SALOMON BROTHERS MORTGAGE SECURITIES VII INC
424B5, 1998-06-29
ASSET-BACKED SECURITIES
Previous: SALOMON BROTHERS MORTGAGE SECURITIES VII INC, 424B5, 1998-06-29
Next: BIOJECT MEDICAL TECHNOLOGIES INC, 10-K405, 1998-06-29





Prospectus Supplement
(To Prospectus Dated June 25, 1998)

$150,374,200 (APPROXIMATE)

MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-WFC1

SALOMON BROTHERS MORTGAGE SECURITIES VII, INC.
DEPOSITOR

WMFC 1997-4 INC.
MORTGAGE LOAN SELLER

WILSHIRE SERVICING CORPORATION
MASTER SERVICER

The Series 1998-WFC1 Certificates will consist of twelve classes of certificates
(collectively, the "Certificates"), designated as: (i) the Class A-1
Certificates and the Class A-2 Certificates (together, "the Class A
Certificates"); (ii) the Class XS Certificates; (iii) the Class PO Certificates
(the Class A Certificates, the Class XS Certificates and the Class PO
Certificates, collectively, the "Senior Certificates"); (iv) the Class B-1
Certificates, the Class B-2 Certificates, the Class B-3 Certificates, the Class
B-4 Certificates, the Class B-5 Certificates and the Class B-6 Certificates
(collectively, the "Subordinate Certificates" and the Class B-1 Certificates,
the Class B-2 Certificates and the Class B-3 Certificates, collectively the
"Offered Subordinate Certificates"); and (v) the Class R-I Certificates and the
Class R-II Certificates (together, the "Residual Certificates").
                                              (COVER CONTINUED ON NEXT PAGE)
                          -----------------------------

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
BEGINNING ON PAGE S-28 OF THIS PROSPECTUS SUPPLEMENT.
                          -----------------------------

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

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

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
<TABLE>
<CAPTION>
===============================================================================================================================
                       INITIAL CERTIFICATE      PASS-THROUGH                           INITIAL CERTIFICATE      PASS-THROUGH
       CLASS          PRINCIPAL BALANCE(1)          RATE               CLASS          PRINCIPAL BALANCE(1)          RATE
- ------------------- ------------------------- ----------------- ------------------- ------------------------- -----------------
<S>                 <C>                          <C>             <C>                      <C>                     <C> 
A-1................ $ 104,182,070                Variable(2)     B-2................      $ 7,603,000             Variable(2) 
A-2................ $  23,968,035                  6.50%(3)      B-3................      $ 5,069,000             Variable(2) 
XS................. $ 150,115,105(4)             Variable(2)     R-I................      $       100             Variable(2) 
PO................. $     258,895                   N/A(5)       R-II...............      $       100             Variable(2)
B-1................ $ 9,293,000                  Variable(2)
===============================================================================================================================
</TABLE>

(1)  Approximate.
(2)  Calculated as described herein.
(3)  Subject to reduction as described herein.
(4)  Approximate Initial Notional Amount.
(5)  The Class PO Certificates will not have a Pass-Through Rate and will not
     accrue interest.
- --------------

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 99.61% of the initial Certificate Principal Balance of the Offered
Certificates (other than the Class XS Certificates), plus accrued interest on
the Offered Certificates (other than the Class PO Certificates) from the Cut-off
Date.

The Offered Certificates are offered subject to receipt and acceptance by the
Underwriter, to prior sale and to the Underwriter's right to reject any order in
whole or in part and to withdraw, cancel or modify the offer without notice. It
is expected that delivery of the Book-Entry Certificates will be made through
the facilities of The Depository Trust Company, and that delivery of the Class
XS Certificates, the Class PO Certificates and the Residual 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 June 26, 1998 (the "Closing Date").

                              SALOMON SMITH BARNEY

             The date of this Prospectus Supplement is June 25, 1998.

                                      S-1

<PAGE>



(COVER CONTINUED)

Only the Senior Certificates, the Offered Subordinate 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 and adjustable-rate, fully-amortizing, first lien mortgage loans
having original terms to maturity of not greater than 30 years, except in the
case of 10 mortgage loans with an aggregate outstanding principal balance as of
the Cut-off Date of $2,513,257.52 (the "Mortgage Loans"). The Mortgage Pool
consists of two separate sub-pools (each, a "Sub-Pool"), designated as Sub-Pool
1, which will consist of adjustable-rate Mortgage Loans (the "Adjustable Rate
Mortgage Loans") having an aggregate principal balance as of June 1, 1998 (the
"Cut-off Date") of approximately $144,733,556.89, and Sub-Pool 2, which will
consist of fixed-rate Mortgage Loans (the "Fixed Rate Mortgage Loans") having an
aggregate principal balance as of the Cut-off Date of approximately
$24,226,930.28, in each case, after application of scheduled payments due
whether or not received on the Cut-off Date and subject to a permitted variance
as described under "The Mortgage Pool" herein. The interest rates on the
Mortgage Loans (the "Mortgage Rates") are fixed or subject to annual adjustment
based on the weekly average yield on U.S. Treasury securities adjusted to a
constant maturity of one year as published by the Federal Reserve Board in
Statistical Release H.15(519) and most recently available as specified in the
related Mortgage Note (the "Index") and for corresponding adjustments to the
monthly payment amount due thereon, in each case subject to the limitations
described herein. All of the Mortgage Loans will be acquired by Salomon Brothers
Mortgage Securities VII, Inc. (the "Depositor") from the Mortgage Loan Seller.

The Mortgage Loans are primarily "reperforming"; most of the Mortgage Loans
originally had primary mortgage insurance or were covered by pool insurance.
After a default by the related mortgagor, an affiliate of the primary mortgage
insurer or the pool insurer (the "Insurer") purchased the Mortgage Loan from the
related lender and rewrote the terms thereof. The Adjustable Rate Mortgage Loans
were generally rewritten by (i) resetting the Mortgage Rate to 6.00% per annum
and (ii) imposing periodic rate caps of 1.00% per annum for the first two
adjustment dates after the date of rewriting and generally imposing a periodic
rate cap of 2.00% per annum thereafter. The Fixed Rate Mortgage Loans were
generally rewritten by reducing the Mortgage Rate. In November, 1997, the
Insurer sold the Mortgage Loans to WMFC 1997-4 Inc. (the "Mortgage Loan
Seller"), a wholly-owned subsidiary of Wilshire Funding Corporation ("WFC"). As
of the Cut-off Date, payments due under approximately 94.16% of the Mortgage
Loans, as rewritten, have been made, and the weighted average date on which the
Mortgage Loans were rewritten was November 12, 1995 and the latest date any
Mortgage Loan was rewritten was April 1, 1998.

As more fully described herein, the Class A-1 Certificates, Class A-2
Certificates and Class PO Certificates evidence an initial undivided interest of
approximately 61.66%, 14.19% and 0.15%, respectively, in the Trust Fund, and the
Class B-1 Certificates, the Class B-2 Certificates and the Class B-3
Certificates evidence initial undivided interests of approximately 5.50%,
approximately 4.50% and approximately 3.00%, respectively, in the Trust Fund.
The sole source of funds for distribution to the holders of the Class A-1
Certificates and the Offered Subordinate Certificates will be the Mortgage Loans
in Sub-Pool 1 and the primary source of funds for distribution to the holders of
the Class A-2 Certificates and Class PO Certificates will be the Mortgage Loans
in Sub- Pool 2. The Class XS Certificates will generally receive funds from both
Sub-Pools as described herein. In the event of losses on the Fixed Rate Mortgage
Loans (a "Cross- Collateralization Event"), the Class A-2 Certificates will
receive distributions of principal and/or interest, and the Class PO
Certificates may, under the limited circumstances provided herein, receive
distributions of principal, in each case, from Sub-Pool 1. In addition, in
certain situations, principal prepayments otherwise allocable to the Class B-6
Certificates may be payable to the Class A-2 Certificates (any such occurrence,
a "Prepayment Diversion Event"). If a Cross-Collateralization Event exists, to
the extent that the Adjustable Rate Weighted Average Net Mortgage Rate (as
defined herein) is less than the rate payable on the Class A-2 Certificates with
respect to the Fixed Rate Mortgage Loans, the resulting interest shortfall will
be allocated to the Class A-2 Certificates.

The Class A Certificates and the Offered Subordinate Certificates initially will
be registered in the name of CEDE & Co., as nominee of The Depository Trust
Company ("DTC"). The interests of beneficial owners of Certificates so
registered (the "Book- Entry Certificates") will be represented by book entries
on the records of participating members of DTC. Definitive Certificates will be
available for the Book-Entry Certificates only under the limited circumstances
described herein. See "Description of the 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 July 1998 (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 Pass- Through Rates for all classes of
Certificates entitled to interest, other than the Class A-2 Certificates, will
be variable and will be calculated as described herein. The Pass-Through Rate on
the Class A-2 Certificates will generally be fixed at the rate specified on the
cover hereof, subject to the reduction in the event of a Cross-Collateralization
Event as described above and herein. The Class PO Certificates are not entitled
to distributions of interest. Distributions allocable to principal of the
Offered Certificates,

                                       S-2

<PAGE>



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.

It is a condition of the issuance of the Certificates that the Class A
Certificates, the Class XS Certificates, the Class PO Certificates and the
Residual Certificates be rated "Aaa" by Moody's Investors Service, Inc.
("Moody's") and "AAA" by Duff & Phelps Credit Rating Co. ("DCR"), that the Class
B-1 Certificates be rated at least "Aa" by Moody's and at least "AA" by DCR,
that the Class B-2 Certificates be rated at least "A" by Moody's and at least
"A" by DCR, and that the Class B-3 Certificates be rated at least "Baa" by
Moody's and at least "BBB" by DCR.

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 class designations will be
senior to the rights of holders of the Subordinate Certificates with higher
numerical class designations, in each case to the extent described herein.

There is currently no secondary market for the Offered Certificates and there
can be no assurance that a secondary market for the Offered Certificates will
develop. Salomon Brothers Inc (the "Underwriter") intends to establish a market
in the Offered Certificates, but is not obligated to do so. There is no
assurance that any such market, if established, will continue. See "Secondary
Market" herein. Any person acquiring an interest in the Book-Entry Certificates
by, on behalf of or with the assets of a Plan (as defined herein) will be deemed
to have made certain representations in connection with such purchase, as
provided herein. The Class XS Certificates, the Class PO Certificates and the
Residual Certificates may not be purchased by, on behalf of or with the assets
of a Plan except upon the delivery of an opinion of counsel or a certification
of facts, as provided herein. See "ERISA Considerations" and "Description of the
Certificates--Restrictions on Transfer of the Offered 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, REPURCHASES,
DEFAULTS AND LIQUIDATIONS) ON THE MORTGAGE LOANS, WHICH MAY FLUCTUATE
SIGNIFICANTLY FROM TIME TO TIME. IN ADDITION, THE YIELD TO MATURITY OF THE
OFFERED CERTIFICATES, OTHER THAN THE CLASS XS CERTIFICATES AND UNLESS A
CROSS-COLLATERALIZATION EVENT OCCURS, THE CLASS A-2 CERTIFICATES, WILL BE
SENSITIVE TO THE RATE AND TIMING OF ADJUSTMENTS TO THE MORTGAGE RATES ON THE
MORTGAGE LOANS IN SUB-POOL 1. THE MORTGAGE LOANS GENERALLY MAY BE PREPAID IN
FULL OR IN PART AT ANY TIME. A SLOWER (FASTER) THAN ANTICIPATED RATE OF
PRINCIPAL PREPAYMENTS ON THE MORTGAGE LOANS WILL HAVE A NEGATIVE EFFECT ON THE
YIELD TO MATURITY OF THE CLASS A CERTIFICATES AND THE SUBORDINATE CERTIFICATES
IF SUCH CERTIFICATES ARE PURCHASED AT A DISCOUNT (PREMIUM). IN ADDITION, THE
YIELD TO MATURITY ON EACH CLASS OF SUBORDINATE CERTIFICATES WILL BE EXTREMELY
SENSITIVE TO LOSSES DUE TO DEFAULTS ON THE MORTGAGE LOANS (AND THE TIMING
THEREOF) TO THE EXTENT THAT SUCH LOSSES ARE NOT COVERED BY A CLASS OF
SUBORDINATE CERTIFICATES WITH A HIGHER NUMERICAL CLASS DESIGNATION. 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 TO THE EXTENT OF THE COMPONENT A-2 RATE (AS DEFINED HEREIN). 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 IN
SUB-POOL 2 WITH NET MORTGAGE RATES (AS DEFINED HEREIN) BELOW 6.50% PER ANNUM
EXCEPT UNDER THE LIMITED CIRCUMSTANCES DESCRIBED HEREIN, 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.

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 the Subordinate Certificates of each class will evidence
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.

To the extent that the statements contained herein do not relate to historical
or current information, this Prospectus Supplement may be deemed to consist of
forward looking statements that involve risks and uncertainties that may
adversely affect distributions to be made on, or the yield of, the Certificates,
which risks and uncertainties are discussed under "Risk Factors" and "Yield on

                                       S-3
                                                   

<PAGE>



the Certificates" herein. As a consequence, no assurance can be given as to the
actual distributions on, or the yield of, the Certificates.
                         -----------------------------

THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT WILL CONSTITUTE A
SEPARATE SERIES OF CERTIFICATES BEING OFFERED BY THE DEPOSITOR PURSUANT TO ITS
PROSPECTUS DATED JUNE 25, 1998, 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-4

<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

Title of Series.............................Mortgage Pass-Through Certificates,
                                            Series 1998-WFC1 (the
                                            "Certificates"). The Certificates
                                            represent in the aggregate the
                                            entire beneficial ownership interest
                                            in a Trust Fund consisting primarily
                                            of a pool (the "Mortgage Pool") of
                                            conventional, one- to four-family,
                                            fixed-rate and adjustable-rate,
                                            fully-amortizing, first lien
                                            Mortgage Loans. The Mortgage Pool
                                            consists of two separate sub-pools
                                            (each, a "Sub-Pool"), designated as
                                            Sub-Pool 1, which will consist of
                                            adjustable-rate Mortgage Loans (the
                                            "Adjustable Rate Mortgage Loans")
                                            having an aggregate principal
                                            balance as of June 1, 1998 (the
                                            "Cut-off Date") of approximately
                                            $144,733,556.89, and Sub-Pool 2,
                                            which will consist of fixed-rate
                                            Mortgage Loans (the "Fixed Rate
                                            Mortgage Loans") having an aggregate
                                            principal balance as of the Cut-off
                                            Date of approximately
                                            $24,226,930.28, in each case, after
                                            application of scheduled payments
                                            due whether or not received on the
                                            Cut-off Date and subject to a
                                            permitted variance as described
                                            under "The Mortgage Pool" herein.
                                            The Certificates will consist of
                                            twelve classes of certificates
                                            (collectively, the "Certificates"),
                                            designated as: (i) the Class A-1
                                            Certificates and the Class A-2
                                            Certificates (together, "the Class A
                                            Certificates"); (ii) the Class XS
                                            Certificates; (iii) the Class PO
                                            Certificates (the Class A
                                            Certificates, the Class XS
                                            Certificates and the Class PO
                                            Certificates, collectively, the
                                            "Senior Certificates"); (iv) the
                                            Class B-1 Certificates, the Class
                                            B-2 Certificates, the Class B-3
                                            Certificates, the Class B-4
                                            Certificates, the Class B-5
                                            Certificates and the Class B-6
                                            Certificates (collectively, the
                                            "Subordinate Certificates" and the
                                            Class B-1 Certificates, the Class
                                            B-2 Certificates and the Class B-3
                                            Certificates, collectively the
                                            "Offered 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 June 1, 1998 (the
                                            "Agreement"), among the Depositor,
                                            the Master Servicer and the Trustee.

Offered Certificates........................Only the Senior Certificates, the
                                            Class B-1 Certificates, the Class
                                            B-2 Certificates, the Class B-3
                                            Certificates and the Residual
                                            Certificates (collectively, the
                                            "Offered Certificates") are offered
                                            hereby. The Class XS

                                       S-5

<PAGE>




                                            Certificates are stripped interest
                                            certificates (which are sometimes
                                            referred to in the Prospectus as
                                            "Strip Certificates").

                                            The Residual Certificates will be
                                            initially sold by the Underwriter to
                                            the Mortgage Loan Seller or an
                                            affiliate, along with the Class B-6
                                            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 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
                                            Certificate Principal Balances of
                                            the Class A Certificates and the
                                            Offered Subordinate Certificates.
                                            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-1 Certificates, the Class
                                            A-2 Certificates and the Class PO
                                            Certificates evidence an initial
                                            undivided interest of approximately
                                            61.66%, 14.19% and 0.15%,
                                            respectively, in the Trust Fund, and
                                            the Class B-1 Certificates, the
                                            Class B-2 Certificates and the Class
                                            B-3 Certificates evidence initial
                                            undivided interests of approximately
                                            5.50%, approximately 4.50% and
                                            approximately 3.00%, respectively,
                                            in the Trust Fund. The sole source
                                            of funds for distribution to the
                                            holders of the Class A-1
                                            Certificates and the Offered
                                            Subordinate Certificates will be the
                                            Mortgage Loans in Sub-Pool 1 and the
                                            primary source of funds for
                                            distribution to the holders of the

                                       S-6

<PAGE>




                                            Class A-2 Certificates and the Class
                                            PO Certificates will be the Mortgage
                                            Loans in Sub-Pool 2. The Class XS
                                            Certificates will generally receive
                                            funds from both Sub-Pools as
                                            described herein. In the event of
                                            losses on the Fixed Rate Mortgage
                                            Loans (a "Cross- Collateralization
                                            Event"), the Class A-2 Certificates
                                            will receive distributions of
                                            principal and/or interest, and the
                                            Class PO Certificates may, under the
                                            limited circumstances provided
                                            herein, receive distributions of
                                            principal, in each case, from
                                            Sub-Pool 1. In addition, in certain
                                            situations, principal prepayments
                                            otherwise allocable to the Class B-6
                                            Certificates may be payable to the
                                            Class A-2 Certificates (any such
                                            occurrence, a "Prepayment Diversion
                                            Event"). If a Cross-
                                            Collateralization Event exists, to
                                            the extent that the Adjustable Rate
                                            Weighted Average Net Mortgage Rate
                                            (as defined herein) is less than the
                                            rate payable on the Class A-2
                                            Certificates with respect to the
                                            Fixed Rate Mortgage Loans, the
                                            resulting interest shortfall will be
                                            allocated to the Class A-2
                                            Certificates. 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 Class A
                                            Certificates and Class PO
                                            Certificates" and "--Principal
                                            Distributions on the Subordinate
                                            Certificates".

                                            Any person acquiring an interest in
                                            the Book-Entry Certificates by, on
                                            behalf of or with the assets of a
                                            Plan will be deemed to have made
                                            certain representations in
                                            connection with such purchase, as
                                            provided herein. The Class XS
                                            Certificates, the Class PO
                                            Certificates and the Residual
                                            Certificates may not be purchased
                                            by, on behalf of or with the assets
                                            of, a Plan except upon the delivery
                                            of an opinion of counsel or a
                                            certification of facts, as provided
                                            herein. Transfer of the Residual
                                            Certificates will be subject to
                                            certain additional restrictions, and
                                            transfer to any non-United States
                                            person will be prohibited. See
                                            "Description of the
                                            Certificates--Restrictions on
                                            Transfer of the Offered
                                            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.

                                       S-7


<PAGE>




Class B-4 Certificates, Class
  B-5 Certificates and Class
  B-6 Certificates..........................The Class B-4 Certificates, the
                                            Class B-5 Certificates and the Class
                                            B-6 Certificates have in the
                                            aggregate an initial Certificate
                                            Principal Balance of approximately
                                            $18,586,287, evidencing an aggregate
                                            initial undivided interest in the
                                            Trust Fund of approximately 11.00%.
                                            The Class B-4 Certificates and the
                                            Class B-5 Certificates which are not
                                            being offered hereby, will be sold
                                            by the Depositor to Salomon Brothers
                                            Inc on the Closing Date. The Class
                                            B-6 Certificates, which are not
                                            being offered hereby, will be
                                            initially sold to the Mortgage Loan
                                            Seller or an affiliate, along with
                                            the Residual Certificates.

Cut-off Date................................June 1, 1998.

Closing Date................................On or about June 26, 1998.

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

Mortgage Loan Seller........................WMFC 1997-4 Inc., a wholly-owned
                                            subsidiary of Wilshire Funding
                                            Corporation ("WFC").

Master Servicer.............................Wilshire Servicing Corporation. See
                                            "Pooling and Servicing
                                            Agreement--the Master Servicer and
                                            the Subservicer" herein.

Trustee.....................................Bankers Trust Company, a New York
                                            banking corporation. See "Pooling
                                            and Servicing Agreement--The
                                            Trustee" herein.

The Mortgage Pool...........................The Mortgage Pool will consist of
                                            approximately 878 conventional, one-
                                            to four-family, fully-amortizing
                                            Mortgage Loans secured by first
                                            liens on residential real properties
                                            (the "Mortgaged Properties"). The
                                            Mortgage Pool consists of two
                                            separate sub-pools (each, a
                                            "Sub-Pool"), designated as Sub-Pool
                                            1, which will consist of
                                            adjustable-rate Mortgage Loans (the
                                            "Adjustable Rate Mortgage Loans")
                                            having an aggregate principal
                                            balance on June 1, 1998 (the
                                            "Cut-off Date") of approximately
                                            $144,733,556.89, and Sub-Pool 2,
                                            which will consist of fixed-rate
                                            Mortgage Loans (the "Fixed Rate
                                            Mortgage Loans") having an aggregate
                                            principal balance on the Cut-off
                                            Date of approximately
                                            $24,226,930.28, in each case, after
                                            application of scheduled payments
                                            due whether or not received on the
                                            Cut-off Date and subject to a
                                            permitted variance as described
                                            under "The Mortgage Pool" herein.
                                            The Mortgage Loans have original
                                            terms to maturity of not

                                       S-8

<PAGE>




                                            greater than 30 years, except in the
                                            case of 10 Mortgage Loans with an
                                            aggregate outstanding principal
                                            balance as of the Cut-off Date of
                                            $2,513,257.52, and will have a
                                            weighted average remaining term to
                                            stated maturity of approximately 26
                                            years and 10 months as of the
                                            Cut-off Date. See "The Mortgage
                                            Pool" herein.

       Sub-Pool 1...........................Sub-Pool 1 will initially consist of
                                            approximately 678 adjustable-rate
                                            Mortgage Loans (the "Adjustable Rate
                                            Mortgage Loans") having an aggregate
                                            principal balance on the Cut-off
                                            Date, after application of scheduled
                                            payments due whether or not
                                            received, of approximately
                                            $144,733,556.89, subject to a
                                            permitted variance of plus or minus
                                            5%. Each Adjustable Rate Mortgage
                                            Loan will provide for annual
                                            adjustment to the Mortgage Rate
                                            thereon and for corresponding
                                            adjustments to the monthly payment
                                            amount due thereon, in each case on
                                            each adjustment date applicable
                                            thereto (each such date, an
                                            "Adjustment Date"). On each
                                            Adjustment Date for each Adjustable
                                            Rate Mortgage Loan, the Mortgage
                                            Rate thereon will be adjusted to
                                            equal the sum, rounded as provided
                                            in the related Mortgage Note, of the
                                            Index (as described below) and a
                                            fixed percentage amount (the "Gross
                                            Margin"), subject to periodic and
                                            lifetime limitations as described
                                            herein. As further described herein,
                                            the periodic rate cap on each
                                            Adjustable Rate Mortgage Loan is
                                            limited to 1% per annum for the
                                            first two Adjustment Dates after
                                            being rewritten, and thereafter, the
                                            periodic rate cap increases to 2%
                                            per annum. As of the Cut-off Date,
                                            the weighted average periodic rate
                                            cap is 1.542% per annum. See "The
                                            Mortgage Pool" herein. None of the
                                            Adjustable Rate Mortgage Loans will
                                            permit the related mortgagor to
                                            convert the adjustable Mortgage Rate
                                            thereon to a fixed Mortgage Rate.

                                            As of the Cut-off Date, the
                                            Adjustable Rate Mortgage Loans have
                                            Mortgage Rates ranging from 6.000%
                                            per annum to 8.875% per annum, a
                                            weighted average Mortgage Rate of
                                            approximately 7.386% per annum, a
                                            weighted average next Adjustment
                                            Date in December 1998, Gross Margins
                                            ranging from 1.700% to 3.000% and a
                                            weighted average Gross Margin of
                                            approximately 2.766%. As of the
                                            Cut-off Date, the Adjustable Rate
                                            Mortgage Loans will have a weighted
                                            average remaining term to maturity
                                            of approximately 28 years and 1
                                            month.

       Sub-Pool 2...........................Sub-Pool 2 will initially consist of
                                            approximately 200 fixed-rate
                                            Mortgage Loans (the "Fixed Rate
                                            Mortgage Loans") having an aggregate
                                            principal balance on the Cut-off
                                            Date, after application of scheduled
                                            payments

                                       S-9

<PAGE>




                                            due whether or not received, of
                                            approximately $24,226,930.28,
                                            subject to a permitted variance of
                                            plus or minus 5%. The Fixed Rate
                                            Mortgage Loans have Mortgage Rates
                                            that range from 6.000% per annum to
                                            11.900% per annum, with a weighted
                                            average Mortgage Rate as of the
                                            Cut-off Date of approximately 7.416%
                                            per annum. As of the Cut-off Date,
                                            the Fixed Rate Mortgage Loans will
                                            have a weighted average remaining
                                            term to maturity of approximately 22
                                            years and 10 months.

The Index...................................As of any Adjustment Date, the Index
                                            applicable to the determination of
                                            the Mortgage Rate on each Adjustable
                                            Rate Mortgage Loan will be the
                                            weekly average yield on U.S.
                                            Treasury securities adjusted to a
                                            constant maturity of one year (the
                                            "Index") as published by the Federal
                                            Reserve Board in Statistical Release
                                            H.15(519) and as most recently
                                            available as specified in the
                                            related Mortgage Note. See "The
                                            Mortgage Pool--The Index" herein.

Pass-Through Rate...........................The Pass-Through Rate applicable to
                                            the calculation of the Interest
                                            Distribution Amounts (as defined
                                            below) for the Class A-1
                                            Certificates, the Class B-1
                                            Certificates, the Class B-2
                                            Certificates and the Class B-3
                                            Certificates is equal to the
                                            weighted average of the Net Mortgage
                                            Rates (as defined below) on each
                                            Adjustable Rate Mortgage Loan (the
                                            "Adjustable Rate Weighted Average
                                            Net Mortgage Rate") minus (i) in the
                                            case of the Class A- 1 Certificates,
                                            1.29% per annum, (ii) in the case
                                            of, the Class B-1 Certificates and
                                            the Class B-2 Certificates, 0.875%
                                            per annum and (iii) in the case of
                                            the Class B-3 Certificates, 0.60%
                                            per annum.

                                            The Pass-Through Rate applicable to
                                            the calculation of the Interest
                                            Distribution Amount for the Class
                                            A-2 Certificates is 6.50% per annum,
                                            subject to reduction as described
                                            herein.

                                            The Pass-Through Rate applicable to
                                            the calculation of the Interest
                                            Distribution Amount for the Class XS
                                            Certificates will be variable and,
                                            with respect to each Distribution
                                            Date, will equal the weighted
                                            average of four fixed rates and one
                                            adjustable rate: the Component A-1
                                            Rate, the Component A-2 Rate, the
                                            Component B-1 Rate, the Component
                                            B-2 Rate and the Component B-3 Rate,
                                            each weighted according to the
                                            proportion the Certificate Balance
                                            of the related class of Certificates
                                            (that is, the Certificate with the
                                            same alphabetical and numerical
                                            class designation) bears to the sum
                                            of the Certificate Balances of all
                                            such Certificates (and, therefore,
                                            the Notional Amount of the Class XS

                                      S-10

<PAGE>




                                            Certificates), in each case,
                                            outstanding immediately prior to
                                            such Distribution Date. The
                                            Component Rates on each Distribution
                                            Date are as follows: (i) 1.29% per
                                            annum in the case of the Component
                                            A-1 Rate, (ii) a per annum rate
                                            equal to the sum of (A) the weighted
                                            average of the Net Mortgage Rates on
                                            each Fixed Rate Mortgage Loan for
                                            such Distribution Date (assuming the
                                            Net Mortgage Rate with respect to
                                            each PO Mortgage Loan equals 6.50%
                                            per annum) minus (B) 6.50% per
                                            annum, in the case of the Component
                                            A-2 Rate, (iii) 0.875% per annum in
                                            the case of the Component B-1 Rate
                                            and the Component B-2 Rate and (iv)
                                            0.60% per annum in the case of the
                                            Component B-3 Rate. The initial
                                            variable Pass-Through Rate for the
                                            Class XS Certificates is
                                            approximately 1.090% per annum.

                                            The Net Mortgage Rate for any
                                            Mortgage Loan is equal to the
                                            Mortgage Rate for such Mortgage Loan
                                            minus the sum of the Servicing Fee
                                            Rate and the Trustee's Fee Rate for
                                            such Mortgage Loan. The Servicing
                                            Fee Rate for each Mortgage Loan is
                                            equal to 0.50% per annum. The
                                            Trustee's Fee Rate for each Mortgage
                                            Loan is equal to 0.015% per annum.

                                            The Pass-Through Rate applicable to
                                            the calculation of the Interest
                                            Distribution Amount for the Residual
                                            Certificates and the Class B-4
                                            Certificates, the Class B-5
                                            Certificates and the Class B-6
                                            Certificates for any Distribution
                                            Date is equal to the Adjustable Rate
                                            Weighted Average Net Mortgage Rate
                                            for such Distribution Date.

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

Registration; Denomination .................The Class A Certificates and the
                                            Offered Subordinate Certificates
                                            (together, 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") in
                                            minimum denominations of $10,000 and
                                            integral multiples of $1.00 in
                                            excess thereof. No person acquiring
                                            an interest (a "Certificate Owner")
                                            in the Book-Entry Certificates will
                                            be entitled to receive a Certificate
                                            in fully registered, certificated
                                            form (a "Definitive Certificate"),
                                            except under the limited
                                            circumstances described herein. See
                                            "Description of the
                                            Certificates--Definitive
                                            Certificates" herein. Instead, DTC
                                            will effect payments and transfers
                                            by means of its electronic record
                                            keeping services, acting through
                                            certain participating organizations
                                            ("Participants"). This may result in
                                            certain delays in

                                      S-11

<PAGE>




                                            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. The
                                            Class XS Certificates and the Class
                                            PO 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
                                            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.

Distributions--General......................Holders of the Certificates will be
                                            entitled to receive the following
                                            distributions on each Distribution
                                            Date: (i) to the holders 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 the Class A
                                            Certificates and Class PO
                                            Certificates, 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 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 each
                                            Sub-Pool for such Distribution Date.


                                      S-12

<PAGE>




                                            The Available Distribution Amount
                                            for each Sub-Pool for any
                                            Distribution Date generally includes
                                            scheduled payments on the Mortgage
                                            Loans in such Sub-Pool 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 in
                                            such Sub-Pool during the related
                                            Prepayment Period and any P&I
                                            Advances (as defined herein) made by
                                            the Master Servicer for such
                                            Distribution Date, net of fees
                                            payable to the Master Servicer and
                                            the Trustee and certain amounts
                                            reimbursable to the Master Servicer,
                                            the Depositor and the Trustee as
                                            provided in the Agreement.

                                            The sole source of funds for
                                            distribution to the holders of the
                                            Class A-1 Certificates and the
                                            Offered Subordinate Certificates
                                            will be the Mortgage Loans in
                                            Sub-Pool 1 and the primary source of
                                            funds for distribution to the
                                            holders of the Class A-2
                                            Certificates and Class PO
                                            Certificates will be the Mortgage
                                            Loans in Sub-Pool 2. The Class XS
                                            Certificates will generally receive
                                            funds from both Sub-Pools as
                                            described herein. In the event of
                                            losses on the Fixed Rate Mortgage
                                            Loans (a "Cross- Collateralization
                                            Event"), the Class A-2 Certificates
                                            will receive distributions of
                                            principal and/or interest, and the
                                            Class PO Certificates may, under the
                                            limited circumstances provided
                                            herein, receive distributions of
                                            principal, in each case, from
                                            Sub-Pool 1. In addition, in certain
                                            situations, principal prepayments
                                            otherwise allocable to the Class B-6
                                            Certificates may be payable to the
                                            Class A-2 Certificates (any such
                                            occurrence, a "Prepayment Diversion
                                            Event"). If a Cross-
                                            Collateralization Event exists, to
                                            the extent that the Adjustable Rate
                                            Weighted Average Net Mortgage Rate
                                            (as defined herein) is less than the
                                            rate payable on the Class A-2
                                            Certificates with respect to the
                                            Fixed Rate Mortgage Loans, the
                                            resulting interest shortfall will be
                                            allocated to the Class A-2
                                            Certificates.

                                            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

                                      S-13

<PAGE>




                                            on the immediately succeeding
                                            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 for each
                                            class of Certificates 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.

                                            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, an aggregate amount
                                            equal to the Senior Interest
                                            Distribution Amount and (ii) to the
                                            holders of the Subordinate
                                            Certificates, an aggregate amount
                                            equal to the Subordinate Interest
                                            Distribution Amount, generally to
                                            the extent of the portion of the
                                            Available Distribution Amount for
                                            Sub-Pool 1 remaining after the
                                            distribution on such date of amounts
                                            payable in respect of principal
                                            and/or interest on the Class A-1
                                            Certificates and Class XS
                                            Certificates from the Available
                                            Distribution Amount for Sub-Pool 1,
                                            and amounts payable on the Class A-2
                                            Certificates and the Class PO
                                            Certificates from the Available
                                            Distribution Amount for Sub-Pool 1
                                            in the event of a
                                            Cross-Collateralization Event. The
                                            Class PO Certificates do not bear
                                            interest. The Senior Interest
                                            Distribution Amount on each
                                            Distribution Date is equal to the
                                            Interest Distribution Amount for
                                            such Distribution Date on the Class
                                            A Certificates and the Class XS
                                            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.

                                            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

                                      S-14

<PAGE>




                                            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 certain other
                                            interest shortfalls not covered by
                                            the subordination provided by more
                                            subordinate classes of Certificates.
                                            See "Description of the
                                            Certificates--Interest
                                            Distributions" and "--Allocation of
                                            Losses; Subordination" herein.

                                            Notwithstanding the foregoing, as
                                            provided herein, in the event of a
                                            loss on the Fixed Rate Mortgage
                                            Loans, the Class A-2 Certificates
                                            will obtain an interest in the
                                            Adjustable Rate Mortgage Loans,
                                            resulting in a potential reduction
                                            in interest payments on the Class
                                            A-2 Certificates, as more fully
                                            described herein.

                                            The Class PO Certificates are not
                                            entitled to receive any
                                            distributions allocable to interest.

  Principal Distributions...................Distributions in respect of
                                            principal on each Distribution Date
                                            will be made to the holders of the
                                            Class A Certificates and the Class
                                            PO Certificates, 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 for each
                                            Sub-Pool is equal to the lesser of
                                            (i) the portion of the Available
                                            Distribution Amount for such
                                            Sub-Pool remaining after
                                            distribution of the related Senior
                                            Interest Distribution Amount and
                                            (ii) the sum of (x) the Class A-1
                                            Percentage (as defined below) with
                                            respect to Sub-Pool 1 and generally
                                            100% with respect to Sub-Pool 2 of
                                            scheduled principal payments due on
                                            the Mortgage Loans in such Sub-Pool
                                            during the related Due Period,
                                            whether or not received, and of the
                                            principal portion of any unscheduled
                                            collections (other than amounts
                                            described in clauses (y) or (z)
                                            hereof) received during the related
                                            Prepayment Period, including
                                            repurchases of the Mortgage Loans,
                                            insurance proceeds and liquidation
                                            proceeds, (y) the Class A-1
                                            Prepayment Percentage (as defined
                                            below) with respect to Sub-Pool 1
                                            and generally 100% with respect to
                                            Sub-Pool 2 of principal prepayments
                                            on the Mortgage Loans in the related
                                            Sub-Pool received during the related
                                            Prepayment Period and (z) with
                                            respect to the principal portion of
                                            net liquidation proceeds received
                                            during the related Prepayment Period
                                            in connection with

                                      S-15

<PAGE>




                                            the final liquidation of a Mortgage
                                            Loan in the related Sub-Pool during
                                            the related Prepayment Period, with
                                            respect to Sub-Pool 2, generally
                                            100% and with respect to Sub-Pool 1,
                                            the lesser of the Class A-1
                                            Percentage of the scheduled
                                            principal balance of such Mortgage
                                            Loan and the Class A-1 Prepayment
                                            Percentage of such net liquidation
                                            proceeds.

                                            As further described herein, in the
                                            event of losses on the Fixed Rate
                                            Mortgage Loans (a
                                            "Cross-Collateralization Event"),
                                            the Class A-2 Certificates will
                                            receive distributions of principal
                                            and/or interest, and the Class PO
                                            Certificates may, under the limited
                                            circumstances provided herein,
                                            receive distributions of principal,
                                            in each case, from Sub-Pool 1. In
                                            addition, if on any Distribution
                                            Date (a) the Class B-6 Certificates
                                            are entitled to principal
                                            prepayments with respect to the
                                            Mortgage Loans in Sub-Pool 1 and (b)
                                            the then current Certificate
                                            Principal Balance of the Class B-6
                                            Certificates, after giving effect to
                                            scheduled distributions of principal
                                            for such Distribution Date, as a
                                            percentage of the then current
                                            Certificate Principal Balance of the
                                            Class A-2 Certificates and the Class
                                            PO Certificates, after giving effect
                                            to scheduled and unscheduled
                                            distributions of principal for such
                                            Distribution Date, is less than 25%
                                            (a "Prepayment Diversion Event"),
                                            then the Class A-2 Certificates will
                                            be entitled to payments in respect
                                            of principal prepayments from the
                                            Available Distribution Amount for
                                            Sub-Pool 1, to increase and/or
                                            maintain the 25% ratio, instead of
                                            the Class B-6 Certificates.

                                            The 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 generally
                                            equal to the lesser of (i) the
                                            portion of the Available
                                            Distribution Amount for Sub-Pool 1
                                            remaining after distribution on such
                                            date of amounts payable in respect
                                            of principal and/or interest on the
                                            Class A-1 Certificates and the Class
                                            XS Certificates (including any
                                            amounts payable on the Class A-2
                                            Certificates and the Class PO
                                            Certificates as provided herein) and
                                            the Subordinate Interest
                                            Distribution Amount on such
                                            Distribution Date and (ii) the
                                            portion of scheduled principal
                                            payments on the

                                      S-16

<PAGE>




                                            Mortgage Loans in Sub-Pool 1 due
                                            during the related Due Period and
                                            unscheduled collections received on
                                            the Mortgage Loans in Sub-Pool 1
                                            during the related Prepayment Period
                                            that is not required to be
                                            distributed on such Distribution
                                            Date on the Senior Certificates and,
                                            in the case of the first
                                            Distribution Date, the Residual
                                            Certificates. 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".

                                            The Class A-1 Percentage initially
                                            will be approximately 71.98%, and
                                            will be recalculated after each
                                            Distribution Date as described
                                            herein to reflect the entitlement of
                                            the holders of the Class A-1
                                            Certificates (and the Class A-2
                                            Certificates and the Class PO
                                            Certificates in the event of a
                                            Cross-Collateralization Event) to
                                            subsequent distributions allocable
                                            to principal on the Mortgage Loans
                                            in Sub-Pool 1. For each Distribution
                                            Date occurring prior to the earlier
                                            of (i) the Distribution Date on
                                            which the Aggregate Subordinate
                                            Percentage (as defined herein)
                                            equals at least twice the initial
                                            Aggregate Subordinate Percentage or
                                            (ii) the Distribution Date in July
                                            2008, the Class A-1 Prepayment
                                            Percentage will equal 100%, and
                                            until the earlier of such date and
                                            the date on which the Class A-1
                                            Certificates (and any interest of
                                            the Class A-2 Certificates and the
                                            Class PO Certificates in Sub-Pool 1)
                                            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 Class A-1 Prepayment
                                            Percentage may continue to be 100%
                                            or otherwise disproportionately
                                            large (relative to the Class A-1
                                            Percentage) and the percentage of
                                            principal prepayments payable to the
                                            Subordinate Certificates may
                                            continue to be 0% or otherwise
                                            disproportionately small. Unless a
                                            Prepayment Diversion Event has
                                            occurred, as described herein, the
                                            sum of (i) amounts payable to the
                                            Class A-2 Certificates and the Class
                                            PO Certificates in respect of
                                            principal (other than prepayments)
                                            and (ii) amounts payable to the
                                            Class A-2 Certificates and the Class
                                            PO Certificates in respect of
                                            prepayments, will be 100%. At any
                                            time when (a) the Class B-6
                                            Certificates are otherwise entitled
                                            to distribution of principal
                                            prepayments with respect to the

                                      S-17

<PAGE>




                                            Mortgage Loans in Sub-Pool 1 and (b)
                                            the then current Certificate
                                            Principal Balance of the Class B-6
                                            Certificates, as a percentage of the
                                            then current Certificate Principal
                                            Balance of the Class A-2
                                            Certificates and the Class PO
                                            Certificates is less than 25% (a
                                            "Prepayment Diversion Event"), all
                                            amounts otherwise payable in respect
                                            of principal prepayments to the
                                            Class B-6 Certificates from the
                                            Mortgage Loans in Sub-Pool 1 shall
                                            be diverted to the Available
                                            Distribution Amount for Sub-Pool 2
                                            and applied to accelerate the
                                            reduction of the Certificate
                                            Principal Balance of the Class A-2
                                            Certificates.

