equal to
the total of all payments to be made on such Mortgage Loan other than "qualified
stated interest." "Qualified stated interest" includes interest that is
unconditionally payable at least annually at a single fixed rate, or at a
"qualified floating rate," an "objective rate," a combination of a single fixed
rate and one or more "qualified floating rates" or one "qualified inverse
floating rate," or a combination of "qualified floating rates" that does not
operate in a manner that accelerates or defers interest payments on such
Mortgage Loan. In general, the issue price of a Mortgage Loan will be the 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

                                       106

<PAGE>



to those Mortgage Loans by the Trustee in preparing information returns to the
Certificateholders and the IRS.

     Notwithstanding the general definition of original issue discount, original
issue discount will be considered to be de minimis if such original issue
discount is less than 0.25% of the stated redemption price multiplied by the
weighted average maturity of the Mortgage Loan. For this purpose, the weighted
average maturity of the Mortgage Loan will be computed as the sum of the amounts
determined, as to each payment included in the stated redemption price of such
Mortgage Loan, by multiplying (i) the number of complete years (rounding down
for partial years) from the issue date until such payment is expected to be made
by (ii) a fraction, the numerator of which is the amount of the payment and the
denominator of which is the stated redemption price of the Mortgage Loan. Under
the OID Regulations, original issue discount of only a de minimis amount (other
than de minimis original issue discount attributable to a so-called "teaser"
rate or initial interest holiday) will be included in income as each payment of
stated principal is made, based on the product of the total amount of such de
minimis original issue discount and a fraction, the numerator of which is the
amount of each such payment and the denominator of which is the outstanding
stated principal amount of the Mortgage Loan. The OID Regulations also permit a
Certificateholder to elect to accrue de minimis original issue discount into
income currently based on a constant yield method. See "-Taxation of Owners of
Grantor Trust Fractional Interest Certificates-Market Discount" below.

     If original issue discount is in excess of a de minimis amount, all
original issue discount with respect to a Mortgage Loan will be required to be
accrued and reported in income each month, based on a constant yield. The OID
Regulations suggest that no prepayment assumption is appropriate in computing
the yield on prepayable obligations issued with original issue discount. In the
absence of statutory or administrative clarification, it currently is not
intended to base information reports or returns to the IRS and
Certificateholders on the use of a prepayment assumption 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.

                                       107

<PAGE>



     In addition to its regular reports, the Trustee, unless otherwise provided
in the related Prospectus Supplement, will provide to any holder of a Grantor
Trust Fractional Interest Certificate such information as such holder may
reasonably request from time to time with respect to original issue discount
accruing on Grantor Trust Fractional Interest Certificates. See "Grantor Trust
Reporting" below.


     MARKET DISCOUNT

     If the stripped bond rules do not apply to the Grantor Trust Fractional
Interest Certificate, a Certificateholder may be subject to the market discount
rules of Sections 1276 through 1278 of the Code to the extent an interest in a
Mortgage Loan is considered to have been purchased at a "market discount," that
is, in the case of a Mortgage Loan issued without original issue discount, at a
purchase price less than its remaining stated redemption price (as defined
above, or in the case of a Mortgage Loan issued with original issue discount, at
a purchase price less than its adjusted issue price (as defined above). If
market discount is in excess of a de minimis amount (as described below), the
holder generally will be required to include in income in each month the amount
of such discount that has accrued (under the rules described in the next
paragraph) through such month that has not previously been included in income,
but limited, in the case of the portion of such discount that is allocable to
any Mortgage Loan, to the payment of stated redemption price on such Mortgage
Loan that is received by (or, in the case of accrual basis Certificateholders,
due to) the Trust Fund in that month. A Certificateholder may elect to include
market discount in income currently as it accrues (under a constant yield method
based on the yield of the Certificate to such holder) rather than including it
on a deferred basis in accordance with the foregoing. If made, such election
will apply to all market discount bonds acquired by such Certificateholder
during or after the first taxable year to which such election applies. In
addition, the OID Regulations would permit a Certificateholder to elect to
accrue all interest, discount (including de minimis market or original issue
discount) and premium in income as interest, based on a constant yield method.
If such an election were made with respect to a Mortgage Loan with market
discount, the Certificateholder would be deemed to have made an election to
include currently market discount in income with respect to all other debt
instruments having market discount that such Certificateholder acquires during
the taxable year of the election and thereafter, and possibly previously
acquired instruments. Similarly, a Certificateholder that made this election for
a Certificate acquired at a premium would be deemed to have made an election to
amortize bond premium with respect to all debt instruments having amortizable
bond premium that such Certificateholder owns or acquires. See "-REMICs-Taxation
of Owners of REMIC Regular Certificates-Premium" below. Each of these elections
to accrue interest, discount and premium with respect to a Certificate on a
constant yield method or as interest is irrevocable.