                                            Notwithstanding anything herein to
                                            the contrary, the PO Percentage of
                                            amounts payable in respect to
                                            principal on the Mortgage Loans in
                                            Sub-Pool 2 will generally be paid to
                                            the Class PO Certificates and the
                                            Non-PO Percentage of amounts payable
                                            in respect of principal on the
                                            Mortgage Loans in Sub-Pool 2 will
                                            generally be paid to the Class A-2
                                            Certificates. With respect to each
                                            Mortgage Loan in Sub-Pool 2, the PO
                                            Percentage thereof is equal to a
                                            fraction, expressed as a percentage
                                            (but not less than 0%) the numerator
                                            of which is 6.50% minus the Net
                                            Mortgage Rate for such Mortgage Loan
                                            and the denominator of which is
                                            6.50%. The Non-PO Percentage of each
                                            such Mortgage Loan in Sub-Pool 2
                                            will equal 100% minus the PO
                                            Percentage for such Mortgage Loan.
                                            Each Mortgage Loan in Sub-Pool 2
                                            with a Net Mortgage Rate less than
                                            6.50% per annum, and therefore a PO
                                            Percentage greater than 0%, is
                                            sometimes referred to herein as a PO
                                            Mortgage Loan.

                                            See "Description of the
                                            Certificates--Principal
                                            Distributions on the Class A
                                            Certificates and Class PO
                                            Certificates" and "--Principal
                                            Distributions on the Subordinate
                                            Certificates" herein.

Allocation of Losses;
  Subordination.............................Subject to the limitations set forth
                                            below, Realized Losses on the
                                            Mortgage Loans (other than Excess
                                            Losses) and any Extraordinary Trust
                                            Fund Expenses will be allocated
                                            first to the Class B-6 Certificates
                                            until the Certificate Principal
                                            Balance of such class has been
                                            reduced to zero, then to the Class
                                            B-5 Certificates, the Class B-4
                                            Certificates, the Class B-3
                                            Certificates, the Class B-2
                                            Certificates and the Class B-1
                                            Certificates, in that order, until
                                            the Certificate Principal Balance of
                                            each such class has been reduced to
                                            zero. Thereafter, such Realized
                                            Losses and any Extraordinary Trust
                                            Fund Expenses will be allocable to
                                            the related Class A Certificates
                                            and, with respect to Sub-Pool 2, to
                                            the Class

                                      S-18

<PAGE>




                                            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 class 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, however, is
                                            initially limited to approximately
                                            $5,068,815, $50,000 and $2,213,382,
                                            respectively, and each of such
                                            amounts is subject to periodic
                                            reduction as described herein under
                                            "Description of the
                                            Certificates--Allocation of Losses;
                                            Subordination".

                                            Any Fraud Losses, Bankruptcy Losses
                                            and Special Hazard Losses in excess
                                            of the respective amounts of
                                            coverage therefor and any
                                            Extraordinary Losses (collectively,
                                            "Excess Losses") will be allocable
                                            to all related Certificates, other
                                            than the Class XS Certificates, on a
                                            PRO RATA basis, including in the
                                            event of a Cross- Collateralization
                                            Event, to the extent of the
                                            entitlement of the Class A-2
                                            Certificates and the Class PO
                                            Certificates to principal in
                                            Sub-Pool 1, and in the event of any
                                            Prepayment Diversion Event, to the
                                            extent of the entitlement of the
                                            Class B-6 Certificates to principal
                                            in Sub-Pool 2.

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.

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.

Sale of Defaulted
  Mortgage Loans............................If consent to the operation of the
                                            provisions described below shall
                                            have been given by the Master
                                            Servicer, then with respect to any
                                            Mortgage Loan that is delinquent in
                                            excess of the number of days
                                            provided in the Agreement, (i) the
                                            holder of a majority in Percentage
                                            Interest of the Class B-6
                                            Certificates (or, the Class B-5
                                            Certificates and then the Class B-4
                                            Certificates, to the

                                      S-19

<PAGE>




                                            extent the Certificate Principal
                                            Balance of the Class B-6
                                            Certificates is reduced to zero)
                                            (the "Directing Holder") may direct
                                            the Master Servicer to commence
                                            foreclosure and (ii) prior to
                                            commencement of foreclosure of any
                                            Mortgage Loan, the Master Servicer
                                            will notify the Directing Holder of
                                            such proposed foreclosure in order
                                            to permit the Directing Holder the
                                            right to instruct the Master
                                            Servicer to delay the proposed
                                            foreclosure. In the case of the
                                            exercise by the Directing Holder of
                                            the right to direct the Master
                                            Servicer pursuant to either clause
                                            (i) or clause (ii) above, the
                                            Directing Holder will deposit into
                                            the Collateral Account (as defined
                                            herein) an amount equal to 125% of
                                            the Valuation (as defined herein) of
                                            any such Mortgage Loan, plus three
                                            months' interest at the related
                                            Mortgage Rate. In general, upon
                                            final liquidation, the amount
                                            realized on any such Mortgage Loan
                                            will be deposited into the
                                            Certificate Account, with the excess
                                            of the Valuation of such Mortgage
                                            Loan over such amount realized being
                                            withdrawn from the Collateral
                                            Account. After final liquidation
                                            with respect to any such Mortgage
                                            Loan, any amount remaining in the
                                            Collateral Account with respect to
                                            such Mortgage Loan will be remitted
                                            to the Directing Holder. See
                                            "Pooling and Servicing
                                            Agreement--Sale of Defaulted
                                            Mortgage Loans" herein.

Optional Termination........................At its option, the Master Servicer
                                            may purchase all of the Mortgage
                                            Loans in the Trust Fund, together
                                            with any properties in respect
                                            thereof acquired by the Trustee on
                                            any Distribution Date on which the
                                            aggregate principal balance of such
                                            Mortgage Loans and such properties
                                            remaining in the Trust Fund is
                                            reduced to 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 and timing 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
                                            and the allocation thereof to pay
                                            principal on the Offered
                                            Certificates as provided herein. 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.


                                      S-20

<PAGE>




                                            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.

                                            As described herein, during certain
                                            periods all or a disproportionately
                                            large percentage of principal
                                            prepayments on the Mortgage Loans
                                            will be allocated to the Class A
                                            Certificates and the Class PO
                                            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 Class A
                                            Certificates and Class PO
                                            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 Subordinate 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

                                      S-21

<PAGE>




                                            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
                                            (as the same will change from time
                                            to time), and the purchase price for
                                            such Certificates.

                                            The yield to investors on any class
                                            of Offered 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 15% CPR (as defined
                                            herein) with respect to the Mortgage
                                            Loans in Sub-Pool 1 and 10% CPR with
                                            respect to the Mortgage Loans in
                                            Sub-Pool 2 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
                                            described as follows:

                                               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, which 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

                                      S-22
                                                   

<PAGE>




                                               of principal prepayments on
                                               Mortgage Loans with relatively
                                               high Mortgage Rates to the extent
                                               of the Component A-2 Rate.
                                               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 the Class
                                               XS Certificates and may result in
                                               the failure of investors in the
                                               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 in Sub-Pool 2 and may
                                               fluctuate significantly from time
                                               to time. The amounts payable with
                                               respect to the Class PO
                                               Certificates will be derived in
                                               substantially all cases, only
                                               from principal payments on the PO
                                               Mortgage Loans in Sub-Pool 2.
                                               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 in Sub-Pool 2. 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 class 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

                                      S-23

<PAGE>




                                               Certificates will have tax
                                               liabilities with respect to their
                                               Certificates 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 "real estate mortgage
                                            investment conduit" ("REMIC")
                                            elections will be made with respect
                                            to the Trust Fund for federal income
                                            tax purposes (the REMICs formed
                                            thereby, "REMIC I" and "REMIC II").
                                            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, REMIC I and REMIC II will
                                            each 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
                                            evidence 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
                                            Internal Revenue Code of 1986 (the
                                            "Code") and "real estate assets"
                                            under Section 856(c)(4)(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
                                            Certificates are treated as "real
                                            estate assets" under Section
                                            856(c)(4)(A) of the Code. The Senior
                                            Certificates and the Subordinate
                                            Certificates 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.


                                      S-24

<PAGE>




                                            For federal income tax reporting
                                            purposes, the Class XS Certificates
                                            and Class PO Certificates will, the
                                            Class A-2 Certificates may, and the
                                            Class A-1 Certificates and Class B
                                            Certificates will not, be issued
                                            with "original issue discount".
                                            Certain Classes of Offered
                                            Certificates may be treated for
                                            federal income tax purposes as
                                            having been issued at a premium. The
                                            prepayment assumption that will be
                                            used in determining the rate of
                                            accrual of original issue discount,
                                            market discount and amortizable
                                            premium, if any, for federal income
                                            tax purposes will be 15% CPR with
                                            respect to the Mortgage Loans in
                                            Sub-Pool 1 and 10% CPR with respect
                                            to the Mortgage Loans in Sub-Pool 2.
                                            However, the Mortgage Loan Seller,
                                            the Master Servicer and the
                                            Depositor makes no representation
                                            that the Mortgage Loans will in fact
                                            prepay or, if they do prepay, that
                                            they will prepay at any particular
                                            rate. If the method for computing
                                            original issue discount described
                                            herein results in a negative amount
                                            for any period with respect to an
                                            Offered Certificate issued with
                                            original issue discount, in
                                            particular, a Class XS Certificate,
                                            the amount of original issue
                                            discount allocable to such period
                                            will be zero and the holder of such
                                            a Certificate will be permitted to
                                            offset such negative amount only
                                            against future original issue
                                            discount (if any) attributable to
                                            such Certificate. See "Yield on the
                                            Certificates" herein.

                                            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 Residual
                                            Certificates" and "ERISA
                                            Considerations" herein.

                                            The holders of the Residual
                                            Certificates, particularly the Class
                                            R-II Certificates, will be required
                                            to report an amount of taxable
                                            income with respect to the early
                                            years of the related REMIC's term
                                            that significantly exceeds

                                      S-25

<PAGE>




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

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

Ratings.....................................It is a condition of the issuance of
                                            the Certificates that the Class A
                                            Certificates, the Class XS
                                            Certificates, the Class PO
                                            Certificates and the Residual
                                            Certificates be rated "Aaa" by
                                            Moody's Investors Service, Inc.
                                            ("Moody's") and "AAA" by Duff &
                                            Phelps Credit Rating Co. ("DCR"),
                                            that the Class B-1 Certificates be
                                            rated at least "Aa" by Moody's and
                                            at least "AA" by DCR, that the Class
                                            B-2 Certificates be rated at least
                                            "A" by Moody's and at least "A" by
                                            DCR, and that the Class B-3
                                            Certificates be rated at least "Baa"
                                            by Moody's and at least "BBB" by
                                            DCR. 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. See "Yield on the
                                            Certificates" and "Ratings" herein
                                            and "Yield Considerations" in the
                                            Prospectus.

Legal Investment............................The Senior Certificates, the
                                            Residual Certificates and 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

                                      S-26

<PAGE>




                                            in the Prospectus) and, as such,
                                            will be legal investments for
                                            certain entities to the extent
                                            provided in SMMEA. SMMEA, however,
                                            provides for state limitation on the
                                            authority of such entities to invest
                                            in "mortgage related securities",
                                            provided that such restricting
                                            legislation was enacted prior to
                                            October 3, 1991. The Class B-2
                                            Certificates and the Class B-3
                                            Certificates will not constitute
                                            "mortgage related securities" for
                                            purposes of SMMEA. Institutions
                                            whose investment activities are
                                            subject to legal investment laws and
                                            regulations or to review by
                                            regulatory authorities may be
                                            subject to restrictions on
                                            investment in the Offered
                                            Certificates, particularly the Class
                                            XS Certificates, the Class PO
                                            Certificates and the Residual
                                            Certificates. Any such institution
                                            should consult with their own legal
                                            advisors in determining whether and
                                            to what extent the Offered
                                            Certificates constitute legal
                                            investments or are subject to
                                            restrictions on investment. See
                                            "Legal Investment" herein and in the
                                            Prospectus.

ERISA Considerations........................Any person acquiring an interest in
                                            the Book-Entry Certificates by or on
                                            behalf of, or with the assets of, a
                                            Plan subject to the Employee
                                            Retirement Income Security Act of
                                            1974, as amended ("ERISA"), or the
                                            Code will be deemed to have
                                            represented that the purchase of
                                            such Offered 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 or the Trust Fund to any
                                            obligation in addition to those
                                            undertaken in the Agreement. The
                                            Residual Certificates, the Class PO
                                            Certificates and the Class XS
                                            Certificates may not be purchased
                                            by, on behalf of or with the assets
                                            of a Plan except upon the delivery
                                            of an opinion of counsel or a
                                            certification of facts, as further
                                            provided herein. A fiduciary of any
                                            employee benefit plan subject to
                                            ERISA and the Code should carefully
                                            review with its legal advisors
                                            whether the purchase or holding of
                                            the 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-27

<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.


NATURE OF THE MORTGAGE LOANS; LIMITED INFORMATION


The Mortgage Loans are primarily "reperforming"; most of the Mortgage Loans
originally had primary mortgage insurance or were covered by pool insurance.
After a default by the related mortgagor, an affiliate of the primary mortgage
insurer or the pool insurer (the "Insurer") purchased the Mortgage Loan from the
related lender and rewrote the terms thereof. The Adjustable Rate Mortgage Loans
were generally rewritten by (i) resetting the Mortgage Rate to 6.00% per annum
and (ii) imposing periodic rate caps of 1.00% per annum for the first two
adjustment dates after the date of rewriting and generally imposing a periodic
rate cap of 2.00% per annum thereafter. The Fixed Rate Mortgage Loans were
generally rewritten by reducing the Mortgage Rate. In November, 1997, the
Insurer sold the Mortgage Loans to WMFC 1997-4 Inc. (the "Mortgage Loan
Seller"), a wholly-owned subsidiary of Wilshire Funding Corporation ("WFC"). As
of the Cut-off Date, payments due under approximately 94.16% of the Mortgage
Loans, as rewritten, have been made, and the weighted average date on which the
Mortgage Loans were rewritten was November 12, 1995 and the latest date any
Mortgage Loan was rewritten was April 1, 1998.


     As of the Cut-off Date, approximately 5.47% of the Mortgage Loans in
Sub-Pool 1 and approximately 4.29% of the Mortgage Loans in Sub-Pool 2, by
aggregate principal balance as of the Cut-off Date, were thirty days or more but
less than sixty days delinquent in their monthly payments. As of the Cut-off
Date, approximately 0.53% of the Mortgage Loans in Sub-Pool 1 and approximately
0.54% of the Mortgage Loans in Sub-Pool 2, by aggregate principal balance as of
the Cut-off Date, were sixty days or more but less than ninety days delinquent
in their monthly payments.

     As mentioned above, the Mortgage Loans are reperforming and 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 74.11% of the Mortgage Loans in Sub-Pool 1 and
approximately 21.28% of the Mortgage Loans in Sub-Pool 2, by aggregate principal
balance as of the Cut-off Date, are secured by Mortgaged Properties located in
the State of California. 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 $2,397,761.13 with
respect to Sub-Pool 1 and $924,057.98 with respect to Sub-Pool 2. If the
California residential real estate market should experience an overall decline
in property values, the rates of delinquencies, foreclosures, bankruptcies and
losses on the Mortgage Loans may be expected to increase, and may increase
substantially.


ADDITIONAL RISKS ASSOCIATED WITH THE MORTGAGE LOANS

     Approximately 33.73% of the Mortgage Loans in Sub-Pool 1 and approximately
25.00% of the Mortgage Loans in Sub-Pool 2, by aggregate principal balance as of
the Cut-off Date, have a loan-to-value ratio as of the Cut-off Date in excess of
100%, and the Mortgage Loans have a weighted average loan-to-value ratio as of
the Cut-off Date of approximately 92.539%. The loan-to-value ratio as of the
Cut-off Date of any Mortgage Loan is calculated on the basis of the principal
balance of such Mortgage Loan as of the Cut-off Date and the most recent
broker's price opinion in the possession of the Master

                                      S-28

<PAGE>



Servicer. Mortgage Loans with higher loan-to-value ratios may present a greater
risk of loss. See "The Mortgage Pool--General" herein.

     As described herein under "Pooling and Servicing Agreement--The Master
Servicer," the Master Servicer and the Subservicer do not have representative
historical delinquency, bankruptcy, foreclosure or default experience that may
be referred to for purposes of estimating the future delinquency and loss
experience of the Mortgage Loans.



     The Mortgage Loan Seller or its affiliate acquired the Mortgage Loans after
they were rewritten and such entities have limited information regarding the
origination of the Mortgage Loans.


BROKER'S PRICE OPINIONS

     There were obtained for all of the Mortgage Loans, in substantially all
cases within the last year, broker's price opinions or "BPOs" for sales of the
Mortgaged Properties. The BPOs were obtained by Wilshire Funding Corporation or
the Master Servicer. No assurance can be given that the actual proceeds from
defaulted Mortgage Loans will equal, or otherwise be comparable to, those shown
in the BPOs or that sales of the related Mortgage Loans can or will be made in
periods comparable to the marketing time assumed for purposes of the BPOs.

CONFLICTS OF INTEREST BETWEEN THE MASTER SERVICER AND THE TRUST FUND


     The Master Servicer or its affiliates may initially own the Residual
Certificates and the Class B-6 Certificates. If the Master Servicer causes
foreclosures on Mortgage Loans and sales of the related Mortgaged Properties to
occur more rapidly than assumed, the weighted average lives and yields of the
Offered Certificates may be affected without regard to the ability of a
Certificateholder to reinvest funds at a comparable rate. Similarly, actions
taken to delay foreclosures and sales (in order to postpone the incurrence of
losses) may affect the weighted average lives and yields of the Offered
Certificates by postponing receipts of principal thereon.

     Investors should consider these potential conflicts of interest in the
context of making an investment in the Offered Certificates and be aware that no
formal policies or guidelines have been established to resolve or minimize these
conflicts.

ADDITIONAL RISKS ASSOCIATED WITH THE SUBORDINATE CERTIFICATES

     The weighted average lives of, and the yields to maturity on, the
Subordinate Certificates will be progressively more sensitive, in increasing
order of their numerical class designations, to the rate and timing of mortgagor
defaults and the severity of ensuing losses on the Mortgage Loans in both Sub-
Pools. If the actual rate and severity of losses on the Mortgage Loans is higher
than those assumed by an investor in a Subordinate Certificate, the actual yield
to maturity of such Certificate may be lower than the yield expected by such
holder based on such assumption. The timing of losses on the Mortgage Loans will
also affect an investor's actual yield to maturity, even if the rate of defaults
and severity of losses over the life of the Mortgage Pool are consistent with an
investor's expectations. In general, the earlier a loss occurs, the greater the
effect on an investor's yield to maturity. Realized Losses on the Mortgage Loans
in any Due Period will reduce the Certificate Principal Balance of the class of
Subordinate Certificate then outstanding with the highest numerical class
designation until the Certificate Principal Balance thereof has been reduced to
zero. In addition, as a result of such reductions, less interest will accrue on
such class of Subordinate Certificates than would otherwise be the case.

     The Subordinate Certificates will not be entitled to any principal
distributions in respect of prepayments except as described herein. As a result,
the weighted average lives of the Subordinate Certificates will be longer than
would otherwise be the case if distributions of principal prepayments were
allocated on a PRO RATA basis among the Class A Certificates and Subordinate
Certificates. As a

                                      S-29

<PAGE>



result of the longer weighted average lives of the Subordinate Certificates, the
holders of such Certificates have a greater risk of suffering a loss on their
investments.


LIMITED OBLIGATIONS

         The Offered Certificates will not represent an interest in or
obligation of the Depositor, the Master Servicer, the Mortgage Loan Seller, the
Trustee or any of their respective affiliates. The only obligations of the
foregoing entities with respect to the Certificates or any Mortgage Loan will be
the obligations of the Depositor and of the Mortgage Loan Seller pursuant to
certain limited representations and warranties made with respect to the Mortgage
Loans and of the Master Servicer with respect to its servicing obligations under
the Agreement (including the limited obligation to make certain P&I Advances).
Neither the Certificates nor the underlying Mortgage Loans will be guaranteed or
insured by any governmental agency or instrumentality, or by the Depositor, the
Master Servicer, the Mortgage Loan Seller, the Trustee or any of their
respective affiliates. Proceeds of the assets included in the Trust Fund
(including the Mortgage Loans) will be the sole source of payments on the
Offered Certificates, and there will be no recourse to the Depositor, the Master
Servicer, the Mortgage Loan Seller, the Trustee or any other entity in the event
that such proceeds are insufficient or otherwise unavailable to make all
payments provided for under the Offered Certificates.


                                THE MORTGAGE POOL


GENERAL

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

The Mortgage Pool will consist of approximately 878 conventional, one- to
four-family, fully-amortizing Mortgage Loans secured by first liens on
residential real properties (the "Mortgaged Properties"). The Mortgage Pool
consists of two separate sub-pools (each, a "Sub-Pool"), designated as Sub-Pool
1, which will consist of approximately 678 adjustable-rate Mortgage Loans (the
"Adjustable Rate Mortgage Loans") having an aggregate principal balance on June
1, 1998 (the "Cut-off Date") of approximately $144,733,556.89, and Sub-Pool 2,
which will consist of approximately 200 fixed-rate Mortgage Loans (the "Fixed
Rate Mortgage Loans") having an aggregate principal balance on the Cut-off Date
of approximately $24,226,930.28, in each case, after application of scheduled
payments due whether or not received as of the Cut-off Date and subject to a
permitted variance of plus or minus 5%. The Mortgage Loans have original terms
to maturity of not greater than 30 years, except in the case of 10 Mortgage
Loans with an aggregate outstanding principal balance as of the Cut-off Date of
$2,513,257.52 and will have a weighted average remaining term to stated maturity
of approximately 26 years and 10 months as of the Cut-off Date.

     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 one- to four-family dwelling units,
townhouses, individual condominium units and individual units in planned unit
developments. The Mortgage Loans to be included in the Mortgage Pool will be
acquired by the Depositor from the Mortgage Loan Seller.

     The Mortgage Rate on each Mortgage Loan in Sub-Pool 1 adjusts annually and
the Mortgage Rate on each Mortgage Loan in Sub-Pool 2 is fixed. Adjustments to
the Mortgage Rates on the Adjustable Rate Mortgage Loans commence after an
initial period after modification or rewrite (the "Initial Period") of one year
on each applicable Adjustment Date to a rate equal to the sum, rounded as
provided in the related Mortgage Note of (i) the Index plus (ii) a fixed
percentage (the "Gross Margin"). In addition, the Mortgage Rate on each
Adjustable Rate Mortgage Loan is subject on each Adjustment Date to a periodic
rate cap (the "Periodic Rate Cap"); the Periodic Rate Cap is 1.00% for the first
two Adjustment

                                      S-30

<PAGE>



Dates following modification or rewrite and will be 2.00% thereafter. All of the
Adjustable Rate Mortgage Loans are also subject to specified maximum lifetime
Mortgage Rates ("Maximum Mortgage Rates"). The Adjustable Rate Mortgage Loans
were generally modified to an initial rate equal to 6.00% per annum. Due to the
application of the Periodic Rate Caps and Maximum Mortgage Rates, the Mortgage
Rate on any Adjustable Rate Mortgage Loan, as adjusted on any related Adjustment
Date, may not equal the sum of the related Index and the Gross Margin.


     The Mortgage Loans are primarily "reperforming"; most of the Mortgage Loans
originally had primary mortgage insurance or were covered by pool insurance.
After a default by the related mortgagor, the Insurer purchased the Mortgage
Loan from the related lender and rewrote the terms thereof. The Adjustable Rate
Mortgage Loans were generally rewritten by (i) resetting the Mortgage Rate to
6.00% per annum and (ii) imposing periodic rate caps of 1.00% per annum for the
first two adjustment dates after the date of rewriting and generally imposing a
periodic rate cap of 2.00% per annum thereafter. The Fixed Rate Mortgage Loans
were generally rewritten by reducing the Mortgage Rate. In November, 1997, the
Insurer sold the Mortgage Loans to WMFC 1997-4 Inc. (the "Mortgage Loan
Seller"), a wholly-owned subsidiary of Wilshire Funding Corporation ("WFC"). As
of the Cut-off Date, payments due under approximately 94.16% of the Mortgage
Loans, as rewritten, have been made, and the weighted average date on which the
Mortgage Loans were rewritten was November 12, 1995 and the latest date any
Mortgage Loan was rewritten was April 1, 1998.

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

     The Mortgage Loans in each Sub-Pool are expected to have the additional 
characteristics described below under "Sub-Pool 1" or "Sub-Pool 2", as
applicable.


SUB-POOL 1

     The average principal balance of the Mortgage Loans in Sub-Pool 1 at
origination was approximately $219,732.95. No Mortgage Loan in Sub-Pool 1 had a
principal balance at origination of greater than approximately $824,850.00 or
less than approximately $20,900.00. The average principal balance of the
Mortgage Loans in Sub-Pool 1 as of the Cut-off Date was approximately
$213,471.32. No Mortgage Loan in Sub-Pool 1 had a principal balance as of the
Cut-off Date of greater than approximately $816,387.32 or less than
approximately $13,328.76.

     As of the Cut-off Date, the Mortgage Loans in Sub-Pool 1 had Mortgage Rates
ranging from approximately 6.000 per annum to approximately 8.875% per annum and
the weighted average Mortgage Rate was approximately 7.386% per annum. The
weighted average remaining term to stated maturity of the Mortgage Loans in
Sub-Pool 1 will be approximately 28 years and 1 month as of the
Cut-
off Date. None of the Mortgage Loans in Sub-Pool 1 will have a first Due Date
prior to February 1984 or after May 1998, or will have a remaining term to
maturity of less than 13 years and 6 months or greater than 30 years as of the
Cut-off Date (except with respect to 1.65% of the Mortgage Loans in Sub-Pool 1).
The latest maturity date of any Mortgage Loan in Sub-Pool 1 is May 2037.


     As of the Cut-off Date, the minimum and maximum Loan-to-Value Ratios for
the Mortgage Loans in Sub-Pool 1 were approximately 29.62% and 287.52%,
respectively, and the weighted average Loan- to-Value Ratio of the Mortgage
Loans in Sub-Pool 1 was approximately 93.944%.


         The Mortgage Loans in Sub-Pool 1 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):




                                      S-31

<PAGE>



     PRINCIPAL BALANCES OF THE MORTGAGE LOANS IN SUB-POOL 1 AT ORIGINATION


                                                                        % OF
                                                   AGGREGATE          AGGREGATE
                                       NUMBER      ORIGINAL           ORIGINAL
                                        OF         PRINCIPAL          PRINCIPAL
RANGE ($)                              LOANS        BALANCE            BALANCE 
- ---------                              -----        -------            ------- 
       0.01  --   50,000.00.........       5      $   170,850.00       0.11%
  50,000.01  --  100,000.00.........      58        4,720,608.00       3.17
 100,000.01  --  150,000.00.........     128       16,025,015.00      10.76
 150,000.01  --  200,000.00.........     126       21,953,690.00      14.74
 200,000.01  --  250,000.00.........     156       35,464,050.00      23.80
 250,000.01  --  300,000.00.........      84       22,929,250.00      15.39
 300,000.01  --  350,000.00.........      55       17,687,050.00      11.87
 350,000.01  --  400,000.00.........      24        8,892,920.00       5.97
 400,000.01  --  450,000.00.........      14        5,903,900.00       3.96
 450,000.01  --  500,000.00.........      11        5,201,900.00       3.49
 500,000.01  --  550,000.00.........       6        3,130,954.00       2.10
 550,000.01  --  600,000.00.........       5        2,825,300.00       1.90
 600,000.01  --  650,000.00.........       4        2,553,600.00       1.71
 650,000.01  --  700,000.00.........       1          695,000.00       0.47
 800,000.01  --  850,000.00.........       1          824,850.00       0.55
                                       -----     ---------------    -------
                                         678     $148,978,937.00     100.00%
      TOTAL                            =====     ===============    =======




  PRINCIPAL BALANCES OF THE MORTGAGE LOANS IN SUB-POOL 1 AS OF THE CUT-OFF DATE


                                                AGGREGATE        % OF AGGREGATE
                                                PRINCIPAL           PRINCIPAL
                                                 BALANCE             BALANCE
                                               OUTSTANDING         OUTSTANDING
                                    NUMBER        AS OF               AS OF
                                     OF       THE CUT-OFF         THE CUT-OFF
RANGE ($)                           LOANS         DATE                DATE
- ----------                          -----         ----                ----
       0.01  --   50,000.00......      5          158,385.61         0.11%$
  50,000.01  --  100,000.00......     66        5,380,980.33         3.72
 100,000.01  --  150,000.00......    131       16,417,029.42        11.34
 150,000.01  --  200,000.00......    127       22,086,290.39        15.26
 200,000.01  --  250,000.00......    161       36,301,119.39        25.08
 250,000.01  --  300,000.00......     80       21,923,888.74        15.15
 300,000.01  --  350,000.00......     50       16,112,450.51        11.13
 350,000.01  --  400,000.00......     20        7,473,266.50         5.16
 400,000.01  --  450,000.00......     14        5,895,570.97         4.07
 450,000.01  --  500,000.00......     10        4,721,702.18         3.26
 500,000.01  --  550,000.00......      7        3,728,382.59         2.58
 550,000.01  --  600,000.00......      2        1,170,369.33         0.81
 600,000.01  --  650,000.00......      3        1,874,078.70         1.29
 650,000.01  --  700,000.00......      1          673,654.91         0.47
 800,000.01  --  850,000.00......      1          816,387.32         0.56
                                     ---     ---------------       ------
      TOTAL......................    678     $144,733,556.89       100.00%
                                     ===     ===============       ====== 

                                      S-32

<PAGE>



        MORTGAGE RATES OF THE MORTGAGE LOANS IN SUB-POOL 1 AT ORIGINATION


                                               AGGREGATE        % OF AGGREGATE
                                           PRINCIPAL BALANCE   PRINCIPAL BALANCE
                              NUMBER       OUTSTANDING AS OF   OUTSTANDING AS OF
MORTGAGE RATE (%)            OF LOANS      THE CUT-OFF DATE    THE CUT-OFF DATE
- -----------------            --------     ------------------   ----------------
Unknown...................     2           $    302,951.43           0.21%
4.000 - 4.499.............     4              1,625,812.80           1.12
5.000 - 5.499.............    60             15,441,641.74          10.67
6.000 - 6.499.............   571            120,956,431.89          83.57
6.500 - 6.999.............     1                 43,533.09           0.03
7.000 - 7.499.............    27              4,587,100.41           3.17
7.500 - 7.999.............     1                 93,398.59           0.06
8.000 - 8.499.............     8                946,448.47           0.65
9.500 - 9.999.............     1                355,482.08           0.25
10.000 - 10.499...........     1                212,743.86           0.15
10.500 - 10.999...........     1                154,683.77           0.11
12.500 - 12.999...........     1                 13,328.76           0.01
                             ---           ---------------         ------
         TOTAL............   678           $144,733,556.89         100.00%
                             ---           ---------------         =======



    MORTGAGE RATES OF THE MORTGAGE LOANS IN SUB-POOL 1 AS OF THE CUT-OFF DATE



                                               AGGREGATE        % OF AGGREGATE
                                           PRINCIPAL BALANCE   PRINCIPAL BALANCE
                              NUMBER       OUTSTANDING AS OF   OUTSTANDING AS OF
MORTGAGE RATE (%)            OF LOANS      THE CUT-OFF DATE    THE CUT-OFF DATE
- -----------------            --------     ------------------   ----------------
6.000   6.499.............      59           $13,446,800.35           9.29% 
6.500   6.999.............       1                43,533.09           0.03 
7.000   7.499.............     287            61,862,344.86          42.74 
7.500   7.999.............      40             8,365,971.24           5.78 
8.000   8.499.............     283            59,601,604.91          41.18 
8.500   8.999.............       8             1,413,302.44           0.98
                               ---          ---------------         ------ 
         TOTAL............     678          $144,733,556.89         100.00%
                               ===          ===============         -------




                                      S-33

<PAGE>



       LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS IN SUB-POOL 1 AS OF THE
                                CUT-OFF DATE(1)


                                                                 % OF AGGREGATE
                                                                   PRINCIPAL
                                               AGGREGATE            BALANCE
                                           PRINCIPAL BALANCE     OUTSTANDING AS
LOAN-TO-VALUE                  NUMBER OF   OUTSTANDING AS OF           OF
RATIO (%)                        LOANS     THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------                        -----     ----------------     ----------------
Less than or equal to 30.00..       1        $   13,328.76            0.01%
     30.01--35.00............       1            181,494.01           0.13
     35.01--40.00............       1             82,953.22           0.06
     40.01--45.00............       1            198,519.56           0.14
     45.01--50.00............       1            395,943.40           0.27
     50.01--55.00............       5            757,534.70           0.52
     55.01--60.00............      10          1,720,219.69           1.19
     60.01--65.00............      17          3,408,376.71           2.35
     65.01--70.00............      26          5,421,781.72           3.75
     70.01--75.00............      42          9,432,321.40           6.52
     75.01--80.00............      47         10,293,813.70           7.11
     80.01--85.00............      54         12,294,822.34           8.49
     85.01--90.00............      81         19,043,012.52          13.16
     90.01--95.00............      77         16,199,932.87          11.19
     95.01--100.00...........      73         16,466,516.93          11.38
    100.01--105.00...........      66         13,736,862.53           9.49
    105.01--110.00...........      54         11,008,353.46           7.61
    110.01--115.00...........      43          8,708,606.06           6.02
    115.01--120.00...........      22          4,353,809.24           3.01
    120.01--125.00...........      21          5,062,115.34           3.50
    125.01--130.00...........       9          1,671,888.11           1.16
    130.01--135.00...........       6            733,679.93           0.51
    135.01--140.00...........       6          1,176,359.86           0.81
    140.01--145.00...........       2            353,277.08           0.24
    145.01--150.00...........       2            328,596.10           0.23
150.01 and above.............      10          1,689,437.65           1.17
                                  ---      ----------------         ------
         TOTAL...............     678       $144,733,556.89         100.00%
                                  ===      ================         ======

- -------------
(1)  The loan-to-value ratio as of the Cut-off Date of any Mortgage Loan is
     calculated on the basis of the principal balance of such Mortgage Loan as
     of the Cut-off Date and the most recent broker's price opinion in the
     possession of the Master Servicer.


          MORTGAGED PROPERTY TYPES OF THE MORTGAGE LOANS IN SUB-POOL 1


                                                               % OF AGGREGATE
                                              AGGREGATE           PRINCIPAL
                                              PRINCIPAL            BALANCE
                                               BALANCE           OUTSTANDING
                               NUMBER      OUTSTANDING AS           AS OF
                                 OF              OF             THE CUT-OFF
PROPERTY TYPE                  LOANS      THE CUT-OFF DATE          DATE
- -------------                  -----      ----------------          ----
One- to Four-Family.........     568       $121,727,548.27           84.10%
Condominium ................      46          7,848,144.79            5.42
Planned Unit Development....      63         14,878,770.39           10.28
Town House..................       1            279,093.44            0.19
                                ----       ---------------          ------
         TOTAL..............     678       $144,733,556.89          100.00%
                                 ===       ===============          =======




                                      S-34

<PAGE>



          ORIGINAL TERM TO MATURITY OF THE MORTGAGE LOANS IN SUB-POOL 1


                                                             % OF AGGREGATE
                                                                 PRINCIPAL
                                             AGGREGATE            BALANCE
                                         PRINCIPAL BALANCE     OUTSTANDING AS
                             NUMBER OF   OUTSTANDING AS OF           OF
ORIGINAL TERM (MONTHS)         LOANS     THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------         -----     ----------------     ----------------
       0 -- 180.........         1       $    204,547.58               0.14% 
     181 -- 240.........         1            114,362.47               0.08
     241 -- 360.........       667        142,025,186.50              98.13
    361 or more.........         9          2,389,460.34               1.65
                               ---        --------------             ------ 
        TOTAL  .........       678       $144,733,556.89             100.00%
                               ===       ===============             ======



     The weighted average Original Term to Maturity at origination of the
Mortgage Loans in Sub-Pool 1 will be approximately 362 months.


         REMAINING TERM TO MATURITY OF THE MORTGAGE LOANS IN SUB-POOL 1



                                                                % OF AGGREGATE
                                                                  PRINCIPAL
                                             AGGREGATE             BALANCE
                                         PRINCIPAL BALANCE      OUTSTANDING AS
REMAINING TERM               NUMBER OF   OUTSTANDING AS OF            OF
(MONTHS)                       LOANS     THE CUT-OFF DATE      THE CUT-OFF DATE
- --------                       -----     ----------------      ----------------
0 --   180...............          1            204,547.58            0.14%
181--  240...............          2            127,691.23            0.09
241--  360...............        666        142,011,857.74           98.12
361 or more..............          9          2,389,460.34            1.65
                                 ---       ---------------          ------
      TOTAL..............        678       $144,733,556.89          100.00% 
                                 ===       ===============          ====== 

     The weighted average Remaining Term to Maturity of the Mortgage Loans in
Sub-Pool 1 will be approximately 337 months.



     MORTGAGED PROPERTY OCCUPANCY STATUS OF THE MORTGAGE LOANS IN SUB-POOL 1


                                                                 % OF AGGREGATE
                                                AGGREGATE            PRINCIPAL
                                                PRINCIPAL             BALANCE
                                                 BALANCE            OUTSTANDING
                                   NUMBER     OUTSTANDING AS           AS OF
                                     OF             OF             THE CUT-OFF
OCCUPANCY STATUS                    LOANS    THE CUT-OFF DATE          DATE
- ----------------                    -----    ----------------          ----
Owner Occupied...................    665       $141,693,495.82        97.90%
Second Home......................      1            459,830.24         0.32
Non Owner Occupied...............     12          2,580,230.83         1.78
                                     ---       ---------------       ------
            TOTAL................    678       $144,733,556.89       100.00%
                                     ===        ==============       ======




                                      S-35

<PAGE>



             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES FOR
                        THE MORTGAGE LOANS IN SUB-POOL 1


                                                                % OF AGGREGATE
                                           AGGREGATE               PRINCIPAL
                                           PRINCIPAL                BALANCE
                                            BALANCE               OUTSTANDING
                              NUMBER     OUTSTANDING AS              AS OF
                                OF             OF                THE CUT-OFF
LOCATION                       LOANS    THE CUT-OFF DATE             DATE
- --------                       -----    ----------------             ----
Arizona......................     2       $    270,597.83             0.19%
California...................   439        107,258,251.32            74.11
Colorado.....................     1            280,463.87             0.19
Connecticut..................    11          1,859,535.61             1.28
Florida......................    14          1,563,186.21             1.08
Georgia......................     1             69,748.03             0.05
Hawaii.......................     3          1,136,348.28             0.79
Illinois.....................     1            235,280.80             0.16
Indiana......................     1             90,570.09             0.06
Maine........................     3            181,317.65             0.13
Maryland.....................    28          6,385,508.31             4.41
Massachusetts................    33          3,923,227.55             2.71
Michigan.....................     1            113,447.52             0.08
New Hampshire................     9            964,861.75             0.67
New Jersey...................    18          3,653,287.96             2.52
New York.....................    44          7,557,146.41             5.22
North Carolina...............     1            105,468.47             0.07
Oregon.......................     1            100,776.74             0.07
Pennsylvania.................     9          1,233,150.65             0.85
Rhode Island.................    16          1,635,977.96             1.13
Texas........................    21          2,228,254.93             1.54
Vermont......................     1            160,201.17             0.11
Virginia.....................    17          3,508,790.77             2.42
Washington...................     2            186,235.18             0.13
Wisconsin....................     1             31,921.83             0.02
                                ---       ---------------          -------
         TOTAL...............   678       $144,733,556.89          100.00%
                                ===        ==============          ======


                   PURPOSE OF THE MORTGAGE LOANS IN SUB-POOL 1


                                              AGGREGATE           % OF AGGREGATE
                                              PRINCIPAL              PRINCIPAL
                                               BALANCE                BALANCE
                                             OUTSTANDING            OUTSTANDING
                              NUMBER            AS OF                  AS OF
                                OF          THE CUT-OFF            THE CUT-OFF
LOAN PURPOSE                  LOANS             DATE                   DATE
- ------------                  -----             ----                   ----
Purchase....................      5         $    650,870.63             0.45%
                                                       
                                            
Rate/Term Refinance.........    656          140,527,673.90            97.09
Refinance...................     12            2,449,962.32             1.69
Debt Consolidation..........      2              374,588.01             0.26
Unknown.....................      3              730,462.03             0.50
                                ---         ---------------           ------
         TOTAL..............    678         $144,733,556.89           100.00%
                                ===          ==============           ======





                                      S-36 

<PAGE>




           MAXIMUM MORTGAGE RATES OF THE MORTGAGE LOANS IN SUB-POOL 1


                                              AGGREGATE         % OF AGGREGATE
                                          PRINCIPAL BALANCE   PRINCIPAL BALANCE
    MAXIMUM                    NUMBER     OUTSTANDING AS OF   OUTSTANDING AS OF
MORTGAGE RATE (%)             OF LOANS     THE CUT-OFF DATE    THE CUT-OFF DATE
- -----------------             --------    ------------------  -----------------
Unknown.....................        3      $    459,339.20          0.32%
8.000 -  8.999..............        1           340,657.48          0.24
12.000 - 12.499.............      672       143,796,628.53         99.35
12.500 - 12.999.............        1            43,533.09          0.03
14.000 - 14.499.............        1            93,398.59          0.06
                                  ---      ---------------        ------
         TOTAL..............      678      $144,733,556.89        100.00%
                                  ===      ===============        ======


     The weighted average Maximum Mortgage Rate of the Mortgage Loans in
Sub-Pool 1 as of the Cutoff Date was approximately 11.994% per annum without
regard to the Mortgage Loans in the heading
"unknown".




                GROSS MARGINS OF THE MORTGAGE LOANS IN SUB-POOL 1


                                            AGGREGATE          % OF AGGREGATE
                                        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                             NUMBER     OUTSTANDING AS OF     OUTSTANDING AS OF
GROSS MARGIN (%)            OF LOANS    THE CUT-OFF DATE      THE CUT-OFF DATE
- ----------------            --------    -----------------     ----------------
1.500 - 1.749.............       1        $     13,328.76           0.01% 
2.250 - 2.499.............     110          22,386,521.15          15.47
2.500 - 2.749.............      41           8,709,363.31           6.02
2.750 - 2.999.............     525         113,530,945.08          78.44
3.000 - 3.249.............       1              93,398.59           0.06
                               ---        ---------------         -------
     TOTAL ...............     678        $144,733,556.89         100.00%
                               ===        ===============         =======


     The weighted average Gross Margin of the Mortgage Loans in Sub-Pool 1 as of
the Cut-off Date was approximately 2.766%.