     Section 1276(b)(3) of the Code authorized the Treasury Department to issue
regulations providing for the method for accruing market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury Department, certain
rules described in the Committee Report will apply. Under those rules, in each
accrual period market discount on the Mortgage Loans should accrue, at the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of 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.

                                       108

<PAGE>



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.


  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.



                                       109

<PAGE>



  TAXATION OF OWNERS OF GRANTOR TRUST STRIP CERTIFICATES

     The "stripped coupon" rules of Section 1286 of the Code will apply to the
Grantor Trust Strip Certificates. Except as described above in "-Taxation of
Owners of Grantor Trust Fractional Interest Certificates-If Stripped Bond Rules
Apply," no regulations or published rulings under Section 1286 of the Code have
been issued and some uncertainty exists as to how it will be applied to
securities such as the Grantor Trust Strip Certificates. Accordingly, holders of
Grantor Trust Strip Certificates should consult their own tax advisors
concerning the method to be used in reporting income or loss with respect to
such Certificates.

     The OID Regulations do not apply to "stripped coupons," although they
provide general guidance as to how the original issue discount sections of the
Code will be applied. In addition, the discussion below is subject to the
discussion under "Possible Application of Proposed Contingent Payment Rules" and
assumes that the holder of a Grantor Trust Strip Certificate will not own any
Grantor Trust Fractional Interest Certificates.

     Under the stripped coupon rules, it appears that original issue discount
will be required to be accrued in each month on the Grantor Trust Strip
Certificates based on a constant yield method. In effect, each holder of Grantor
Trust Strip Certificates would include as interest income in each month an
amount equal to the product of such holder's adjusted basis in such Grantor
Trust Strip Certificate at the beginning of such month and the yield of such
Grantor Trust Strip Certificate to such holder. Such yield would be calculated
based on the price paid for that Grantor Trust Strip Certificate by its holder
and the payments remaining to be made thereon at the time of the purchase, plus
an allocable portion of the servicing fees and expenses to be paid with respect
to the Mortgage Loans. See "-Taxation of Owners of Grantor Trust Fractional
Interest Certificates-If Stripped Bond Rules Apply" above.

     As noted above, Section 1272(a)(6) of the Code requires that a prepayment
assumption be used in computing the accrual of original issue discount with
respect to certain categories of debt instruments, and that adjustments be made
in the amount and rate of accrual of such discount when prepayments do not
conform to such prepayment assumption. Regulations could be adopted applying
those provisions to the Grantor Trust Strip Certificates. It is unclear whether
those provisions would be applicable to the Grantor Trust Strip Certificates or
whether use of a prepayment assumption may be required or permitted in the
absence of such regulations. It is also uncertain, if a prepayment assumption is
used, whether the assumed prepayment rate would be determined based on
conditions at the time of the first sale of the Grantor Trust Strip Certificate
or, with respect to any subsequent holder, at the time of purchase of the
Grantor Trust Strip Certificate by that holder.

     The accrual of income on the Grantor Trust Strip Certificates will be
significantly slower if a prepayment assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of statutory or
administrative clarification, it currently is intended 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

                                       110

<PAGE>



of prepayments is taken into account in computing yield with respect to such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result of any particular prepayment unless prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated as an interest in discrete Mortgage Loans, or if the Prepayment
Assumption is not used, then when a Mortgage Loan is prepaid, the holder of a
Grantor Trust Strip Certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip Certificate that
is allocable to such Mortgage Loan.

  POSSIBLE APPLICATION OF PROPOSED CONTINGENT PAYMENT RULES

     The coupon stripping rules' general treatment of stripped coupons is to
regard them as newly issued debt instruments in the hands of each purchaser. To
the extent that payments on the Grantor Trust Strip Certificates would cease if
the Mortgage Loans were prepaid in full, the Grantor Trust Strip Certificates
could be considered to be debt instruments providing for contingent payments.
Under the OID Regulations, debt instruments providing for contingent payments
are not subject to the same rules as debt instruments providing for
noncontingent payments, but no final regulations have been promulgated with
respect to contingent payment debt instruments. Proposed regulations were
promulgated on December 16, 1994 regarding contingent payment debt instruments
but it appears that Grantor Trust Strip Certificates, due to their similarity to
other mortgage-backed securities (such as REMIC regular interests) that are
expressly excepted from the application of such proposed regulations, may be
excepted from such proposed regulations. Like the OID Regulations, such proposed
regulations do not specifically address securities, such as the Grantor Trust
Strip Certificates, that are subject to the stripped bond rules of Section 1286
of the Code.