           NEXT ADJUSTMENT DATES FOR THE MORTGAGE LOANS IN SUB-POOL 1


                                                                % OF AGGREGATE
                                                                    PRINCIPAL
                                                                     BALANCE
                                               AGGREGATE          OUTSTANDING AS
                                           PRINCIPAL BALANCE          OF
                                 NUMBER    OUTSTANDING AS OF      THE CUT-OFF
MONTH OF NEXT ADJUSTMENT DATE   OF LOANS    THE CUT-OFF DATE         DATE
- -----------------------------   --------   ------------------        ----
July 1998.....................     70        $  14,178,069.95          9.80% 
August 1998...................     57           12,252,218.49          8.47
September ....................     46            9,758,789.11          6.74
October 1998..................     39            6,875,173.86          4.75
November 1998.................     47            9,163,890.61          6.33
December 1998.................     57           13,736,895.64          9.49
January 1999..................     77           17,601,920.75         12.16
February 1999.................     55           11,482,152.10          7.93
March 1999....................     45           10,540,820.74          7.28
April 1999....................     49           10,778,637.36          7.45
May 1999......................     68           14,610,028.03         10.09
June 1999.....................     66           13,382,022.04          9.25
January 2003..................      1               93,398.59          0.06
April 2007....................      1              279,539.62          0.19
                                  ---        ----------------       -------
     TOTAL....................    678        $144,733,556.89        100.00%
                                  ===        ===============        =======


     The weighted average next adjustment date is December 1998.



                                      S-37
                                                   

<PAGE>




 NUMBER OF DAYS DELINQUENT FOR THE MORTGAGE LOANS IN SUB-POOL 1 AT MAY 31, 1998



                                                                % OF AGGREGATE
                                                                  PRINCIPAL
                                                                    BALANCE
                                               AGGREGATE         OUTSTANDING AS
                                           PRINCIPAL BALANCE          OF
                              NUMBER       OUTSTANDING AS OF     THE CUT-OFF
NUMBER OF DAYS DELINQUENT    OF LOANS       THE CUT-OFF DATE          DATE
- -------------------------   ----------      ----------------         -------
Current...................      638        $136,040,718.14           93.99%
30-59 Days................       36           7,921,800.11            5.47
60-89 Days................        4             771,038.64            0.53
                                ---        ---------------          ------
     TOTAL................      678        $144,733,556.89          100.00%
                                ===        ===============          ====== 



SUB-POOL 2


          The average principal balance of the Mortgage Loans in Sub-Pool 2 at
origination was approximately $130,569.71. No Mortgage Loan in Sub-Pool 2 had a
principal balance at origination of greater than approximately $954,250.00 or
less than approximately $12,000.00. The average principal balance of the
Mortgage Loans in Sub-Pool 2 as of the Cut-off Date was approximately
$121,134.65. No Mortgage Loan in Sub-Pool 2 had a principal balance as of the
Cut-off Date of greater than approximately $924,057.98 or less than
approximately $11,461.16.

          As of the Cut-off Date, the Mortgage Loans in Sub-Pool 2 had Mortgage
Rates ranging from approximately 6.000% per annum to approximately 11.900% per
annum and the weighted average Mortgage Rate was approximately 7.416% per annum.
The weighted average remaining term to stated maturity of the Mortgage Loans in
Sub-Pool 2 will be approximately 22 years and 10 months as of the Cut-off Date.
None of the Mortgage Loans in Sub-Pool 2 will have a first Due Date prior to
January 1985 or after July 1997, or will have a remaining term to maturity of
less than 8 years and 3 months or greater than 30 years as of the Cut-off Date.
The latest maturity date of any Mortgage Loan in Sub-Pool 2 is June 2027.


          As of the Cut-off Date, the minimum and maximum Loan-to-Value Ratios
for the Mortgage Loans in Sub-Pool 2 were approximately 20.74% and 236.90%,
respectively, and the weighted average Loan-to-Value Ratio of the Mortgage Loans
in Sub-Pool 2 was approximately 84.146%.


                  The Mortgage Loans in Sub-Pool 2 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):



                                      S-38
                                                   

<PAGE>



      PRINCIPAL BALANCES OF THE MORTGAGE LOANS IN SUB-POOL 2 AT ORIGINATION


                                                                       % OF
                                                 AGGREGATE           AGGREGATE
                                   NUMBER        ORIGINAL            ORIGINAL
                                      OF         PRINCIPAL           PRINCIPAL
RANGE ($)                           LOANS          BALANCE             BALANCE
- ---------                           -----          -------             -------
       0.01  --    50,000.00....     27         $  926,122.94           3.55% 
  50,000.01  --   100,000.00....     55          3,996,086.59          15.30
 100,000.01  --   150,000.00....     54          6,633,191.30          25.40
 150,000.01  --   200,000.00....     37          6,463,564.18          24.75
 200,000.01  --   250,000.00....     15          3,329,210.54          12.75
 250,000.01  --   300,000.00....      5          1,335,363.15           5.11
 300,000.01  --   350,000.00....      1            337,454.16           1.29
 350,000.01  --   400,000.00....      3          1,105,800.00           4.23
 400,000.01  --   450,000.00....      1            432,900.00           1.66
 550,000.01  --   600,000.00....      1            600,000.00           2.30
 950,000.01  -- 1,000,000.00....      1            954,250.00           3.65
                                    ---        --------------          -----
      TOTAL.  . . . . . . . . .     200        $26,113,942.86          100.00% 
                                    ===        ==============          ======  


  PRINCIPAL BALANCES OF THE MORTGAGE LOANS IN SUB-POOL 2 AS OF THE CUT-OFF DATE


                                                     AGGREGATE    % OF AGGREGATE
                                                     PRINCIPAL       PRINCIPAL
                                                      BALANCE         BALANCE
                                                    OUTSTANDING     OUTSTANDING
                                    NUMBER             AS OF           AS OF
RANGE                                 OF           THE CUT-OFF     THE CUT-OFF
($)                                 LOANS              DATE            DATE
- ---                                 -----              ----            ----
       0.01  --   50,000.00......     33        $ 1,098,646.96         4.53% 
  50,000.01  --  100,000.00......     55          4,006,447.08        16.54 
 100,000.01  --  150,000.00......     56          6,756,411.87        27.89
 150,000.01  --  200,000.00......     35          6,083,660.74        25.11
 200,000.01  --  250,000.00......     13          2,900,945.71        11.97
 250,000.01  --  300,000.00......      1            288,100.28         1.19
 300,000.01  --  350,000.00......      3          1,007,857.05         4.16
 350,000.01  --  400,000.00......      2            744,157.13         3.07
 400,000.01  --  450,000.00......      1            416,645.48         1.72
 900,000.01  --  950,000.00......      1            924,057.98         3.81
                                     ---        --------------        -----
      TOTAL.....................     200        $24,226,930.28       100.00% 
                                     ===        ==============       ======   


    MORTGAGE RATES OF THE MORTGAGE LOANS IN SUB-POOL 2 AS OF THE CUT-OFF DATE



                                               AGGREGATE        % OF AGGREGATE
                                           PRINCIPAL BALANCE   PRINCIPAL BALANCE
                                 NUMBER    OUTSTANDING AS OF   OUTSTANDING AS OF
MORTGAGE RATE (%)               OF LOANS   THE CUT-OFF DATE    THE CUT-OFF DATE
- -----------------               --------   -----------------   ----------------
6.000 - 6.499................       9      $   926,409.44            3.82%
6.500 - 6.999................      17        1,912,595.27            7.89
7.000 - 7.499................     128       13,255,235.22           54.71
7.500 - 7.999................       5          762,242.51            3.15
8.000 - 8.499................      29        6,159,696.53           25.43
8.500 - 8.999................       4          318,319.95            1.31
9.000 - 9.499................       1          186,120.98            0.77
10.000 - 10.499..............       2          289,462.08            1.19
10.500 - 10.999..............       3          266,382.65            1.10
11.500 - 11.999..............       2          150,465.65            0.62
                                  ---      --------------          ------
          TOTAL..............     200      $24,226,930.28          100.00%
                                  ===      ==============          -------



                                      S-39

<PAGE>



       LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS IN SUB-POOL 2 AS OF THE
                                 CUT-OFF DATE(1)


                                                               % OF AGGREGATE
                                                                   PRINCIPAL
                                               AGGREGATE            BALANCE
                                           PRINCIPAL BALANCE     OUTSTANDING AS
LOAN-TO-VALUE                 NUMBER OF    OUTSTANDING AS OF           OF
RATIO (%)                       LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
- ---------                       -----      ----------------     ----------------
Less than or equal to 25.00..      2         $ 249,517.13              1.03%
 25.01--30.00................      4           513,806.40               2.12
 30.01--35.00................      3           108,185.53               0.45
 35.01--40.00 ...............      1            24,541.62               0.10
 40.01--45.00 ...............      4           453,150.17               1.87
 45.01--50.00 ...............     11           730,219.63               3.01
 50.01--55.00 ...............     13           858,177.25               3.54
 55.01--60.00 ...............     10         1,053,494.66               4.35
 60.01--65.00 ...............      9           814,828.42               3.36
 65.01--70.00 ...............     12         1,815,099.66               7.49
 70.01--75.00 ...............     14         1,342,137.63               5.54
 75.01--80.00 ...............     18         2,998,411.51              12.38
 80.01--85.00 ...............     16         1,985,142.32               8.19
 85.01--90.00 ...............     17         2,022,517.81               8.35
 90.01--95.00 ...............     15         2,299,933.48               9.49
 95.01--100.00...............      7           902,075.03               3.72
100.01--105.00...............      8         1,446,810.54               5.97
105.01--110.00...............      9         1,327,651.97               5.48
110.01--115.00...............      7           913,259.08               3.77
115.01--120.00...............      3           361,535.99               1.49
120.01--125.00...............      7           976,807.62               4.03
125.01--130.00...............      3           340,188.70               1.40
130.01--135.00...............      2           187,788.20               0.78
135.01--140.00...............      1            47,733.91               0.20
150.01 and above.............      4           453,916.02               1.87
                                 ---       --------------             ------
          TOTAL..............    200       $24,226,930.28             100.00%
                                 ===       ==============             ======

- -------------
(1)  The loan-to-value ratio as of the Cut-off Date of any Mortgage Loan is
     calculated on the basis of the principal balance of such Mortgage Loan as
     of the Cut-off Date and the most recent broker's price opinion in the
     possession of the Master Servicer.


                                      S-40

<PAGE>





          MORTGAGED PROPERTY TYPES OF THE MORTGAGE LOANS IN SUB-POOL 2


                                                              % OF AGGREGATE
                                              AGGREGATE          PRINCIPAL
                                              PRINCIPAL           BALANCE
                                               BALANCE          OUTSTANDING
                                 NUMBER    OUTSTANDING AS          AS OF
                                   OF            OF            THE CUT-OFF
PROPERTY TYPE                    LOANS    THE CUT-OFF DATE         DATE
- -------------                    -----    ----------------         ----
One- to Four-Family............   136        $19,317,690.49         79.74%
Condominium ...................    55          3,723,629.10         15.37
Planned Unit Development.......     9          1,185,610.69          4.89
                                  ---       ---------------        ------
         TOTAL.................   200        $24,226,930.28        100.00%
                                  ===        ==============        ====== 



          ORIGINAL TERM TO MATURITY OF THE MORTGAGE LOANS IN SUB-POOL 2


                                                                % OF AGGREGATE
                                                                  PRINCIPAL
                                              AGGREGATE            BALANCE
                                          PRINCIPAL BALANCE     OUTSTANDING AS
                            NUMBER OF     OUTSTANDING AS OF           OF
ORIGINAL TERM (MONTHS)        LOANS       THE CUT-OFF DATE     THE CUT-OFF DATE
- ----------------------        -----       ----------------     ----------------
  0 -- 180 . . . . . . . . .    34           $5,721,536.89        23.62%
181 -- 240 . . . . . . . . .     4              294,743.51         1.22
241 -- 360 . . . . . . . . .   161           18,086,852.70        74.66
361 or more . . . . .            1              123,797.18          0.51
                               ---          --------------        ------
         TOTAL . . . . . . .   200          $24,226,930.28        100.00%   
                               ===          ==============        ======    

     The weighted average Original Term to Maturity at origination of the
Mortgage Loans in Sub-Pool 2 will be approximately 299 months.



         REMAINING TERM TO MATURITY OF THE MORTGAGE LOANS IN SUB-POOL 2



                                                                % OF AGGREGATE
                                                                   PRINCIPAL
                                             AGGREGATE              BALANCE
                                          PRINCIPAL BALANCE       OUTSTANDING AS
                          NUMBER OF        OUTSTANDING AS OF            OF
REMAINING TERM (MONTHS)   LOANS          THE CUT-OFF DATE      THE CUT-OFF DATE
- --------                  -----          ----------------      ----------------
0   -- 180. . . . . . .    18             $ 1,093,651.20              4.51%  
181 -- 240. . . . . . .    19               1,755,045.83              7.24
241 -- 360. . . . . . .   163              21,378,233.25             88.24
                          ---            ---------------            ------
     TOTAL . . . . . .    200            $ 24,226,930.28            100.00%
                          ===            ===============            ======

     The weighted average Remaining Term to Maturity of the Mortgage Loans in
Sub-Pool 2 will be approximately 274 months.


     MORTGAGED PROPERTY OCCUPANCY STATUS OF THE MORTGAGE LOANS IN SUB-POOL 2


                                                                 % OF AGGREGATE
                                                  AGGREGATE          PRINCIPAL
                                                  PRINCIPAL          BALANCE
                                                   BALANCE         OUTSTANDING
                                NUMBER          OUTSTANDING AS        AS OF
                                  OF                  OF           THE CUT-OFF
OCCUPANCY STATUS                 LOANS         THE CUT-OFF DATE       DATE
- ----------------                 -----         ----------------       ----
Owner Occupied................    192          $23,925,365.93        98.76%
Non Owner Occupied............      8              301,564.35         1.24
                                  ---          --------------       ------
          TOTAL...............    200          $24,226,930.28       100.00%
                                  ===          ==============       ======



                                      S-41

<PAGE>



           GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES FOR THE
                          MORTGAGE LOANS IN SUB-POOL 2


                                                                 % OF AGGREGATE
                                            AGGREGATE               PRINCIPAL
                                            PRINCIPAL                BALANCE
                                             BALANCE               OUTSTANDING
                              NUMBER      OUTSTANDING AS              AS OF
                                OF              OF                THE CUT-OFF
LOCATION                       LOANS     THE CUT-OFF DATE             DATE
- --------                       -----     ----------------             ----
California...................    21          $5,154,668.92            21.28%
Connecticut..................    11           1,136,543.19             4.69
Florida......................     3             160,876.20             0.66
Illinois.....................     1              71,759.06             0.30
Maryland.....................     3             542,571.47             2.24
Massachusetts................    41           3,385,071.28            13.97
Michigan.....................     1             108,502.12             0.45
Missouri.....................     1              54,050.21             0.22
New Hampshire................    12           1,076,549.71             4.44
New Jersey...................    50           5,961,873.41            24.61
New York.....................    34           3,835,592.46            15.83
North Dakota.................     1              48,747.81             0.20
Pennsylvania.................     8             747,450.33             3.09
Rhode Island.................     1              45,010.48             0.19
Texas........................     4             459,468.71             1.90
Virginia.....................     8           1,438,194.92             5.94
                                ---        ---------------          -------
         TOTAL...............   200         $24,226,930.28          100.00%
                                ===          =============          ======



                                    PURPOSE OF THE MORTGAGE LOANS IN SUB-POOL 2


                                                AGGREGATE      % OF AGGREGATE
                                                PRINCIPAL         PRINCIPAL
                                                 BALANCE           BALANCE
                                               OUTSTANDING       OUTSTANDING
                              NUMBER              AS OF             AS OF
                                OF            THE CUT-OFF       THE CUT-OFF
LOAN PURPOSE                  LOANS               DATE              DATE
- ------------                  -----               ----              ----
Purchase....................   161         $16,807,999.66           69.38%
Home Improvement............     3             327,035.20            1.35
Rate/Term Refinance.........    25           5,164,558.31           21.32
Equity-out Refinance........     7           1,338,287.02            5.52
Debt Consolidation..........     4             589,050.09            2.43
                               ---         --------------         -------
         TOTAL..............   200         $24,226,930.28         100.00%
                               ===          =============         ======



 NUMBER OF DAYS DELINQUENT FOR THE MORTGAGE LOANS IN SUB-POOL 2 AT MAY 31, 1998



                                                                 % OF AGGREGATE
                                                                   PRINCIPAL
                                                                    BALANCE
                                                 AGGREGATE       OUTSTANDING AS
                                             PRINCIPAL BALANCE       OF
                                 NUMBER      OUTSTANDING AS OF   THE CUT-OFF
NUMBER OF DAYS DELINQUENT       OF LOANS      THE CUT-OFF DATE       DATE
- -------------------------      ----------     ----------------       ----
Current.......................    190         $23,057,219.00         95.17%
30-59 Days....................      8           1,038,290.51          4.29
60-89 Days....................      2             131,420.77          0.54
                                  ---         --------------        ------
         TOTAL................    200         $24,226,930.28        100.00%
                                  ===         ==============        =======



THE INDEX

          The Index applicable to the determination of the Mortgage Rate on the
Mortgage Loans in Sub- Pool 1 will be the weekly average yield on U.S. Treasury
securities adjusted to a constant maturity of one year (the "Index) as published
by the Federal Reserve Board in Statistical Release H.15(519) and most recently
available as specified in the related Mortgage Note.


                                      S-42

<PAGE>



          The table below sets forth historical average rates of the Index for
the months indicated as made available from Telerate Page 7052. Such average
rates may fluctuate significantly from month to month as well as over longer
periods and may not increase or decrease in a constant pattern from period to
period. There can be no assurance that levels of the Index published by Telerate
Page 7052, or published on a different date would have been at the same levels
as those set forth below. The following does not purport to be representative of
future levels of the Index. No assurance can be given as to the level of the
Index on any Adjustment Date or during the life of any Adjustable Rate Mortgage
Loan.


                                  ONE-YEAR CMT



MONTH            1993         1994      1995        1996        1997      1998
- -----            ----         ----      ----        ----       ------    ------ 
January......... 3.50%        3.54%     7.08%       5.11%      5.60%     5.24%
February........ 3.38         3.85      6.73        4.94       5.52      5.31
March........... 3.33         4.28      6.43        5.31       5.79      5.39
April........... 3.25         4.74      6.27        5.53       5.99      5.38
May............. 3.36         5.31      6.02        5.64       5.87      5.44
June............ 3.55         5.24      5.66        5.81       5.69
July............ 3.45         5.47      5.59        5.84       5.54
August.......... 3.47         5.56      5.72        5.69       5.56
September....... 3.36         5.74      5.64        5.84       5.46
October......... 3.38         6.11      5.60        5.57       5.52
November........ 3.58         6.48      5.45        5.43       5.46
December........ 3.61         7.10      5.32        5.47       5.53



LIMITED INFORMATION; REPRESENTATIONS

          THE MORTGAGE LOAN SELLER OR ITS AFFILIATE ACQUIRED THE MORTGAGE LOANS
AFTER THEY WERE REWRITTEN AND SUCH ENTITIES HAVE LIMITED INFORMATION REGARDING
THE ORIGINATION OF THE MORTGAGE LOANS.


          THE MORTGAGE LOAN SELLER WILL MAKE REPRESENTATIONS AND WARRANTIES 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., THE
LOAN-TO-VALUE RATIO (BASED ON THE PRINCIPAL BALANCE OF SUCH MORTGAGE LOAN AND
ONE OR MORE OF THE BROKER'S PRICE OPINIONS WITH RESPECT TO THE RELATED MORTGAGE
PROPERTY), THE PRINCIPAL BALANCE AS OF THE CUT-OFF DATE, THE MORTGAGE RATE AND
MATURITY). THE MORTGAGE LOAN SELLER WILL ALSO MAKE REPRESENTATIONS REGARDING
OWNERSHIP OF THE MORTGAGE LOANS, LIEN STATUS, TITLE AND TAXES, AMONG OTHER
ITEMS. SEE THE AGREEMENT FOR THE EXACT REPRESENTATIONS AND WARRANTIES TO BE MADE
BY THE MORTGAGE LOAN SELLER. UPON A BREACH OF ANY SUCH REPRESENTATION OF THE
MORTGAGE LOAN SELLER THAT MATERIALLY AND ADVERSELY AFFECTS THE VALUE OF A
MORTGAGE LOAN OR THE INTERESTS OF THE CERTIFICATEHOLDERS THEREIN, THE MORTGAGE
LOAN SELLER WILL BE OBLIGATED EITHER TO CURE THE BREACH IN ALL MATERIAL
RESPECTS, REPURCHASE THE MORTGAGE LOAN AT THE PURCHASE PRICE PROVIDED IN THE
AGREEMENT (THE "PURCHASE PRICE") OR SUBSTITUTE FOR SUCH MORTGAGE LOAN AS
DESCRIBED BELOW.

          IF THE MORTGAGE LOAN SELLER DISCOVERS OR RECEIVES NOTICE OF ANY BREACH
OF ITS REPRESENTATIONS OR WARRANTIES WITH RESPECT TO A MORTGAGE LOAN, THE
MORTGAGE LOAN SELLER 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 SUCH SUBSTITUTION IS EFFECTED WITHIN TWO YEARS OF
THE DATE OF INITIAL ISSUANCE OF THE CERTIFICATES (PLUS PERMISSIBLE EXTENSIONS).
ANY SUBSTITUTE MORTGAGE LOAN WILL, ON THE DATE OF SUBSTITUTION, AMONG OTHER
THINGS (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 A MORTGAGE RATE NOT LESS THAN (AND NOT

                                      S-43


<PAGE>



MORE THAN 1% GREATER THAN) THE MORTGAGE RATE OF THE DELETED MORTGAGE LOAN, (III)
HAVE A NET MORTGAGE RATE NOT LESS THAN (AND NOT MORE THAN 1% GREATER THAN) THE
MORTGAGE 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 AND (V) COMPLY WITH ALL OF THE REPRESENTATIONS AND
WARRANTIES SET FORTH IN THE APPLICABLE MORTGAGE LOAN PURCHASE 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 SUBSTITUTE
MORTGAGE LOAN IS SUBSTITUTED FOR MORE THAN ONE DELETED MORTGAGE LOAN, OR MORE
THAN ONE SUBSTITUTE 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 MORTGAGE RATES AND NET MORTGAGE RATES, RESPECTIVELY, AND THE
TERMS DESCRIBED IN CLAUSE (IV) WILL BE DETERMINED ON THE BASIS OF WEIGHTED
AVERAGE REMAINING TERMS TO MATURITY.

          THE OBLIGATION TO REPURCHASE OR 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.


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.


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

                                      S-44

<PAGE>



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 PREPAYMENTS BY THE MORTGAGORS ON
THE MORTGAGE LOANS, BUT 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".


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 OR THE MASTER SERVICER, AS
THE CASE MAY BE). THE MORTGAGE LOANS GENERALLY MAY BE PREPAID BY THE MORTGAGORS
AT ANY TIME. THE MORTGAGE LOANS GENERALLY CONTAIN DUE-ON-SALE CLAUSES. AS
DESCRIBED UNDER "DESCRIPTION OF THE CERTIFICATES--PRINCIPAL DISTRIBUTIONS ON THE
CLASS A CERTIFICATES AND CLASS PO CERTIFICATES" HEREIN, PRIOR TO THE
DISTRIBUTION DATE ON WHICH THE CLASS A-1 PREPAYMENT PERCENTAGE EQUALS THE CLASS
A-1 PERCENTAGE, ALL OR A DISPROPORTIONATELY LARGE PERCENTAGE OF PRINCIPAL
PREPAYMENTS ON THE MORTGAGE LOANS IN SUB-POOL 1 WILL BE ALLOCATED TO THE CLASS
A-1 CERTIFICATES, AND TO THE EXTENT OF LOSSES WITH RESPECT TO SUB-POOL 2, TO THE
CLASS A-2 CERTIFICATES AND, IN CERTAIN LIMITED CIRCUMSTANCES, THE CLASS PO
CERTIFICATES. THEREAFTER, AS FURTHER DESCRIBED HEREIN, DURING CERTAIN PERIODS,
SUBJECT TO CERTAIN LOSS AND DELINQUENCY CRITERIA DESCRIBED HEREIN, THE CLASS A-1
PREPAYMENT PERCENTAGE MAY CONTINUE TO BE DISPROPORTIONATELY LARGE (RELATIVE TO
THE CLASS A-1 PERCENTAGE) AND THE PERCENTAGE OF PRINCIPAL PREPAYMENTS PAYABLE TO
THE SUBORDINATE CERTIFICATES MAY CONTINUE TO BE DISPROPORTIONATELY SMALL. UNLESS
A PREPAYMENT DIVERSION EVENT HAS OCCURRED AS DESCRIBED HEREIN, THE SUM OF (I)
AMOUNTS PAYABLE TO THE CLASS A-2 CERTIFICATES AND THE CLASS PO CERTIFICATES IN
RESPECT OF PRINCIPAL (OTHER THAN PREPAYMENTS) AND (II) AMOUNTS PAYABLE TO THE
CLASS A-2 CERTIFICATES AND THE CLASS PO CERTIFICATES IN RESPECT OF PREPAYMENTS,
WILL BE 100%.

          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 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

                                      S-45
                                                   

<PAGE>



TO PREPAYMENTS ON THE MORTGAGE LOANS. FURTHER, AN INVESTOR SHOULD CONSIDER, IN
THE CASE OF ANY SUCH CERTIFICATE PURCHASED AT A DISCOUNT, 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 MOST SENSITIVE TO
PREPAYMENTS ON MORTGAGE LOANS WITH RELATIVELY HIGH MORTGAGE RATES TO THE EXTENT
OF THE COMPONENT A-2 RATE. SEE "--YIELD SENSITIVITY OF THE CLASS XS
CERTIFICATES" HEREIN. THE YIELD TO MATURITY ON THE CLASS PO CERTIFICATES WILL BE
EXTREMELY SENSITIVE TO PREPAYMENTS ON THE PO MORTGAGE LOANS IN SUB-POOL 2. SEE
"--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.


          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, THERE CAN BE NO ASSURANCE
THAT RECOURSE BEYOND THE SPECIFIC MORTGAGED PROPERTY PLEDGED AS SECURITY FOR
REPAYMENT WILL BE AVAILABLE.

          WITH RESPECT TO THE FIXED RATE MORTGAGE LOANS, BECAUSE THE MORTGAGE
RATES ON THE MORTGAGE LOANS ARE FIXED, SUCH RATES WILL NOT CHANGE IN RESPONSE TO
CHANGES IN MARKET INTEREST RATES. ACCORDINGLY, IF MORTGAGE MARKET INTEREST RATES
WERE TO RISE, THE MARKET VALUE OF THE CLASS A-2
CERTIFICATES MAY DECLINE.

          AS DESCRIBED UNDER "DESCRIPTION OF THE CERTIFICATES--ALLOCATION OF
LOSSES; SUBORDINATION", AMOUNTS OTHERWISE DISTRIBUTABLE TO HOLDERS OF THE
SUBORDINATE CERTIFICATES MAY BE MADE AVAILABLE TO PROTECT THE HOLDERS OF THE
SENIOR CERTIFICATES AGAINST INTERRUPTIONS IN DISTRIBUTIONS DUE TO CERTAIN
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 CLASS DESIGNATION MAY BE MADE AVAILABLE TO PROTECT THE HOLDERS OF
SUBORDINATE CERTIFICATES WITH A LOWER NUMERICAL CLASS 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

                                      S-46

<PAGE>



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 CLASS A-1 PREPAYMENT PERCENTAGE, TRIGGERS
AN INCREASE OF THE CLASS A-1 PREPAYMENT PERCENTAGE TO 100% OR TRIGGERS A LOCKOUT
OF ONE OR MORE CLASSES OF SUBORDINATE CERTIFICATES FROM DISTRIBUTIONS OF CERTAIN
PORTIONS OF THE SUBORDINATE PRINCIPAL DISTRIBUTION AMOUNT. SEE "DESCRIPTION OF
THE CERTIFICATES--PRINCIPAL DISTRIBUTIONS ON THE CLASS A CERTIFICATES AND CLASS
PO CERTIFICATES" AND "--PRINCIPAL DISTRIBUTIONS ON THE SUBORDINATE CERTIFICATES"
HEREIN.


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), AND THE TIMING THEREOF.

          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 15%
CPR WITH RESPECT TO THE MORTGAGE LOANS IN SUB-POOL 1 AND 10% CPR WITH RESPECT TO
THE MORTGAGE LOANS IN SUB-POOL 2 . 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
15% CPR WITH RESPECT TO THE MORTGAGE LOANS IN SUB- POOL 1 AND 10% CPR WITH
RESPECT TO THE MORTGAGE LOANS IN SUB-POOL 2 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. NO REPRESENTATION IS MADE THAT THE
MORTGAGE LOANS WILL PREPAY AT 15% CPR WITH RESPECT TO THE MORTGAGE LOANS IN
SUB-POOL 1 AND 10% CPR WITH RESPECT TO THE MORTGAGE LOANS IN SUB- POOL 2 OR ANY
OTHER RATE.

          THE TABLES FOLLOWING THE NEXT PARAGRAPH INDICATE THE PERCENTAGE OF THE
INITIAL CERTIFICATE PRINCIPAL BALANCE OF THE INDICATED CLASSES OF CERTIFICATES
THAT WOULD BE OUTSTANDING AFTER EACH OF THE DATES SHOWN AT VARIOUS CONSTANT
PERCENTAGES OF THE PREPAYMENT ASSUMPTION AND THE CORRESPONDING WEIGHTED AVERAGE
LIFE OF SUCH CLASS OF CERTIFICATES. THE TABLE IS BASED ON THE FOLLOWING
ASSUMPTIONS (THE "MODELING ASSUMPTIONS"): (I) THE MORTGAGE POOL CONSISTS OF 18
MORTGAGE LOANS WITH THE CHARACTERISTICS SET FORTH IN THE TABLE BELOW, (II)
DISTRIBUTIONS ON SUCH CERTIFICATES ARE RECEIVED, IN CASH, ON THE 25TH DAY OF
EACH MONTH, COMMENCING IN JULY 1998, (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 MASTER
SERVICER OR ANY OTHER PERSON PURCHASES FROM THE TRUST FUND ANY MORTGAGE LOAN
PURSUANT TO ANY OBLIGATION OR OPTION UNDER THE AGREEMENT (EXCEPT AS INDICATED IN
FOOTNOTE (2) IN THE TABLES), (VI) SCHEDULED MONTHLY PAYMENTS ON THE MORTGAGE
LOANS ARE RECEIVED ON THE FIRST DAY OF EACH MONTH COMMENCING IN JULY 1998, 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 JUNE 1998, AND
INCLUDE 30 DAYS' INTEREST THEREON, (VIII) THE SCHEDULED MONTHLY PAYMENT FOR EACH
MORTGAGE LOAN IS CALCULATED BASED ON ITS PRINCIPAL BALANCE, MORTGAGE RATE AND
REMAINING TERM TO MATURITY SUCH THAT THE MORTGAGE LOAN WILL AMORTIZE IN AMOUNTS
SUFFICIENT TO REPAY THE REMAINING PRINCIPAL BALANCE OF SUCH MORTGAGE LOAN BY ITS
REMAINING TERM TO MATURITY, (IX) THE INDEX REMAINS CONSTANT AT 5.408% PER ANNUM
AND THE MORTGAGE RATE ON EACH MORTGAGE LOAN IN SUB-POOL 1 IS ADJUSTED ON THE
NEXT ADJUSTMENT DATE (AND ON SUBSEQUENT ADJUSTMENT DATES IF NECESSARY) TO EQUAL
THE INDEX PLUS THE APPLICABLE GROSS MARGIN, SUBJECT TO THE APPLICABLE PERIODIC
RATE CAP, (X) THE MONTHLY PAYMENT ON EACH MORTGAGE LOAN IN SUB-POOL 1 IS
ADJUSTED ON THE DUE DATE IMMEDIATELY FOLLOWING THE NEXT ADJUSTMENT DATE (AND ON
SUBSEQUENT ADJUSTMENT DATES, IF NECESSARY) TO EQUAL A FULLY AMORTIZING

                                      S-47
                                                   

<PAGE>



MONTHLY PAYMENT AS DESCRIBED IN CLAUSE (VIII) ABOVE, (XI) THE CERTIFICATES ARE
PURCHASED ON JUNE 26, 1998, (XII) THE SERVICING FEE RATE IS 0.50% PER ANNUM AND
THE TRUSTEE FEE RATE IS 0.015% PER ANNUM, (XIII) THE FIRST 14 ASSUMED MORTGAGE
LOANS ARE ADJUSTABLE RATE MORTGAGE LOANS AND THE LAST 4 ASSUMED MORTGAGE LOANS
ARE FIXED RATE MORTGAGE LOANS AND (XIV) AFTER THE OCCURRENCE OF A PREPAYMENT
DIVERSION EVENT, AMOUNTS ARE PAYABLE SEQUENTIALLY TO THE CLASS A-2 CERTIFICATES
AND THE CLASS B-6 CERTIFICATES UNTIL THE CLASS A-2 CERTIFICATES ARE RETIRED.



                      ASSUMED MORTGAGE LOAN CHARACTERISTICS


<TABLE>
<CAPTION>

   MORTGAGE        PRINCIPAL    
     RATE           BALANCE     ORIGINAL   REMAINING
   AS OF THE       AS OF THE     TERM TO      TERM               ADJUSTMENT      NEXT     PERIODIC    MAXIMUM
    CUT-OFF         CUT-OFF      MATURITY TO MATURITY   GROSS    FREQUENCY    ADJUSTMENT    RATE      MORTGAGE
    DATE(%)           DATE      (MONTHS)    (MONTHS)   MARGIN(%)   (MONTHS)       DATE      CAP(%)     RATE(%)
- ---------------  ---------------  ------  ----------- ---------  ---------       ----     --------    -------
<S>               <C>               <C>       <C>       <C>          <C>        <C>        <C>        <C>   
8.1250                $93,398.59    360       241       3.000         6         1/03       1.000      14.250
7.6455            $17,601,920.75    363       336       2.874        12         1/99       1.776      11.991
7.4248            $11,482,152.10    360       337       2.875        12         2/99       1.616      12.000
7.4609            $10,540,820.74    360       339       2.875        12         3/99       1.505      11.755
7.0000               $279,539.62    360       358       2.875        12         4/07       2.000      12.000
7.2671            $10,778,637.36    359       340       2.708        12         4/99       1.408      12.000
7.3526            $14,610,028.03    362       342       2.674        12         5/99       1.144      12.000
7.2743            $13,382,022.04    360       332       2.641        12         6/99       1.412      12.000
7.0877            $14,178,069.95    361       336       2.660        12         7/98       1.413      12.000
6.9485            $12,252,218.49    360       335       2.711        12         8/98       1.470      12.000
7.3170             $9,758,789.11    368       339       2.676        12         9/98       1.658      11.895
7.5746             $6,875,173.86    360       331       2.804        12         10/98      1.769      12.000
7.7044             $9,163,890.61    366       338       2.824        12         11/98      1.770      12.000
7.6475            $13,736,895.64    362       335       2.875        12         12/98      1.711      11.798
6.65051703982        $812,607.63    180       138        N/A         N/A         N/A        N/A        N/A
6.87235375153      $9,720,796.82    331       262        N/A         N/A         N/A        N/A        N/A
8.0124             $4,908,929.26    180       135        N/A         N/A         N/A        N/A        N/A
7.7543             $8,784,596.56    342       286        N/A         N/A         N/A        N/A        N/A
</TABLE>



          THERE WILL BE DISCREPANCIES BETWEEN THE CHARACTERISTICS OF THE ACTUAL
MORTGAGE LOANS AND THE CHARACTERISTICS ASSUMED IN PREPARING THE TABLE BELOW. ANY
SUCH DISCREPANCY MAY HAVE AN EFFECT UPON THE PERCENTAGES OF THE INITIAL
CERTIFICATE PRINCIPAL BALANCES OUTSTANDING (AND THE WEIGHTED AVERAGE LIVES) OF
THE CLASSES OF CERTIFICATES SET FORTH IN THE TABLE. IN ADDITION, TO THE EXTENT
THAT THE ACTUAL MORTGAGE LOANS INCLUDED IN EACH SUB-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 THE CLASS A CERTIFICATES, THE CLASS PO CERTIFICATES AND 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 CPR.
NEITHER THE PREPAYMENT MODEL USED HEREIN NOR ANY OTHER PREPAYMENT MODEL OR
ASSUMPTION PURPORTS TO BE A HISTORICAL DESCRIPTION OF PREPAYMENT EXPERIENCE OR A
PREDICTION OF THE ANTICIPATED RATE OF PREPAYMENT OF ANY POOL OF MORTGAGE LOANS,
INCLUDING THE MORTGAGE LOANS INCLUDED IN EITHER SUB-POOL. 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 CPR.

                                      S-48

<PAGE>

<TABLE>
<CAPTION>


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


                                                                                       CLASS A-2 CERTIFICATES(1)               
                                  CLASS A -1
                                  CERTIFICATES
    DISTRIBUTION DATE               0%   5%    10%    15%   20%    25%      0%/0% 5%/5%   10%/8%  15%/10% 20%/12%  25%/14%     
    -----------------             ----------- ----- ------------- -----    ------------  ------------------------  ---------   


<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%   
    June 25, 1999...............      99    92   85     78     71    65         97     92      89       88       86       84   
    June 25, 2000...............      98    85   72     60     49    38         94     85      80       76       73       70   
    June 25, 2001...............      97    78   60     45     31    21         91     78      71       66       62       58   
    June 25, 2002...............      96    71   50     32     22    16         88     71      63       58       53       48   
    June 25, 2003...............      94    65   41     24     17    12         84     65      55       50       44       40   
    June 25, 2004...............      93    59   32     20     13     8         80     59      49       43       37       32   
                                                                      -
    June 25, 2005...............      91    53   27     17     10     6         76     53      42       36       31       26   
    June 25, 2006...............      90    48   24     14      8     4         71     47      37       31       26       21   
    June 25, 2007...............      88    43   21     12      6     3         66     42      31       26       21       17   
    June 25, 2008...............      86    38   18     10      5     2         61     36      26       21       17       13   
    June 25, 2009...............      84    34   16      8      4     1         55     31      22       17       13       10   
    June 25, 2010...............      81    30   14      7      3     1         51     28      19       14       11        8   
    June 25, 2011...............      79    27   12      5      2     1         48     25      16       12        9        7   
    June 25, 2012...............      76    25   11      4      2     0         44     22      14       10        7        5   
    June 25, 2013...............      73    23    9      4      1     0         41     19      12        8        6        4   
    June 25, 2014...............      70    21    8      3      1     0         37     16      10        7        5        3   
    June 25, 2015...............      66    19    7      2      1     0         32     13       8        5        4        2   
    June 25, 2016...............      62    17    6      2      1     0         28     11       6        4        3        2   
    June 25, 2017...............      58    15    5      2      0     0         23      9       5        3        2        1   
    June 25, 2018...............      54    13    4      1      0     0         17      6       3        2        1        1   
    June 25, 2019...............      49    11    3      1      0     0         11      4       2        1        1        0   
    June 25, 2020...............      43     9    3      1      0     0          6      2       1        1        0        0   
    June 25, 2021...............      38     8    2      1      0     0          3      1       0        0        0        0   
    June 25, 2022...............      31     6    2      0      0     0          0      0       0        0        0        0   
    June 25, 2023...............      25     5    1      0      0     0          0      0       0        0        0        0   
    June 25, 2024...............      17     3    1      0      0     0          0      0       0        0        0        0   
    June 25, 2025...............       9     2    0      0      0     0          0      0       0        0        0        0   
    June 25, 2026...............       1     0    0      0      0     0          0      0       0        0        0        0   
    June 25, 2027...............       0     0    0      0      0     0          0      0       0        0        0        0   
    June 25, 2028...............       0     0    0      0      0     0          0      0       0        0        0        0   
                                           .85                                                                             
    Weighted Average Life
      in Years(2)...............   18.98  9.50  5.57   4.06  2.99   2.29      12.58  8.69    7.14    6.33      5.65     5.06      
    Weighted Average Life  
      in Years(3)...............   18.98  9.31  5.57   3.82  2.82   2.19      12.58  8.68    6.95    5.84      4.96     4.27      
</TABLE>


<TABLE>
<CAPTION>

                                     OFFERED SUBORDINATE CERTIFICATES      
                                                                           
                                                                           
    DISTRIBUTION DATE               0%     5%     10%   15%   20%   25%    
    -----------------             -------------------- ----- ----------    
                                                                           
                                                                           
<S>                                  <C>    <C>   <C>   <C>   <C>   <C>    
    Closing Date................     100%   100%  100%  100%  100%  100%   
    June 25, 1999...............       99     99    99    99    99    99   
    June 25, 2000...............       98     98    98    98    98    98   
    June 25, 2001...............       97     97    97    97    97    91   
    June 25, 2002...............       96     96    96    96    82    68   
    June 25, 2003...............       94     94    94    87    66    50   
    June 25, 2004...............       93     93    93    73    53    38   
                                                                           
    June 25, 2005...............       91     91    87    61    42    29   
    June 25, 2006...............       90     90    77    51    33    22   
    June 25, 2007...............       88     88    68    42    26    16   
    June 25, 2008...............       86     86    60    35    21    12   
    June 25, 2009...............       84     82    52    29    16     9   
    June 25, 2010...............       81     78    46    24    13     7   
    June 25, 2011...............       79     74    40    20    10     5   
    June 25, 2012...............       76     68    35    16     8     4   
    June 25, 2013...............       73     62    30    13     6     3   
    June 25, 2014...............       70     56    26    11     5     2   
    June 25, 2015...............       66     51    22     9     3     1   
    June 25, 2016...............       62     45    19     7     3     1   
    June 25, 2017...............       58     40    16     6     2     1   
    June 25, 2018...............       54     35    13     4     1     0   
    June 25, 2019...............       49     30    11     3     1     0   
    June 25, 2020...............       43     26     9     3     1     0   
    June 25, 2021...............       38     21     7     2     1     0   
    June 25, 2022...............       31     17     5     1     0     0   
    June 25, 2023...............       25     13     4     1     0     0   
    June 25, 2024...............       17      8     2     1     0     0   
    June 25, 2025...............        9      4     1     0     0     0   
    June 25, 2026...............        1      1     0     0     0     0   
    June 25, 2027...............        0      0     0     0     0     0   
    June 25, 2028...............        0      0     0     0     0     0   
                                                                       
    Weighted Average Life                                                  
      in Years(2)...............    18.98  16.97 12.59  9.41  7.42  6.10    
    Weighted Average Life                                              
      in Years(3)...............    18.90  16.45 11.69  8.54  6.65  5.43  
    -----------------
</TABLE>

(1)  The first CPR shown is with respect to Sub-Pool 1 and the second CPR shown
     is with respect to Sub-Pool 2.