     If the contingent payment rules under the proposed regulations were to
apply, the holder of a Grantor Trust Strip Certificate would be required to
apply the "noncontingent bond method". Under the "noncontingent bond method",
the issuer of a Grantor Trust Strip Certificate determines a projected payment
schedule on which interest will accrue. Holders of Grantor Trust Strip
Certificates are bound by the issuer's projected payment schedule. The projected
payment schedule consists of all noncontingent payments and a projected amount
for each contingent payment based on the projected yield (as described below) of
the Grantor Trust Strip Certificate.

     The projected amount of each payment is determined so that the projected
payment schedule reflects the projected yield. The projected amount of each
payment must reasonably reflect the relative expected values of the payments to
be received by the holders of a Grantor Trust Strip Certificate. The projected
yield referred to above is a reasonable rate, not less than the "applicable
Federal rate" that, as of the issue date, reflects general market conditions,
the credit quality of the issuer, and the terms and conditions of the Mortgage
Loans. The holder 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

                                       111

<PAGE>



under Section 582(c) of the Code. The adjusted basis of a Grantor Trust
Certificate generally will equal its cost, increased by any income reported by
the seller (including original issue discount and market discount income) and
reduced (but not below zero) by any previously reported losses, any amortized
premium and by any distributions with respect to such Grantor Trust Certificate.
The Code as of the date of this Prospectus provides a top marginal tax rate of
39.6% for individuals and a maximum marginal rate for long-term capital gains of
individuals of 28%. No such rate differential exists for corporations. In
addition, the distinction between a capital gain or loss and ordinary income or
loss remains relevant for other purposes.

     Gain or loss from the sale of a Grantor Trust Certificate may be partially
or wholly ordinary and not capital in certain circumstances. Gain attributable
to accrued and unrecognized market discount will be treated as ordinary income,
as will gain or loss recognized by banks and other financial institutions
subject to Section 582(c) of the Code. Furthermore, a portion of any gain that
might otherwise be capital gain may be treated as ordinary income to the extent
that the Grantor Trust Certificate is held as part of a "conversion transaction"
within the meaning of Section 1258 of the Code. A conversion transaction
generally is one in which the taxpayer has taken two or more positions in the
same or similar property that reduce or eliminate market risk, if substantially
all of the taxpayer's return is attributable to the time value of the taxpayer's
net investment in such transaction. The amount of gain realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published monthly by the IRS) at the time the taxpayer enters into the
conversion transaction, subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction. Finally, a
taxpayer may elect to have net capital gain taxed at ordinary income rates
rather than capital gains rates in order to include such net capital gain in
total net investment income for that taxable year, for purposes of the rule that
limits the deduction of interest on indebtedness incurred to purchase or carry
property held for investment to a taxpayer's net investment income.


  GRANTOR TRUST REPORTING

     Unless otherwise provided in the related Prospectus Supplement, the Trustee
will furnish to each holder of a Grantor Trust Fractional Interest Certificate
with each distribution a statement setting forth the amount of such distribution
allocable to principal on the underlying Mortgage Loans and to interest thereon
at the related Pass-Through Rate. In addition, the 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.



                                       112

<PAGE>



  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, counsel to the Depositor, 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 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).


                                       113

<PAGE>



     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, counsel to the Depositor, 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.

     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

                                       114

<PAGE>



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 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.


                                       115

<PAGE>



     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 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

                                       116

<PAGE>



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, 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

                                       117

<PAGE>



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
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

                                       118

<PAGE>



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.



                        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

     Sections 404 and 406 of the Employee Retirement Income Security Act of
1974, as amended ("ERISA"), impose certain fiduciary and prohibited transaction
restrictions on employee pension and welfare benefit plans subject to ERISA
("ERISA Plans") and on certain other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans and bank
collective investment funds and insurance company general and separate accounts
in which such ERISA Plans are invested. Section 4975 of the Code imposes
essentially the same prohibited transaction restrictions on tax-qualified
retirement plans described in Section 401(a) of the Code and on Individual
Retirement Accounts described in Section 408 of the Code (collectively, "Tax
Favored Plans"). ERISA and the Code prohibit a broad range of transactions
involving assets of ERISA Plans and Tax Favored Plans (collectively, "Plans")
and persons who have

                                       119

<PAGE>



certain specified relationships to such Plans ("Parties in Interest" within the
meaning of ERISA or "Disqualified Persons" within the meaning of the Code,
collectively "Parties in Interest"), unless a statutory or administrative
exemption is available with respect to any such transaction.

     Certain employee benefit plans, such as governmental plans (as defined in
Section 3(32) of ERISA), 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 the
Certificates without regard to the ERISA considerations described below, subject
to the provisions of other applicable federal, state and local 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.