(2)  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.

(3)  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.



                                      S-49

<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 to the extent of the Component A-2
Rate. There can be no assurance that the Mortgage Loans will prepay at any
particular rate. Prospective investors in the Class XS Certificates should fully
consider the associated risks, including the risk that such investors may not
fully recover their initial investment.

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


<TABLE>
<CAPTION>
                 PRE-TAX YIELD TO MATURITY ON THE CLASS XS CERTIFICATES
                              AT VARIOUS PERCENTAGES OF CPR



       ASSUMED AGGREGATE
        PURCHASE PRICE                                    PERCENTAGES OF CPR(1)
                                  --------------------------------------------------------------------
                                        0%/0%          5%/5%     10%/8%   15%/10%   20%/12% 25%/14%
<S>      <C>                            <C>          <C>        <C>       <C>        <C>      <C>   
         $5,138,891(2)                  32.3%        25.1%      17.9%     11.0%      4.2%     (2.4)%
</TABLE>
- -----------

(1)  The first CPR shown is with respect to Sub-Pool 1 and the second CPR shown
     is with respect to Sub-Pool 2.
(2)  Includes accrued interest from the Cut-off Date.

     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 purchase price of such Class XS Certificates, and by converting such
monthly rates to corporate bond equivalent rates. Such calculation does not take
into account shortfalls in collection of

                                      S-50

<PAGE>



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

     The characteristics of the Mortgage Loans will differ from those assumed in
preparing the table above. There can be no assurance that the 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 CPR 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. 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. 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
prepay faster than Mortgage Loans with lower Mortgage Rates, assuming no
variation in Mortgage Loan principal balance. Moreover, the variable
Pass-Through Rate on the Class XS Certificates will generally decrease as the
Certificate Principal Balance of Class A Certificates relative to the
Subordinate Certificates declines. There can be no assurance that the Mortgage
Loans will prepay at any of the rates shown in the table or at any other
particular rate, or that Mortgage Loans with relatively high Mortgage Rates 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 percentages of the CPR 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.

<TABLE>
<CAPTION>

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



       ASSUMED AGGREGATE
        PURCHASE PRICE                                     PERCENTAGES OF CPR
                                  --------------------------------------------------------------------
                                       0%             5%          8%        10%        12%     14%
                                   ----------     ---------  --------------------- ---------------
<S>        <C>                        <C>           <C>        <C>        <C>       <C>       <C>  
           $142,392                   5.4%          8.4%       10.6%      12.2%     14.0%     15.8%
</TABLE>


     The characteristics of the PO Mortgage Loans in Sub-Pool 2 Pool will differ
from those assumed in preparing the foregoing table. 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 the PO Mortgage Loans will prepay

                                      S-51

<PAGE>



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 CPR until
maturity or that all of the PO Mortgage Loans in Sub-Pool 2 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-6 Certificates, Class
B-5 Certificates, Class B-4 Certificates, Class B-3 Certificates and Class B-2
Certificates have been reduced to zero, the yield to maturity on the Class B-1
Certificates will become extremely sensitive to losses on the Mortgage Loans in
both Sub-Pools (and the timing thereof) that are covered by subordination,
because the entire amount of such losses will be allocated to the Class B-1
Certificates. If the Certificate Principal Balances of the Class B-6
Certificates, Class B-5 Certificates, Class B-4 Certificates and Class B-3
Certificates have been reduced to zero, the yield to maturity on the Class B-2
Certificates will become extremely sensitive to losses on the Mortgage Loans in
both Sub-Pools (and the timing thereof) that are covered by subordination,
because the entire amount of such losses will be allocated to the Class B-2
Certificates. If the Certificate Principal Balances of the Class B-6
Certificates, Class B-5 Certificates and Class B-4 Certificates have been
reduced to zero, the yield to maturity on the Class B-3 Certificates will become
extremely sensitive to losses on the Mortgage Loans in both Sub-Pools (and the
timing thereof) that are covered by subordination, because the entire amount of
such losses will be allocated to the Class B-3 Certificates. The initial
undivided interest in the Trust Fund evidenced by the Class B-1 Certificates,
the Class B-2 Certificates, the Class B-3 Certificates, the Class B-4
Certificates, the Class B-5 Certificates and the Class B-6 Certificates is
approximately 5.50%, approximately 4.50%, approximately 3.00%, approximately
5.25%, approximately 1.50% and approximately 4.25%, respectively. Investors in
the Subordinate Certificates should fully consider the risk that Realized Losses
on the Mortgage Loans in either Sub-Pool 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

                                      S-52
<PAGE>



Certificates will depend on, among other things, the timing and amounts of
prepayments and losses experienced with respect to the Mortgage Pool.

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


                         DESCRIPTION OF THE CERTIFICATES


GENERAL

     The Series 1998-WFC1 Certificates will consist of twelve classes of
certificates (collectively, the "Certificates"), designated as: (i) the Class
A-1 Certificates and the Class A-2 Certificates (together, "the Class A
Certificates"); (ii) the Class XS Certificates; (iii) the Class PO Certificates
(the Class A Certificates, the Class XS Certificates and the Class PO
Certificates, collectively, the "Senior Certificates"); (iv) the Class B-1
Certificates, the Class B-2 Certificates, the Class B-3 Certificates, the Class
B-4 Certificates, the Class B-5 Certificates and the Class B-6 Certificates
(collectively, the "Subordinate Certificates" and the Class B-1 Certificates,
the Class B-2 Certificates and the Class B-3 Certificates, collectively the
"Offered Subordinate Certificates"); and (v) the Class R-I Certificates and the
Class R-II Certificates (together, the "Residual Certificates"). Only the Senior
Certificates, the Offered Subordinate 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 and
adjustable-rate, fully-amortizing, first lien mortgage loans having original
terms to maturity of not greater than 30 years, except in the case of 10
mortgage loans with an aggregate outstanding principal balance as of the Cut-off
Date of $2,513,257.52 (the "Mortgage Loans"). The Mortgage Pool consists of two
separate sub-pools (each, a "Sub-Pool"), designated as Sub-Pool 1, which will
consist of adjustable-rate Mortgage Loans (the "Adjustable Rate Mortgage Loans")
having an aggregate principal balance as of June 1, 1998 (the "Cut-off Date") of
approximately $144,733,556.89, and Sub-Pool 2, which will consist of fixed-rate
Mortgage Loans (the "Fixed Rate Mortgage Loans") having an aggregate principal
balance as of the Cut-off Date of approximately $24,226,930.28, in each case,
after application of scheduled payments due whether or not received on the
Cut-off Date and subject to a permitted variance as described under "The
Mortgage Pool" herein.

     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 under "Summary of Prospectus
Supplement--Pass-Through Rate" and "--Interest Distributions" herein. 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. The Class B-4
Certificates, Class B-5 Certificates and Class B-6 Certificates have in the
aggregate an initial Certificate Principal Balance of approximately $18,586,287.
The Class B-4 Certificates and the Class B-5 Certificates which are not being
offered hereby, will be sold by the Depositor to Salomon Brothers Inc on the
Closing Date. The Class B-6 Certificates, which are not being offered hereby,
will be initially sold to the Mortgage Loan Seller or an affiliate, along with
the Residual Certificates.

     The Class A Certificates and the Offered Subordinate 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
$10,000 and integral multiples of $1.00 in excess thereof. The Class XS
Certificates and Class PO Certificates will be issued in registered,
certificated form, in minimum


                                      S-53
<PAGE>



percentage interests corresponding to initial notional amounts or certificate
principal balances 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 Notional Amount 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 a 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 person acquiring an interest in any
class of the Book-Entry Certificates (a "Certificate Owner") will be entitled to
receive a certificate representing such person's interest, except as set forth
below under "--Definitive Certificates". Unless and until Definitive
Certificates are issued under the limited circumstances described herein, all
references to actions by Certificateholders with respect to the Book-Entry
Certificates shall refer to actions taken by DTC upon instructions from its
Participants (as defined below), and all references herein to distributions,
notices, reports and statements to Certificateholders with respect to the
Book-Entry Certificates shall refer to distributions, notices, reports and
statements to DTC or CEDE, as the registered holder of the Book- Entry
Certificates, for distribution to Certificate Owners in accordance with DTC
procedures. See "--Registration of the Book-Entry Certificates" and
"--Definitive Certificates" herein.

     The Class XS Certificates, the Class PO Certificates the Residual
Certificates and the Definitive Certificates will be transferable and
exchangeable at the offices of the Trustee. Any person purchasing the Book-Entry
Certificates by, on behalf of or with the assets of a Plan (as defined herein)
will be deemed to have made certain representations in connection with such
purchase, as provided herein. The Class XS Certificates, the Class PO
Certificates and 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 Offered 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.


                                      S-54
<PAGE>



REGISTRATION OF THE BOOK-ENTRY CERTIFICATES

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

     Certificate Owners that are not Participants or Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other interests
in, the Book-Entry Certificates may do so only through Participants and Indirect
Participants. 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
Book- Entry Certificates. In addition, under a book-entry format, Certificate
Owners may experience delays in their receipt of payments since distribution
will be made by the Trustee to CEDE, as nominee for DTC.

     Under the Rules, DTC will take action permitted to be taken by a
Certificateholder under the Agreement only at the direction of one or more
Participants to whose DTC account the Book-Entry Certificates are credited.
Additionally, under the Rules, DTC will take such actions with respect to
specified Voting Rights only at the direction of and on behalf of Participants
whose holdings of Book- Entry Certificates 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 and the Trustee will have no liability
for any aspect of the records relating to or payments made on account of
beneficial ownership interests in the Book-Entry


                                      S-55
<PAGE>



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 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 $10,000 and integral multiples of $1.00 in
excess thereof, except that any beneficial ownership represented by a Book-Entry
Certificate in an amount less than $10,000 immediately prior to the issuance of
a Definitive Certificate shall be issued in a minimum denomination equal to the
amount of such beneficial ownership.

CROSS-COLLATERALIZATION

     The sole source of funds for distribution to the holders of the Class A-1
Certificates and the Offered Subordinate Certificates will be the Mortgage Loans
in Sub-Pool 1 and the primary source of funds for distribution to the holders of
the Class A-2 Certificates and Class PO Certificates will be the Mortgage Loans
in Sub-Pool 2. The Class XS Certificates will generally receive funds from both
Sub-Pools as described herein. In the event of losses on the Fixed Rate Mortgage
Loans (a "Cross- Collateralization Event"), the Class A-2 Certificates will
receive distributions of principal and/or interest, and the Class PO
Certificates may receive distributions of principal, in each case, from Sub-Pool
1. Recoveries of principal in connection with the liquidation of a PO Mortgage
Loan in Sub-Pool 2 will be paid first to amounts owed the Class PO Certificates
up to the PO Percentage of the Scheduled Principal Balance of the liquidated
loan before any amounts are paid to the Class A-2 Certificates. Therefore, the
Class PO Certificates will only be paid out of Sub-Pool 1 to the extent that the
liquidation of any PO Mortgage Loan does not generate sufficient proceeds to pay
the PO Percentage of the Scheduled Principal Balance of a liquidated loan to the
Class PO Certificates. In addition, if on any Distribution Date (a) the Class
B-6 Certificates are entitled to principal prepayments with respect to the
Mortgage Loans in Sub- Pool 1 and (b) the then current Certificate Principal
Balance of the Class B-6 Certificates, after giving effect to scheduled
distributions of principal for such Distribution Date, as a percentage of the
then current Certificate Principal Balance of the Class A-2 Certificates and the
Class PO Certificates, after giving effect to scheduled and unscheduled
distributions of principal for such Distribution Date, is less than 25% (a
"Prepayment Diversion Event"), then the Class A-2 Certificates will be entitled
to payments in respect of principal prepayments from the Available Distribution
Amount for Sub-Pool 1, to increase and/or maintain the 25% ratio, instead of the
Class B-6 Certificates. If a Cross-Collateralization Event exists, to the extent
that the Adjustable Rate Weighted Average Net Mortgage Rate (as defined herein)
is less than the rate payable on the Class A-2 Certificates with respect to the
Fixed Rate Mortgage Loans, the resulting interest shortfall will be allocated to
the Class A-2 Certificates.




                                      S-56
<PAGE>

INTEREST DISTRIBUTIONS

     Distributions on each Distribution Date will be made to the extent of the
Available Distribution Amount with respect to each Sub-Pool for such
Distribution Date. The Available Distribution Amount for each Sub-Pool for any
Distribution Date generally includes scheduled payments on the Mortgage Loans in
such Sub-Pool 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 in such Sub-Pool during the related Prepayment
Period, any P&I Advances made by the Master Servicer for such Distribution Date,
net of fees payable to the Master Servicer, including late fees, insufficient
fund charges and certain similar items to the extent actually collected from the
Mortgagor, and the Trustee and certain amounts reimbursable to the Master
Servicer, the Depositor and the Trustee as provided in the Agreement.

     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, generally to the extent of the portion of the
Available Distribution Amount for Sub-Pool 1 remaining after the distribution on
such date of the amounts payable in respect of principal and/or interest on the
Class A-1 Certificates and Class XS Certificates from the Available Distribution
Amount for Sub-Pool 1, and amounts payable on the Class A-2 Certificates and the
Class PO Certificates in the event of a Cross-Collateralization Event. 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, second to the holders of the Class B-2 Certificates, third to the
holders of the Class B-3 Certificates, and then to the holders of the remaining
classes of Subordinate Certificates, in each case to the extent of available
funds and in each case to the extent of the Interest Distribution Amount for
such Certificates for such Distribution Date.

     The Interest Distribution Amount for the Certificates of any class on any
Distribution Date, other than the Class PO Certificates, 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 certain other interest shortfalls not covered by the subordination provided
by more subordinate classes of 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 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
among the holders of all of the Certificates on a PRO RATA basis as described
above.


     The Pass-Through Rate applicable to the calculation of the Interest
Distribution Amounts for the Class A-1 Certificates, the Class B-1 Certificates,
the Class B-2 Certificates and the Class B-3 Certificates is equal to the
weighted average of the Net Mortgage Rates (as defined below) on each Adjustable
Rate Mortgage Loan (the "Adjustable Rate Weighted Average Net Mortgage Rate")
minus


                                      S-57
<PAGE>


(i) in the case of, the Class A-1 Certificates, 1.29% per annum, (ii) in the
case of, the Class B-1 Certificates, 0.875% per annum, (iii) in the case of, the
Class B-2 Certificates, 0.875% per annum and (iv) in the case of, the Class B-3
Certificates, 0.60% per annum.

     The Pass-Through Rate applicable to the calculation of the Interest
Distribution Amount for the Class A-2 Certificates is 6.50% per annum. In the
event of a Cross-Collateralization Event, if the Adjustable Rate Weighted
Average Net Mortgage Rate is less than 6.50% per annum, the Class A-2
Certificates will be allocated a loss equal to such shortfall on the amount of
the Class A-2 Certificates' balance in the Adjustable Rate Mortgage Loans.

     The Pass-Through Rate applicable to the calculation of the Interest
Distribution Amount for the Class XS Certificates will be variable and, with
respect to each Distribution Date, will equal the weighted average of four fixed
rates and one adjustable rate: the Component A-1 Rate, the Component A-2 Rate,
the Component B-1 Rate, the Component B-2 Rate and the Component B-3 Rate, each
weighted according to the proportion the Certificate Balance of the related
class of Certificates (that is, the Certificate with the same alphabetical and
numerical class designation) bears to the sum of the Certificate Balances of all
such Certificates (and, therefore, the Notional Amount of the Class XS
Certificates), in each case, outstanding immediately prior to such Distribution
Date. The Component Rates on each Distribution Date are as follows: (i) 1.29%
per annum in the case of the Component A-1 Rate, (ii) a per annum rate equal to
the sum of (A) the weighted average of the Net Mortgage Rates on each Fixed Rate
Mortgage Loan for such Distribution Date (assuming the Net Mortgage Rate with
respect to each PO Mortgage Loan equals 6.50% per annum) minus (B) 6.50% per
annum, in the case of the Component A-2 Rate, (iii) 0.875% per annum in the case
of the Component B-1 Rate and the Component B-2 Rate and (iv) 0.60% per annum in
the case of the Component B-3 Rate. The initial variable Pass-Through Rate for
the Class XS Certificates is approximately 1.090% per annum.

     The Net Mortgage Rate for any Mortgage Loan is equal to the Mortgage Rate
for such Mortgage Loan minus the sum of the Servicing Fee Rate and the Trustee's
Fee Rate for such Mortgage Loan. The Servicing Fee Rate for each Mortgage Loan
is equal to 0.50% per annum. The Trustee's Fee Rate for each Mortgage Loan is
equal to 0.015% per annum.

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

     The Certificate Principal Balance of a Certificate (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) Realized 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 Certificate Principal Balances of the Class A
Certificates and the Offered Subordinate Certificates. 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.




                                      S-58
<PAGE>


PRINCIPAL DISTRIBUTIONS ON THE CLASS A CERTIFICATES AND CLASS PO CERTIFICATES

     Distributions in respect of principal will be made on each Distribution
Date to the holders of the Class A Certificates and 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 Principal Distribution
Amount.

     Holders of the Class A-1 Certificates 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, distributions allocable to principal in
reduction of the Certificate Principal Balance of the Class A-1 Certificates,
and on the first Distribution Date the Residual Certificates, equal to the sum
of the following from amounts payable with respect to the Mortgage Loans in
Sub-Pool 1:

         (i) the product of (A) the then applicable Class A-1 Percentage and (B)
     the aggregate of the following amounts:

              (1) the principal portion of all scheduled monthly payments on the
         Mortgage Loans in Sub- Pool 1 due during the related Due Period,
         whether or not received;

              (2) the principal portion of all proceeds received in respect of
         the repurchase of a Mortgage Loan in Sub-Pool 1 (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 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 on the Mortgage Loans in Sub-Pool 1, to
         the extent applied as recoveries of principal;

         (ii) the product of (A) the then applicable Class A-1 Prepayment
     Percentage and (B) the aggregate of all full and partial principal
     prepayments received during the related Prepayment Period on the Mortgage
     Loans in Sub-Pool 1;

         (iii) with respect to the net liquidation proceeds received and
     allocable to principal of any Mortgage Loan in Sub-Pool 1 that was finally
     liquidated during the related Prepayment Period, the lesser of (a) the then
     applicable Class A-1 Prepayment Percentage multiplied by such net
     liquidation proceeds and (b) the then applicable Class A-1 Percentage
     multiplied by the Scheduled Principal Balance of such Mortgage Loan at the
     time of liquidation; and

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

     In the event of losses on the Fixed Rate Mortgage Loans (a "Cross-
Collateralization Event"), the Class A-2 Certificates will receive distributions
of principal and/or interest, and the Class PO Certificates may receive
distributions of principal, in each case, from Sub-Pool 1. Any amounts payable
to the Class A-2 Certificates or the Class PO Certificates in respect of
principal and/or interest from the Available Distribution Amount for Sub-Pool 1
will be paid on a PRO RATA basis with the Class A-1 Certificates based on the
Certificate Principal Balance of the Class A-1 Certificates on the one-hand and
the entitlement of the Class A-2 Certificates and the Class PO Certificates in
Sub-Pool 1 on the other hand.

     Unless a Prepayment Diversion Event has occurred, as described herein, the
sum of (i) amounts payable to the Class A-2 Certificates and the Class PO
Certificates in respect of principal (other than prepayments) and (ii) amounts
payable to the Class A-2 Certificates and the Class PO Certificates in respect
of prepayments, will be 100%. In addition, the Class A-2 Certificates may be
entitled to certain prepayment amounts allocable to the Class B-6 Certificates
as described below under "--Principal Distributions on the Subordinate
Certificates." Notwithstanding anything herein to the contrary, the PO
Percentage of amounts payable in respect to principal on the Mortgage Loans in
Sub-Pool 2 will generally be paid to the Class PO Certificates and the Non-PO
Percentage of amounts payable in respect of principal on the Mortgage Loans in
Sub-Pool 2 will generally be paid to the Class A-2


                                      S-59
<PAGE>



Certificates. With respect to each Mortgage Loan in Sub-Pool 2, the PO
Percentage thereof is equal to a fraction, expressed as a percentage (but not
less than 0%) the numerator of which is 6.50% minus the Net Mortgage Rate for
such Mortgage Loan and the denominator of which is 6.50%. The Non-PO Percentage
of each such Mortgage Loan in Sub-Pool 2 will equal 100% minus the PO Percentage
for such Mortgage Loan. Each Mortgage Loan in Sub-Pool 2 with a Net Mortgage
Rate less than 6.50% per annum, and therefore a PO Percentage greater than 0%,
is sometimes referred to herein as a PO Mortgage Loan.

     With respect to any Distribution Date, the lesser of (a) the balance of the
Available Distribution Amount remaining after the Senior Interest Distribution
Amount is distributed and (b) the sum of the amounts described in clauses (i)
through (iv) above with respect to Sub-Pool 1 and the amounts described in the
immediately preceding paragraph with respect to Sub-Pool 2 is hereinafter
referred to as the "Senior Principal Distribution Amount".

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

     The Class A-1 Percentage, which initially will equal approximately 71.98%,
and will in no event exceed 100%, will be adjusted for each Distribution Date
after the first Distribution Date to be the percentage equal to the aggregate
Certificate Principal Balances of the Class A-1 Certificates (plus the amount of
any Realized Losses allocated to the Class A-2 Certificates or Class PO
Certificates to be paid out of Sub-Pool 1 as provided above) immediately prior
to such Distribution Date divided by the aggregate of the Scheduled Principal
Balance of each of the Mortgage Loans in Sub-Pool 1 immediately prior to such
Distribution Date. The Subordinate Percentage as of any date of determination is
equal to 100% minus the Class A-1 Percentage as of such date. At any time when
(a) the Class B-6 Certificates are otherwise entitled to distribution of
principal prepayments with respect to the Mortgage Loans in Sub-Pool 1 (b) the
then current Certificate Principal Balance of the Class B-6 Certificates after
giving effect to scheduled distributions of principal for such Distribution
Date, as a percentage of the then current Certificate Principal Balance of the
Class A-2 Certificates and the Class PO Certificates, after giving effect to
scheduled and unscheduled distributions of principal for such Distribution Date,
is less than 25% (a "Prepayment Diversion Event"), then the Class A-2
Certificates will be entitled to payments in respect of principal prepayments
from the Available Distribution Amount for Sub-Pool 1, to increase and/or
maintain the 25% ratio, instead of the Class B-6 Certificates. 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 Class A-1 Prepayment Percentage for any
Distribution Date occurring prior to the Distribution Date in July 2008 will
equal 100%. Except as described below, the Class A-1 Prepayment Percentage for
any Distribution Date occurring after the first ten years will be as follows:
for any Distribution Date during the eleventh year after the Closing Date, the
Class A-1 Percentage for such Distribution Date plus 70% of the Subordinate
Percentage for such Distribution Date; for any Distribution Date during the
twelfth year after the Closing Date, the Class A-1 Percentage for such
Distribution Date plus 60% of the Subordinate Percentage for such Distribution
Date; for any Distribution Date during the thirteenth year after the Closing
Date, the Class A-1 Percentage for such Distribution Date plus 40% of the
Subordinate Percentage for such Distribution Date; for any Distribution Date
during the fourteenth year after the Closing Date, the Class A-1 Percentage for
such Distribution Date plus 20% of the Subordinate Percentage for such
Distribution Date; and for any Distribution Date thereafter, the Class A-1
Percentage for such Distribution Date (unless on any such Distribution Date the
Class A-1 Percentage exceeds the initial Class A-1 Percentage, in which case the
Class A-1


                                      S-60
<PAGE>



Prepayment Percentage for such Distribution Date will equal 100%). Any scheduled
reduction to the Class A-1 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 three months does not
exceed 8% of the average outstanding principal balance of all of the Mortgage
Loans 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 ten years will be as follows: for any Distribution
Date during the eleventh year after the Closing Date, 25% of the initial sum of
the Certificate Principal Balances of the Subordinate Certificates; for any
Distribution Date during the twelfth year after the Closing Date, 28% of the
initial sum of the Certificate Principal Balances of the Subordinate
Certificates; for any Distribution Date during the thirteenth 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 fourteenth
year after the Closing Date, 35% of the initial sum of the Certificate Principal
Balances of the Subordinate Certificates and for any Distribution Date during
the fifteenth year (or any year thereafter) after the Closing Date, 40% of the
initial sum of the Certificate Principal Balances of the Subordinate
Certificates. Notwithstanding the foregoing, upon reduction of the Certificate
Principal Balances of the Class A-1 Certificates to zero, the Class A-1
Prepayment Percentage will equal 0%.

     Notwithstanding the above, if on any Distribution Date, (a) the Aggregate
Subordinate Percentage (as defined herein) equals at least twice the initial
Aggregate Subordinate Percentage, (b) aggregate Realized Losses on the Mortgage
Loans up to such Distribution Date have not exceeded the following amounts: up
to and including month 12, 6%; month 13 up to and including month 36, 10%; month
37 up to and including month 60, 16%; month 61 up to and including month 84,
22%; and month 85 up to and including month 120, 25%, in each case of the
initial Certificate Principal Balances of the Subordinate Certificates, (c)
aggregate Realized Losses on the Mortgage Loans during the immediately preceding
12 month period have not exceeded the sum of (I) 0.10% per month multiplied by
(II) the number of months since the Cut-off Date multiplied by (III) the
principal balance of the Mortgage Loans as of the Cut-off Date and (d) over the
prior 3 months, the average aggregate outstanding principal balance of Mortgage
Loans delinquent 60 days or more (including for this purpose any Mortgage Loans
in foreclosure and Mortgage Loans with respect to which the related Mortgaged
Property has been acquired by the Trust Fund) has not exceeded 8% of the average
aggregate outstanding principal balance of all Mortgage Loans, then the Class
A-1 Prepayment Percentage for such Distribution Date will be reduced as follows:
as to any such Distribution Date prior to the third anniversary of the first
Distribution Date, the Class A-1 Prepayment Percentage for such Distribution
Date will be equal to the sum of (i) the Class A-1 Percentage for such
Distribution Date and (ii) 50% of the Subordinate Percentage for such
Distribution Date; as to any such Distribution Date on or after the third
anniversary of the first Distribution Date, the Class A-1 Prepayment Percentage
will be equal to the Class A-1 Percentage for such Distribution Date. The test
described in this paragraph shall be recalculated on every Distribution Date
prior to the Distribution Date in July 2008 to the extent any of the tests in
clauses (a)-(d) above are not satisfied, the Class A-1 Prepayment Percentage
shall be 100% prior to the Distribution Date in July 2008. The Aggregate
Subordinate Percentage, which will initially equal approximately 24.00%, and
will in no event exceed 100%, will be adjusted for each Distribution Date after
the first Distribution Date to be the percentage equal to the aggregate
Certificate Principal Balances of the Subordinate Certificates immediately prior
to such Distribution Date divided by the aggregate of the Scheduled Principal
Balance of each of the Mortgage Loans in both Sub-Pools immediately prior to
such Distribution Date.

     The disproportionate allocation of certain unscheduled payments in respect
of principal will have the effect of accelerating the amortization of the Senior
Certificates (other than the Class XS 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 in the Trust Fund of the
Subordinate Certificates relative to that of


                                      S-61
<PAGE>



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
(other than the Class XS Certificates) of full and partial principal prepayments
and other amounts in the percentage required above would reduce the aggregate
outstanding Certificate Principal Balance of such Class A Certificates below
zero, such Class A-1 Prepayment Percentage for such Distribution Date will be
limited to the percentage necessary to reduce the aggregate Certificate
Principal Balance of such Senior Certificates to zero.

     For purposes of all principal distributions described above and for
calculating the Class A-1 Percentage, the Subordinate Percentage, the Aggregate
Subordinate Percentage, and the Class A-1 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-1 CERTIFICATES AND THE
RESIDUAL CERTIFICATES

     Distributions of the Senior Principal Distribution Amount on the Class A-1
Certificates and the Residual Certificates will be made as follows:

         (i) First, concurrently, to the holders of each class of the Residual
     Certificates on the Distribution Date in July 1998, an amount equal to the
     entire Certificate Principal Balance thereof; and

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


PRINCIPAL DISTRIBUTION ON THE SUBORDINATE CERTIFICATES

     Holders of each class of Subordinate Certificates will be entitled to
receive on each Distribution Date, generally to the extent of the portion of the
Available Distribution Amount for Sub-Pool 1 remaining after distribution on
such date of the Senior Interest Distribution Amount, the Senior Principal
Distribution Amount and the Subordinate Interest Distribution Amount,
distributions allocable to principal in reduction of the Certificate Principal
Balances thereof equal to the sum of the following:

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

              (1) the principal portion of all scheduled monthly payments on the
         Mortgage Loans in Sub- Pool 1 due during the related Due Period,
         whether or not received;

              (2) the principal portion of all proceeds received in respect of
         the repurchase of a Mortgage Loan in Sub-Pool 1 (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 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 on the Mortgage Loans in Sub-Pool 1, 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 all full and partial
     principal prepayments on the Mortgage Loans in Sub-Pool 1 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 in Sub-Pool 1 that

                                      S-62
                                                   

<PAGE>



     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 in respect of such net
     liquidation proceeds pursuant to clause (iii) of the definition of 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 class designation.

With respect to any Distribution Date, the lesser of (a) the balance of the
Available Distribution Amount for Sub-Pool 1 remaining after the distribution of
the Senior Interest Distribution Amount, the Senior Principal Distribution
Amount and the Subordinate Interest Distribution Amount and (b) the aggregate of
the sum for each class of Subordinate Certificates of the amounts described in
clauses (i) through (iv) of the immediately preceding paragraph is hereinafter
referred to as the "Subordinate Principal Distribution Amount".

     The portion of the Aggregate Subordinate Percentage for the Class B-1
Certificates, the Class B-2 Certificates, the Class B-3 Certificates, the Class
B-4 Certificates, the Class B-5 Certificates and the Class B-6 Certificates
initially will equal approximately 5.50%, approximately 4.50%, approximately
3.00%, approximately 5.25%, approximately 1.50% and approximately 4.25%,
respectively, and will in no event exceed 100%, and will be adjusted for each
Distribution Date to be the percentage equal to the Certificate Principal
Balance of the related class of Subordinate Certificates immediately prior to
such Distribution Date divided by the aggregate of the 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 Class A-1 Prepayment Percentage.

     On any Distribution Date, the portion of (a) all principal prepayments on
the Mortgage Loans and (b) net liquidation proceeds allocable to principal of
any Mortgage Loan that was finally liquidated during the related Prepayment
Period, in each case not included in the Senior Principal Distribution Amount
will be allocated on a PRO RATA basis among the following classes of Subordinate
Certificates in proportion to the respective outstanding Certificate Principal
Balances thereof: (i) the Class B-1 Certificates; (ii) the Class B-2
Certificates, if on such Distribution Date the aggregate percentage interest in
the Trust Fund evidenced by the Class B-2 Certificates, the Class B-3
Certificates, the Class B-4 Certificates, the Class B-5 Certificates and the
Class B-6 Certificates equals or exceeds 18.50% before giving effect to
distributions on such Distribution Date; (iii) the Class B-3 Certificates, if on
such Distribution Date the aggregate percentage interest in the Trust Fund
evidenced by the Class B-3 Certificates, the Class B-4 Certificates, the Class
B-5 Certificates and the Class B-6 Certificates equals or exceeds 14.00% before
giving effect to distributions on such Distribution Date; (iv) the Class B-4
Certificates, if on such Distribution Date the percentage interest in the Trust
Fund evidenced by the Class B-4 Certificates, the Class B-5 Certificates and the
Class B-6 Certificates equals or exceeds 11.00% before giving effect to
distributions on such Distribution Date; (v) the Class B-5 Certificates, if on
such Distribution Date the percentage interest in the Trust Fund evidenced by
the Class B-5 Certificates and the Class B-6 Certificates equals or exceeds
5.75% before giving effect to distributions on such Distribution Date; and (vi)
the Class B-6 Certificates, if on such Distribution Date the percentage interest
in the Trust Fund evidenced by the Class B-6 Certificates equals or exceeds
4.25% before giving effect to distributions on such Distribution Date.

     Notwithstanding the foregoing, all amounts allocable to the Class B-6
Certificates pursuant to clause (vi) in the preceding paragraph shall be paid to
the Class A-2 Certificates if the then current Certificate Principal Balance of
the Class B-6 Certificates, after giving effect to scheduled distributions of
principal for such Distribution Date, as a percentage of the then current
Certificate Principal Balance of the Class A-2 Certificates and the Class PO
Certificates, after giving effect to scheduled and unscheduled distributions of
principal for such Distribution Date, is less than 25%. To the extent of such
acceleration of the payment of the Certificate Principal Balance of the Class
A-2 Certificates, the Class B-6



                                      S-63
<PAGE>


Certificates shall be entitled to amounts from Sub-Pool 2 on any subsequent
Distribution Date to the extent the then current Certificate Principal Balance
of the Class B-6 Certificates exceeds 25% of the then current Certificate
Principal Balance of the Class A-2 Certificates in an amount sufficient to
reduce the Certificate Principal Balance of the Class B-6 Certificates to 25% of
the then current Certificate Principal Balance of the Class A-2 Certificates and
Class PO Certificates.

     For purposes of all principal distributions described above and for
calculating the Subordinate Percentage and the Aggregate 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 Class A
Certificates and Class PO Certificates", for each Distribution Date occurring
prior to the earlier of (i) the Distribution Date on which the Aggregate
Subordinate Percentage equals at least twice the initial Aggregate Subordinate
Percentage or (ii) the Distribution Date in July 2008, the Class A-1 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 Class A 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 Class A Certificates and Class PO
Certificates" herein.

     Distributions of the Subordinate Principal Distribution Amount on each
Distribution Date will be made as follows: first to the holders of the Class B-1
Certificates, second to the holders of the Class B-2 Certificates, third to the
holders of the Class B-3 Certificates, and then to the holders of the remaining
classes of Subordinate Certificates, in each case to the extent of available
funds and in each case to the extent of the portion of the Subordinate Principal
Distribution Amount payable in respect of each such class of Subordinate
Certificates for such Distribution Date, except to the extent that the Class B-6
Certificates are entitled to principal from Sub-Pool 2 after a Prepayment
Diversion Event as provided herein.


P&I ADVANCES

     Subject to the following limitations, the Master Servicer will be obligated
to advance or cause to be advanced before each Distribution Date its own funds,
or funds in the Certificate Account that are not included in each 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
(as defined herein), that were due during the related Due Period on the Mortgage
Loans and that were delinquent on the related Determination Date (any such
advance, a "P&I Advance").

     P&I Advances are required to be made only to the extent they are deemed by
the 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


                                      S-64
<PAGE>



in its obligation to make any such advance, the Trustee will be obligated to
make any such advance as the Successor Servicer, 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-6 Certificates; second, to the Class B-5 Certificates; third, to the
Class B-4 Certificates; fourth, to the Class B-3 Certificates; fifth, to the
Class B-2 Certificates; and sixth, to the Class B-1 Certificates, in each case
until the Certificate Principal Balance of such class has been reduced to zero.
Thereafter, such Realized Losses and any Extraordinary Trust Fund Expenses will
be allocated on any Distribution Date to the related Class A Certificates and,
with respect to Sub-Pool 2, to the Class PO Certificates. Excess Special Hazard
Losses, Excess Bankruptcy Losses, Excess Fraud Losses and Extraordinary Losses
(collectively, "Excess Losses") will be allocated on any Distribution Date among
all the related Certificates (other than the Class XS Certificates) on a PRO
RATA basis including in the event of a Cross-Collateralization Event, to the
extent of the Class A-2 Certificates' and Class PO Certificates' entitlement to
principal in Sub-Pool 1 and in the event of any Prepayment Diversion Event, to
the extent of the Class B-6 Certificates' entitlement to principal in Sub-Pool
2. Any allocation of a Realized Loss to a Certificate will be made by reducing
the Certificate Principal Balance thereof by the amount so allocated as of the
Distribution Date in the month following the calendar month in which such
Realized Loss was incurred.

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

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


                                      S-65
<PAGE>



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 Class A-1 Prepayment Percentage (when it exceeds the
Class A-1 Percentage) to determine the Class A-1 Principal Distribution Amount
will accelerate the amortization of the Class A-1 Certificates relative to the
actual amortization of the Mortgage Loans. 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.

     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 $5,068,815. As of any
date of determination following the Cut-off Date, the Special Hazard Amount
shall equal approximately $5,068,815 less the sum of (A) any amounts allocated
through subordination in respect of Special Hazard Losses and (B) the Adjustment
Amount. The Adjustment Amount will be equal to an amount calculated pursuant to
the terms of the Agreement.

     The aggregate amount of Realized Losses which may be allocated in
connection with Fraud Losses (the "Fraud Loss Amount") through subordination
shall initially be equal to approximately $50,000. 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 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 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 $2,213,382. 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 upon confirmation from Moody's and DCR that such reduction
or modification will not adversely affect the then-current ratings assigned to
the Offered Certificates rated thereby. Such a reduction or modification may
adversely affect the coverage provided by the subordination with respect to
Special Hazard Losses, Fraud Losses and Bankruptcy Losses.

     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


                                      S-66
<PAGE>



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 resulting from:

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

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

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

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

Special Hazard Losses also will not include any loss (each, 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;

          (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


                                      S-67
<PAGE>

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 OFFERED CERTIFICATES

     Any person acquiring the Book-Entry Certificates by, on behalf of or with
the assets of a Plan will be deemed to have made certain representations in
connection with such purchase, as provided
herein.
The Class XS Certificates, the Class PO Certificates and the Residual
Certificates may not be purchased by, on behalf of or with the assets of a Plan
except upon the delivery of an opinion of counsel or a certification of facts,
as provided herein. See "ERISA Considerations" herein.

     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 the initial issuance of the Certificates. The Trust Fund
created under the Agreement will consist of (i) all of the Depositor's right,
title and interest in and to the Mortgage Loans, the related Mortgage Notes,
Mortgages and other related documents, (ii) all payments on or collections in
respect of the Mortgage Loans due after the Cut-off Date, together with any
proceeds thereof, (iii) any Mortgaged Properties acquired on behalf of
Certificateholders by foreclosure or by deed in lieu of foreclosure, and any
revenues received thereon, (iv) the rights of the Trustee under all insurance
policies required to be maintained pursuant to the Agreement and (v) the rights
of the Depositor under the Mortgage Loan Purchase Agreement between the
Depositor and the Mortgage Loan Seller (other than certain rights of the
Depositor to indemnification by the Mortgage Loan Seller). 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 Irvine,
California. 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) except as provided in
the Agreement, 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 MASTER SERVICER AND THE SUBSERVICER

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


                                      S-68
<PAGE>



     Wilshire Servicing Corporation ("Wilshire Servicing") will be responsible
for master servicing the Mortgage Loans. Such responsibilities will include the
receipt of funds, the reconciliation of servicing activity with respect to the
Mortgage Loans, investor reporting, remittances to the Trustee to accommodate
distributions to Certificateholders, management and liquidation of mortgaged
properties acquired by foreclosure or deed in lieu of foreclosure, notices and
other responsibilities as detailed in the Pooling and Servicing Agreement.
Wilshire Servicing's principal executive offices are located at 1776 S.W.
Madison Street, Portland, Oregon 97205. The telephone number of such offices is
(503) 223-5600.

     Wilshire Servicing, a Delaware corporation, is a wholly owned subsidiary of
Wilshire Financial Services Group Inc. ("WFSG"). Wilshire Servicing was formed
in November 1996 to conduct the loan servicing business of WFSG and currently
services WFSG's portfolio as well as portfolios for unaffiliated third parties.
Currently, Wilshire Credit Corporation ("WCC"), an affiliate of WFSG and
Wilshire Servicing, subservices such portfolios for Wilshire Servicing and will
subservice the Mortgage Loans underlying the Certificates. WCC is wholly owned
by Andrew A. Wiederhorn and Laurence A. Mendelsohn, the principal shareholders
of WFSG. WFSG has recently indicated that it is considering acquiring WCC.

     WCC is primarily engaged in the specialty loan servicing and resolution
business. At December 31, 1997, WCC was servicing (i) approximately $2.8 billion
aggregate principal amount of loans . At September 30, 1997, WCC had
approximately 235 employees. WCC's pricipal executive offices are located at
1776 SW Madison Street, Portland, Oregon 97205, and its telephone number (503)
223- 5600.

     DELINQUENCY AND FORECLOSURE STATISTICS. No information is provided herein
with respect to WCC's mortgage loan servicing portfolio. WCC's servicing
portfolio was acquired from, and originated by, a variety of institutions.
Wilshire Servicing and WCC do not believe that the information regarding the
delinquency, loss and foreclosure experience of WCC's servicing portfolio is
likely to be a meaningful indicator of the delinquency, loss and foreclosure
experience of the Mortgage Loans. For example, the delinquency and loss
experience of WCC's servicing portfolio may include (i) loans and financial
assets acquired from entities other than those by which the Mortgage Loans were
originated, (ii) loans and financial assets from the same or different entities
originated pursuant to different underwriting standards and (iii) loans and
financial assets having a geographic distribution that varies from the
geographic distribution of the Mortgage Loans. In addition, WCC's consolidated
servicing portfolio includes loans with a variety of payment and other
characteristics that may not correspond to those of the Mortgage Loans.


THE SUBSERVICING AGREEMENT

     Pursuant to the Subservicing Agreement between the Master Servicer and the
Subservicer, the Subservicer will service the Mortgage Loans. The terms and
conditions of the Subservicing Agreement are consistent with and do not violate
the provisions of the Agreement. The Subservicing Agreement does not relieve the
Master Servicer from any of its obligations to service the Mortgage Loans in
accordance with the terms and conditions of the Agreement.

     The Master Servicer, if a Subservicer Event of Default has occurred under
the Subservicing Agreement, may remove the Subservicer. A "Subservicer Event of
Default" under the Subservicing Agreement includes, but is not limited to (i)
the Subservicer's failure to deliver funds or make payments when due, failure to
perform any other obligation of the Subservicer under the Subservicing Agreement
or failure to cure a breach of a representation or warranty by the Subservicer
which materially and adversely affects the interests of the Certificateholders
subject to specified cure periods following notice of any such failure, and (ii)
the Subservicer's commencement, or the commencement against it without prompt
discharge, of bankruptcy or similar proceedings jeopardizing or eliminating the
ability of the Subservicer to pay or otherwise discharge its obligations.



                                      S-69
<PAGE>


     If the Subservicer is removed or resigns, the successor to the Subservicer,
which may be the Master Servicer or another subservicer, shall be determined by
the Master Servicer.


THE TRUSTEE

     Bankers Trust Company, a New York banking corporation, will act as Trustee
for the Certificates pursuant to the Agreement. The Trustee's offices for
notices under the Agreement are located at 3 Park Plaza, 16th Floor, Irvine,
California 92614, Attention: Salomon Brothers Mortgage Securities VII, Inc.,
Series 1998-WFC1, WM 9801 and its telephone number is (949) 253-7575.

     The principal compensation to be paid to the Trustee in respect of its
obligations under the Agreement will be equal to accrued interest at the Trustee
Fee Rate of 0.015% per annum on the Principal Balance of the Mortgage Loans (the
"Trustee Fee"). 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.


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 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 and late payment
charges in respect of the Mortgage Loans, 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 in respect of Mortgage Loans.
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, including without limitation, payment of
the fees and disbursements of the Trustee, any Subservicer and independent
accountants, and is entitled to reimbursement therefor as provided in the
Agreement. With respect to any expense incurred by the Master Servicer for the
protection of a Mortgage Loan or mortgaged property for which the Master
Servicer is entitled to reimbursement as provided under the Agreement, if the
Master Servicer determines that such reimbursement will be nonrecoverable from
related Liquidation Proceeds, then the Master Servicer may reimburse itself from
amounts on deposit in the Certificate Account, such right being prior to the
rights of Certificateholders to receive distributions of amounts on deposit in
the Certificate Account. See "Description of the Certificates--Retained
Interest; Servicing or Administration Compensation and Payment of Expenses" in
the Prospectus for information regarding expenses payable by the Master Servicer
and "Certain Federal Income Tax Consequences" herein regarding certain taxes
payable by the Master Servicer.


                                      S-70
<PAGE>


SALE OF DEFAULTED MORTGAGE LOANS

     If consent to the operation of the provisions described below shall have
been given by the Master Servicer, then with respect to any Mortgage Loan that
is delinquent in excess of the number of days provided in the Agreement, (i) the
holder of a majority in Percentage Interest of the Class B-6 Certificates (or,
the Class B-5 Certificates and then the Class B-4 Certificates, to the extent
the Certificate Principal Balance of the Class B-6 Certificates is reduced to
zero) (the "Directing Holder") may direct the Master Servicer to commence
foreclosure and (ii) prior to commencement of foreclosure of any Mortgage Loan,
the Master Servicer will notify the Directing Holder of such proposed
foreclosure in order to permit the Directing Holder the right to instruct the
Master Servicer to delay the proposed foreclosure. In the case of the exercise
by the Directing Holder of the right to direct the Master Servicer pursuant to
either clause (i) or clause (ii) above, the Directing Holder will provide to the
Master Servicer an appraisal of the related Mortgaged Property (the "Loan
Appraisal"). Within two business days of instructing the Master Servicer to
commence or delay foreclosure, the Directing Holder will deposit in a segregated
account maintained with the Master Servicer (the "Collateral Account") for the
benefit of the Certificateholders an amount equal to 125% of the Valuation (as
defined below) of the related Mortgage Loan plus three months' interest at the
related Mortgage Rate. While foreclosure is delayed pursuant to the direction of
the Directing Holder, the Directing Holder may direct the Master Servicer to
proceed with foreclosure at anytime.

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

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

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


                                      S-71
<PAGE>





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

VOTING RIGHTS

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


TERMINATION

     The circumstances under which the obligations created by the Agreement will
terminate in respect of the Certificates are described in "Description of the
Certificates--Termination" in the Prospectus. The Master Servicer will have the
right to purchase the Mortgage Loans and any properties acquired in respect
thereof on any Distribution Date, once the aggregate principal balance of the
Mortgage Loans and such properties at the time of purchase is reduced to less
than 10% of the aggregate principal balance of the Mortgage Loans as of the
Cut-off Date. If the Master Servicer elects to exercise the foregoing option,
such election will effect the termination of the Trust Fund and the early
retirement of the Certificates. In the event the Master Servicer 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, and the portion
of the purchase price allocable to the Certificates of each class will be, to
the extent of available funds, (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 Pass-Through 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.



                     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

                                      S-72

<PAGE>



provisions of the Agreement, for federal income tax purposes, REMIC I and REMIC
II will each qualify as a REMIC under Sections 860A through 860G of the Internal
Revenue Code of 1986 (the "Code").

     The assets of REMIC I will consist of the Mortgage Loans, any properties
acquired on behalf of the Certificateholders and the Certificate Account. For
federal income tax purposes, (a) the separate non-certificated regular interests
in REMIC I will be the "regular interests" in REMIC I and will constitute the
assets of REMIC II, (b) the Class R-I Certificates will evidence the sole class
of "residual interests" in REMIC I, (c) the REMIC Regular Certificates will
evidence the "regular interests" in REMIC II and will be generally treated as
representing ownership of debt instruments of REMIC II and (d) the Class R-II
Certificates will evidence the sole class of "residual interests" in 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 and
Class PO Certificates will, the Class A-2 Certificates may, and the Class A-1
Certificates and Class B Certificates will not, be 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 constant rate
of 15% CPR with respect to the Mortgage Loans in Sub- Pool 1 and 10% CPR with
respect to the Mortgage Loans in Sub-Pool 2 . No representation is made that the
Mortgage Loans will prepay at 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.

     The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment of debt instruments issued with original issue discount. Purchasers of
the Class XS Certificates should be aware that the OID Regulations do not
adequately address certain issues relevant to, or are not applicable to,
securities such as the Class XS Certificates. In addition, there is considerable
uncertainty concerning the application of the OID Regulations to REMIC Regular
Certificates that provide for payments based on a variable rate such as the
Class XS Certificates. Because of the uncertainty concerning the application of
Section 1272(a)(6) of the Code to such Certificates and because the rules of the
OID Regulations relating to debt instruments having a variable rate of interest
are limited in their application in ways that could preclude their application
to such Certificates even in the absence of Section 1272(a)(6) of the Code, the
IRS could assert that the Class XS Certificates should be treated as issued with
original issue discount or should be governed by the rules applicable to debt
instruments having contingent payments or by some other method not yet set forth
in regulations. Prospective purchasers of the Class XS Certificates are advised
to consult their tax advisors concerning the tax treatment of such Certificates.

     The OID Regulations suggest that original issue discount with respect to
securities such as the Certificates that represent multiple uncertificated REMIC
regular interests, in which ownership interests will be issued simultaneously to
the same buyer and which are required under the Pooling Agreement to be
transferred together, 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 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.

     If the method of computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to any a
REMIC Regular Certificate issued with original issue discount (in particular, a
Class XS Certificate), 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



                                      S-73
<PAGE>


no further prepayments of the Mortgage Loans. Although the matter is not free
from doubt, any such loss might be treated as a capital loss.

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

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

     The Offered Certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code and "real estate assets" under Section 856(c)(4)(A)
of the Code, generally in the same proportion that the assets of the REMIC
underlying such Certificates 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)(4)(A) of the Code. The Senior Certificates and the
Subordinate 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 REMIC I and 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 Certificates. See "Description of the
Certificates--General" and "Certain Federal Income Tax
Consequences--REMICs--Prohibited Transactions and Other Possible REMIC 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


                                      S-74
<PAGE>



REMIC Residual Certificates--Noneconomic REMIC Residual Certificates" in the
Prospectus and "ERISA Considerations" and "Description of the
Certificates--Restrictions on Transfer of the Offered Certificates" herein for
additional restrictions on transfer of the Residual Certificates.

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

     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


                                      S-75
<PAGE>



Residual Certificates" herein and "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Residual Certificates" in the
Prospectus.



                             METHOD OF DISTRIBUTION


     Subject to the terms and conditions set forth in the Underwriting
Agreement, dated June 25, 1998 (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 of 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
approximately 99.61% of the aggregate 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. 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 Residual Certificates, along with the Class B-6 Certificates, will be
sold by the Underwriter to the Mortgage Loan Seller or an affiliate.

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



                                SECONDARY MARKET


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



                                 LEGAL OPINIONS


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




                                      S-76

<PAGE>



                                     RATINGS


     It is a condition to the issuance of the Certificates that the Class A
Certificates, the Class XS Certificates, the Class PO Certificates and the
Residual Certificates be rated "Aaa" by Moody's Investors Service, Inc.
("Moody's") and "AAA"by Duff & Phelps Credit Rating Co. ("DCR"), that the Class
B-1 Certificates be rated at least "Aaa" by Moody's and at least "AA" by DCR,
that the Class B-2 Certificates be rated at least "A" by Moody's and at least
"A" by DCR, and that the Class B-3 Certificates be rated at least "Baa" by
Moody's and at least "BBB" by DCR.

     The ratings of Moody's and DCR 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 rating by DCR on the Class XS Certificates does not address the affect
of prepayments on the yield of the Class XS Certificates. The ratings by DCR on
the Class PO Certificates only address the return of the Certificate Principal
Balance thereof. Further, the ratings by DCR on the Class R-I Certificates and
the Class R-II Certificates only address the return of the Certificate Principal
Balance and interest thereon at the Pass-Through Rate.

     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 Senior Certificates and 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-2 Certificates and the Class B-3 Certificates will not
constitute "mortgage related securities" for purposes of SMMEA.

         The Depositor makes no representations as to the proper
characterization of any class of Offered Certificates for legal investment or
other purposes, or as to the ability of particular investors to purchase any
class of Offered Certificates under applicable legal investment restrictions.
These uncertainties may adversely affect the liquidity of any class of Offered
Certificates. Accordingly, all

                                      S-77

<PAGE>



institutions whose investment activities are subject to legal investment laws
and regulations, regulatory capital requirements or review by regulatory
authorities should consult with their legal advisors in determining whether and
to what extent any class of Offered Certificates constitutes a legal investment
or is subject to investment, capital or other restrictions.

     See "Legal Investment" in the Prospectus.



                              ERISA CONSIDERATIONS


     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose certain requirements on employee benefit plans and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and bank collective investment funds and
insurance company general and separate accounts in which such plans, accounts or
arrangements are invested ("Plans") subject to ERISA and the Code and on persons
who are fiduciaries with respect to such Plans. A fiduciary of a Plan or any
person investing Plan Assets of any Plan, as defined under "ERISA
Considerations" in the Prospectus, should carefully review with its legal
advisors whether the purchase, sale or holding of the Offered Certificates could
give rise to or result in a transaction prohibited or not otherwise permissible
under ERISA or Section 4975 of the Code.

     Because the purchase, sale and holding of the Offered Certificates by, on
behalf of or with Plan Assets of any Plan may not qualify for exemptive relief
under the Exemption (as described in the Prospectus), a Plan, a trustee or other
person acting on behalf of any Plan or any person using Plan Assets to purchase
the Offered Certificates (other than the Class XS Certificates and the Residual
Certificates) will be deemed to have represented that either (i) the purchase,
sale and holding of the Offered Certificates by, on behalf of or with Plan
Assets of any Plan qualifies for exemptive relief under the Exemption or (ii)
the purchase of such Offered 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, will not subject the Depositor, the Master
Servicer, the Trustee or the Trust Fund to any obligation in addition to those
undertaken in the Agreement and at least one of the following has been met: (a)
the source of funds used to purchase such Offered Certificates is an "insurance
company general account" (as such term is defined in Prohibited Transaction
Class Exemption ("PTCE") 95-60), the conditions set forth in PTCE 95-60 have
been satisfied and will continue to be satisfied and 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 Offered Certificates; (b) the purchaser is an
"investment fund" described in PTCE 84-14, the conditions set forth in PTCE
84-14 have been satisfied and will continue to be satisfied and the purchase and
holding of Offered Certificates by or on behalf of the purchaser are exempt
under PTCE 84-14; or (c) the investment is being made by an insurance company,
insurance service or insurance organization (an "Insurer") qualified to do
business in the applicable state and the Insurer has issued to the Plan a
"guaranteed benefit policy" within the meaning of Section 401(b)(2) of ERISA
such that the assets of the Plan are deemed to include such policy but are not
deemed to include any assets of such Insurer pursuant to Section 401(b)(2) of
ERISA.

     The transfer of any Class XS Certificates, the Class PO Certificates or
Residual Certificates to a Plan, a trustee or other person acting on behalf of
any Plan or any person using Plan Assets to purchase such Class XS Certificates,
Class PO Certificates or Residual Certificates will not be registered by the
Trustee unless the purchaser thereof provides the Depositor, the Trustee, the
Master Servicer and the Trust Fund with either: (i) an opinion of counsel
satisfactory to the Depositor, the Trustee, the Master Servicer and the Trust
Fund, which opinion will not be at the expense of the foregoing entities, to the
effect that the purchase of such Class XS Certificates, Class PO Certificates or
Residual 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
or the Trust Fund to any obligation in addition to those undertaken in the
Agreement; or (ii) a certification of facts substantially to the effect that the
purchase of such Class XS Certificates, Class PO Certificates or Residual
Certificates is permissible under applicable law, will not constitute or result
in a non-exempt prohibited transaction under ERISA or Section 4975 of the Code,
will not subject the Depositor, the Trustee, the Master Servicer or the Trust
Fund to any obligation in addition to those undertaken in the Agreement and at
least one of the following has been met: (a) the source of funds used to
purchase such Class XS Certificates, Class PO Certificates or Residual
Certificates is an "insurance company general account" (as such term is defined
in PTCE 95-60), the conditions set forth in PTCE 95-60 have been satisfied and
will continue to be satisfied and 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 Offered Certificates; (b) the purchaser is an "investment
fund" described in PTCE 84-14, the conditions set forth in PTCE 84-14 have been
satisfied and will continue to be satisfied and the purchase and holding of
Offered Certificates by or on behalf of the purchaser are exempt under PTCE
84-14; or (c) the investment is being made by an insurance company, insurance
service or insurance organization (an "Insurer") qualified to do business in the
applicable state and the Insurer has issued to the Plan a "guaranteed benefit
policy" within the meaning of Section 401(b)(2) of ERISA such that the assets of
the Plan are deemed to include such policy but are not deemed to include any
assets of such Insurer pursuant to Section 401(b)(2) of ERISA..

     Any Plan fiduciary that proposes to cause a Plan to purchase an Offered
Certificate should consult with its counsel with respect to the potential
applicability to such investment of the fiduciary responsibility and prohibited
transaction provisions of ERISA and the Code to the proposed investment. For
further information regarding the ERISA considerations of investing in the
Offered Certificates, see "ERISA Considerations" in the Prospectus.


                                      S-78

<PAGE>

MORTGAGE PASS-THROUGH CERTIFICATES
MORTGAGE-BACKED NOTES
(ISSUABLE IN SERIES)

Principal and interest with respect to the Certificates and the Notes (together,
the "Securities") 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 Securities 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, and each series of Notes will represent
indebtedness of certain assets deposited into a trust fund (the "Trust Fund" or
the "Trust Fund Assets"). The Trust Fund for any series of Securities will
consist of 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.

Each series of Securities will include one or more classes. Each class of
Securities 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 Securities, 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 Securities
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 Securities 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 Securities 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 Securities" and "Description of Credit Support".

The only obligations of the Depositor with respect to a series of Securities
will be pursuant to its representations and warranties. The Master Servicer with
respect to a series of Securities 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 Securities 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 Securities 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 Securities 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 (i) the related series of
Certificates pursuant to a Pooling and Servicing Agreement or a Trust Agreement
or (ii) the related series of Notes pursuant to an Indenture, each as more fully
described herein. If so provided in the related Prospectus Supplement, with
respect to each series of Certificates, 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".

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

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 Securities 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 Securities 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 Securities 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 SMITH BARNEY

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 June 25, 1998.


<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 SECURITIES OFFERED
HEREBY AND THEREBY OR AN OFFER OF THE SECURITIES 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 Securityholders....................................        4
Incorporation of Certain Information by Reference.............        4
Summary of Prospectus.........................................        5
Risk Factors..................................................       16
The Trust Funds...............................................       24
     The Mortgage Loans.......................................       24
     Agency Securities........................................       30
     Private Mortgage-Backed Securities.......................       35
     Funding Agreements.......................................       37
Use of Proceeds...............................................       38
Yield Considerations..........................................       38
Maturity and Prepayment Considerations........................       39
The Depositor.................................................       40
Mortgage Loan Program.........................................       40
     Underwriting Standards...................................       41
     Qualifications of Originators and Mortgage
     Loan Sellers.............................................       42
     Representations by or on behalf of Mortgage Loan 
     Sellers; Repurchases.....................................       43
Description of the Securities.................................       45
     General..................................................       45
     Assignment of Trust Fund Assets..........................       47
     Deposits to Certificate Account..........................       50
     Payments on Mortgage Loans...............................       51
     Payments on Agency Securities and Private
     Mortgage-Backed Securities...............................       53
     Distributions............................................       53
     Available Distribution Amount............................       53
     Interest on the Securities...............................       54
     Principal of the Securities..............................       54
     Pre-Funding Account......................................       55
     Allocation of Losses.....................................       55
     Advances in Respect of Delinquencies.....................       56
     Reports to Securityholders...............................       57
     Collection and Other Servicing Procedures................       58
     Sub-Servicing............................................       60
     Realization Upon Defaulted Mortgage Loans................       60
     Retained Interest; Servicing or Administration 
       Compensation and Payment of Expenses...................       62
     Evidence as to Compliance................................       63
     Certain Matters Regarding the Master Servicer
       and the Depositor......................................       63
     Events of Default and Rights Upon Events of Default......       64
     Amendment................................................       67
     Termination..............................................       68
     Optional Purchase of Defaulted Mortgage Loans............       68
     Duties of the Trustee....................................       69
     The Trustee..............................................       69
Description of Credit Support.................................       69
     Subordination............................................       69
     Letter of Credit.........................................       71
     Mortgage Pool Insurance Policy...........................       72
     Special Hazard Insurance Policy..........................       74
     Bankruptcy Bond..........................................       75
     Financial Guarantee Insurance............................       76
     Reserve Fund.............................................       76
     Cash Flow Agreements.....................................       76
Description of Primary Insurance Policies.....................       76
     Primary Mortgage Insurance Policies......................       77
     Primary Hazard Insurance Policies........................       77
     FHA Insurance............................................       78
     VA Guarantees............................................       79
Certain Legal Aspects of Mortgage Loans.......................       79
     General..................................................       80

                                        2

<PAGE>


CAPTION                                                            PAGE


     Single-Family Loans and Multifamily Loans................       80
     Leases and Rents.........................................       81
     Cooperative Loans........................................       81
     Contracts................................................       82
     Foreclosure on Mortgages.................................       84
     Foreclosure on Cooperative Shares........................       85
     Repossession with respect to Contracts...................       86
     Louisiana Law............................................       87
     Rights of Redemption with respect to Single-Family
       Properties and Multifamily Properties..................       88
     Notice of Sale; Redemption Rights with respect to
       Manufactured Homes.....................................       88
     Anti-Deficiency Legislation and Other Limitations
       on Lenders.............................................       88
     Junior Mortgages.........................................       90
     Consumer Protection Laws with respect to Contracts.......       90
     Other Limitations........................................       91
     Enforceability of Certain Provisions.....................       92
     Subordinate Financing....................................       93
     Applicability of Usury Laws..............................       94
     Alternative Mortgage Instruments.........................       94
     Formaldehyde Litigation with respect to Contracts........       95
     Soldiers' and Sailors' Civil Relief Act of 1940..........       95
     Environmental Legislation................................       96
     Forfeitures in Drug and RICO Proceedings.................       97
     Negative Amortization Loans..............................       97
Certain Federal Income Tax Consequences.......................       97
     General..................................................       97
     REMICs...................................................       98
     Notes....................................................      116
     Grantor Trust Funds......................................      116
     Partnership Trust Funds..................................      126
State and Other Tax Consequences..............................      133
ERISA Considerations..........................................      133
     Representation from Plans Investing in Notes with
       "Substantial Equity Features" or Certain Securities....      138
     Tax Exempt Investors.....................................      139
     Consultation with Counsel................................      139
Legal Investment..............................................      139
Methods of Distribution.......................................      140
Legal Matters.................................................      141
Financial Information.........................................      141
Index of Principal Definitions................................      142

     UNTIL 90 DAYS AFTER THE DATE OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE SECURITIES 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 SECURITIES 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 Securityholders (as
defined herein).

     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 SECURITYHOLDERS

     The Trustee will mail monthly reports concerning each Trust Fund to all
registered holders of Securities (the "Securityholders") of the related series.
With respect to each series of Certificates or Notes, Securityholders will be
referred to as the "Certificateholders" or the "Noteholders", respectively. See
"Description of the Securities--Reports to Securityholders".

                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 Securities offered hereby 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 Securities offered hereby, 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 Securities, 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 Securities offered hereby.

                                        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 Securities 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 Securities..............Mortgage Pass-Through Certificates, issuable in
                                 series (the "Certificates") or Mortgage-Backed
                                 Notes, issuable in series (the "Notes," and
                                 together with the Certificates, the
                                 "Securities").

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

Master Servicer..................The Master Servicer (the "Master Servicer") for
                                 each series of Securities 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
                                 Securities--Certain Matters Regarding the
                                 Master Servicer and the Depositor".

Issuer...........................With respect to each series of Notes, the
                                 Issuer (the "Issuer") will be the Depositor or
                                 an owner trust established by it for the
                                 purpose of issuing such series of Notes. Each
                                 such owner trust will be created pursuant to a
                                 trust agreement (the "Owner Trust Agreement")
                                 between the Depositor, acting as depositor and
                                 the Owner Trustee. Each series of Notes will
                                 represent indebtedness of the Issuer and will
                                 be issued pursuant to an indenture (the
                                 "Indenture") between the Issuer and the Trustee
                                 whereby the Issuer will pledge the Trust Fund
                                 to secure the Notes under the lien of the
                                 Indenture. As to each series of Notes where the
                                 Issuer is an owner trust, the ownership of the
                                 Trust Fund will be evidenced by certificates
                                 (the "Equity Certificates") issued under the
                                 Owner Trust Agreement, which are not offered
                                 hereby. The Notes will represent nonrecourse
                                 obligations solely of the Issuer, and the
                                 proceeds of the Trust Fund will be the sole
                                 source of payments on the Notes, except as
                                 described herein under "Description of Credit
                                 Support" and in the related Prospectus
                                 Supplement.

Trustees.........................The Trustee or Indenture Trustee (each, the
                                 "Trustee") for each series of Certificates and
                                 each series of Notes, respectively, will be
                                 named in the related Prospectus Supplement. The
                                 Owner Trustee (the "Owner Trustee") for each
                                 series of Notes will be named in the related
                                 Prospectus Supplement.

                                        5

<PAGE>

Description of Securities........Each series of Securities will include one or
                                 more classes. Each series of Securities
                                 (including any class or classes of Securities
                                 of such series not offered hereby) will
                                 represent either (i) with respect to each
                                 series of Certificates, in the aggregate the
                                 entire beneficial ownership interest in, or
                                 (ii) with respect to each series of Notes,
                                 indebtedness of, 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
                                 Securities (other than certain Strip Securities
                                 as defined below) will have a stated principal
                                 amount (a "Principal Balance") and will be
                                 entitled to payments of interest thereon based
                                 on a fixed, variable or adjustable interest
                                 rate (a "Security Interest Rate"). The Security
                                 Interest Rate of each Security offered hereby
                                 will be stated in the related Prospectus
                                 Supplement as the "Pass- Through Rate" with
                                 respect to a Certificate and the "Note Interest
                                 Rate" with respect to a Note. The related
                                 Prospectus Supplement will specify the Security
                                 Interest Rate for each class or, in the case of
                                 a variable or adjustable Security Interest
                                 Rate, the method for determining the Security
                                 Interest Rate.

                                 A series of Securities may include one or more
                                 classes of Securities (collectively, the
                                 "Senior Securities") that are senior to one or
                                 more classes of Securities (collectively, the
                                 "Subordinate Securities") in respect of certain
                                 distributions of principal and interest and
                                 allocation of losses on the Mortgage Loans. In
                                 addition, certain classes of Senior (or
                                 Subordinate) Securities may be senior to other
                                 classes of Senior (or Subordinate) Securities
                                 in respect of such distribution or losses. With
                                 respect to any series of Notes, the related
                                 Equity Certificates, insofar as they represent
                                 the beneficial ownership interest in the
                                 Issuer, will be subordinate to the related
                                 Notes. Credit enhancement also may be provided
                                 with respect to any series by means of various
                                 pool insurance policies, letters of credit,
                                 reserve funds or other types of credit support,
                                 or any combination of the foregoing, as
                                 described herein and in the related Prospectus
                                 Supplement. See "Description of Credit
                                 Support".

                                 A series may include one or more classes of
                                 Securities 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
                                 Securities"). In addition, a series may include
                                 two or more classes of Securities which differ
                                 as to

                                        6

<PAGE>

                                 timing, sequential order, priority of payment,
                                 security interest 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 Securities
                                 ("Accrual Securities"), 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.

                                 With respect to each series of Certificates,
                                 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 of
                                 Certificates, 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 Securities will not represent an interest
                                 in or obligation of the Depositor or any
                                 affiliate thereof except as set forth herein,
                                 nor will the Securities or any Mortgage Loans
                                 be insured or guaranteed by any governmental
                                 agency or instrumentality. Although payment of
                                 principal and interest on Agency Securities
                                 will be guaranteed as described herein and in
                                 the related Prospectus Supplement by GNMA, FNMA
                                 or FHLMC, the Securities 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)

                                        7

<PAGE>

                                 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
                                 Securities. 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;

                                 (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

                                        8

<PAGE>

                                 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 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

                                        9

<PAGE>

                                 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.

 . 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 Securities 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 Securities--Pre-Funding
                                 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 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 Securityholders 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 Securities--Deposits to Certificate
                                 Account".

Credit Support...................If so specified in the related Prospectus
                                 Supplement, one or more classes of Securities
                                 of a series evidencing interests in a Trust
                                 Fund that includes Mortgage Loans or Private
                                 Mortgage-Backed Securities may be provided

                                       10

<PAGE>

                                 partial or full protection against certain
                                 defaults and losses on such assets in the form
                                 of subordination of one or more other classes
                                 of Securities 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").
                                 With respect to any series of Notes, the
                                 related Equity Certificates, insofar as they
                                 represent the beneficial ownership interest in
                                 the Issuer, will be subordinate to the related
                                 Notes. 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
                                 Securities. See "Description of Credit
                                 Support".

Interest on Securities...........Interest on each class of Securities (other
                                 than certain classes of Strip Securities) of
                                 each series will accrue at the applicable
                                 Security Interest Rate on the outstanding
                                 Principal Balance thereof and will be
                                 distributed to Securityholders 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 Securities
                                 with no or, in certain cases, a nominal
                                 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
                                 Securities may be reduced to the extent of
                                 certain delinquencies and other contingencies
                                 described herein and in the related Prospectus
                                 Supplement. See "Yield Considerations" and
                                 "Description of the Securities--Interest on the
                                 Securities".

Principal of Securities..........The Securities of each series (other than
                                 certain Strip Securities) initially will have
                                 an aggregate 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 Principal Balance of a
                                 Security 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
                                 Principal Balance of each class of Securities
                                 offered thereby. Unless otherwise

                                       11

<PAGE>

                                 provided in the related Prospectus Supplement,
                                 distributions of principal will be made on each
                                 Distribution Date to the class or classes of
                                 Securities entitled thereto until the Principal
                                 Balance of such class has been reduced to zero.
                                 Distributions of principal of any class of
                                 Securities will be made on a pro rata basis
                                 among all of the Securities of such class.
                                 Strip Securities with no Principal Balance will
                                 not receive distributions in respect of
                                 principal. See "Description of the
                                 Securities--Principal of the Securities".

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
                                 Securities--Advances in respect of
                                 Delinquencies".

Optional Termination.............If so specified in the related Prospectus
                                 Supplement, a series of Securities may be
                                 subject to optional early termination through
                                 the repurchase of the assets in the related
                                 Trust Fund by the party specified therein,
                                 under the circumstances and in the manner set
                                 forth herein under "Description of the
                                 Securities--Termination".

Tax Status of the Securities.....Each series of Certificates 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. Each series of Notes
                                 offered hereby will represent indebtedness of
                                 the related Trust Fund.

                                 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

                                       12

<PAGE>

                                 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)(4)(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)(4)(A) and
                                 856(c)(3)(B) of the Code. A portion (or, in
                                 certain cases, all) of the income from REMIC
                                 Residual Certificates (i) may not be offset by
                                 any losses from other activities of the holder
                                 of such REMIC Residual Certificates, (ii) may
                                 be treated as unrelated business taxable
                                 income, for holders of REMIC Residual
                                 Certificates that are subject to tax on
                                 unrelated business taxable income (as defined
                                 in Section 511 of the Code), and (iii) may be
                                 subject to foreign withholding rules. In
                                 addition, transfers of certain REMIC Residual
                                 Certificates may be disregarded under some
                                 circumstances for all federal income tax
                                 purposes. See "Certain Federal Income Tax
                                 Consequences--REMICs--Taxation of Owners of
                                 REMIC Residual Certificates--Excess
                                 Inclusions," and "--Noneconomic REMIC Residual
                                 Certificates" herein.

                                 Unless otherwise provided in the related
                                 Prospectus Supplement, Grantor Trust
                                 Certificates may be either Certificates having
                                 a Principal Balance and a Pass- Through Rate
                                 ("Grantor Trust Fractional Interest
                                 Certificates") or Strip Securities ("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)(4)(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

                                       13

<PAGE>

                                 Sections 7701(a)(19)(C), 856(c)(4)(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)(4)(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 Securities 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
                                 Securities will specify which classes of
                                 Securities 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
                                 Securities that is not rated in one of the two
                                 highest rating categories by one or more
                                 nationally recognized statistical rating
                                 agencies or that represents an interest in a
                                 Trust Fund that includes junior mortgage loans
                                 will not constitute "mortgage related
                                 securities" for purposes of SMMEA. See "Legal
                                 Investment".

ERISA Considerations.............A fiduciary of an employee benefit plan and
                                 certain other retirement plans and
                                 arrangements, including individual retirement
                                 accounts, annuities, Keogh plans, and 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 Securities 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

                                       14

<PAGE>

                                 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 Securities
                                 may not be acquired by or on behalf of, or with
                                 the assets of, a Plan unless the party
                                 acquiring such Securities provides the
                                 Depositor, the Trustee and the Master Servicer
                                 with an opinion of counsel or a certification
                                 in lieu of such opinion of counsel as described
                                 herein. See "ERISA Considerations" herein.

                                       15

<PAGE>

                                  RISK FACTORS

     Investors should consider, among other things, the following factors in
connection with the purchase of the Securities offered hereby:

     LIMITED LIQUIDITY

     There can be no assurance that a secondary market for the Securities of any
series will develop or, if it does develop, that it will provide Securityholders
with liquidity of investment or that it will continue for the life of the
Securities of any series. The Prospectus Supplement for any series of Securities
may indicate that an underwriter specified therein intends to establish a
secondary market in such Securities, however no underwriter will be obligated to
do so. The Securities offered hereby will not be listed on any securities
exchange.

     LIMITED OBLIGATIONS

      The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their respective affiliates. The only
obligations of the foregoing entities with respect to the Securities, any
Mortgage Loan or any other Trust Fund Asset will be the obligations (if any) of
the Depositor pursuant to certain limited representations and warranties made
with respect to the Mortgage Loans or other Trust Fund Asset, the Master
Servicer's servicing obligations under the related Pooling and Servicing
Agreement or Servicing Agreement, as applicable (including, if and to the extent
described in the related Prospectus Supplement, its limited obligation to make
certain advances in the event of delinquencies on the Mortgage Loans) and
pursuant to the terms of any other Trust Fund Assets, and, if and to the extent
expressly described in the related Prospectus Supplement, certain limited
obligations of the Master Servicer in connection with a purchase obligation or
an agreement to purchase. Unless otherwise specified in the related Prospectus
Supplement, neither the Securities nor the underlying Mortgage Loans or other
Trust Fund Assets will be guaranteed or insured by any governmental agency or
instrumentality, by the Depositor, the Master Servicer or any of their
respective affiliates or by any other person. Proceeds of the assets included in
the related Trust Fund for each series of Securities (including the Mortgage
Loans or other Trust Fund Assets and any form of credit enhancement) will be the
sole source of payments on the Securities, and there will be no recourse to the
Depositor, the Master Servicer or any other entity in the event that such
proceeds are insufficient or otherwise unavailable to make all payments provided
for under the Securities.

     LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT SUPPORT

     With respect to each series of Securities, Credit Support will be provided
in limited amounts to cover certain types of losses on the underlying Mortgage
Loans. Credit Support will be provided in one or more of the forms referred to
herein. See "Description of Credit Support" herein. Regardless of the form of
Credit Support provided, the amount of coverage will be limited in amount and in
most cases will be subject to periodic reduction in accordance with a schedule
or formula. Furthermore, such Credit Support may provide only very limited
coverage as to certain types of losses or risks, and may provide no coverage as
to certain other types of losses or risks. In the event losses exceed the amount
of coverage provided by any Credit Support or losses of a type not covered by
any Credit Support occur, such losses will be borne by the holders of the
related Securities (or certain classes thereof). The Depositor, the Master
Servicer or other specified person will generally be permitted to reduce,
terminate or substitute all or a portion of the Credit Support for any series of
Securities, if each applicable Rating Agency indicates that the then-current
rating(s) thereof will not be adversely affected. The rating(s) of any series of
Securities by any applicable Rating Agency may be lowered following the initial
issuance thereof as a result of the downgrading of the obligations of any
applicable credit support provider, or as a result of losses on the related
Mortgage Loans in excess of the levels contemplated by such Rating Agency at the
time of its initial rating analysis. Neither the Depositor, the Master Servicer
nor any of their

                                                  
                                       16

<PAGE>

respective affiliates will have any obligation to replace or supplement any
Credit Support, or to take any other action to maintain any rating(s) of any
series of Securities.

     RISKS OF DECLINING PROPERTY VALUES AND HIGH LOAN-TO-VALUE RATIOS

     An investment in securities such as the Securities which generally
represent interests in mortgage loans and/or manufactured housing, conditional
sales contracts and installment loan agreements may be affected by, among other
things, a decline in real estate values and changes in the borrowers' financial
condition. No assurance can be given that values of the Mortgaged Properties
have remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. If the residential real estate market should experience
an overall decline in property values such that the outstanding 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 actual rates of delinquencies, foreclosures and losses
could be higher than those now generally experienced in the mortgage lending
industry. Mortgaged Properties subject to high Loan-to-Value Ratios are at
greater risk since such properties initially have less equity than Mortgaged
Properties with low Loan-to-Value ratios and therefore a decline in property
values could dissipate equity more quickly. Delinquencies, foreclosures and
losses due to declining values of Mortgaged Properties, especially those with
high Loan-to-Value Ratios, would cause losses to the Trust Fund and, to the
extent not covered by Credit Support, would adversely affect the yield to
maturity on the Securities.

     RISKS OF NEGATIVELY AMORTIZING LOANS

     In the case of Mortgage Loans that are subject to negative amortization,
the principal balances of such Mortgage Loans could be increased to an amount
equal to or in excess of the value of the underlying Mortgaged Properties,
thereby increasing the likelihood of default. To the extent that such losses are
not covered by any reserve fund or instrument of Credit Support in the related
Trust Fund, holders of Securities of the series evidencing interests in the
related Mortgage Pool will bear all risk of loss resulting from default by
mortgagors and will have to look primarily to the value of the Mortgaged
Properties for recovery of the outstanding principal and unpaid interest on the
defaulted Mortgage Loans. Certain of the types of loans which may be included in
the Mortgage Pools may involve additional uncertainties not present in
traditional types of loans.

     RISKS OF BUYDOWN MORTGAGE LOANS

     Certain of the Mortgage Loans contained in a Mortgage Pool may be subject
to temporary buydown plans ("Buydown Mortgage Loans") pursuant to which the
monthly payments made by the Mortgagor during 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
(such amount, exclusive of investment earnings thereon, being hereinafter
referred to as "Buydown Funds") contributed by the borrower, the seller of the
Mortgaged Property or another source and placed in a custodial account (the
"Buydown Account"), (ii) if the Buydown Funds are contributed on a present value
basis, investment earnings on such Buydown Funds or (iii) additional buydown
funds to be contributed over time by the mortgagor's employer or another source.
See "Description of the Securities--Deposits to Certificate Account" herein.
Generally, the mortgagor under each Buydown Mortgage Loan will be qualified at
the applicable lower monthly payment. Accordingly, the repayment of a Buydown
Mortgage Loan is dependent on the ability of the Mortgagor to make larger level
monthly payments after the Buydown Funds have been depleted and, for certain
Buydown Mortgage Loans, during the Buydown Period. The inability of a Mortgagor
to make such larger monthly payments could lead to losses on the Mortgage Loans,
and to the extent not covered by Credit Support, may adversely affect the yield
to maturity on the Securities.

                                       17

<PAGE>

     GEOGRAPHIC CONCENTRATION OF MORTGAGED PROPERTIES

     Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency than will be
experienced on mortgage loans generally. For example, a region's economic
condition and housing market may be directly, or indirectly, adversely affected
by natural disasters or civil disturbances such as earthquakes, hurricanes,
floods, eruptions or riots. The economic impact of any of these types of events
may also be felt in areas beyond the region immediately affected by the disaster
or disturbance. The Mortgage Loans underlying certain series of Securities may
be concentrated in these regions, and such concentration may present risk
considerations in addition to those generally present for similar
mortgage-backed securities without such concentration. Moreover, as described
below, any Mortgage Loan for which a breach of a representation or warranty
exists will remain in the related Trust Fund in the event that a Mortgage Loan
Seller is unable, or disputes its obligation, to repurchase such Mortgage Loan
and such a breach does not also constitute a breach of any representation made
by any other person. In such event, any resulting losses will be borne by the
related form of Credit Support, to the extent available.

     RISKS OF LOANS WITH BALLOON PAYMENTS

     Certain of the Mortgage Loans included in a Trust Fund, particularly those
secured by Multifamily Properties, may not be fully amortizing (or may not
amortize at all) over their terms to maturity and, thus, will require
substantial payments of principal and interest (that is, balloon payments) at
their stated maturity. Mortgage Loans of this type involve a greater degree of
risk than self-amortizing loans because the ability of a Mortgagor to make a
balloon payment typically will depend upon its ability either to fully refinance
the loan or to sell the related Mortgaged Property at a price sufficient to
permit the mortgagor to make the balloon payment. The ability of a mortgagor to
accomplish either of these goals will be affected by a number of factors,
including the value of the related Mortgaged Property, the level of available
mortgage rates at the time of sale or refinancing, the mortgagor's equity in the
related Mortgaged Property, prevailing general economic conditions, the
availability of credit for loans secured by comparable real properties and, in
the case of Multifamily Properties, the financial condition and operating
history of the mortgagor and the related Mortgaged Property, tax laws and rent
control laws.

     RISKS OF LENDING ON NON-OWNER-OCCUPIED PROPERTIES

     It is anticipated that some or all of the Mortgage Loans included in any
Trust Fund, particularly Mortgage Loans secured by Multifamily Properties, will
be nonrecourse loans or loans for which recourse may be restricted or
unenforceable. As to those Mortgage Loans, recourse in the event of mortgagor
default will be limited to the specific real property and other assets, if any,
that were pledged to secure the Mortgage Loan. However, even with respect to
those Mortgage Loans that provide for recourse against the mortgagor and its
assets generally, there can be no assurance that enforcement of such recourse
provisions will be practicable, or that the other assets of the mortgagor will
be sufficient to permit a recovery in respect of a defaulted Mortgage Loan in
excess of the liquidation value of the related Mortgaged Property.

     Mortgage Loans made on the security of Multifamily Properties may entail
risks of delinquency and foreclosure, and risks of loss in the event thereof,
that are greater than similar risks associated with loans made on the security
of Single Family Properties. The ability of a borrower to repay a loan secured
by an income-producing property typically is dependent primarily upon the
successful operation of such property rather than upon the existence of
independent income or assets of the borrower; thus, the value of an
income-producing property is directly related to the net operating income
derived from such property. If the net operating income of the property is
reduced (for example, if rental or occupancy rates decline or real estate tax
rates or other operating expenses increase), the borrower's ability to repay the
loan may be impaired. In addition, the concentration

                                       18

<PAGE>

of default, foreclosure and loss risk for a pool of Mortgage Loans secured by
Multifamily Properties may be greater than for a pool of Mortgage Loans secured
by Single Family Properties of comparable aggregate unpaid principal balance
because the pool of Mortgage Loans secured by Multifamily Properties is likely
to consist of a smaller number of higher balance loans.

     RISKS OF NON-CONFORMING LOANS

     Mortgage Loans to be included in a Mortgage Pool may be non-conforming
Mortgage Loans. Non-conforming Mortgage Loans are Mortgage Loans that do not
qualify for purchase by government sponsored agencies such as FNMA and FHLMC due
to credit characteristics that to not satisfy such FNMA and FHLMC guidelines,
including mortgagors whose creditworthiness and repayment ability do not satisfy
such FNMA and FHLMC underwriting guidelines and mortgagors who may have a record
of credit write-offs, outstanding judgments, prior bankruptcies and other
derogatory credit items. Accordingly, non-conforming Mortgage Loans are likely
to experience rates of delinquency, foreclosure and loss that are higher, and
that may be substantially higher, than mortgage loans originated in accordance
with FNMA or FHLMC underwriting guidelines. The principal differences between
conforming Mortgage Loans and non-conforming Mortgage Loans include the
applicable Loan-to-Value Ratios, the credit and income histories of the related
Mortgagors, the documentation required for approval of the related Mortgage
Loans, the types of properties securing the Mortgage Loans, the loan sizes and
the Mortgagors' occupancy status with respect to the Mortgaged Properties. As a
result of these and other factors, the interest rates charged on non-conforming
Mortgage Loans are often higher than those charged for conforming Mortgage
Loans. The combination of different underwriting criteria and higher rates of
interest may also lead to higher delinquency, foreclosure and losses on
non-conforming Mortgage Loans as compared to conforming Mortgage Loans.