     Certain transactions involving the Trust Fund might be deemed to constitute
prohibited transactions under ERISA and the Code with respect to a Plan that
purchases a Certificate, if the Mortgage Loans, Agency Securities, Private
Mortgage-Backed Securities, Funding Agreements and other assets included in a
Trust Fund are deemed to be assets of the Plan. The U.S. Department of Labor
(the "DOL") has promulgated regulations at 29 C.F.R. ss.2510.3-101 (the "DOL
Regulations") defining the term "Plan Assets" for purposes of applying the
general fiduciary responsibility provisions of ERISA and the prohibited
transaction provisions of ERISA and the Code. Under the DOL Regulations,
generally, when a Plan acquires an "equity interest" in another entity (such as
the Trust Fund), the underlying assets of that entity may be considered to be
Plan Assets unless certain exceptions apply. Exceptions contained in the DOL
Regulations provide that a Plan's assets will not include an undivided interest
in each asset of an entity in which such Plan makes an equity investment if: (1)
the entity is an operating company; (2) the equity investment made by the Plan
is either a "publicly-offered security" that is "widely held," both as defined
in the DOL Regulations, or a security issued by an investment company registered
under the Investment Company Act of 1940, as amended; or (3) Benefit Plan
Investors do not own 25% or more in value of any class of equity securities
issued by the entity. For this purpose, "Benefit Plan Investors" include Plans,
as well as any "employee benefit plan" (as defined in Section 3(3) or ERISA)
which is not subject to Title I of ERISA, such as governmental plans (as defined
in Section 3(32) of ERISA) and church plans (as defined in Section 3(33) of
ERISA) which have not made an election under Section 410(d) of the Code, and any
entity whose underlying assets include Plan Assets by reason of a Plan's
investment in the entity. Because of the factual nature of certain of the rules
set forth in the DOL Regulations, Plan Assets either may be deemed to include an
interest in the assets of an entity (such as the Trust Fund) or may be deemed
merely to include an interest in the instrument evidencing such equity interest
(such as a Certificate). Neither Plans nor such entities should acquire or hold
Certificates in reliance upon the availability of any exception under the DOL
Regulations.

     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. Any person who has discretionary authority or control with
respect to the management or disposition of Plan Assets and any person who
provides investment advice with respect to such Plan Assets for a fee is a
fiduciary of the investing Plan. If the Mortgage Loans, Agency Securities,
Private Mortgage-Backed Securities, Funding Agreements and other assets included
in a Trust Fund were to constitute Plan Assets, then any party exercising
management or discretionary control with respect to those Plan Assets may be
deemed to be a Plan "fiduciary," and thus subject to the fiduciary
responsibility provisions of ERISA and the prohibited transaction provisions of
ERISA and Section 4975 of the Code with respect to any investing Plan. In
addition, the acquisition or holding of Certificates by or on behalf of a Plan
or with Plan Assets, as well as the operation of the Trust Fund, may constitute
or involve a prohibited transaction under ERISA and the Code unless a statutory
or administrative exemption is available.


                                       120

<PAGE>



     The DOL issued an individual exemption, Prohibited Transaction Exemption
89-89 (54 Fed. Reg. 42581, Oct. 17, 1989) (the "Exemption"), 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, certain
transactions, among others, relating to the servicing and operation of mortgage
pools and the initial purchase, holding and subsequent resale 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
the Exemption to apply. First, the acquisition of Certificates by a Plan or with
Plan Assets 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 that are
not subordinated to the rights and interests evidenced by other Certificates of
the same trust. Third, the Certificates at the time of acquisition by a Plan or
with Plan Assets must be rated in one of the three highest generic rating
categories by Standard & Poor's Ratings Services, a division of McGraw-Hill
Companies, Inc., Moody's Investors Service, Inc., Duff & Phelps Credit Rating
Co. or Fitch Investors Service, L.P. (collectively, the "Exemption Rating
Agencies"). 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 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 as of the date of
initial issuance of the Certificates. Fifth, the sum of all payments made to and
retained by the Underwriter(s) must represent not more than reasonable
compensation for underwriting the Certificates; the sum of all payments made to
and retained by the Depositor pursuant to the assignment of the 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 Agreement and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the Exemption states that the investing Plan or Plan Asset investor must
be an accredited investor as defined in Rule 501(a)(1) of Regulation D of the
Commission under the Securities Act of 1933, as amended.

     The Exemption also requires that the Trust Fund meet the following
requirements: (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment pools; (ii) Certificates evidencing
interests in such other investment pools must have been rated in one of the
three highest categories of one of the Exemption Rating Agencies for at least
one year prior to the acquisition of Certificates by or on behalf of a Plan or
with Plan Assets; and (iii) Certificates evidencing interests in such other
investment pools must have been purchased by investors other than Plans for at
least one year prior to any acquisition of Certificates by or on behalf of a
Plan or with Plan Assets.