     RISKS OF HIGH LTV LOANS

     Some or all of the Mortgage Loans included in any Trust Fund may be High
LTV Loans. High LTV Loans with combined Loan-to-Value Ratios in excess of 100%
may have been originated with a limited expectation of recovering any amounts
from the foreclosure of the related Mortgaged Property and are underwritten with
an emphasis on the creditworthiness of the related borrower. If such Mortgage
Loans go into foreclosure and are liquidated, there may be no amounts recovered
from the related Mortgaged Property unless the value of the property increases
or the principal amount of the related senior liens have been reduced such as to
reduce the current combined Loan-to-Value Ratio of the related Mortgage Loan to
below 100%. Any such losses, to the extent not covered by credit enhancement,
may affect the yield to maturity of the Securities.

     RISKS OF UNDERWRITING STANDARDS OF UNAFFILIATED MORTGAGE LOAN SELLERS

     Mortgage Loans to be included in a Mortgage Pool will have been purchased
by the Depositor, either directly or indirectly from Mortgage Loan Sellers. Such
Mortgage Loans will generally have been originated in accordance with
underwriting standards acceptable to the Depositor and generally described
herein under "Mortgage Loan Program--Underwriting Standards" as more
particularly described in the underwriting criteria included in the related
Prospectus Supplement. Nevertheless, in some cases, particularly those involving
unaffiliated Mortgage Loan Sellers, the Depositor may not be able to establish
the underwriting standards used in the origination of the related Mortgage
Loans. In those cases, the related Prospectus Supplement will include a
statement to such effect and will reflect what, if any, re-underwriting of the
related Mortgage Loans was completed by the Depositor or any of its affiliates.
To the extent the Mortgage Loans cannot be re-underwritten or the underwriting
criteria cannot be verified, the Mortgage Loans might suffer losses greater than
they would had they been directly underwritten by the Depositor or an affiliate
thereof. Any such losses, to the extent not covered by Credit Support, may
adversely affect the yield to maturity of the Securities.

                                       19

<PAGE>

     RISKS ASSOCIATED WITH JUNIOR LIEN MORTGAGE LOANS

     Certain of the Mortgage Pools may contain Mortgage Loans secured by junior
liens and the related senior liens may not be included in the Mortgage Pool. An
overall decline in the residential real estate market could adversely affect the
values of the Mortgaged Properties securing the Mortgage Loans with junior liens
such that the outstanding principal balances, together with any senior financing
thereon, exceeds the value of the Mortgaged Properties. Since Mortgage Loans
secured by junior liens are subordinate to the rights of the beneficiaries under
the related senior deeds of trust or senior mortgages, such a decline would
adversely affect the position of the related junior beneficiary or junior
mortgagee before having such an effect on the position of the related senior
beneficiaries or senior mortgagees. A rise in interest rates over a period of
time, the general condition of the Mortgaged Property and other factors may also
have the effect of reducing the value of the Mortgaged Property from the value
at the time the junior lien Mortgage Loan was originated. As a result, the
Loan-to-Value Ratio may exceed the ratio in effect at the time the Mortgage Loan
was originated. Such an increase may reduce the likelihood that, in the event of
a default by the related mortgagor, liquidation or other proceeds will be
sufficient to satisfy the junior lien Mortgage Loan after satisfaction of any
senior liens and the payment of any liquidation expenses.

     Other factors may affect the prepayment rate of junior lien Mortgage Loans,
such as the amounts of, and interest on, the related senior mortgage loans and
the use of senior lien mortgage loans as long-term financing for home purchases
and junior lien mortgage loans as shorter-term financing for a variety of
purposes, such as home improvement, educational expenses and purchases of
consumer durable such as automobiles. Accordingly, junior lien Mortgage Loans
may experience a higher rate of prepayments that traditional senior lien
mortgage loans. In addition, any future limitations on the rights of borrowers
to deduct interest payments on junior lien Mortgage Loans for federal income tax
purposes may further increase the rate of prepayments on such junior lien
Mortgage Loans.

     RISKS OF NONPERFECTION OF SECURITY INTERESTS

     Any Contract included in a Mortgage Pool will be secured by a security
interest in a Manufactured Home. Perfection of security interests in
Manufactured Homes and enforcement of rights to realize upon the value of the
Manufactured Homes as collateral for the Contracts are subject to a number of
federal and state laws, including the UCC as adopted in each state and each
state's certificate of title statutes. The steps necessary to perfect the
security interest in a Manufactured Home will vary from state to state. In the
event the Master Servicer fails, due to clerical errors or otherwise, to take
the appropriate steps to perfect such a security interest, the Trustee may not
have a first priority security interest in the Manufactured Home securing a
Contract. Additionally, 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. The failure to properly perfect
a valid, first priority security interest in a Manufactured Home securing a
Contract could lead to losses that may adversely affect the yield to maturity of
the Securities.

     RISKS RELATING TO LIQUIDATION OF MORTGAGED PROPERTIES

     Substantial delays can be encountered in connection with the liquidation of
defaulted Mortgage Loans and corresponding delays in the receipt of related
proceeds by the Securityholders could occur. An action to foreclose on a
Mortgaged Property securing a Mortgage Loan is regulated by state statutes,
rules and judicial decisions and is subject to many of the delays and expenses
of other lawsuits if defenses or counterclaims are interposed, sometimes
requiring several years to complete. Furthermore, in some states an action to
obtain a deficiency judgment is not permitted following a nonjudicial sale of a
Mortgaged Property. In the event of a default by a Mortgagor, these

                                       20

<PAGE>

restrictions, among other things, may impede the ability of the Master Servicer
to foreclose on or sell the Mortgaged Property or to obtain Liquidation Proceeds
sufficient to repay all amounts due on the related Mortgage Loan. The Master
Servicer will be entitled to deduct from Liquidation Proceeds all expenses
reasonably incurred in attempting to recover amounts due on the related
Liquidated Mortgage Loan and not yet repaid, including payments to prior
lienholders, accrued Servicing Fees, legal fees and costs of legal action, real
estate taxes, and maintenance and preservation expenses. In the event that any
Mortgaged Properties fail to provide adequate security for the related Mortgage
Loans and insufficient funds are available from any applicable Credit Support,
Securityholders could experience a loss on their investment.

     Liquidation expenses with respect to defaulted mortgage loans do not vary
directly with the outstanding principal balance of the loan at the time of
default. Therefore, assuming that a servicer takes the same steps in realizing
upon a defaulted mortgage loan having a small remaining principal balance as it
would in the case of a defaulted mortgage loan having a larger principal
balance, the amount realized after expenses of liquidation would be less as a
percentage of the outstanding principal balance of the smaller principal balance
mortgage loan than would be the case with a larger principal balance loan.

     ENVIRONMENTAL RISKS

     The Mortgaged Properties are subject to certain environmental risks. Under
various federal, state and local environmental laws, ordinances and regulations,
a current or previous owner of real property may be liable for the costs of
removal or remediation of hazardous or toxic substances on, under or in such
property. Such laws often impose liability whether or not the owner or operation
knew of, or was responsible for, the presence of such hazardous or toxic
substances. A lender also risks such liability on foreclosure of the mortgage on
such property. In addition, the presence of hazardous or toxic substances, or
the failure to properly remediate such property, may adversely affect the
owner's or operator's ability to sell such property. Although the incidence of
environmental contamination of residential properties is less common than that
for commercial properties, Mortgage Loans contained in a Mortgage Pool may be
secured by Mortgaged Properties in violation of environmental laws, ordinances
or regulations. The Master Servicer is generally prohibited from foreclosing on
a Mortgaged Property unless it has taken adequate steps to ensure environmental
compliance with respect to such Mortgaged Property. However, to the extent the
Master Servicer errs and forecloses on Mortgaged Property that is subject to
environmental law violations, and to the extent a Mortgage Loan Seller does not
provide adequate representations and warranties against such violations, or is
unable to honor such obligations, including the obligation to repurchase a
Mortgage Loan upon the breach of a representation or warranty, a Mortgage Pool
could experience losses.

     LIMITED NATURE OF RATINGS

     It is a condition to the issuance of the Securities that each series of
Securities be rated in one of the four highest rating categories by a nationally
recognized statistical rating agency. A security rating is not a recommendation
to buy, sell or hold securities and may be subject to revision or withdrawal at
any time. No person is obligated to maintain the rating on any Security, and
accordingly, there can be no assurance that the ratings assigned to any Security
on the date on which such Security is originally issued will not be lowered or
withdrawn by a Rating Agency at any time thereafter. In the event any rating is
revised or withdrawn, the liquidity or the market value of the related Security
may be adversely affected. See "Rating" in the related Prospectus Supplement.

     LIMITED REPRESENTATIONS BY AND AGAINST THE MORTGAGE LOAN SELLER

     Each Mortgage Loan Seller will have made representations and warranties in
respect of the Mortgage Loans sold by such Mortgage Loan Seller and evidenced by
a series of Securities. In the event of a breach of a Mortgage Loan Seller's
representation or warranty that materially adversely

                                       21

<PAGE>

affects the interests of the Securityholders in a Mortgage Loan, unless
otherwise specified in the related Prospectus Supplement, the related Mortgage
Loan Seller will be obligated to cure the breach or repurchase or, if permitted,
replace such Mortgage Loan as described below. However, there can be no
assurance that a Mortgage Loan Seller will honor its obligation to cure,
repurchase or, if permitted, replace any Mortgage Loan as to which such a breach
of a representation or warranty arises. A Mortgage Loan Seller's failure or
refusal to honor its repurchase obligation could lead to losses that, to the
extent not covered by Credit Enhancement, may adversely affect the yield to
maturity of the Securities.

     In instances where a Mortgage Loan Seller is unable, or disputes its
obligation, to purchase affected Mortgage Loans, the Master Servicer may
negotiate and enter into one or more settlement agreements with such Mortgage
Loan Seller that could provide for, among other things, the purchase of only a
portion of the affected Mortgage Loans. Any such settlement could lead to losses
on the Mortgage Loans which would be borne by the related Securities. Neither
the Depositor nor the Master Servicer will be obligated to purchase a Mortgage
Loan if a Mortgage Loan Seller defaults on its obligation to do so, and no
assurance can be given that the Mortgage Loan Sellers will carry out such
purchase obligations. Such a default by a Mortgage Loan Seller is not a default
by the Depositor or by the Master Servicer. Any Mortgage Loan not so purchased
or substituted for shall remain in the related Trust Fund and any losses related
thereto shall be allocated to the related Credit Support, to the extent
available, and otherwise to one or more classes of the related series of
Securities.

     All of the representations and warranties of a Mortgage Loan Seller in
respect of a Mortgage Loan will have been made as of the date on which such
Mortgage Loan was purchased from the Mortgage Loan Seller by or on behalf of the
Depositor; the date as of which such representations and warranties were made
will be a date prior to the date of initial issuance of the related series of
Securities. A substantial period of time may have elapsed between the date as of
which the representations and warranties were made and the later date of initial
issuance of the related series of Securities. Accordingly, the Mortgage Loan
Seller's purchase obligation (or, if specified in the related Prospectus
Supplement, limited replacement option) will not arise if, during the period
commencing on the date of sale of a Mortgage Loan by the Mortgage Loan Seller,
an event occurs that would have given rise to such an obligation had the event
occurred prior to sale of the affected Mortgage Loan. The occurrence of events
during this period that are not covered by a Mortgage Loan Seller's purchase
obligation could lead to losses that, to the extent not covered by Credit
Support, may adversely affect the yield to maturity of the Securities.

     SUBORDINATION OF CERTAIN CLASSES OF SECURITIES

     Credit Support for a particular series of Securities may be provided in the
form of subordination of one or more classes of Securities in a series under
which losses are first allocated to any Subordinate Securities up to a specified
limit. Losses not covered by any form of Credit Support will be borne by the
holders of the related Securities (or certain classes thereof). Therefore, in
the event of substantial losses in any Mortgage Pool, such losses may be borne
by such holders.

     BOOK-ENTRY REGISTRATION MAY AFFECT LIQUIDITY

     Because transfers and pledges of DTC Registered Securities can be effected
only through book entries at DTC through participants, the liquidity of the
secondary market for DTC Registered Securities may be reduced to the extent that
some investors are unwilling to hold Securities in book entry form in the name
of DTC and the ability to pledge DTC Registered Securities may be limited due to
the lack of a physical certificate. Beneficial owners of DTC Registered
Securities may, in certain cases experience delay in the receipt of payments of
principal and interest such payments will be forwarded by the related Trustee to
DTC who will then forward payment to the participants who will thereafter
forward payment to beneficial owners. In the event of the insolvency of DTC or a
participant in whose name DTC Registered Securities are recorded, the ability of
beneficial

                                       22

<PAGE>

owners to obtain timely payment and (if the limits of applicable insurance
coverage is otherwise unavailable) ultimate payment of principal and interest on
DTC Registered Securities may be impaired.

     YIELD CONSIDERATIONS

     The yield to maturity of the Securities of each series offered hereby will
depend on, among other things, the rate and timing of principal payments
(including prepayments, liquidations due to defaults and repurchases) on the
related Mortgage Loans and the price paid by Securityholders. Such yield may be
adversely affected by a higher or lower than anticipated rate of prepayments on
the related Mortgage Loans. The yield to maturity on Strip Securities will be
extremely sensitive to the rate of prepayments on the related Mortgage Loans. In
addition, the yield to maturity on certain other types of classes of Securities,
including Accrual Securities, Securities with a Security Interest Rate which
fluctuates inversely with an index or certain other classes in a series
including more than one class of Securities, may be relatively more sensitive to
the rate of prepayment on the related Mortgage Loans than other classes of
Securities. Prepayments are influenced by a number of factors, including
prevailing mortgage market interest rates, local and regional economic
conditions and homeowner mobility. In addition, to the extent amounts in any
Pre-Funding Account have not been used to purchase additional Mortgage Loans,
holders of the Securities may receive an additional prepayment. See "Yield
Considerations" and "Maturity and Prepayment Considerations" herein.

     ERISA CONSIDERATIONS

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

     FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES

     Holders of REMIC Residual Certificates will be required to report on their
federal income tax returns as ordinary income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of cash payments, as described under "Certain Federal Income Tax
Consequences--REMICs" herein. Accordingly, under certain circumstances, holders
of Certificates offered hereby that constitute REMIC Residual Certificates may
have taxable income and tax liabilities arising from such investment during a
taxable year in excess of the cash received during such period. The requirement
that holders of REMIC Residual Certificates report their pro rata share of the
taxable income and net loss of the REMIC will continue until the principal
balances of all classes of Certificates of the related series have been reduced
to zero, even though holders of REMIC Residual Certificates have received full
payment of their stated interest and principal. A portion (or, in certain
circumstances, all) of such Certificateholder's share of the REMIC taxable
income may be treated as "excess inclusion" income to such holder, which (i)
generally will not be subject to offset by losses from other activities, (ii)
for a tax-exempt holder, will be treated as unrelated business taxable income
and (iii) for a foreign holder, will not qualify for exemption from withholding
tax. Individual holders of REMIC Residual Certificates may be limited in their
ability to deduct servicing fees and other expenses of the REMIC. In addition,
REMIC Residual Certificates are subject to certain restrictions on transfer.
Because of the special tax treatment of REMIC Residual Certificates, the taxable
income arising in a given year on a REMIC Residual Certificate will not be equal
to the taxable income associated with investment in a corporate bond or stripped
instrument having similar cash flow characteristics and pre-tax yield.
Therefore, the after-tax yield on a REMIC Residual Certificate may be
significantly less than that of a corporate bond or stripped instrument having
similar cash flow characteristics.

                                       23

<PAGE>

     RISKS OF OPTIONAL TERMINATION

     If so specified in the related Prospectus Supplement, certain parties will
have the option to purchase, in whole but not in part, the Securities specified
in the related Prospectus Supplement in the manner set forth in the related
Prospectus Supplement. Upon the purchase of such Securities or at any time
thereafter, at the option of the party entitled to such termination, the assets
of the Trust Fund may be sold, thereby effecting a retirement of the Securities
and the termination of the Trust Fund, or the Securities so purchased may be
held or resold.

     Any such purchase of Mortgage Loans and property acquired in respect of
Mortgage Loans evidenced by a series of Securities shall be made at the option
of the party and at the price specified in the related Prospectus Supplement.
The exercise of such right will effect early retirement of the Securities of
that series, and will be subject to the aggregate principal balance of the
Mortgage Loans and/or other Trust Fund Assets in the Trust Fund for that series
as of the Distribution Date on which the purchase proceeds are to be distributed
to Securityholders being less than the percentage specified in the related
Prospectus Supplement of the aggregate principal balance of such Mortgage Loans
and/or other Trust Fund Assets at the Cut-off Date for that series. The
Prospectus Supplement for each series of Securities will set forth the amounts
that the holders of such Securities will be entitled to receive upon such early
retirement. A Trust Fund may also be terminated and the Certificates retired
upon the Master Servicer's determination, based upon an opinion of counsel, that
the REMIC status of the Trust Fund has been lost or that a substantial risk
exists that such status will be lost for the then current taxable year. The
termination of a Trust Fund and the early retirement of Certificates by the
Master Servicer or the Depositor may adversely affect the yield to holders of
certain classes of such Securities.

                                 THE TRUST FUNDS

THE MORTGAGE LOANS

     GENERAL

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

                                       24

<PAGE>

     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;

          (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
Securities 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

                                       25

<PAGE>

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. 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.

     If so provided in the related Prospectus Supplement certain or all of the
Single Family Loans may have Loan-to-Value Ratios in excess of 80% and as high
as 125% that are not insured by primary mortgage insurance policies (such
Mortgage Loans, "High LTV Loans").

     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.

                                       26

<PAGE>

     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 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
Securities--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.

     Except in the case of High LTV Loans and as 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

                                       27

<PAGE>

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 Securities 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 Securities at or before the
initial issuance thereof and will be filed, together with the related Pooling
and Servicing Agreement or Trust Agreement, with respect to each series of
Certificates, or the related Servicing Agreement, Trust Agreement and Indenture,
with respect to each series of Notes, as part of a report on Form 8-K with the
Securities and Exchange Commission within fifteen days after such initial
issuance.

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

                                       28

<PAGE>

Pooling and Servicing Agreement or 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 Securities-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 or 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 Securities--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 Securities--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 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

                                       29

<PAGE>

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
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.

                                       30

<PAGE>

     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 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.

                                       31

<PAGE>

     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 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,

                                       32

<PAGE>

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 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.

                                       33

<PAGE>

     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.

     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.

                                       34

<PAGE>

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 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.

                                       35

<PAGE>

     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% (except in the case of High LTV Loans), (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
(except in the case of High LTV Loans), (iii) each mortgage loan will have had
an original term to stated maturity of not less than 5 years and not more than
40 years, (iv) no mortgage loan that was more than 30 days delinquent as to the
payment of principal or interest will have been eligible for inclusion in the
assets under the related PMBS Agreement, (v) each mortgage loan (other than a
cooperative loan) will be required to be covered by a standard hazard insurance
policy (which may be a blanket policy) and (vi) each mortgage loan (other than a
cooperative loan or a Contract secured by a manufactured home) will be covered
by a title insurance policy.


     CREDIT SUPPORT RELATING TO PRIVATE MORTGAGE-BACKED SECURITIES

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


     ADDITIONAL INFORMATION

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

                                       36

<PAGE>

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 Securities 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 Securities 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 Securities 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 Securities 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
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
Securities, 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
Securities should make their investment decisions on the basis that the
Securities of a series have rights solely with respect to the assets transferred
to the Trust Fund for that series of Securities.

     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

                                       37



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
Securities 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 Securities 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 Securities from time to time,
but the timing and amount of offerings of Securities 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 Securities (other than certain classes of Strip Securities)
of each series will be similarly calculated for the applicable period, as
one-twelfth of the applicable Security Interest Rate multiplied by the
outstanding Principal Balance thereof, except as provided below with respect to
prepayments. In the case of Strip Securities with no or, in certain cases, a
nominal 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 Securityholders will be lower than the yield
otherwise produced by the applicable Security Interest Rate (or, as to a Strip
Security, the distributions of Stripped Interest thereon) and purchase price,
because although interest accrued on each Trust Fund Asset during each month is
due and payable on the first day of the following month (unless otherwise
provided in the related Prospectus Supplement), the distribution of interest on
the Securities 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 Securities
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
Securityholders. 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

                                       38

<PAGE>

loans. Full and partial principal prepayments collected during the applicable
Prepayment Period will be available for distribution to Securityholders 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 Securities--General".

     The Prospectus Supplement for each series of Securities 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 Securities. Weighted average life refers to the average
amount of time that will elapse from the date of issuance of a security until
each dollar of principal of such security will be repaid to the investor. The
weighted average life of the Securities 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

                                       39

<PAGE>

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 Securities 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
Securities--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
Securities--Termination" for a description of the possible early termination of
any series of Securities. See also "Mortgage Loan Program--Representations by or
on behalf of Mortgage Loan Sellers; Repurchases" and "Description of the
Securities--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 Securities 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
Securities--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 Securities 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 Smith Barney Holdings 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".

                                       40

<PAGE>

UNDERWRITING STANDARDS

     All Mortgage Loans will have been subject to underwriting standards
acceptable to the Depositor and applied as described below. Each Mortgage Loan
Seller, or another party on its behalf, will represent and warrant that Mortgage
Loans purchased by or on behalf of the Depositor from it have been originated by
the related Originators in accordance with such underwriting standards.

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

     In determining the adequacy of the property as collateral, an appraisal is
made of each property considered for financing, except in the case of new
Manufactured Homes, as described under "The Trust Funds". Each appraiser is
selected in accordance with predetermined guidelines established for appraisers.
The appraiser is required to inspect the property and verify that it is in good
condition and that construction, if new, has been completed. With respect to
properties other than Multifamily Properties, the appraisal is based on the
market value of comparable homes, the estimated rental income (if considered
applicable by the appraiser) and the cost of replacing the home. With respect to
Multifamily Properties, the appraisal must specify whether an 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

                                       41

<PAGE>

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.

     High LTV Loans are underwritten with an emphasis on the creditworthiness of
the related mortgagor. Such Mortgage Loans are underwritten with a limited
expectation of recovering any amounts from the foreclosure of the related
Mortgaged Property.

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

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

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

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

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

                                       42

<PAGE>

Deposit Insurance Corporation (the "FDIC"). In addition, with respect to FHA
Loans or VA Loans, each Originator must be approved to originate such Mortgage
Loans by the FHA or VA, as applicable. In addition, each Originator and Mortgage
Loan Seller must satisfy certain criteria as to financial stability evaluated on
a case by case basis by the Depositor.


REPRESENTATIONS BY OR ON BEHALF OF MORTGAGE LOAN SELLERS; REPURCHASES

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

     All of the representations and warranties made by or on behalf of a
Mortgage Loan Seller in respect of a Mortgage Loan will have been made as of the
date on which such Mortgage Loan Seller sold the Mortgage Loan to or on behalf
of the Depositor. A substantial period of time may have elapsed between such
date and the date of initial issuance of the series of Securities 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
Securities 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 Securities.

                                       43

<PAGE>

     The only representations and warranties to be made for the benefit of
holders of Securities 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
Securities--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
Securityholders. 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 Securities--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 Securities, 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 Securities--Assignment of the Mortgage
Loans". The Master Servicer will be required under the applicable Pooling and
Servicing Agreement or 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 Securities, following the practices it would employ in its
good faith business judgment were it the owner of such Mortgage Loan. This
repurchase or substitution obligation will constitute the sole remedy available
to holders of Securities or the Trustee for a breach of representation by a
Mortgage Loan Seller. See "Description of the Securities--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
Securityholders 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 Securities 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

                                       44

<PAGE>

repurchase or substitution obligation as described below under "Description of
the Securities--Assignment of Trust Fund Assets".

                          DESCRIPTION OF THE SECURITIES

     The Securities will be issued in series. Each series of Certificates
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. Each series of Notes evidencing indebtedness
of a Trust Fund consisting of Mortgage Loans will be issued pursuant to an
Indenture between the related Issuer and the Trustee named in the Prospectus
Supplement. Such Trust Fund will be created pursuant to an Owner Trust Agreement
between the Depositor and the Owner Trustee. Each series of Securities
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, Owner
Trust Agreement, Indenture, Servicing Agreement or Pooling and Servicing
Agreement, an "Agreement"). The provisions of each Agreement will vary depending
upon the nature of the Securities to be issued thereunder and the nature of the
related Trust Fund. Various forms of Pooling and Servicing Agreement, Servicing
Agreement, Owner Trust Agreement, Trust Agreement and Indenture 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 Securities 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 related Agreements for each Trust
Fund and the related Prospectus Supplement. As used herein with respect to any
series, the term "Certificate" or the term "Note" refers to all of the
Certificates or Notes 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. The Notes of each series (including any class of Notes
not offered hereby) will be issued in fully registered form only and will
represent indebtedness of the Trust Fund created pursuant to the related
Agreement. If so provided in the Prospectus Supplement, any class of Securities
of any series may be represented by a certificate or note (the "DTC Registered
Securities") registered in the name of a nominee of The Depository Trust Company
("DTC"). The interests of beneficial owners of such Securities will be
represented by such entries on the records of participating members of DTC.
Definitive certificates or notes will be available for such Securities 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 related 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 Securityholders; (iii) with respect to Trust
Funds that include Mortgage Loans, (a) property acquired on behalf of
Securityholders 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

                                       45

<PAGE>

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 Securities will be transferable and exchangeable for like
Securities 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 Securities, 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.

     Each series of Securities may consist of either (i) a single class of
Securities evidencing the entire beneficial ownership of or indebtedness of the
related Trust Fund; (ii) two or more classes of Securities evidencing the entire
beneficial ownership of or indebtedness of the related Trust Fund, one or more
classes of which ("Senior Securities") will be senior in right of payment to one
or more of the other classes ("Subordinate Securities") to the extent described
in the related Prospectus Supplement (any such series, a "Senior/Subordinate
Series"); or (iii) other types of classes of Securities, as described in the
related Prospectus Supplement. A series may include one or more classes of
Securities entitled to (i) principal distributions, with disproportionate,
nominal or no interest distributions or (ii) interest distributions, with
disproportionate, nominal or no principal distributions ("Strip Securities").
With respect to any series of Notes, the Equity Certificates, insofar as they
represent the beneficial ownership interest in the Issuer, will be subordinate
to the related Notes. 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 Securities or to one or more classes of Securities in
such series in the form of subordination of one or more other classes of
Securities 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 Securities (other than certain Strip Securities) will have a
Principal Balance and, unless otherwise provided in the related Prospectus
Supplement, will be entitled to payments of interest thereon based on a
specified Security Interest Rate. See "Interest on the Securities" and
"Principal of the Securities" below. The specific percentage ownership interest
of each class of Securities and the minimum denomination for each Security will
be set forth in the related Prospectus Supplement.

     As to each series of Certificates, one or more elections may be made to
treat the related Trust Fund or designated portions thereof as a "real estate
mortgage investment conduit" or "REMIC" as defined in the Internal Revenue Code
of 1986 (the "Code"). The related Prospectus Supplement will specify whether a
REMIC election is to be made and the terms and conditions applicable to the
making of a REMIC election, as well as any material federal income tax
consequences to Securityholders not otherwise described herein. If such an
election is made with respect to a series of Certificates, 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 of Certificates 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 Securityholder. 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

                                       46

<PAGE>

reduction in amounts otherwise distributable to Securityholders. See "Certain
Federal Income Tax Consequences--REMICs--Prohibited Transactions Tax and Other
Taxes".

     As to each series, the Securities 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").


ASSIGNMENT OF TRUST FUND ASSETS

     ASSIGNMENT OF MORTGAGE LOANS

     At the time of issuance of any series of Securities, 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. The Trustee
will, concurrently with such assignment, deliver the Securities to the Depositor
in exchange for the Trust Fund. Each Mortgage Loan will be identified in a
schedule appearing as an exhibit to the related Pooling and Servicing Agreement
or Servicing 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.

     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.

          (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.

                                       47

<PAGE>

          (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 Securityholders 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.

     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
Securityholders. 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 Securityholders or the Trustee for omission of, or a material defect in,
a constituent document.

     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 Securities, 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 Securityholders
therein, the Depositor will be obligated either to cure the breach in all
material respects, repurchase the Mortgage Loan at the Purchase Price or
substitute for such Mortgage Loan as described below.

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

                                       48

<PAGE>

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 Securityholders 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 Securities 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
Securityholders in a Mortgage Loan, the Depositor or the Mortgage Loan Seller,
as the case may be, will be obligated either to cure the breach in all material
respects or to purchase such Mortgage Loan at the Purchase Price, subject to the
limitations specified in the related Prospectus Supplement. The related
Prospectus Supplement may provide that the performance of an obligation to
repurchase Mortgage Loans following a breach of an insurability representation
will be ensured in the manner specified therein.

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

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

                                       49

<PAGE>

     ASSIGNMENT OF AGENCY SECURITIES

     The Depositor will cause the Agency Securities to be registered in the name
of the Trustee or its nominee, and the Trustee concurrently will execute,
countersign and deliver the Securities. Each Agency Security will be identified
in a schedule appearing as an exhibit to the related 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 Securities 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 Securityholders have a claim with respect to the
funds in the Certificate Account or a perfected first priority security interest
against any collateral securing such funds that is superior to the claims of any
other depositors or general creditors of the institution with which the
Certificate Account is maintained. The collateral eligible to secure amounts in
the Certificate Account is limited to United States government securities and
other high-quality investments specified in the related Pooling and Servicing
Agreement or the related Servicing Agreement and Indenture ("Permitted
Investments"). 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

                                       50

<PAGE>

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.

     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.


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 related Pooling and Servicing Agreement
or the related Servicing Agreement and Indenture and described in the related
Prospectus Supplement, the following payments and collections received, or
advances made, by the Master Servicer or on its behalf subsequent to the Cut-off
Date (other than payments due on or before the Cut-off Date, and exclusive of
any amounts representing a Retained Interest):

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

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

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

                                       51

<PAGE>


     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.

     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 Securityholders will be affected. With respect to
each Buydown Mortgage Loan, the Master Servicer will deposit in the Certificate
Account the amount, if any, of the Buydown Funds (and, if applicable, investment
earnings thereon) for each Buydown Mortgage Loan that, when added to the amount
due from the borrower on such Buydown Mortgage Loan, equals the full monthly
payment which would be due on the Buydown Mortgage Loan if it were not subject
to the buydown plan.

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

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

                                       52

<PAGE>

PAYMENTS ON AGENCY SECURITIES AND PRIVATE MORTGAGE-BACKED SECURITIES

     The Agency Securities and Private Mortgage-Backed Securities included in a
Trust Fund will be registered in the name of the Trustee so that all
distributions thereon will be made directly to the Trustee. The Trustee will
deposit or cause to be deposited into the Certificate Account for each Trust
Fund including Agency Securities and Private Mortgage-Backed Securities as and
when received, unless otherwise provided in the related 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 Securities 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 Securities 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 Securities on each Distribution Date will be allocated pro rata
among the outstanding Securities in such class. Payments to the holders of
Securities of any class on each Distribution Date will be made to the
Securityholders 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
Securities. Payments will be made either by wire transfer in immediately
available funds to the account of a Securityholder at a bank or other entity
having appropriate facilities therefor, if such Securityholder 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 Securities in the requisite amount specified therein), or by check mailed
to the address of the person entitled thereto as it appears on the Security
Register (the "Security Register"); provided, however, that the final
distribution in retirement of the Securities will be made only upon presentation
and surrender of the Securities at the office or agency of the Depositor or its
agent specified in the notice to Securityholders of such final distribution.
With respect to each series of Certificate or Notes, the Security Register will
be referred to as the "Certificate Register" or "Note Register", respectively.


AVAILABLE DISTRIBUTION AMOUNT

     All distributions on the Securities 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),

                                       53

<PAGE>

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

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

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

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

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

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

     As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities 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 SECURITIES

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

     With respect to each series of Securities and each Distribution Date, the
"Accrued Security Interest" distributable on each Security, other than certain
classes of Strip Securities, will be equal to one month's interest on the
outstanding Principal Balance thereof immediately prior to the Distribution
Date, at the applicable Security Interest Rate, subject to the following. With
respect to each series of Certificates or Notes, the Accrued Security Interest
will be referred to as the "Accrued Certificate Interest" or "Accrued Note
Interest", respectively. As to each Strip Security with no or, in certain cases,
a nominal Principal Balance, the Accrued Security Interest with respect to any
Distribution Date will equal one month's Stripped Interest. Unless otherwise
specified in the related Prospectus Supplement, the Accrued Security Interest on
each Security 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 Securities of that series in the manner
specified in the related Prospectus Supplement. See "Yield Considerations".


PRINCIPAL OF THE SECURITIES

     Unless the related Prospectus Supplement provides otherwise, each Security
will have a "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. The Principal Balance of each Security offered hereby
will be stated in the related Prospectus Supplement as the "Certificate
Principal Balance" with respect to a Certificate and the "Note Balance" with
respect to a Note. With respect to each such Security, distributions generally
will be applied to undistributed accrued interest thereon, and

                                       54

<PAGE>

thereafter to principal. The outstanding Principal Balance of a Security will be
reduced to the extent of distributions of principal thereon, and in the case of
Securities 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 Principal
Balance of all classes of Securities 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 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
Securities entitled thereto until the 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 Securities will be based on the percentage interest in
the related Trust Fund evidenced by such class (with respect to the Senior
Securities, the "Senior Percentage"), which in turn will be based on the
Principal Balance of such class as compared to the Principal Balance of all
classes of Securities of such series. Distributions of principal of any class of
Securities will be made on a pro rata basis among all of the Securities of such
class. Strip Securities with no 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 Securities 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 Securities. 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.

     The Depositor will be required to provide data regarding the additional
Mortgage Loans to the Rating Agencies and the security 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 Securities or,
in the case of a series guaranteed or supported by a security insurer, will not
adversely affect the capital requirements of such security 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

                                       55

<PAGE>

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 Securities 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 Securities on a pro rata basis.


ADVANCES IN RESPECT OF DELINQUENCIES

     With respect to any series of Securities 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 Securities and Strip
Securities, 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 Securityholders 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 Principal Balance of the
Subordinate Securities is greater than zero. Thereafter, such advances are
required to be made only to the extent they are deemed by the Master Servicer to
be recoverable from Related Proceeds, unless otherwise specified in the related
Prospectus Supplement. See "Description of Primary Insurance Policies" and
"Description of Credit Support".

     Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of Securities 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 Securities 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 Principal Balance of the
Subordinate Securities has

                                       56

<PAGE>

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 Securityholders on such date. 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 SECURITYHOLDERS

     With each distribution to holders of any class of Securities (the
"Securityholders") 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 Securities of
     such class applied to reduce the Principal Balance thereof;

                (ii) the amount of such distribution to holders of Securities of
     such class allocable to Accrued Security 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 Securityholder reasonably requests,
     to enable Securityholders 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 Securityholders through foreclosure or deed in lieu of foreclosure
     during the preceding calendar month, the Stated Principal Balance of the
     related Mortgage Loan as of the close of business on the Distribution Date
     in such month;

                (viii) the book value of any Mortgaged Property acquired on
     behalf of Securityholders 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 Principal Balance of each class of Securities
     (including any class of Securities not offered hereby) at the close of
     business on such Distribution Date, separately identifying any reduction in
     such 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;

                                       57

<PAGE>

                (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 Security Interest, if any, on
     each class of Securities at the close of business on such Distribution
     Date;

                (xv) in the case of Securities with a variable Security Interest
     Rate, the Security Interest Rate applicable to such Distribution Date, as
     calculated in accordance with the method specified in the related
     Prospectus Supplement;

                (xvi) in the case of Securities with an adjustable Security
     Interest Rate, for statements to be distributed in any month in which an
     adjustment date occurs, the adjustable Security Interest 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 Securities or for such other specified portion thereof. With
respect to each series of Certificates or Notes, Securityholders will be
referred to as the "Certificateholders" or the "Noteholders", respectively.

     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 Security 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 Securityholder. 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.


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
related Pooling and Servicing Agreement or Servicing Agreement and any related
insurance policy, bankruptcy bond, letter of credit or other instrument
described under "Description of Primary Insurance Policies" or "Description of
Credit Support" (any such instrument providing coverage as to losses resulting
from physical damage, a "Hazard Insurance Instrument", any such instrument
providing coverage as to credit or other risks, a "Credit Insurance Instrument",
and collectively, the "Insurance Instruments"). Consistent with the above, the
Master Servicer may, in its discretion, waive any late payment charge in respect
of a late Mortgage Loan payment and, only upon determining that the coverage
under any related Insurance Instrument will not be affected, extend or cause to
be extended the due dates for payments due on a Mortgage Note for a period not
greater than 180 days.

     In certain instances in which a Mortgage Loan is in default (or if default
is reasonably foreseeable), and if determined by the Master Servicer to be in
the best interests of the related Securityholders, the Master Servicer may
permit certain modifications of the Mortgage Loan rather than proceeding with
foreclosure. In making such determination, the estimated Realized Loss that
might result if such Mortgage Loan were liquidated would be taken into account.
Such modifications may have the effect of reducing the Mortgage Rate, forgiving
the payment of principal

                                       58

<PAGE>

or interest or extending the final maturity date of the Mortgage Loan. Any such
modified Mortgage Loan may remain in the related Trust Fund, and the reduction
in collections resulting from such modification may result in reduced
distributions of interest (or other amounts) on, or may extend the final
maturity of, one or more classes of the related Securities.

     In connection with any significant partial prepayment of a Mortgage Loan,
the Master Servicer, to the extent not inconsistent with the terms of the
Mortgage Note and local law and practice, may permit the Mortgage Loan to be
reamortized such that the monthly payment is recalculated as an amount that will
fully amortize the remaining principal amount thereof by the original maturity
date based on the original Mortgage Rate, provided that such reamortization
shall not be permitted if it would constitute a modification of the Mortgage
Loan for federal income tax purposes.

     In any case in which property securing a Mortgage Loan, other than an ARM
Loan (as described below) or 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. The original Mortgagor may
be released from liability on a Mortgage Loan if the Master Servicer shall have
determined in good faith that such release will not adversely affect the
collectability of the Mortgage Loan. An ARM Loan may be assumed if such ARM Loan
is by its terms assumable and if, in the reasonable judgment of the Master
Servicer, the proposed transferee of the related Mortgaged Property establishes
its ability to repay the loan and the security for such ARM Loan would not be
impaired by the assumption. If a Mortgagor transfers the Mortgaged Property
subject to an ARM Loan without consent, such ARM Loan may be declared due and
payable. 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.

     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.

                                       59

<PAGE>

SUB-SERVICING

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

     The sub-servicing agreement between any Master Servicer and a Sub-Servicer
(a "Sub- Servicing Agreement") will be consistent with the terms of the related
Pooling and Servicing Agreement or Servicing Agreement and will not result in a
withdrawal or downgrading of any class of Securities issued pursuant to such
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 Securities is issued will provide that, if for any reason the
Master Servicer for such series of Securities 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 the related Pooling and Servicing Agreement or
Servicing Agreement. See "Description of the Securities--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 Securityholders, 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

                                       60

<PAGE>

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 Securities, 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.

     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 Securityholders on
liquidation of the Mortgage Loan after reimbursement of the Master Servicer for
its expenses and (ii) that such expenses will be recoverable by it from related
Insurance Proceeds or Liquidation Proceeds.

     If 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. 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 Securityholders, 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.

     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 Securityholders, 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.
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. 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

                                       61

<PAGE>

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

     The Master Servicer's (or in the case of a Trust Fund consisting of Agency
Securities or Private Mortgage-Backed Securities if specified in the related
Prospectus Supplement, the Trustee's) primary compensation with respect to a
series of Securities 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
Securities 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.

     With respect to a series of Securities 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
Securityholders, and payment of any other expenses described in the related
Prospectus Supplement.

     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 Securityholders 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 Securities relating to Agency Securities, the Trustee shall pay all
expenses incurred in administration thereof, subject to the limitations
described in the related Prospectus Supplement.

                                       62

<PAGE>

EVIDENCE AS TO COMPLIANCE

     Each Pooling and Servicing Agreement and each Servicing Agreement with
respect to a series of Securities 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 servicing agreements substantially
similar to each other (including the related Pooling and Servicing Agreement or
Servicing Agreement) was conducted in compliance with the terms of such
agreements except for any significant exceptions or errors in records that, in
the opinion of the firm, either the Audit Program for Mortgages serviced for
FHLMC, or paragraph 4 of the Uniform Single Program for Mortgage Bankers,
requires it to report. In rendering its statement such firm may rely, as to
matters relating to the direct servicing of mortgage loans by Sub-Servicers,
upon comparable statements for examinations conducted substantially in
compliance with the Uniform Single Attestation Program for Mortgage Bankers or
the Audit Program for Mortgages serviced for FHLMC (rendered within one year of
such statement) of firms of independent public accountants with respect to the
related Sub-Servicer.

     Each Pooling and Servicing Agreement and each Servicing 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 related
Agreement throughout the preceding year.

     Copies of the annual accountants' statement and the statement of officers
of the Master Servicer may be obtained by Securityholders 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 Pooling and Servicing Agreement and each
Servicing 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 Pooling and Servicing Agreement and each Servicing Agreement will
provide that the Master Servicer may resign from its obligations and duties
under the related Agreement only if such resignation, and the appointment of a
successor, will not result in a downgrading of any class of Securities or upon a
determination that its duties under the related 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 related Agreement.

     Each Pooling and Servicing Agreement and each Servicing 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 Securityholders for any
action taken, or for refraining from the taking of any action, in good faith
pursuant to the related 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 Pooling and Servicing Agreement and each Servicing 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

                                       63

<PAGE>

will be held harmless against any loss, liability or expense incurred in
connection with any legal action relating to the related Agreement or the
Securities, 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 related 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
Pooling and Servicing Agreement and each Servicing 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 related 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 related Agreement and the rights and
duties of the parties thereto and the interests of the Securityholders
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
Securityholders, 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 Securities, any
such obligation of the Securityholders will be borne among them on a pro rata
basis in proportion to the Accrued Security Interest payable thereto, and,
notwithstanding any other provision, their respective distributions will be
reduced accordingly.

     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.


EVENTS OF DEFAULT AND RIGHTS UPON EVENTS OF DEFAULT

     POOLING AND SERVICING AGREEMENT

     Unless otherwise provided in the related Prospectus Supplement for a series
of Certificates that includes Mortgage Loans, Events of Default under each
Pooling and Servicing Agreement will consist of (i) any failure by the Master
Servicer to distribute or cause to be distributed to Securityholders, 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.

     So long as an Event of Default under a Pooling and Servicing 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 Pooling and Servicing 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 such Agreement (except that
if the Trustee is prohibited by law from obligating itself to make

                                       64

<PAGE>

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 (or such other amount as may be provided in the related Prospectus
Supplement) 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 related Agreement.

     No Certificateholder will have the right under any Pooling and Servicing
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. The Trustee, however, is under no obligation to exercise any of the
trusts or powers vested in it by any Pooling and Servicing Agreement or to make
any investigation of matters arising thereunder or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the holders of Certificates covered by such Agreement,
unless such Certificateholders have offered to the Trustee reasonable security
or indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby.

     SERVICING AGREEMENT

     Unless otherwise provided in the related Prospectus Supplement for a series
of Notes, a "Servicing Default" under the related Servicing Agreement generally
will include: (i) any failure by the Master Servicer to make a required deposit
to the Certificate Account or, if the Master Servicer is so required, to
distribute to the holders of any class of Notes or Equity Certificates of such
series any required payment which continues unremedied for five business days
(or other period of time described in the related Prospectus Supplement) after
the giving of written notice of such failure to the Master Servicer by the
Trustee or the Issuer; (ii) any failure by the Master Servicer duly to observe
or perform in any material respect any other of its covenants or agreements in
the Servicing Agreement with respect to such series of Notes which continues
unremedied for 45 days after the giving of written notice of such failure to the
Master Servicer by the Trustee or the Issuer; (iii) certain events of
insolvency, readjustment of debt, marshalling of assets and liabilities or
similar proceedings regarding the Master Servicer and certain actions by the
Master Servicer indicating its insolvency or inability to pay its obligations
and (iv) any other Servicing Default as set forth in the Servicing Agreement.

     So long as a Servicing Default remains unremedied, either the Depositor or
the Trustee may, by written notification to the Master Servicer and to the
Issuer or the Trustee or Trust Fund, as applicable, terminate all of the rights
and obligations of the Master Servicer under the Servicing Agreement (other than
any right of the Master Servicer as Noteholder or as holder of the Equity
Certificates and other than the right to receive servicing compensation and
expenses for servicing the Mortgage Loans during any period prior to the date of
such termination), whereupon the Trustee will succeed to all responsibilities,
duties and liabilities of the Master Servicer under such Servicing Agreement
(other than the obligation to purchase Mortgage Loans under certain
circumstances) and will be entitled to similar compensation arrangements. In the
event that the Trustee would be obligated to succeed the Master Servicer but is
unwilling so to act, it may appoint (or if it is unable so to act, it shall
appoint) or petition a court of competent jurisdiction for the appointment of an
approved mortgage servicing institution with a net worth of at least $15,000,000

                                       65

<PAGE>

to act as successor to the Master Servicer under the Servicing Agreement (unless
otherwise set forth in the Servicing Agreement). Pending such appointment, the
Trustee is obligated to act in such capacity. The Trustee and such successor may
agree upon the servicing compensation to be paid, which in no event may be
greater than the compensation to the initial Master Servicer under the Servicing
Agreement.

     INDENTURE

     Unless otherwise provided in the related Prospectus Supplement for a series
of Notes, an Event of Default under the Indenture generally will include: (i) a
default for five days or more (or other period of time described in the related
Prospectus Supplement) in the payment of any principal of or interest on any
Note of such series; (ii) failure to perform any other covenant of the Depositor
or the Trust Fund in the Indenture which continues for a period of thirty days
after notice thereof is given in accordance with the procedures described in the
related Prospectus Supplement; (iii) any representation or warranty made by the
Depositor or the Trust Fund in the Indenture or in any certificate or other
writing delivered pursuant thereto or in connection therewith with respect to or
affecting such series having been incorrect in a material respect as of the time
made, and such breach is not cured within thirty days after notice thereof is
given in accordance with the procedures described in the related Prospectus
Supplement; (iv) certain events of bankruptcy, insolvency, receivership or
liquidation of the Depositor or the Trust Fund; or (v) any other Event of
Default provided with respect to Notes of that series.

     If an Event of Default with respect to the Notes of any series at the time
outstanding occurs and is continuing, the Trustee or the holders of a majority
of the then aggregate outstanding amount of the Notes of such series may declare
the principal amount (or, if the Notes of that series are Accrual Securities,
such portion of the principal amount as may be specified in the terms of that
series, as provided in the related Prospectus Supplement) of all the Notes of
such series to be due and payable immediately. Such declaration may, under
certain circumstances, be rescinded and annulled by the holders of a majority in
aggregate outstanding amount of the related Notes.

     If following an Event of Default with respect to any series of Notes, the
Notes of such series have been declared to be due and payable, the Trustee may,
in its discretion, notwithstanding such acceleration, elect to maintain
possession of the collateral securing the Notes of such series and to continue
to apply payments on such collateral as if there had been no declaration of
acceleration if such collateral continues to provide sufficient funds for the
payment of principal of and interest on the Notes of such series as they would
have become due if there had not been such a declaration. In addition, the
Trustee may not sell or otherwise liquidate the collateral securing the Notes of
a series following an Event of Default, unless (a) the holders of 100% of the
then aggregate outstanding amount of the Notes of such series consent to such
sale, (b) the proceeds of such sale or liquidation are sufficient to pay in full
the principal of and accrued interest, due and unpaid, on the outstanding Notes
of such series at the date of such sale or (c) the Trustee determines that such
collateral would not be sufficient on an ongoing basis to make all payments on
such Notes as such payments would have become due if such Notes had not been
declared due and payable, and the Trustee obtains the consent of the holders of
66 2/3% of the then aggregate outstanding amount of the Notes of such series.

     In the event that the Trustee liquidates the collateral in connection with
an Event of Default, the Indenture provides that the Trustee will have a prior
lien on the proceeds of any such liquidation for unpaid fees and expenses. As a
result, upon the occurrence of such an Event of Default, the amount available
for payments to the Noteholders would be less than would otherwise be the case.
However, the Trustee may not institute a proceeding for the enforcement of its
lien except in connection with a proceeding for the enforcement of the lien of
the Indenture for the benefit of the Noteholders after the occurrence of such an
Event of Default.

                                       66

<PAGE>

     In the event the principal of the Notes of a series is declared due and
payable, as described above, the holders of any such Notes issued at a discount
from par may be entitled to receive no more than an amount equal to the unpaid
principal amount thereof less the amount of such discount that is unamortized.

     No Noteholder or holder of an Equity Certificate generally will have any
right under an Owner Trust Agreement or Indenture to institute any proceeding
with respect to such Agreement unless (a) such holder previously has given to
the Trustee written notice of default and the continuance thereof, (b) the
holders of Notes or Equity Certificates of any class evidencing not less than
25% of the aggregate Percentage Interests constituting such class (i) have made
written request upon the Trustee to institute such proceeding in its own name as
Trustee thereunder and (ii) have offered to the Trustee reasonable indemnity,
(c) the Trustee has neglected or refused to institute any such proceeding for 60
days after receipt of such request and indemnity and (d) no direction
inconsistent with such written request has been given to the Trustee during such
60 day period by the Holders of a majority of the Note Balances of such class.
However, the Trustee will be under no obligation to exercise any of the trusts
or powers vested in it by the applicable Agreement or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction of any of the holders of Notes or Equity Certificates covered by such
Agreement, unless such holders have offered to the Trustee reasonable security
or indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby.

AMENDMENT

     With respect to each series of Certificates, each related Pooling and
Servicing Agreement or Trust 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. 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.

     With respect to each series of Notes, each related Servicing Agreement or
Indenture may be amended by the parties thereto without the consent of any of
the holders of the Notes covered by such 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 Notes covered by the Agreement. Each Agreement may also be amended by
the parties thereto with the consent of the holders of Notes

                                       67

<PAGE>

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 Note without the consent of the holder of such Note,
(ii) adversely affect in any material respect the interests of the holders of
any class of Notes in a manner other than as described in (i), without the
consent of the holders of Notes 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 Notes covered by such Agreement then
outstanding. The Voting Rights evidenced by any Note will be the portion of the
voting rights of all of the Notes in the related series allocated in the manner
described in the related Prospectus Supplement.

TERMINATION

     The obligations created by the related Agreements for each series of
Securities will terminate upon the payment to Securityholders 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 Agreements 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 related Agreements continue beyond the date
specified in the related Prospectus Supplement. Written notice of termination of
the related Agreements will be given to each Securityholder, and the final
distribution will be made only upon surrender and cancellation of the Securities
at an office or agency appointed by the Trustee which will be specified in the
notice of termination.

     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 Securities 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 Securityholders 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 Master Servicer,
and, if different than both such persons, the person entitled to effect such
termination), in each case taking into account accrued interest at the
applicable Net Interest Rate to the first day of the month following such
purchase and (B) in the case of a series of Securities 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 Securities 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.


OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

     Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer has the option to purchase from the Trust Fund any Mortgage Loan 90
days or more delinquent at a purchase price generally equal to the outstanding
principal balance of such Mortgage Loan as of the date of purchase, plus all
accrued and unpaid interest on such principal balance computed at the Interest
Rate.

                                       68

<PAGE>


DUTIES OF THE TRUSTEE

     The Trustee makes no representations as to the validity or sufficiency of
any Agreement, the Securities 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 Securities 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.
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
related Agreement.


THE TRUSTEE

     The Trustee under each Pooling and Servicing Agreement, Trust Agreement or
Indenture 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 Securities may include Credit Support for such series or for one or
more classes of Securities 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 Securities, 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 Securities
or with respect to one or more classes of Securities comprising such series, and
the obligors on such Credit Support, will be set forth in the related Prospectus
Supplement. See "Description of the Securities".


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 Securityholders to receive distributions with respect
to the Mortgage Loans will be subordinate to the rights of the Senior
Securityholders to the extent described in the related Prospectus Supplement.

     All Realized Losses will be allocated to the Subordinate Securities of the
related series (or, if such series includes more than one class of Subordinated
Securities, to the outstanding class of Subordinate Securities having the first
priority for allocation of Realized Losses and then to additional outstanding
classes of Subordinate Securities, if any), until the Principal Balance thereof

                                       69

<PAGE>

has been reduced to zero. Any additional Realized Losses will be allocated to
the Senior Securities (or, if such series includes more than one class of Senior
Securities, either on a pro rata basis among all of the Senior Securities in
proportion to their respective outstanding 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 Securities 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
Securities of the related series, on a pro rata basis in proportion to their
respective outstanding Principal Balances, regardless of whether any Subordinate
Securities remain outstanding, or as otherwise provided in the related
Prospectus Supplement.

     Any allocation of a Realized Loss to a Security will be made by reducing
the Principal Balance thereof as of the Distribution Date following the
Prepayment Period in which such Realized Loss was incurred. 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 Securities--Principal of the
Securities", the rights of holders of the various classes of Securities of any
series to receive distributions of principal and interest is determined by the
aggregate Principal Balance of each such class. The Principal Balance of any
Security will be reduced by all amounts previously distributed on such Security
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 Securities of any series to
future distributions would not change. However, to the extent so provided in the
related Prospectus Supplement, holders of Senior Securities may be entitled to
receive a disproportionately larger amount of prepayments received, which will
have the effect of accelerating the amortization of the Senior Securities and
increasing the respective percentage interest in future distributions evidenced
by the Subordinate Securities 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 Securities. In addition, as set
forth above, Realized Losses will be first allocated to Subordinate Securities
by reduction of the Principal Balance thereof, which will have the effect of
increasing the respective interest in future distributions evidenced by the
Senior Securities 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 Securities
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 Securities of a Senior/Subordinate Series may include, in addition to
the subordination of the Subordinate Securities 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 Securities of a
Senior/Subordinate Series, then the coverage described below as being provided
by such Credit Support with respect to a series of Securities may be limited to
the extent necessary to make required distributions on such Senior Securities or
as otherwise specified in the related Prospectus Supplement. If so provided

                                       70

<PAGE>

in the related Prospectus Supplement, the obligor on any such other forms of
Credit Support maintained for the benefit of the Senior Securities of a
Senior/Subordinate Series may be reimbursed for amounts paid thereunder out of
amounts otherwise payable on the Subordinate Securities.


LETTER OF CREDIT

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

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

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

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

                (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.

                                       71

<PAGE>

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

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

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

     Mortgage Pool Insurance Policies in general provide that no claim may
validly be presented thereunder with respect to a Mortgage Loan unless (i) an
acceptable primary mortgage insurance policy, if the initial Loan-to-Value Ratio
of the Mortgage Loan exceeded 80%, has been kept in force until such
Loan-to-Value Ratio is reduced to 80%; (ii) premiums on the primary hazard
insurance policy have been paid by the insured and real estate taxes and
foreclosure, protection and preservation expenses have been advanced by or on
behalf of the insured, as approved by the insurer; (iii) if there has been
physical loss or damage to the Mortgaged Property, it has been restored to its
physical condition at the time the Mortgage Loan became insured under the
Mortgage Pool Insurance Policy, subject to reasonable wear and tear; and (iv)
the insured has acquired good and merchantable title to the Mortgaged Property,
free and clear of all liens and encumbrances, except permitted encumbrances,
including any right of redemption by or on behalf

                                       72

<PAGE>

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

                                       73

<PAGE>

     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 Securityholders.


SPECIAL HAZARD INSURANCE POLICY

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

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

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

                                       74

<PAGE>

Securityholders, 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
Securityholders.

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

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

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


BANKRUPTCY BOND

     As to any series of Securities 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".

                                       75

<PAGE>

FINANCIAL GUARANTEE INSURANCE

     Financial guarantee insurance ("Financial Guarantee Insurance"), if any,
with respect to a series of Securities will be provided by one or more insurance
companies. Such Financial Guarantee Insurance will guarantee, with respect to
one or more classes of Securities 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 Financial Guarantee Insurance will also guarantee against any
payment made to a Securityholder that is subsequently recovered as a "voidable
preference" payment under federal bankruptcy law. A copy of the Financial
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 Securities 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 Securities. Amounts in a Reserve Fund may be distributed to
Securityholders, or applied to reimburse the Master Servicer for outstanding
advances, or may be used for other purposes, in the manner and to the extent
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, any such Reserve Fund will not be deemed to be
part of the related Trust Fund.

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


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 Securities. 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 Securities.

                    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.

                                       76

<PAGE>

PRIMARY MORTGAGE INSURANCE POLICIES

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

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


PRIMARY HAZARD INSURANCE POLICIES

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

     In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
Although the policies relating to the Mortgage Loans will be underwritten by
different insurers under different state laws in accordance with different
applicable state forms, and therefore

                                       77

<PAGE>

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

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

     The Master Servicer will not require that a hazard or flood insurance
policy be maintained for any Cooperative Loan. Generally, the Cooperative is
responsible for maintenance of hazard insurance for the property owned by the
Cooperative, and the tenant-stockholders of that Cooperative do not maintain
individual hazard insurance policies. To the extent, however, that a Cooperative
and the related borrower on a Cooperative Note do not maintain such insurance or
do not maintain adequate coverage or any insurance proceeds are not applied to
the restoration of the damaged property, damage to such borrower's Cooperative
apartment or such Cooperative's building could significantly reduce the value of
the collateral securing such Cooperative Note.

     Since the amount of hazard insurance the Master Servicer will cause to be
maintained on the improvements securing the Mortgage Loans declines as the
principal balances owing thereon decrease, and since residential properties have
historically appreciated in value over time, in the event of partial loss hazard
insurance proceeds may be insufficient to restore fully the damaged property.
Under the terms of the Mortgage Loans, borrowers are required to present claims
to insurers under hazard insurance policies maintained on the Mortgaged
Properties. The Master Servicer, on behalf of the Trustee and Securityholders,
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.


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

                                       78

<PAGE>

a HUD-approved co-insurer. Generally the term of such a mortgage loan may be up
to 40 years and the ratio of the loan amount to property replacement cost can be
up to 90%.

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

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

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


VA GUARANTEES

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

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

                                       79

<PAGE>

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 Securities, a Trust Fund may also contain (i) Cooperative Loans
evidenced by promissory notes secured by security interests in shares issued by
private cooperative housing corporations and in the related proprietary leases
or occupancy agreements granting exclusive rights to occupy specific dwelling
units in the related buildings or (ii) Contracts evidencing both (a) the
obligation of the obligor to repay the loan evidenced thereby and (b) the grant
of a security interest in the related Manufactured Home to secure repayment of
such loan. Any of the foregoing types of encumbrance will create a lien upon, or
grant a title interest in, the subject property, the priority of which will
depend on the terms of the particular security instrument as well as the order
of recordation or filing of the instrument in the appropriate public office.
Such a lien is not prior to the lien for real estate taxes and assessments.


SINGLE-FAMILY LOANS AND MULTIFAMILY LOANS

     The Single-Family Loans and Multifamily Loans will be secured by either
mortgages, deeds of trust, security deeds or deeds to secure debt depending upon
the type of security instrument customary to grant a security interest according
to the prevailing practice in the state in which the property subject to a
Single-Family Loan or Multifamily Loan is located. The filing of a mortgage or a
deed of trust creates a lien upon or conveys title to the real property
encumbered by such instrument and represents the security for the repayment of
an obligation that is customarily evidenced by a promissory note. It is not
prior to the lien for real estate taxes and assessments. Priority with respect
to mortgages and deeds of trust depends on their terms and generally on the
order of recording with the applicable state, county or municipal office. There
are two parties to a mortgage, the mortgagor, who is the borrower/homeowner or
the land trustee (as described below), and the mortgagee, who is the lender.
Under the mortgage instrument, the mortgagor 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.

                                       80

<PAGE>

LEASES AND RENTS

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

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


COOPERATIVE LOANS

     The Cooperative owns or has a leasehold interest in all the real property
and owns in fee or leases the building and all separate dwelling units therein.
The Cooperative is directly responsible for project management and, in most
cases, payment of real estate taxes, other governmental impositions and hazard
and liability insurance. If there is a blanket mortgage on the cooperative
apartment building and/or underlying land, as is generally the case, or an
underlying lease of the land, as is the case in some instances, the Cooperative,
as project mortgagor, or lessee, as the case may be, is also responsible for
meeting these blanket mortgage or rental obligations. A blanket mortgage is
ordinarily incurred by the Cooperative in connection with either the
construction or purchase of the Cooperative's apartment building or the
obtaining of capital by the Cooperative. The interests of the occupants under
proprietary leases or occupancy agreements as to which the Cooperative is the
landlord are generally subordinate to the interests of the holder of the blanket
mortgage and to the interest of the holder of a land lease. If the Cooperative
is unable to meet the payment obligations (i) arising under its blanket
mortgage, the mortgagee holding the blanket mortgage could foreclose on that
mortgage and terminate all subordinate proprietary leases and occupancy
agreements or (ii) arising under its land lease, the holder of the landlord's
interest under the land lease could terminate it and all subordinate proprietary
leases and occupancy agreements. Also, the blanket mortgage on a Cooperative may
provide financing 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 tenant- stockholder's pro rata
share of the Cooperative's payments for its blanket mortgage, real property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest in a

                                       81

<PAGE>

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


CONTRACTS

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

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

                                       82

<PAGE>

     The Depositor will assign or cause to be assigned a security interest in
the Manufactured Homes to the Trustee, on behalf of the Securityholders. 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 Securityholders, 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 Securityholders, as the new secured party on the certificate of
title that, through fraud or negligence, the security interest of the Trustee
could be released.

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

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

                                       83

<PAGE>

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, 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

                                       84

<PAGE>

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 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 tenant- stockholder and pledged to the lender are, in almost all cases,
subject to restrictions on transfer as set forth in the Cooperative's
certificate of incorporation and by-laws, as well as in the proprietary lease or
occupancy agreement, and may be cancelled by the Cooperative for failure by the
tenant-stockholder to pay rent or other obligations or charges owed by such
tenant- stockholder, including mechanics' liens against the Cooperative
apartment building incurred by such tenant-stockholder. Typically, rent and
other obligations and charges arising under a proprietary lease or occupancy
agreement that are owed to the Cooperative are made liens upon the shares to
which the proprietary lease or occupancy agreement relates. In addition, the
proprietary lease or occupancy agreement generally permits the Cooperative to
terminate such lease or agreement in the event the tenant-stockholder fails to
make payments or defaults in the performance of covenants required thereunder.
Typically, the lender and the Cooperative enter into a recognition agreement
that, together with any lender protection provisions contained in the
proprietary lease, establishes the rights and obligations of both parties in the
event of a default by the tenant-stockholder on its obligations under the
proprietary lease or occupancy agreement. A default by the tenant-stockholder
under the proprietary lease or occupancy agreement will usually constitute a
default under the security agreement between the lender and the
tenant-stockholder.

                                       85

<PAGE>

     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 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 court- issued writ of replevin). The
         self-help and/or voluntary repossession methods are more commonly
         employed, and are accomplished simply by retaking possession of the
         manufactured home. In cases in which the debtor objects or raises a
         defense to repossession, a court order must be obtained from the
         appropriate state court, and the manufactured home

                                       86

<PAGE>

         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.


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

                                       87

<PAGE>

lender obtained an appraisal of the manufactured home prior to the sale and the
property was sold for at least two-thirds of its appraised value.


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

     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the trustor or mortgagor and certain foreclosed junior lienors are
given a statutory period in which to redeem the property from the foreclosure
sale. The right of redemption should be distinguished from the equity of
redemption, which is a nonstatutory right that must be exercised prior to the
foreclosure sale. In some states, redemption may occur only upon payment of the
entire principal balance of the loan, accrued interest and expenses of
foreclosure. In other states, redemption may be authorized if the former
borrower pays only a portion of the sums due. The effect of a statutory right of
redemption is to diminish the ability of the lender to sell the foreclosed
property. The right of redemption would defeat the title of any purchaser
acquired at a public sale. Consequently, the practical effect of a right of
redemption is to force the lender to retain the property and pay the expenses of
ownership and maintenance of the property until the redemption period has
expired. In some states, there is no right to redeem property after a trustee's
sale under a deed of trust.


NOTICE OF SALE; REDEMPTION RIGHTS WITH RESPECT TO MANUFACTURED HOMES

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


ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment is a personal judgment against the former
borrower equal in most cases to the difference between the net amount realized
upon the public sale of the real property and the amount due to the lender.
Other statutes require the beneficiary or mortgagee to exhaust the security
afforded under a deed of trust or mortgage by foreclosure in an attempt to
satisfy the full debt before bringing 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

                                       88

<PAGE>

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 Bankruptcy Reform Act of 1994 established the National Bankruptcy
Review Commission ("NBRC") for purposes of analyzing the nation's bankruptcy
laws and making recommendations to Congress for legislative changes to the
bankruptcy laws. A similar commission was involved in developing the Bankruptcy
Code. The NBRC delivered its report to Congress, the President of the United
States and the Chief Justice of the Supreme Court on October 20, 1997. Among
other topics, high leverage loans were addressed in the NBRC's report. Despite
certain ambiguities, the NBRC's report appears to recommend that Congress amend
Bankruptcy Code section 1322(b)(2) by treating a claim secured only by a junior
security interest in a debtor's principal residence as protected only to the
extent that the claim was secured when the security interest was made if the
value of the property securing the junior security interest is less than such
amount. However, the express language of the report implies that a claim secured
only by a junior security interest in a debtor's principal residence may not be
modified to reduce such claim below the appraised value of the property at the
time the security interest was made. A strong dissent by certain members of the
NBRC recommends that the protections of Bankruptcy Code section 1322(b)(2) be
extended to creditors principally secured by the debtor's principal residence.
Additionally, the NBRC's report recommends that a creditor's secured claim in
real property should be determined by the property's fair market value, less
hypothetical costs of sale. The standard advocated by this recommendation would
not apply to mortgages on the primary residence of a Chapter 11 or 13 debtor who
retains the residence if such mortgages are protected from modification such as
those senior mortgages not subject to modification pursuant to Bankruptcy Code
Sections 1322(b)(2) and 1123(b)(5). The final NBRC report may ultimately lead to
substantive changes to the existing Bankruptcy Code, such as reducing
outstanding loan balances to the appraised value of a debtor's principal
residence at the time the security interest in the property was taken, which
could affect the Mortgage Loans and the enforcement of rights therein.

     Certain tax liens arising under the Code, may in certain circumstances
provide priority over the lien of a mortgage or deed of trust. In addition,
substantive requirements are imposed upon mortgage lenders in connection with
the origination and the servicing of single family mortgage loans by numerous
federal and some state consumer protection laws. These laws include the Federal
Truth-in-Lending Act, Regulation "Z", Real Estate Settlement Procedures Act,
Regulation "X", Equal Credit Opportunity Act, Regulation "B", Fair Credit
Billing Act, Fair Credit Housing 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.
In particular, the originators' failure to comply with certain requirements of
the Federal Truth-in-Lending Act, as implemented by Regulation Z, could subject
both originators and assignees of such obligations to monetary penalties and
could result in obligors' rescinding loans against either originators or
assignees.

                                       89

<PAGE>

     In addition, certain of the Mortgage Loans are also subject to the Home
Ownership and Equity Protection Act of 1994 (the "Homeownership Act") (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. The Homeownership Act requires certain additional
disclosures, specifies the timing of such disclosures and limits or prohibits
inclusion of certain provisions in mortgages subject to the Homeownership Act.
Remedies available to the mortgagor include monetary penalties, as well as
recission rights if the appropriate disclosures were not given as required or if
the particular mortgage includes provisions prohibited by law. The Homeownership
Act also provides that any purchaser or assignee of a mortgage covered by the
Homeownership Act is subject to all of the claims and defenses to loan payment,
whether under the Federal Truth-in-Lending Act, as amended by the Homeownership
Act or other law, which the borrower could assert against the original lender
unless the purchaser or assignee did not know and could not with reasonable
diligence have determined that the Mortgage Loan was subject to the provisions
of the Homeownership Act. The maximum damages that may be recovered under the
Homeownership Act from an assignee is the remaining amount of indebtedness plus
the total amount paid by the borrower in connection with the Mortgage Loan.

     FOR COOPERATIVE LOANS

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


JUNIOR MORTGAGES

     Some of the Mortgage Loans may be secured by junior mortgages or deeds of
trust, which are junior to senior mortgages or deeds of trust which are not part
of the Trust Fund. The rights of the Securityholders 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,

                                       90

<PAGE>

Regulation "Z", the Equal Credit Opportunity Act, Regulation "B", the Fair
Credit Reporting Act, the Real Estate Settlement Procedures Act, Regulation "X",
the Fair Housing 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 particular, the originators' failure to comply with certain
requirements of the Federal Truth-in- Lending Act, as implemented by Regulation
Z, could subject both originators and assignees of such obligations to monetary
penalties and could result in obligors' rescinding the Contracts against either
the originators or assignees. Further if such Contracts are deemed High Cost
Loans within the meaning of the Homeownership Act, they would be subject to the
same provisions of the Homeownership Act as Mortgage Loans as described in
"--Anti-Deficiency Legislation and Other Limitations on Lenders" above.

     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 Securityholders.

     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

                                       91

<PAGE>

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


ENFORCEABILITY OF CERTAIN PROVISIONS

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


     SINGLE-FAMILY LOANS AND MULTIFAMILY LOANS

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

                                       92

<PAGE>

the creation of a junior encumbrance. Regulations promulgated under the Garn-St
Germain Act also prohibit the imposition of a prepayment penalty upon the
acceleration of a loan pursuant to a due-on-sale clause.

     The inability to enforce a due-on-sale clause may result in a Mortgage Loan
bearing an interest rate below the current market rate being assumed by a new
home buyer rather than being paid off, which may have an impact upon the average
life of the Mortgage Loans related to a series and the number of such Mortgage
Loans which may be outstanding until maturity.


     TRANSFER OF MANUFACTURED HOMES

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

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


     PREPAYMENT CHARGES AND PREPAYMENTS

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

                                       93

<PAGE>

or delay the taking of action by the senior lender. Moreover, the bankruptcy of
a junior lender may operate to stay foreclosure or similar proceeds by the
senior lender.


APPLICABILITY OF USURY LAWS

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

     The Depositor has been advised by counsel that a court interpreting Title V
would hold that mortgage loans originated on or after January 1, 1980 are
subject to federal preemption. Therefore, in a state that has not taken the
requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.

     In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no Mortgage
Loans originated after the date of such state action will be eligible for
inclusion in a Trust Fund if such Mortgage Loans bear interest or provide for
discount points or charges in excess of permitted levels. No Mortgage Loan
originated prior to January 1, 1980 will bear interest or provide for discount
points or charges in excess of permitted levels.

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

                                       94

<PAGE>

respect to origination of alternative mortgage instruments by federal credit
unions and (iii) all other non-federally chartered housing creditors, including,
without limitation, state-chartered savings and loan associations, savings banks
and mutual savings banks and mortgage banking companies may originate
alternative mortgage instruments in accordance with the regulations promulgated
by the Federal Home Loan Bank Board, predecessor to the Office of Thrift
Supervision with respect to origination of alternative mortgage instruments by
federal savings and loan associations. Title VIII further provides that any
state may reject applicability of the provisions of Title VIII by adopting,
prior to October 15, 1985, a law or constitutional provision expressly rejecting
the applicability of such provisions. Certain states have taken such action.

     The Depositor has been advised by its counsel that it is their opinion that
a court interpreting Title VIII would hold that ARM Loans that were originated
by state-chartered lenders before the date of enactment of any state law or
constitutional provision rejecting applicability of Title VIII would not be
subject to state laws imposing restrictions or prohibitions on the ability of
state-chartered lenders to originate alternative mortgage instruments.

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


FORMALDEHYDE LITIGATION WITH RESPECT TO CONTRACTS

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

                                       95

<PAGE>

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 Securities, 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 Securities. 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.


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
Securities. 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.

                                       96

<PAGE>

     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 Securityholders of the related Series.


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

                                       97

<PAGE>

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

     The following discussion addresses securities of four general types: (i)
certificates ("REMIC Certificates") representing interests in a Trust Fund, or a
portion thereof, that the Trustee will elect to have treated as a real estate
mortgage investment conduit ("REMIC") under Sections 860A through 860G (the
"REMIC Provisions") of the Code, (ii) certificates ("Grantor Trust
Certificates") representing interests in a Trust Fund ("Grantor Trust Fund") as
to which no such election will be made, (iii) certificates ("Partnership
Certificates") representing interests in a Trust Fund ("Partnership Trust Fund")
which is treated as a partnership for federal income tax purposes, and (iv)
certificates ("Debt Certificates") representing indebtedness of a Partnership
Trust Fund for federal income tax purposes. The Prospectus Supplement for each
series of Certificates will indicate which of the foregoing treatments will
apply to such series and, if a REMIC election (or elections) will be made for
the related Trust Fund, will identify all "regular interests" and "residual
interests" in the REMIC. For purposes of this tax discussion, (i) references to
a "Certificateholder" or a "holder" are to the beneficial owner of a Certificate
and (ii) unless indicated otherwise in the applicable Prospectus Supplement,
references to "Mortgage Loans" include Agency Securities, 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

                                       98

<PAGE>

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 inadvertently terminated.


  CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES

     In general, the REMIC Certificates will be "real estate assets" within the
meaning of Section 856(c)(4)(A) of the Code and assets described in Section
7701(a)(19)(C) of the Code in the same proportion that the assets of the REMIC
underlying such Certificates would be so treated. Moreover, if 95% or more of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during a calendar year, the REMIC Certificates will qualify for the
corresponding status in their entirety for that calendar year. Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in Section 856(c)(3)(B) of the Code to the extent that such Certificates are
treated as "real estate assets" within the meaning of Section 856(c)(4)(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 any 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 of the Code. If
so, the related Prospectus Supplement will describe the Mortgage Loans that may
not be so treated. The REMIC Regulations do provide, however, that cash received
from payments on Mortgage Loans held pending distribution is considered part of
the Mortgage Loans for purposes of Section 856(c)(4)(A) of the Code.
Furthermore, foreclosure property will qualify as "real estate assets" under
Section 856(c)(4)(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)(4)(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

                                       99

<PAGE>

is interest described in Section 856(c)(3)(B) of the Code, the Tiered REMICs
will be treated as one REMIC.


  TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

     GENERAL

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


     ORIGINAL ISSUE DISCOUNT

     Certain REMIC Regular Certificates may be issued with "original issue
discount" within the meaning of Section 1273(a) of the Code. Any holders of
REMIC Regular Certificates issued with original issue discount generally will be
required to include original issue discount in income as it accrues, in
accordance with the "constant yield" 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 reasonable 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" is interest that is unconditionally payable at least
annually (during the entire term of the instrument) 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

                                       100

<PAGE>

according to the characteristics of such REMIC Regular Certificates. If the
original issue discount rules apply to such Certificates, the related Prospectus
Supplement will describe the manner in which such rules will be applied with
respect to those Certificates in preparing information returns to the
Certificateholders and the Internal Revenue Service (the "IRS").

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

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

     Notwithstanding the general definition of original issue discount, original
issue discount on a REMIC Regular Certificate will be considered to be de
minimis if it is less than 0.25% of the stated redemption price of the REMIC
Regular Certificate multiplied by its weighted average life. For this purpose,
the weighted average life of the REMIC Regular Certificate is computed as the
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

                                       101

<PAGE>

Certificate, including the purchase date but excluding the disposition date. In
the case of an original holder of a REMIC Regular Certificate, the daily
portions of original issue discount will be determined as follows.

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

                                       102

<PAGE>

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) in income as interest, and to
amortize premium, based on a constant yield method. If such an election were
made with respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include currently
market discount in income with respect to all other debt instruments having
market discount that such Certificateholder acquires during the taxable year of
the election or thereafter, and possibly previously acquired instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium would be deemed to have made an election to amortize bond
premium with respect to all debt instruments having amortizable bond premium
that such Certificateholder owns or acquires. See "Taxation of Owners of REMIC
Regular Certificates--Premium" below. Each of these elections to accrue
interest, discount and premium with respect to a Certificate on a constant yield
method or as interest would be irrevocable.

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

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

                                       103

<PAGE>

as ordinary income to the extent of the market discount accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously reported as ordinary income.

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


     PREMIUM

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


     REALIZED LOSSES

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

                                       104

<PAGE>

  TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

     GENERAL

     Although a REMIC is a separate entity for federal income tax purposes, a
REMIC generally is not subject to entity-level taxation, except with regard to
prohibited transactions and certain other transactions. See "--Prohibited
Transactions Tax and Other Possible REMIC Taxes" below. Rather, the taxable
income or net loss of a REMIC is generally taken into account by the holder of
the REMIC Residual Certificates. Accordingly, the REMIC Residual Certificates
will be subject to tax rules that differ significantly from those that would
apply if the REMIC Residual Certificates were treated for federal income tax
purposes as direct ownership interests in the Mortgage Loans or as debt
instruments issued by the REMIC.

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

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

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

                                       105

<PAGE>

offset, subject to the rules relating to "excess inclusions," 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. Such disparity between income and
distributions may not be offset by corresponding losses or reductions of income
attributable to the REMIC Residual Certificateholder until subsequent tax years
and, then, may not be completely offset due to changes in the Code, tax rates or
character of the income or loss.


     TAXABLE INCOME OF THE REMIC

     The taxable income of the REMIC will equal the income from the Mortgage
Loans and other assets of the REMIC plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest (including original issue discount
and reduced by any premium on issuance) on the REMIC Regular Certificates (and
any other class of REMIC Certificates constituting "regular interests" in the
REMIC not offered hereby), amortization of any premium on the Mortgage Loans,
bad debt losses with respect to the Mortgage Loans and, except as described
below, for servicing, administrative and other expenses.

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

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

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

                                       106

<PAGE>

be allocated among the principal payments thereon and be deductible by the REMIC
as those payments become due or upon the prepayment of such Mortgage Loan.

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

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

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


     BASIS RULES, NET LOSSES AND DISTRIBUTIONS

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

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

                                       107

<PAGE>

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

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


     EXCESS INCLUSIONS

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

     In general, the "excess inclusions" with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess, if any, of (i) the
daily portions of REMIC taxable income allocable to such REMIC Residual
Certificate over (ii) the sum of the "daily accruals" (as defined below) for
each day during such quarter that such REMIC Residual Certificate was held by
such REMIC Residual Certificateholder. The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable portion of the product of the "adjusted issue price" of the
REMIC Residual Certificate at the beginning of the calendar quarter and 120% of
the "long-term Federal rate" in effect on the Closing Date. For this purpose,
the adjusted issue price of a REMIC Residual Certificate as of the beginning of
any calendar quarter will be equal to the issue price of the REMIC Residual
Certificate, increased by the sum of the daily accruals for all prior quarters
and decreased (but not below zero) by any distributions made with respect to
such REMIC Residual Certificate before the beginning of such 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.

     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.

                                       108

<PAGE>

     Furthermore, for purposes of the alternative minimum tax, excess inclusions
will not be permitted to be offset by the alternative tax net operating loss
deduction and 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 alternative minimum tax on excess inclusions.

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


     NONECONOMIC REMIC RESIDUAL CERTIFICATES

     Under the REMIC Regulations, transfers of "noneconomic" REMIC Residual
Certificates will be disregarded for all federal income tax purposes if "a
significant purpose of the transfer was to enable the transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual Certificate. The REMIC Regulations
provide that a REMIC Residual Certificate is noneconomic unless, based on the
Prepayment Assumption and on any required or permitted clean up calls, or
required liquidation provided for in the REMIC's organizational documents, (1)
the present value of the expected future distributions (discounted using the
"applicable Federal rate" for obligations whose term ends on the close of the
last quarter in which excess inclusions are expected to accrue with respect to
the REMIC Residual Certificate, which rate is computed and published monthly by
the IRS) on the REMIC Residual Certificate equals at least the present value of
the expected tax on the anticipated excess inclusions, and (2) the transferor
reasonably expects that the transferee will receive distributions with respect
to the REMIC Residual Certificate at or after the time the taxes accrue on the
anticipated excess inclusions in an amount sufficient to satisfy the accrued
taxes. Accordingly, all transfers of REMIC Residual Certificates that may
constitute noneconomic residual interests will be subject to certain
restrictions under the terms of the related Pooling and Servicing Agreement that
are intended to reduce the possibility of any such transfer being disregarded.
Such restrictions will require each party to a transfer to provide an affidavit
that no purpose of such transfer is to impede the assessment or collection of
tax, including certain representations as to the financial condition of the
prospective transferee, as to which the transferor is also required to make a
reasonable investigation to determine such transferee's 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

                                       109

<PAGE>

Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.


     MARK-TO-MARKET RULES

     On December 24, 1996, the IRS released final 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 REMIC Residual Certificate issued after January 4, 1995 is not
treated as a security and thus may not be marked to market. Prospective
purchasers of a REMIC Residual Certificate should consult their tax advisors
regarding the possible application of the mark-to-market requirement to REMIC
Residual Certificates.


     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. Except as 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

                                       110

<PAGE>

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.

     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

                                       111

<PAGE>

be deductible, but instead will be added to such REMIC Residual
Certificateholder's adjusted basis in the newly-acquired asset.


  PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions" (a "Prohibited Transactions Tax"). In general,
subject to certain specified exceptions a prohibited transaction means the
disposition of a Mortgage Loan, the receipt of income from a source other than a
Mortgage Loan or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Mortgage Loans for temporary investment pending
distribution on the REMIC Certificates. It is not anticipated that any REMIC
will engage in any prohibited transactions in which it would recognize a
material amount of net income.

     In addition, certain contributions to a REMIC made after the day on which
the REMIC issues all of its interests could result in the imposition of a tax on
the REMIC equal to 100% of the value of the contributed property (a
"Contributions Tax"). Each Pooling and Servicing Agreement will include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

     REMICs also are subject to federal income tax at the highest corporate rate
on "net income from foreclosure property," determined by reference to the rules
applicable to real estate investment trusts. "Net income from foreclosure
property" generally means gain from the sale of a foreclosure property that is
inventory property and gross income from foreclosure property other than
qualifying rents and other qualifying income for a real estate investment trust.
Unless otherwise disclosed in the related Prospectus Supplement, it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

     Unless otherwise disclosed in the related Prospectus Supplement, it is not
anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

     Unless otherwise stated in the related Prospectus Supplement, and to the
extent permitted by then applicable laws, any Prohibited Transactions Tax,
Contributions Tax, tax on "net income from foreclosure property" or state or
local income or franchise tax that may be imposed on the REMIC will be borne by
the related Master Servicer or Trustee in either case out of its own funds,
provided that the Master Servicer or the Trustee, as the case may be, has
sufficient assets to do so, and provided further that such tax arises out of a
breach of the Master Servicer's or the Trustee's obligations, as the case may
be, under the related Pooling and Servicing Agreement 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

                                       112

<PAGE>

would be imposed on the transferor of the REMIC Residual Certificate, except
that where such transfer is through an agent for a disqualified organization,
the tax would instead be imposed on such agent. However, a transferor of a REMIC
Residual Certificate would in no event be liable for such tax with respect to a
transfer if the transferee furnishes to the transferor an affidavit that the
transferee is not a disqualified organization and, as of the time of the
transfer, the transferor does not have actual knowledge that such affidavit is
false. Moreover, an entity will not qualify as a REMIC unless there are
reasonable arrangements designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for the application of the tax described herein will be made available.
Restrictions on the transfer of REMIC Residual Certificates and certain other
provisions that are intended to meet this requirement will be included in the
Pooling and Servicing Agreement, and will be discussed more fully in any
Prospectus Supplement relating to the offering of any REMIC Residual
Certificate.