     A fiduciary of a Plan or any person investing Plan Assets to purchase a
Certificate must make its own determination that the 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(a)
of ERISA, and 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

                                       121

<PAGE>



or the direct or indirect acquisition or disposition in the secondary market of
Certificates by a Plan or with Plan Assets. 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 excise taxes imposed by Sections 4975(a)
and (b) of the Code by reason of 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 or with
Plan Assets.

     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 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
Trust Fund. 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 Trust Fund, 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 excise 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 with respect to an investing Plan by
virtue of providing services to the Plan (or by virtue of having certain
specified relationships to such a person) solely as a result of the Plan's
ownership of Certificates.

     In addition to the Exemption, a fiduciary or other Plan Asset investor
should consider the availability of certain class exemptions granted by the DOL
("Class Exemptions"), which may provide relief from certain of the prohibited
transaction provisions of ERISA and the related excise tax provisions of the
Code, including Prohibited Transaction Class Exemption ("PTCE") 83-1, regarding
transactions involving mortgage pool investment trusts; PTCE 84-14, regarding
transactions effected by a "qualified professional asset manager"; PTCE 90-1,
regarding transactions by insurance company pooled separate accounts; PTCE
91-38, regarding investments by bank collective investment funds; PTCE 95-60,
regarding transactions by insurance company general accounts; and PTCE 96-23,
regarding transactions effected by an "in-house asset manager."

     In addition to any exemption that may be available under PTCE 95-60 for the
purchase and holding of the Certificates by an insurance company general
account, the Small Business Job Protection Act of 1996 added a new Section
401(c) to ERISA, which provides certain exemptive relief from the provisions of
Part 4 of Title I of ERISA and Section 4975 of the Code, including the
prohibited transaction restrictions imposed by ERISA and the related excise
taxes imposed by the Code, for transactions involving an insurance company
general account. Pursuant to Section 401(c) of ERISA, the DOL is required to
issue final regulations ("401(c) Regulations") no later than December 31, 1997
which are to provide guidance for the purpose of determining, in cases where

                                       122

<PAGE>



insurance policies supported by an insurer's general account are issued to or
for the benefit of a Plan on or before December 31, 1998, which general account
assets constitute Plan Assets. Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c) Regulations become final, no
person shall be subject to liability under Part 4 of Title I of ERISA and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan Assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c) Regulations to prevent avoidance of the
regulations or (ii) an action is brought by the Secretary of Labor for certain
breaches of fiduciary duty which would also constitute a violation of federal or
state criminal law. Any assets of an insurance company general account which
support insurance policies issued to a Plan after December 31, 1998 or issued to
Plans on or before December 31, 1998 for which the insurance company does not
comply with the 401(c) Regulations may be treated as Plan Assets. In addition,
because Section 401(c) does not relate to insurance company separate accounts,
separate account assets are still treated as Plan Assets of any Plan invested in
such separate account. Insurance companies contemplating the investment of
general account assets in the Certificates should consult with their legal
counsel with respect to the applicability of Section 401(c) of ERISA, including
the general account's ability to continue to hold the Certificates after the
date which is 18 months after the date the 401(c) Regulations become final.

     Because the exemptive relief afforded by the Exemption (or any similar
exemption that might be available) will not apply to the purchase, sale or
holding of certain Certificates, such as Subordinate Certificates, Residual
Certificates or any Certificates which are not rated in one of the three highest
generic rating categories by the Exemption Rating Agencies, and because such
relief may not apply to any Certificates where the related Trust Fund contains a
Pre-Funding Account, transfers of such Certificates to a Plan, to a trustee or
other person acting on behalf of any Plan, or to any other person investing Plan
Assets to effect such acquisition will not be registered by the Trustee unless
the transferee provides the Depositor, the Trustee and the Master Servicer with
an opinion of counsel satisfactory to the Depositor, the Trustee and the Master
Servicer, which opinion will not be at the expense of the Depositor, the Trustee
or the Master Servicer, that the purchase of such Certificates by or on behalf
of such Plan is permissible under applicable law, will not constitute or result
in any non-exempt prohibited transaction under ERISA or Section 4975 of the Code
and will not subject the Depositor, the Trustee or the Master Servicer to any
obligation in addition to those undertaken in the related Agreement.