     In addition, if a "pass-through entity" (as defined below) includes in
income excess inclusions with respect to a REMIC Residual Certificate, and a
disqualified organization is the record holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through entity held by such disqualified organization and
(ii) the highest marginal federal income tax rate imposed on corporations. A
pass-through entity will not be subject to this tax for any period, however, if
each record holder of an interest in such pass-through entity furnishes to such
pass-through entity (i) such holder's social security number and a statement
under penalties of perjury that such social security number is that of the
record holder or (ii) a statement under penalties of perjury that such record
holder is not a disqualified organization. For taxable years beginning after
December 31, 1997, notwithstanding the preceding two sentences, in the case of a
REMIC Residual Certificate held by an "electing large partnership," all
interests in such partnership shall be treated as held by disqualified
organizations (without regard to whether the record holders of the partnership
furnish statements described in the preceding sentence) and the amount that
would be subject to tax under the second preceding sentence is excluded from the
gross income of the partnership (in lieu of a deduction in the amount of such
tax generally allowed to pass-through entities).

     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.

                                       113

<PAGE>

  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.

     The Trustee, as the tax matters person or as agent for the tax matters
person, 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 the tax matters person or as agent for the tax
matters person, and the IRS concerning any such REMIC item. Adjustments made to
the REMIC tax return may require a REMIC Residual Certificateholder to make
corresponding adjustments on its return, and an audit of the REMIC's tax return,
or the adjustments resulting from such an audit, could result in an audit of a
REMIC Residual Certificateholder's return. 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.

                                       114

<PAGE>



  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.


  NEW WITHHOLDING REGULATIONS

     The Treasury Department has issued new regulations (the "New Withholding
Regulations") which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Withholding
Regulations attempt to unify certification requirements and modify reliance
standards. The New Withholding Regulations will generally be effective for
payments made after December 31, 1999, subject to certain transition rules.
Prospective investors are urged to consult their tax advisors regarding the New
Withholding Regulations.


  FOREIGN INVESTORS IN REMIC CERTIFICATES

     A REMIC Regular Certificateholder that is not a "United States person" (as
defined below) and is not subject to federal income tax as a result of any
direct or indirect connection to the United States in addition to its ownership
of a REMIC Regular Certificate will not, unless otherwise disclosed in the
related Prospectus Supplement, be subject to United States federal income or
withholding tax in respect of a distribution on a REMIC Regular Certificate,
provided that the holder complies to the extent necessary with certain
identification requirements (including delivery of a statement, signed by the
Certificateholder under penalties of perjury, certifying that such
Certificateholder is not a United States person and providing the name and
address of such Certificateholder). For these purposes, "United States person"
means a citizen or resident of the United States, a corporation, partnership or
other entity created or organized in, or under the laws of, the United States or
any political subdivision thereof (except, in the case of a partnership, to the
extent provided in regulations), 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. To the extent
prescribed in regulations by the Secretary of the Treasury, which regulations
have not yet been issued, a trust which was in existence on August 20, 1996
(other than a trust treated as owned by the grantor under subpart E of part I of
subchapter J of chapter 1 of the Code), and which was treated as a United States
person on August 19, 1996, may elect to continue to be treated as a United
States person notwithstanding the previous sentence. 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.


                                       115

<PAGE>



     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.


NOTES

     On or prior to the date of the related Prospectus Supplement with respect
to the proposed issuance of each series of Notes, Thacher Proffitt & Wood,
counsel to the Depositor, will deliver its opinion to the effect that, assuming
compliance with all provisions of the Indenture, Owner Trust Agreement and
certain related documents and upon issuance of the Notes, for federal income tax
purposes (i) the Notes will be treated as indebtedness and (ii) the Issuer, as
created pursuant to the terms and conditions of the Owner Trust Agreement, will
not be characterized as an association (or publicly traded partnership) taxable
as a corporation or as a taxable mortgage pool. The following discussion is
based in part upon the OID 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 Notes. For purposes of this tax
discussion, references to a "Noteholder" or a "holder" are to the beneficial
owner of a Note.

     STATUS AS REAL PROPERTY LOANS

     Notes held by 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); and (ii) Notes held by a real estate investment trust
will not constitute "real estate assets" within the meaning of Code section
856(c)(4)(A) and interest on Notes will not be considered "interest on
obligations secured by mortgages on real property" within the meaning of Code
section 856(c)(3)(B).

     TAXATION OF NOTEHOLDERS

     Notes 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 the Notes is not required to be reported under the accrual
method unless the holder otherwise used 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 the Notes. See "--REMICs
- --Taxation of Owners of REMIC Regular Certificates" and "-- Sales of REMIC
Certificates."


GRANTOR TRUST FUNDS

  CLASSIFICATION OF GRANTOR TRUST FUNDS

     On or prior to the date of the related Prospectus Supplement with respect
to the proposed issuance of 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 and upon issuance of such Grantor Trust Certificates, 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.

     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

                                       116

<PAGE>



holders of Grantor Trust Fractional Interest Certificates issued with respect to
such Grantor Trust Fund will be referred to as a "Grantor Trust Strip
Certificate." A Grantor Trust Strip Certificate may also evidence a nominal
ownership interest in the principal of the Mortgage Loans constituting the
related Grantor Trust Fund.


  CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST CERTIFICATES

     GRANTOR TRUST FRACTIONAL INTEREST CERTIFICATES

     In the case of Grantor Trust Fractional Interest Certificates, unless
otherwise disclosed in the related Prospectus Supplement and subject to the
discussion below with respect to Buydown Mortgage Loans, counsel to the
Depositor will deliver an opinion that, in general, Grantor Trust Fractional
Interest Certificates will represent interests in (i) "loans . . . secured by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the Code; (ii) "obligation[s] (including any participation or Certificate of
beneficial ownership therein) which . . .[are] principally secured by an
interest in real property" within the meaning of Section 860G(a)(3) of the Code;
and (iii) "real estate assets" within the meaning of Section 856(c)(4)(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)(4)(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

                                       117

<PAGE>



Mortgage Loans (including amounts used to pay reasonable servicing fees and
other expenses) and will be entitled to deduct their shares of any such
reasonable servicing fees and other expenses. Because of stripped interests,
market or original issue discount, or premium, the amount includible in income
on account of a Grantor Trust Fractional Interest Certificate may differ
significantly from the amount distributable thereon representing interest on the
Mortgage Loans. Under Section 67 of the Code, an individual, estate or trust
holding a Grantor Trust Fractional Interest Certificate directly or through
certain pass-through entities will be allowed a deduction for such reasonable
servicing fees and expenses only to the extent that the aggregate of such
holder's miscellaneous itemized deductions exceeds two percent of such holder's
adjusted gross income. In addition, Section 68 of the Code provides that the
amount of itemized deductions otherwise allowable for an individual whose
adjusted gross income exceeds a specified amount will be reduced by the lesser
of (i) 3% of the excess of the individual's adjusted gross income over such
amount or (ii) 80% of the amount of itemized deductions otherwise allowable for
the taxable year. The amount of additional taxable income reportable by holders
of Grantor Trust Fractional Interest Certificates who are subject to the
limitations of either Section 67 or Section 68 of the Code may be substantial.
Further, Certificateholders (other than corporations) subject to the alternative
minimum tax may not deduct miscellaneous itemized deductions in determining such
holder's alternative minimum taxable income. Although it is not entirely clear,
it appears that in transactions in which multiple classes of Grantor Trust
Certificates (including Grantor Trust Strip Certificates) are issued, such fees
and expenses should be allocated among the classes of Grantor Trust Certificates
using a method that recognizes that each such class benefits from the related
services. In the absence of statutory or administrative clarification as to the
method to be used, it currently is intended to base information returns or
reports to the IRS and Certificateholders on a method that allocates such
expenses among classes of Grantor Trust Certificates with respect to each period
based on the distributions made to each such class during that period.

     The federal income tax treatment of Grantor Trust Fractional Interest
Certificates of any series will depend on whether they are subject to the
"stripped bond" rules of Section 1286 of the Code. Grantor Trust Fractional
Interest Certificates may be subject to those rules if (i) a class of Grantor
Trust Strip Certificates is issued as part of the same series of Certificates or
(ii) the Depositor or any of its affiliates retains (for its own account or for
purposes of resale) a right to receive a 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.

                                       118

<PAGE>



     The original issue discount on a Grantor Trust Fractional Interest
Certificate will be the excess of such Certificate's stated redemption price
over its issue price. The issue price of a Grantor Trust Fractional Interest
Certificate as to any purchaser will be equal to the price paid by such
purchaser for the Grantor Trust Fractional Interest Certificate. The stated
redemption price of a Grantor Trust Fractional Interest Certificate will be the
sum of all payments to be made on such Certificate, other than "qualified stated
interest," if any, as well as such Certificate's share of reasonable servicing
fees and other expenses. See "--Taxation of Owners of Grantor Trust Fractional
Interest Certificates-If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest." In general, the amount of such income that accrues
in any month would equal the product of such holder's adjusted basis in such
Grantor Trust Fractional Interest Certificate at the beginning of such month
(see "Sales of Grantor Trust Certificates") and the yield of such Grantor Trust
Fractional Interest Certificate to such holder. Such yield would be computed at
the rate (compounded based on the regular interval between payment dates) that,
if used to discount the holder's share of future payments on the Mortgage Loans,
would cause the present value of those future payments to equal the price at
which the holder purchased such Certificate. In computing yield under the
stripped bond rules, a Certificateholder's share of future payments on the
Mortgage Loans will not include any payments made in respect of any ownership
interest in the Mortgage Loans retained by the Depositor, the Master Servicer,
any subservicer or their respective affiliates, but will include such
Certificateholder's share of any reasonable servicing fees and other expenses.

     To the extent the Grantor Trust Fractional Interest Certificates represent
an interest in any pool of debt instruments the yield on which may be affected
by reason of prepayments, for taxable years beginning after August 5, 1997,
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. It is unclear whether those provisions would be
applicable to the Grantor Trust Fractional Interest Certificates that do not
represent an interest in any pool of debt instruments the yield on which may be
affected by reason of prepayments, or for taxable years beginning prior to
August 5, 1997, 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 with respect to Grantor Trust
Fractional Interest Certificates and, in particular, whether a prepayment
assumption should be used in reporting original issue discount.

     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

                                                  
                                       119

<PAGE>



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.

     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 1.1286-1, 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" is 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

                                       120

<PAGE>



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. The determination as to
whether original issue discount will be considered to be de minimis will be
calculated using the same test described in the REMIC discussion. See --Taxation
of Owners of REMIC Regular Certificates--Original Issue Discount" above.

     In the case of Mortgage Loans bearing adjustable or variable interest
rates, the related Prospectus Supplement will describe the manner in which such
rules will be applied with respect to those Mortgage Loans by the Master
Servicer or the Trustee in preparing information returns to
the Certificateholders and the IRS.

     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. Section
1272(a)(6) of the Code requires that a prepayment assumption be made in
computing yield with respect to any pool of debt instruments the yield on which
may be affected by reason of prepayments. Accordingly, for certificates backed
by such pools, it is intended to base information reports and returns to the IRS
and Certificateholders for taxable years beginning after August 5, 1997, on the
use of a prepayment assumption. However, in the case of certificates not backed
by such pools or with respect to taxable years beginning prior to August 5,
1997, it currently is not intended to base such reports and returns on the use
of a prepayment assumption. Certificateholders are advised to consult their own
tax advisors concerning whether a prepayment assumption should be used in
reporting original issue discount with respect to Grantor Trust Fractional
Interest Certificates. Certificateholders should refer to the related Prospectus
Supplement with respect to each series to determine whether and in what manner
the original issue discount rules will apply to Mortgage Loans in such series.

     A purchaser of a Grantor Trust Fractional Interest Certificate that
purchases such Grantor Trust Fractional Interest Certificate at a cost less than
such Certificate's allocable portion of the aggregate remaining stated
redemption price of the Mortgage Loans held in the related Trust Fund will also
be required to include in gross income such Certificate's daily portions of any
original issue discount with respect to such Mortgage Loans. However, each such
daily portion will be reduced, if the cost of such Grantor Trust Fractional
Interest Certificate to such purchaser is in excess of such Certificate's
allocable portion of the aggregate "adjusted issue prices" of the Mortgage Loans
held in the related Trust Fund, approximately in proportion to the ratio such
excess bears to such Certificate's allocable portion of the aggregate original
issue discount remaining to be accrued on such Mortgage Loans. The adjusted
issue price of a Mortgage Loan on any given day equals the sum of (i) the
adjusted issue price (or, in the case of the first accrual period, the issue
price) of such Mortgage Loan at the beginning of the accrual period that
includes such day and (ii) the daily portions of original issue discount for all
days during such accrual period prior to such day. The adjusted issue price of a
Mortgage Loan at the beginning of any accrual period will equal the issue price
of such Mortgage Loan, increased by the aggregate amount of original issue
discount with respect to such Mortgage Loan that accrued in prior accrual
periods, and reduced by the amount of any payments made on such Mortgage Loan in
prior accrual periods of amounts included in its stated redemption price.

     In addition to its regular reports, the Master Servicer or the Trustee,
except as 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

                                       121

<PAGE>



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 under rules similar to those described in "--Taxation of Owners of
REMIC Regular Certificates--Market Discount" above.

     Section 1276(b)(3) of the Code authorized the Treasury Department to issue
regulations providing for the method for accruing market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury Department, certain
rules described in the Committee Report will apply. Under those rules, in each
accrual period market discount on the Mortgage Loans should accrue, at the
Certificateholder's option: (i) on the basis of a constant yield method, (ii) in
the case of a Mortgage Loan issued without original issue discount, in an amount
that bears the same ratio to the total remaining market discount as the stated
interest paid in the accrual period bears to the total stated interest remaining
to be paid on the Mortgage Loan as of the beginning of the accrual period, or
(iii) in the case of a Mortgage Loan issued with original issue discount, in an
amount that bears the same ratio to the total remaining market discount as the
original issue discount accrued in the accrual period bears to the total
original issue discount remaining at the beginning of the accrual period. The
prepayment assumption, if any, used in calculating the accrual of original issue
discount is to be used in calculating the accrual of market discount. The effect
of using a prepayment assumption could be to accelerate the reporting of such
discount income. Because the regulations referred to in this paragraph have not
been issued, it is not possible to predict what effect such regulations might
have on the tax treatment of a Mortgage Loan purchased at a discount in the
secondary market.

     Because the Mortgage Loans will provide for periodic payments of stated
redemption price, such discount may be required to be included in income at a
rate that is not significantly slower than the rate at which such discount would
be included in income if it were original issue discount.

     Market discount with respect to Mortgage Loans may be considered to be de
minimis and, if so, will be includible in income under de minimis rules similar
to those described in "--REMICs--Taxation of Owners of REMIC Regular
Certificates--Original Issue Discount" above, with the exception that it is less
likely that a prepayment assumption will be used for purposes of such rules with
respect to the Mortgage Loans.

     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

                                       122

<PAGE>



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

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


  TAXATION OF OWNERS OF GRANTOR TRUST STRIP CERTIFICATES

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

     The OID Regulations do not apply to "stripped coupons," although they
provide general guidance as to how the original issue discount sections of the
Code will be applied. In addition, the discussion below is subject to the
discussion under "Possible Application of 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. To the extent the Grantor

                                       123

<PAGE>



Trust Strip Certificates represent an interest in any pool of debt instruments
the yield on which may be affected by reason of prepayments, those provisions
will apply to the Grantor Trust Strip Certificates for taxable years beginning
after August 5, 1997. It is unclear whether those provisions would be applicable
to the Grantor Trust Strip Certificates that do not represent an interest in any
such pool or for taxable years beginning prior to August 5, 1997, or whether use
of a prepayment assumption may be required or permitted in the absence of such
provisions. 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. It currently is intended to base
information returns or reports to the IRS and Certificateholders on the
Prepayment Assumption disclosed in the related Prospectus Supplement and on a
constant yield computed using a representative initial offering price for each
class of Certificates. However, neither the Depositor nor the Trustee will make
any representation that the Mortgage Loans will in fact prepay at a rate
conforming to the Prepayment Assumption or at any other rate and
Certificateholders should bear in mind that the use of a representative initial
offering price will mean that such information returns or reports, even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial Certificateholders of each series who bought at that price.
Prospective purchasers of the Grantor Trust Strip Certificates should consult
their own tax advisors regarding the use of the Prepayment Assumption.

     It is unclear under what circumstances, if any, the prepayment of a
Mortgage Loan will give rise to a loss to the holder of a Grantor Trust Strip
Certificate. If a Grantor Trust Strip Certificate is treated as a single
instrument (rather than an interest in discrete mortgage loans) and the effect
of prepayments is taken into account in computing yield with respect to such
Grantor Trust Strip Certificate, it appears that no loss may be available as a
result of any particular prepayment unless prepayments occur at a rate faster
than the Prepayment Assumption. However, if a Grantor Trust Strip Certificate is
treated as an interest in discrete Mortgage Loans, or if the Prepayment
Assumption is not used, then when a Mortgage Loan is prepaid, the holder of a
Grantor Trust Strip Certificate should be able to recognize a loss equal to the
portion of the adjusted issue price of the Grantor Trust Strip Certificate that
is allocable to such Mortgage Loan.

  POSSIBLE APPLICATION OF 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. Regulations were promulgated on June 14, 1996, regarding
contingent payment debt instruments (the "Contingent Payment Regulations"), but
it appears that Grantor Trust Strip Certificates, to the extent subject to
Section 1272(a)(6) of the Code as described above due to their similarity to
other mortgage-backed securities (such as REMIC regular interests and debt
instruments subject to Section 1272(a)(6) of the Code) that are expressly
excepted from the application of the Contingent Payment Regulations, are or may
be excepted from such regulations. Like the OID Regulations, the Contingent
Payment 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 Contingent Payment 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

                                       124

<PAGE>



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, and would add to, or subtract from, such income any variation
between the payment actually received in such month and payment originally
projected to be made in such month.

     Assuming that a prepayment assumption were used, if the Contingent Payment
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 or exchange of a Grantor Trust Certificate and its adjusted basis,
recognized on such sale or exchange of a Grantor Trust Certificate by an
investor who holds such Grantor Trust Certificate as a capital asset, will be
capital gain or loss, except to the extent of accrued and unrecognized market
discount, which will be treated as ordinary income, and (in the case of banks
and other financial institutions) except as provided under Section 582(c) of the
Code. The adjusted basis of a Grantor Trust Certificate generally will equal its
cost, increased by any income reported by the seller (including original issue
discount and market discount income) and reduced (but not below zero) by any
previously reported losses, any amortized premium and by any distributions with
respect to such Grantor Trust Certificate.

     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.


                                       125

<PAGE>




  GRANTOR TRUST REPORTING

     Except as set forth in the related Prospectus Supplement, the Master
Servicer or 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 Master Servicer or 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
Master Servicer or 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 IRS 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 IRS will agree with the Trust Fund's information reports of such
items of income and expense. Moreover, such information reports, even if
otherwise accepted as accurate by the IRS, 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.

     Except as disclosed in the related Prospectus Supplement, the
responsibility for complying with the foregoing reporting rules will be borne by
the Master Servicer or the Trustee.


  BACKUP WITHHOLDING

     In general, the rules described in "--REMICS--Backup Withholding with
Respect to REMIC Certificates" will also apply to Grantor Trust Certificates.


  FOREIGN INVESTORS


     In general, the discussion with respect to REMIC Regular Certificates in
"REMICS--Foreign Investors in REMIC Certificates--REMIC Regular Certificates"
applies to Grantor Trust Certificates except that Grantor Trust Certificates
will, except as 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

                                       126

<PAGE>



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)(4)(A), but Partnership Certificates held by a real estate investment
trust will qualify under those sections based on the real estate investments
trust's proportionate interest in the assets of the Partnership Trust Fund based
on capital accounts; and (iii) Partnership Certificates and Debt Certificates
held by a regulated investment company will not constitute "Government
securities" within the meaning of Code Section 851(b)(4)(A)(i).

     TAXATION OF DEBT CERTIFICATEHOLDERS

     TREATMENT OF THE DEBT CERTIFICATES AS INDEBTEDNESS.

     The Depositor will agree, and the Certificateholders will agree by their
purchase of Debt Certificates, to treat the Debt Certificates as debt for
federal income tax purposes. No regulations, published rulings, or judicial
decisions exist that discuss the characterization for federal income tax
purposes of securities with terms substantially the same as the Debt
Certificates. However, with respect to each series of Debt Certificates, Thacher
Proffitt & Wood, 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

                                       127

<PAGE>



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

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


     PARTNERSHIP TAXATION.

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

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


                                       128

<PAGE>



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

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

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

     DISCOUNT AND PREMIUM.

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

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

     SECTION 708 TERMINATION.

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

                                       129

<PAGE>



Trust Fund (the "new partnership") in exchange for interests in the new
partnership. Such interests would be deemed distributed to the partners of the
old partnership in liquidation thereof, which would not constitute a sale or
exchange. It is not known when or whether such proposed Treasury
regulations will be adopted in final (or temporary) form.

     DISPOSITION OF CERTIFICATES.

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

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

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

     ALLOCATIONS BETWEEN TRANSFERORS AND TRANSFEREES.

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

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

     SECTION 731 DISTRIBUTIONS.

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

                                       130

<PAGE>



recognized except upon a distribution in liquidation of a Certificateholder's
interest. Any gain or loss recognized by a Certificateholder will be capital
gain or loss.

     SECTION 754 ELECTION.

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

     ADMINISTRATIVE MATTERS.

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

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

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

                                       131

<PAGE>



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

     TAX CONSEQUENCES TO FOREIGN CERTIFICATEHOLDERS.

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

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

     BACKUP WITHHOLDING.

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

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


                                       132

<PAGE>




                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal income tax consequences described in "Certain
Federal Income Tax Consequences", potential investors should consider the state
and local tax consequences of the acquisition, ownership, and disposition of the
Securities 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 Securities 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 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
Securities 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 the Securities, 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

                                       133

<PAGE>



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. In addition, the DOL
Regulations provide that the term "equity interest" means any interest in an
entity other than an instrument which is treated as indebtedness under
applicable local law and which has no "substantial equity features". Under the
DOL Regulations, Plan Assets will be deemed to include an interest in the
instrument evidencing the equity interest of a Plan (such as a Certificate or a
Note with "substantial equity features"), and, because of the factual nature of
certain of the rules set forth in the DOL Regulations, Plan Assets may be deemed
to include an interest in the underlying assets of the entity in which a Plan
acquires an interest (such as the Trust Fund). Without regard to whether the
Notes are characterized as equity interests, the purchase, sale and holding of
Notes by or on behalf of a Plan could be considered to give rise to a prohibited
transaction if the Issuer, the Trustee or any of their respective affiliates is
or becomes a Party in Interest with respect to such Plan. Neither Plans nor
persons investing Plan Assets should acquire or hold Securities 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 the 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 Securities 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.

     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 Structured Rating Group, Moody's Investors
Service, Inc., Duff & Phelps Credit Rating Co. or Fitch IBCA, Inc.
(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

                                       134

<PAGE>



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 generic categories of one of the Exemption Rating Agencies for at
least one year prior to the acquisition of the 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 the Certificates by or on
behalf of a Plan or with Plan Assets.

     Any transferee of the Certificates will be deemed to have represented that
either (a) such transferee is not a Plan and is not purchasing such Certificates
by or 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
Master Servicer, the Depositor or the Trustee to any obligation in addition to
those undertaken in the related Agreement. 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 or transfer of Certificates in the initial
issuance of such Certificates or the direct or indirect acquisition or
disposition in the secondary market of Certificates by a Plan or with Plan
Assets or the continued holding of a Certificate acquired by a Plan or with Plan
Assets pursuant to either of the foregoing. 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 or with Plan Assets and

                                       135

<PAGE>



(3) the continued holding of Certificates acquired by a Plan or with Plan Assets
pursuant to either
of the foregoing.

     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.

     On July 21, 1997, the DOL published in the Federal Register an amendment to
the Exemption, which will extend exemptive relief to certain mortgage-backed and
asset-backed securities transactions using pre-funding accounts for trusts
issuing pass-through certificates. With respect to the Certificates, the
amendment will generally allow Mortgage Loans supporting payments to
Certificateholders, and having a value equal to no more than 25% of the total
principal amount of the Certificates being offered by a Trust Fund, to be
transferred to such Trust Fund within a period no longer than 90 days or three
months following the Closing Date ("Pre-Funding Period") instead of requiring
that all such Mortgage Loans be either identified or transferred on or before
the Closing Date. In general, the relief applies to the purchase, sale and
holding of Certificates which otherwise qualify for the Exemption, provided that
the following general conditions are met:

         (1) the ratio of the amount allocated to the Pre-Funding Account to the
     total principal amount of the Certificates being offered ("Pre-Funding
     Limit") must be less than or equal to: (i) 40% for transactions occurring
     on or after January 1, 1992 but prior to May 23, 1997 and (ii) 25% for
     transactions occurring on or after May 23, 1997;

         (2) all additional Mortgage Loans transferred to the related Trust Fund
     after the Closing Date ("Subsequent Mortgage Loans") must meet the same
     terms and conditions for eligibility as the original Mortgage Loans used to
     create the Trust Fund, which terms and conditions have
     been approved by one of the Exemption Rating Agencies;

         (3) the transfer of such Subsequent Mortgage Loans to the Trust Fund
     during the Pre- Funding Period must not result in the Certificates to be
     covered by the Exemptions receiving a lower credit rating from an Exemption
     Rating Agency upon termination of the Pre-Funding Period than the rating
     that was obtained at the time of the initial issuance of the Certificates
     by the Trust Fund;

         (4) solely as a result of the use of pre-funding, the weighted average
     annual percentage interest rate (the "Average Interest Rate") for all of
     the Mortgage Loans and Subsequent Mortgage Loans in the Trust Fund at the
     end of the Pre-Funding Period must not be more than 100 basis points lower
     than the Average Interest Rate for the Mortgage Loans which were
     transferred to the Trust Fund on the Closing Date;

         (5) for transactions occurring on or after May 23, 1997, either:


                                       136

<PAGE>



              (i) the characteristics of the Subsequent Mortgage Loans must be
     monitored by an insurer or other credit support provider which is
     independent of the Depositor; or

              (ii)an independent accountant retained by the Depositor must
     provide the Depositor with a letter (with copies provided to the Exemption
     Rating Agency rating the Certificates, the Underwriter and the Trustee)
     stating whether or not the characteristics of the Subsequent Mortgage Loans
     conform to the characteristics described in the Prospectus or Prospectus
     Supplement and/or Agreement. In preparing such letter, the independent
     accountant must use the same type of procedures as were applicable to the
     Mortgage Loans which were transferred to the Trust Fund as of the Closing
     Date;

         (6) the Pre-Funding Period must end no later than three months or 90
     days after the Closing Date or earlier in certain circumstances if the
     Pre-Funding Account falls below the minimum level specified in the
     Agreement or an event of default occurs;

         (7) amounts transferred to any Pre-Funding Account and/or capitalized
     interest account used in connection with the pre-funding may be invested
     only in investments which are permitted by the Exemption Rating Agencies
     rating the Certificates and must:

              (i) be direct obligations of, or obligations fully guaranteed as
     to timely payment of principal and interest by, the United States or any
     agency or instrumentality thereof (provided that such obligations are
     backed by the full faith and credit of the United States); or

              (ii)have been rated (or the obligor has been rated) in one of the
     three highest generic rating categories by one of the Exemption Rating
     Agencies ("ERISA Permitted
     Investments");

         (8) the Prospectus or Prospectus Supplement must describe the duration
     of the Pre- Funding Period;

         (9) the Trustee (or any agent with which the Trustee contracts to
     provide trust services) must be a substantial financial institution or
     trust company experienced in trust activities and familiar with its duties,
     responsibilities and liabilities with ERISA. The Trustee, as legal owner of
     the Trust Fund, must enforce all the rights created in favor of
     Certificateholders of the Trust Fund, including employee benefit plans
     subject to ERISA.

     In addition to the Exemption, a Plan 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 Securities 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 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)

                                       137

<PAGE>



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
Securities 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 Securities after the date which is 18 months
after the date the 401(c) Regulations become final.


REPRESENTATION FROM PLANS INVESTING IN NOTES WITH "SUBSTANTIAL EQUITY FEATURES"
OR CERTAIN SECURITIES

     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 Securities, such as Notes with "substantial equity features,"
Subordinate Securities, REMIC Residual Certificates, any Securities which are
not rated in one of the three highest generic rating categories by the Exemption
Rating Agencies, transfers of any such Securities 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 Securities 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 Securities 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 are correct: (i) the transferee is an insurance
company; (ii) the source of funds used to purchase such Securities is an
"insurance company general account" (as such term is defined in PTCE 95-60);
(iii) the conditions set forth in PTCE 95-60 have been satisfied; and (iv) 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 Securities.

     An opinion of counsel or certification will not be required with respect to
the purchase of DTC registered Securities. Any purchaser of a DTC registered
Security will be deemed to have represented by such purchase that either (a)
such purchaser is not a Plan and is not purchasing such Securities on behalf of,
or with Plan Assets of, any Plan or (b) the purchase of any such Security 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.

                                       138

<PAGE>




TAX EXEMPT INVESTORS

     A Plan that is exempt from federal income taxation pursuant to Section 501
of the Code (a "Tax-Exempt Investor") nonetheless will be subject to federal
income taxation to the extent that its income is "unrelated business taxable
income" ("UBTI") within the meaning of Section 512 of the Code. All "excess
inclusion" of a REMIC allocated to a REMIC Residual Certificate and held by a
Tax-Exempt Investor will be considered UBTI and thus will be subject to federal
income tax. See "Certain Federal Income Tax Consequences--REMICs--Taxation of
Owners of REMIC Residual Certificates--Excess Inclusions" above.


CONSULTATION WITH COUNSEL

     There can be no assurance that any DOL exemption will apply with respect to
any particular Plan that acquires the Securities 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 Securities. Neither the Depositor, the Trustee, the Master
Servicer nor any of their respective affiliates will make any representation to
the effect that the Securities satisfy all legal requirements with respect to
the investment therein by Plans generally or any particular Plan or to the
effect that the Securities are an appropriate investment for Plans generally or
any particular Plan.

     BEFORE PURCHASING THE SECURITIES, 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 SECURITY PURCHASED UNDER THE
EXEMPTION, THE SECURITY 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 401(C) OF ERISA, THE PLAN FIDUCIARY SHOULD CONSIDER ITS GENERAL
FIDUCIARY OBLIGATIONS UNDER ERISA IN DETERMINING WHETHER TO PURCHASE THE
SECURITIES ON BEHALF OF A PLAN.



                                LEGAL INVESTMENT

     The Prospectus Supplement for each series of Securities will specify which
classes of Securities 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 Securities 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 Securities 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

                                       139

<PAGE>



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.

         On April 23, 1998, the Federal Financial Institutions Examination
Council issued a revised supervisory policy statement (the "1998 Policy
Statement") applicable to all depository institutions, setting forth guidelines
for investments in "high-risk mortgage securities". The 1998 Policy Statement
has been adopted by the Federal Reserve Board, the Office of the Comptroller of
the Currency, the FDIC, the National Credit Union Administration (the "NCUA")
and the Office of Thrift Supervision (the "OTS") with an effective date of May
26, 1998. The 1998 Policy Statement rescinds a 1992 policy statement that had
required, prior to purchase, a depository institution 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. The 1998 Policy Statement eliminates former constraints on
investing in certain "high-risk" mortgage derivative products and substitutes
broader guidelines for evaluating and monitoring investment risk.

     The predecessor to the OTS issued a bulletin, entitled, "Mortgage
Derivative Products and Mortgage Swaps," which is applicable to thrift
institutions regulated by the OTS. The bulletin established guidelines for the
investment by savings institutions in certain "high-risk" mortgage derivative
securities and limitations on the use of such securities by insolvent,
undercapitalized or otherwise "troubled" institutions. According to the
bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified characteristics, which may include certain classes of
Securities. The OTS is, however, proposing to adopt revised requirements based
on the 1998 Policy Statement. In addition, the NCUA has issued regulations
governing federal credit union investments which prohibit investment in certain
specified types of securities, which may include certain classes of Securities.
Similar policy statements have been issued by regulators having jurisdiction
over other types of depository institutions.

     Prospective investors in the Securities, including in particular the
classes of Securities that do not constitute "mortgage related securities" for
purposes of SMMEA should consider the matters discussed in the following
paragraph.

     There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Securities or to purchase
Securities 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 SECURITIES 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 Securities offered hereby and by the Supplements to this Prospectus
will be offered in series. The distribution of the Securities 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 Securities will be
distributed in a firm commitment

                                       140

<PAGE>



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
Securities agreed to be purchased by purchasers pursuant to purchase agreements
acceptable to the Depositor. In connection with the sale of the Securities,
underwriters may receive compensation from the Depositor or from purchasers of
the Securities in the form of discounts, concessions or commissions. The
Prospectus Supplement will describe any such compensation paid by the Depositor.

     Alternatively, the Prospectus Supplement may specify that the Securities
will be distributed by Salomon acting as agent or in some cases as principal
with respect to Securities which it has previously purchased or agreed to
purchase. If Salomon acts as agent in the sale of Securities, Salomon will
receive a selling commission with respect to each series of Securities,
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 Securities will be disclosed in the related
Prospectus Supplement. To the extent that Salomon elects to purchase Securities
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 Securities 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 Securities.

     The Depositor anticipates that the Securities will be sold primarily to
institutional investors. Purchasers of Securities, 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 Securities. Securityholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.

     As to each series of Securities, 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 Securities 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.

                                       141

<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


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

1998 Policy Statement ..........................................140
401(c) Regulations .............................................137
Accrual Securities ...............................................7
Accrued Certificate Interest ....................................54
Accrued Note Interest ...........................................54
Accrued Security Interest .......................................54
Agency Securities ................................................1
Agreement .......................................................45
ARM Loans ....................................................8, 25
Available Distribution Amount ...................................53
Average Interest Rate ..........................................136
Bankruptcy Amount ...............................................69
BIF .............................................................42
Buydown Account .............................................17, 52
Buydown Funds ...............................................17, 27
Buydown Mortgage Loans ......................................17, 27
Buydown Period ..............................................17, 27
Cash Flow Agreement ......................................1, 11, 76
Certificate .....................................................45
Certificate Account .........................................10, 50
Certificate Principal Balance ...................................54
Certificate Register ............................................53
Certificateholders ...........................................4, 58
Certificates .....................................................5
Charter Act .....................................................33
Class Exemptions ...............................................137
Closing Date ...................................................100
Code .....................................................7, 46, 97
Commission .......................................................4
Committee Report ...............................................100
Contingent Payment Regulations .................................124
Contracts .......................................................24
Contributions Tax ..............................................112
Cooperative ..................................................8, 24
Cooperative Loans ............................................8, 24
Cooperative Notes ...............................................29
Cooperative Unit ................................................24
Credit Support ..............................................11, 46
Cut-off Date ....................................................11
Defaulted Mortgage Amount .......................................69
Deficient Valuation .............................................56
Deleted Mortgage Loan ...........................................48
Depositor .......................................................24
Determination Date ..............................................53
Distribution Date ...............................................11
DOL ............................................................133
DOL Regulations ................................................133
DTC .............................................................45
DTC Registered Securities .......................................45
Due Period ......................................................53
Equity Certificates ..............................................5
ERISA ......................................................14, 133
ERISA Permitted Investments ....................................137
ERISA Plans ....................................................133
Event of Default ................................................66
Excluded Plan ..................................................135
Exemption ..................................................14, 134


                                       142

<PAGE>


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


Exemption Rating Agencies ......................................134
FDIC ............................................................43
FHA ..............................................................9
FHA Loans .......................................................30
FHLMC ............................................................1
FHLMC Act .......................................................32
FHLMC Certificates ...............................................9
Finance Company .................................................37
Financial Guarantee Insurance ...................................76
FNMA .............................................................1
FNMA Certificates ................................................9
FTC Rule ........................................................91
Funding Agreement ............................................1, 37
Garn-St Germain Act .............................................92
GNMA .............................................................1
GNMA Certificates ................................................9
GNMA Issuer .....................................................30
Grantor Trust Certificates ..................................12, 98
Grantor Trust Fractional Interest Certificate ..................116
Grantor Trust Fractional Interest Certificates  .................13
Grantor Trust Fund ..............................................98
Grantor Trust Strip Certificate ................................117
Grantor Trust Strip Certificates ................................13
Guaranty Agreement ..............................................30
High LTV Loans ..................................................26
Holder-in-Due-Course ............................................91
Housing Act .....................................................30
HUD .............................................................78
Indenture ........................................................5
Insurance Instruments ...........................................58
Insurance Proceeds ..............................................51
Interest Rate ................................................8, 25
IRS ............................................................101
Issue Premium ..................................................107
Issuer ...........................................................5
Letter of Credit Bank ...........................................71
Liquidated Loan .................................................55
Liquidation Proceeds ............................................51
Loan-to-Value Ratio .............................................26
Lockout Period ..................................................39
Manufacturer's Invoice Price ....................................26
Mark-to-Market Regulations .....................................110
Master Servicer ..................................................5
Mortgage Loan Seller ............................................24
Mortgage Loans ................................................1, 7
Mortgage Notes ..................................................29
Mortgage Pool ....................................................7
Mortgaged Properties .........................................8, 24
Mortgages .......................................................29
Multifamily Loans ...............................................24
Multifamily Properties ..........................................24
NCUA ...........................................................140
Net Interest Rate ...............................................47
New Withholding Regulations ....................................115
Nonrecoverable Advance ..........................................56
Note Interest Rate ...............................................6

                                       143

<PAGE>


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


Note Principal Balance ..........................................54
Note Register ...................................................53
Noteholders ..................................................4, 58
Notes ............................................................5
OID Regulations .................................................98
Originator ......................................................24
OTS ............................................................140
Owner Trust Agreement ............................................5
Owner Trustee ....................................................5
Parties in Interest ............................................133
Pass-Through Rate ................................................6
Permitted Investments ...........................................50
Plan ............................................................14
Plan Assets ....................................................133
Plans ..........................................................133
PMBS Agreement ..................................................35
PMBS Issuer .....................................................35
PMBS Servicer ...................................................35
PMBS Trustee ....................................................35
Pre-Funding Account .............................................55
Pre-Funding Limit ..............................................136
Pre-Funding Period .............................................136
Prepayment Assumption .....................................100, 120
Prepayment Period ...............................................39
Principal Balance ............................................6, 54
Private Mortgage-Backed Securities ...............................1
Prohibited Transactions Tax ....................................112
PTCE ...........................................................137
PTCE 83-1 ......................................................137
Purchase Price ..................................................44
Rating Agency ...................................................47
Record Date .....................................................53
Related Proceeds ................................................56
Relief Act ......................................................95
REMIC ...........................................................98
REMIC Certificates ..............................................98
REMIC Provisions ................................................98
REMIC Regular Certificates ..................................12, 98
REMIC Regulations ...............................................98
REMIC Residual Certificates .................................12, 98
Reserve Fund ....................................................76
Reserve Funds ...................................................70
Retained Interest ...............................................45
SAIF ............................................................42
Sales of Grantor Trust Certificates ............................119
Salomon ....................................................14, 141
Scheduled Principal Balance .....................................70
Securities ....................................................1, 5
Security Interest Rate ...........................................6
Security Register ...............................................53
Securityholders ..............................................4, 57
Senior Liens ....................................................25
Senior Percentage ...............................................55
Senior Securities ............................................6, 46
Senior/Subordinate Series .......................................46
Servicing Default ...............................................65


                                       144

<PAGE>


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

Single Family Loans .............................................24
Single Family Properties ........................................24
SMMEA ......................................................14, 139
Special Hazard Amount ...........................................69
Special Hazard Realized Losses ..................................70
Special Hazard Subordination Amount .............................70
Stated Principal Balance ........................................44
Strip Securities .............................................6, 46
Stripped Interest ...............................................38
Sub-Servicer ....................................................60
Sub-Servicing Account ...........................................51
Sub-Servicing Agreement .........................................60
Subordinate Securities .......................................6, 46
Subsequent Mortgage Loans ......................................136
Substitute Mortgage Loan ........................................48
Tax Favored Plans ..............................................133
Tax-Exempt Investor ............................................139
Tiered REMICs ...................................................99
Title V .........................................................94
Title VIII ......................................................94
Trust Fund ....................................................1, 6
Trust Fund Asset .................................................6
Trust Fund Assets ................................................1
Trustee ..........................................................5
UBTI ...........................................................139
Underwriter ....................................................134
VA Loans ........................................................30
Window Period Loans .............................................92


                                       145

<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-5
Risk Factors ...................................           S-28
The Mortgage Pool ..............................           S-30
Yield on the Certificates ......................           S-44
Description of the Certificates ................           S-53
Pooling and Servicing Agreement ................           S-68
Certain Federal Income Tax Consequences ........           S-72
Method of Distribution .........................           S-76
Secondary Market ...............................           S-76
Legal Opinions .................................           S-76
Ratings ........................................           S-77
Legal Investment ...............................           S-77
ERISA Considerations ...........................           S-78

                                   PROSPECTUS
Summary of Prospectus...........................              5
Risk Factors....................................             16
The Trust Funds.................................             24
Use of Proceeds.................................             38
Yield Considerations............................             38
Maturity and Prepayment Considerations..........             39
The Depositor...................................             40
Mortgage Loan Program...........................             40
Description of the Securities...................             45
Description of Credit Support...................             69
Description of Primary Insurance Policies.......             76
Certain Legal Aspects of Mortgage Loans.........             79
Certain Federal Income Tax Consequences.........             97
State and Other Tax Consequences................            133
ERISA Considerations............................            133
Legal Investment................................            139
Methods of Distribution.........................            140
Legal Matters...................................            141
Financial Information...........................            141
Index of Principal Definitions..................            142

UNTIL SEPTEMBER 23, 1998, 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 AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTION.





$150,374,200 (APPROXIMATE)

MORTGAGE PASS-THROUGH CERTIFICATES,

SERIES 1998-WFC1


SALOMON BROTHERS MORTGAGE
SECURITIES VII, INC.
DEPOSITOR


WMFC 1997-4
MORTGAGE LOAN SELLER


WILSHIRE SERVICING CORPORATION
MASTER SERVICER




SALOMON SMITH BARNEY

Prospectus Supplement
Dated June 25, 1998






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