     In lieu of such opinion of counsel, the transferee may provide a
certification substantially to the effect that the purchase of Certificates by
or on behalf of such Plan is permissible under applicable law, will not
constitute or result in any non-exempt prohibited transaction under ERISA or
Section 4975 of the Code and will not subject the Depositor, the Trustee or the
Master Servicer to any obligation in addition to those undertaken in the
Agreement, and the following statements in at least one of (i), (ii), (iii),
(iv), (v), (vi) or (vii) is correct: (i) the Certificates evidence an interest
in a mortgage pool (as defined in PTCE 83-1) and the conditions set forth in
PTCE 83-1 have been satisfied; (ii) the transferee is an insurance company and
(a) the source of funds used to purchase such Certificates is an "insurance
company general account" (as such term is defined in PTCE 95- 60), (b) the
conditions set forth in PTCE 95-60 have been satisfied and (c) there is no Plan
with respect to which the amount of such general account's reserves and
liabilities for contracts held by or on behalf of such Plan and all other Plans
maintained by the same employer (or any "affiliate" thereof, as defined in PTCE
95-60) or by the same employee organization exceed 10% of the total of all
reserves and liabilities of such general account (as determined under PTCE
95-60) as of the date of the acquisition of such Certificates; (iii) the
transferee is an insurance company and (a) the source of funds used to purchase
such Certificates is an insurance company general account, (b) the requirements
of Sections 401(c) of ERISA and the DOL Regulations to be promulgated thereunder
have been satisfied and will continue to be satisfied and (c) the insurance
company represents that it understands that the operation of the general account
after December 31, 1998 may affect its ability to continue to hold the
Certificates

                                       123

<PAGE>



after the date which is 18 months after the 401(c) Regulations become final and
unless the Exemption, a class exemption issued by the DOL or an exception under
401(c) of ERISA is then available for the continued holding of Certificates, if
the assets of the general account constitute Plan Assets, it will dispose of the
Certificates prior to the date which is 18 months after the 401(c) Regulations
become final; (iv) the transferee is an insurance company and (a) the source of
funds used to purchase such Certificates is an "insurance company pooled
separate account" (as such term is defined in PTCE 90-1), (b) the conditions set
forth in PTCE 90-1 have been satisfied and (c) there is no Plan, together with
all other Plans maintained by the same employer (or any "affiliate" thereof, as
defined in PTCE 90-1) or by the same employee organization, with assets which
exceed 10% of the total of all assets in such pooled separate account (as
determined under PTCE 90-1) as of the date of the acquisition of such
Certificates; (v) the transferee is a bank and (a) the source of funds used to
purchase such Certificates is a "collective investment fund" (as defined in PTCE
91-38), (b) the conditions set forth in PTCE 91-38 have been satisfied and (c)
there is no Plan, the interests of which together with the interests of any
other Plans maintained by the same employer or employee organization in the
collective investment fund do not exceed 10% of the total of all assets in the
collective investment fund (as determined under PTCE 91-38) as of the date of
acquisition of such Certificates; (vi) the transferee is a "qualified
professional asset manager" described in PTCE 84-14 and the conditions set forth
in PTCE 84-14 have been satisfied and will continue to be satisfied; or (vii)
the transferee is an "in-house asset manager" described in PTCE 96-23 and the
conditions set forth in PTCE 96-23 have been satisfied and will continue to be
satisfied.

     An opinion of counsel or certification will not be required with respect to
the purchase of DTC registered Certificates. Any purchaser of a DTC registered
Certificate will be deemed to have represented by such purchase that either (a)
such purchaser is not a Plan and is not purchasing such Certificates on behalf
of, or with Plan Assets of, any Plan or (b) the purchase of any such Certificate
by or on behalf of, or with Plan Assets of, any Plan is permissible under
applicable law, will not result in any non-exempt prohibited transaction under
ERISA or Section 4975 of the Code and will not subject the Depositor, the
Trustee or the Master Servicer to any obligation in addition to those undertaken
in the related Agreement.

     There can be no assurance that any DOL exemption will apply with respect to
any particular Plan that acquires the Certificates or, even if all the
conditions specified therein were satisfied, that any such exemption would apply
to transactions involving the Trust Fund. Prospective Plan investors should
consult with their legal counsel concerning the impact of ERISA and the Code and
the potential consequences to their specific circumstances prior to making an
investment in the Certificates. Neither the Depositor, the Trustee, the Master
Servicer nor any of their respective affiliates will make any representation to
the effect that the Certificates satisfy all legal requirements with respect to
the investment therein by Plans generally or any particular Plan or to the
effect that the Certificates are an appropriate investment for Plans generally
or any particular Plan.

     BEFORE PURCHASING A CERTIFICATE, A FIDUCIARY OF A PLAN OR OTHER PLAN ASSET
INVESTOR SHOULD ITSELF CONFIRM THAT (A) ALL THE SPECIFIC AND GENERAL CONDITIONS
SET FORTH IN THE EXEMPTION, ONE OF THE CLASS EXEMPTIONS OR SECTION 401(C) OF
ERISA WOULD BE SATISFIED AND (B) IN THE CASE OF A CERTIFICATE PURCHASED UNDER
THE EXEMPTION, THE CERTIFICATE CONSTITUTES A "CERTIFICATE" FOR PURPOSES OF THE
EXEMPTION. IN ADDITION TO MAKING ITS OWN DETERMINATION AS TO THE AVAILABILITY OF
THE EXEMPTIVE RELIEF PROVIDED IN THE EXEMPTION, ONE OF THE CLASS EXEMPTIONS OR
SECTION 410(C) OF ERISA, THE PLAN FIDUCIARY SHOULD CONSIDER ITS GENERAL
FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE A
CERTIFICATE ON BEHALF OF A PLAN.



                                       124

<PAGE>




                                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 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.

                                       125

<PAGE>



     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.



                              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.

                                       126

<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS


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

401(c) Regulations...........................................................122
Accrual Certificates...........................................................6
Accrued Certificate Interest..................................................44
Agency Securities..............................................................1
Agreement.....................................................................35
ARM Loans..................................................................7, 15
Available Distribution Amount.................................................44
Bankruptcy Amount.............................................................56
BIF...........................................................................33
Buydown Account...............................................................42
Buydown Funds.................................................................18
Buydown Mortgage Loans........................................................17
Buydown Period............................................................... 18
Cash Flow Agreement....................................................1, 10, 64
Certificate...................................................................35
Certificate Account.......................................................10, 40
Certificate Guarantee Insurance...............................................63
Certificate Principal Balance..............................................5, 45
Certificates...................................................................5
Charter Act...................................................................24
Class Exemptions.............................................................122
Closing Date..................................................................87
Code...................................................................6, 36, 84
Commission.....................................................................4
Committee Report..............................................................87
Contracts.....................................................................15
Contributions Tax.............................................................99
Cooperative................................................................7, 15
Cooperative Loans..........................................................7, 15
Cooperative Notes.............................................................20
Cooperative Unit..............................................................15
Credit Support............................................................10, 36
Cut-off Date..................................................................11
Defaulted Mortgage Amount.....................................................56
Deficient Valuation...........................................................46
Deleted Mortgage Loan.........................................................39
Depositor.....................................................................15
Determination Date............................................................43
Distribution Date.............................................................10
DOL..........................................................................120
DOL Regulations..............................................................120
DTC...........................................................................36
Due Period....................................................................44
ERISA....................................................................14, 119
ERISA Plans................................................................. 119
Excluded Plan................................................................122
Exemption................................................................14, 121
Exemption Rating Agencies....................................................121
FDIC..........................................................................33
FHA............................................................................8
FHA Loans.....................................................................20
FHLMC..........................................................................1
FHLMC Act.....................................................................22
FHLMC Certificates.............................................................8
Finance Company...............................................................27
FNMA...........................................................................1

                                       127

<PAGE>


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

FNMA Certificates..............................................................8
FTC Rule......................................................................78
Funding Agreement..........................................................1, 27
Garn-St Germain Act...........................................................78
GNMA ..........................................................................1
GNMA Certificates .............................................................8
GNMA Issuer ..................................................................20
Grantor Trust Certificates ...............................................12, 85
Grantor Trust Fractional Interest Certificate ...............................102
Grantor Trust Fractional Interest Certificates ...............................13
Grantor Trust Fund ...........................................................85
Grantor Trust Strip Certificate .............................................102
Grantor Trust Strip Certificates .............................................13
Guaranty Agreement ...........................................................21
High Cost Loans ..............................................................77
Holder-in-Due-Course .........................................................78
Housing Act ..................................................................20
HUD ..........................................................................66
Insurance Instruments ........................................................49
Insurance Proceeds ...........................................................41
Interest Rate .............................................................7, 15
IRS ..........................................................................87
Issue Premium ................................................................93
Letter of Credit Bank ........................................................58
Liquidated Loan ..............................................................46
Liquidation Proceeds .........................................................41
Loan-to-Value Ratio ..........................................................16
Lockout Period ...............................................................29
Manufacturer's Invoice Price .................................................17
Master Servicer ...............................................................5
Mortgage Loan Seller .........................................................15
Mortgage Loans .............................................................1, 7
Mortgage Notes ...............................................................19
Mortgage Pool .................................................................7
Mortgaged Properties ......................................................7, 15
Mortgages ....................................................................19
Multifamily Loans ............................................................15
Multifamily Properties .......................................................15
Net Interest Rate ............................................................37
Nonrecoverable Advance .......................................................47
OID Regulations ..............................................................85
Originator ...................................................................15
Parties in Interest .........................................................120
Pass-Through Rate .............................................................5
Permitted Investments ........................................................41
Plan .........................................................................14
Plan Assets .................................................................120
Plans .......................................................................119
PMBS Agreement ...............................................................25
PMBS Issuer ..................................................................26
PMBS Servicer ................................................................26
PMBS Trustee .................................................................26
Pre-Funding Account ..........................................................45
Prepayment Assumption ...................................................87, 106
Prepayment Period ............................................................29
Private Mortgage-Backed Securities ............................................1
Prohibited Transactions Tax ..................................................98

                                       128

<PAGE>


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

Proposed Mark-to-Market Regulations ..........................................96
PTCE ........................................................................122
PTCE 83-1 ...................................................................122
Purchase Price ...............................................................34
Rating Agency ................................................................37
Record Date ..................................................................43
Related Proceeds .............................................................47
Relief Act ...................................................................82
REMIC ........................................................................85
REMIC Certificates ...........................................................85
REMIC Provisions .............................................................85
REMIC Regular Certificates ...............................................12, 85
REMIC Regulations ............................................................85
REMIC Residual Certificates ..............................................12, 85
Reserve Fund .................................................................63
Reserve Funds ................................................................58
Retained Interest ............................................................36
SAIF .........................................................................33
Sales of Grantor Trust Certificates .........................................105
Salomon .................................................................14, 125
Scheduled Principal Balance ..................................................57
Senior Certificates ....................................................5, 6, 36
Senior Liens .................................................................16
Senior Percentage ............................................................45
Senior/Subordinate Series ....................................................36
Single Family Loans ..........................................................15
Single Family Properties .....................................................15
SMMEA ...................................................................13, 125
Special Hazard Amount ........................................................56
Special Hazard Realized Losses ...............................................57
Special Hazard Subordination Amount ..........................................57
Stated Principal Balance .....................................................35
Strip Certificates ........................................................6, 36
Stripped Interest ............................................................28
Sub-Servicer .................................................................49
Sub-Servicing Account ........................................................41
Sub-Servicing Agreement ......................................................50
Subordinate Certificates ...............................................5, 6, 36
Substitute Mortgage Loan .....................................................39
Tax Favored Plans ...........................................................119
Tiered REMICs ................................................................86
Title V ......................................................................80
Title VIII ...................................................................81
Trust Fund .................................................................1, 5
Trust Fund Asset ..............................................................5
Trustee .......................................................................5
Underwriter .................................................................121
Unrecovered Senior Portion ...................................................57
VA Loans .....................................................................20
Window Period Loans ..........................................................79


                                       129


<PAGE>



NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS
SUPPLEMENT OR THE PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION
OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
UNDERWRITER. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER
SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO
CHANGE SINCE THE DATE HEREOF. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO
NOT CONSTITUTE AN OFFER OR SOLICITATION BY ANYONE IN ANY JURISDICTION IN WHICH
SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH
OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS
UNLAWFUL TO MAKE SUCH SOLICITATION.


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


                                TABLE OF CONTENTS
                                                                            PAGE
                              PROSPECTUS SUPPLEMENT

Summary of Prospectus Supplement................                             S-4
Risk Factors....................................                            S-24
The Mortgage Pool...............................                            S-25
Yield on the Certificates.......................                            S-35
Description of the Certificates.................                            S-47
Pooling and Servicing Agreement.................                            S-62
The Insurer.....................................                            S-70
Certain Federal Income Tax Consequences.........                            S-72
Method of Distribution..........................                            S-75
Secondary Market................................                            S-75
Legal Opinions..................................                            S-75
Experts.........................................                            S-75
Ratings.........................................                            S-76
Legal Investment................................                            S-76
ERISA Considerations............................                            S-77

                                   PROSPECTUS
Summary of Prospectus...........................                               5
The Trust Funds.................................                              15
Use of Proceeds.................................                              28
Yield Considerations............................                              28
Maturity and Prepayment Considerations..........                              29
The Depositor...................................                              31
Mortgage Loan Program...........................                              31
Description of the Certificates.................                              35
Description of Credit Support...................                              56
Description of Primary Insurance Policies.......                              64
Certain Legal Aspects of Mortgage Loans.........                              67
Certain Federal Income Tax Consequences.........                              84
State and Other Tax Consequences................                             119
Erisa Considerations............................                             119
Legal Investment................................                             125
Methods of Distribution.........................                             125
Legal Matters...................................                             126
Financial Information...........................                             126
Index of Principal Definitions..................                             127

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

UNTIL JANUARY 21, 1997, ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN WHICH IT RELATES. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTION.




$297,168,322 (APPROXIMATE)



ASSET-BACKED CERTIFICATES,
SERIES 1996-LB2





SALOMON BROTHERS MORTGAGE
SECURITIES VII, INC.
DEPOSITOR


LONG BEACH MORTGAGE COMPANY
ORIGINATOR AND MASTER SERVICER



- ----------------------------------
     SALOMON BROTHES INC
     -----------------------------

     PROSPECTUS SUPPLEMENT
     DATED OCTOBER 23, 1996



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